KEYPORT LIFE INSURANCE CO
10-K, 1997-03-31
Previous: SEPRACOR INC /DE/, 10-K, 1997-03-31
Next: WTC INDUSTRIES INC, 10KSB, 1997-03-31



                    SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C. 20549
                            ___________________
                                 FORM 10-K
         /x/  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                      SECURITIES EXCHANGE ACT OF 1934
                For the Fiscal Year Ended December 31, 1996
                                    OR
       / /  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                      SECURITIES EXCHANGE ACT OF 1934
                                     
                Commission File Numbers 33-3630 and 333-1783
                                     
                      KEYPORT LIFE INSURANCE COMPANY
          (Exact name of registrant as specified in its charter)
                                     
            Rhode Island                           05-0302931
      (State of incorporation)        (I.R.S. Employer Identification No.)
                                     
          125 High Street                               
       Boston, Massachusetts                       02110-2712
  (Address of principal executive                  (Zip Code)
              offices)
                                     
    Registrant's telephone number, including area code: (617) 526-1400
        Securities registered pursuant to Section 12(b) of the Act:
                                     
                                              Name of each exchange
         Title of each Class                   on which registered
 Common Stock, Par Value $1.25 per                      
               share
                                     
        Securities registered pursuant to Section 12(g) of the Act:
                                     
                                   None
    Indicate  by  check  mark whether the registrant:  (1)  has  filed  all
reports  required  to  be filed by Section 13 or 15(d)  of  the  Securities
Exchange  Act  of  1934 during the preceding 12 months, and  (2)  has  been
subject to such filing requirements for the past 90 days.  Yes  /x/  No   /
/
      Indicate by check mark if disclosure of delinquent filers pursuant to
Item  405  of  Regulation  S-K is not contained herein,  and  will  not  be
contained,  to the best of registrant's knowledge, in definitive  proxy  or
information statements incorporated by reference in Part III of  this  Form
10-K or any amendment to this Form 10-K.  / /
    There  were  2,412,000 shares of the registrant's Common  Stock,  $1.25
par value, outstanding as of March 27, 1997.
   <PAGE>
                      KEYPORT LIFE INSURANCE COMPANY
    ANNUAL REPORT ON FORM 10-K FOR FISCAL YEAR ENDED DECEMBER 31, 1996
   
   
                             TABLE OF CONTENTS
   
   Part I
                                                                      Page
   Item 1.     Business                                               1
   Item 2.     Properties                                             7
   Item 3.     Legal Proceedings                                      7
   Item 4.     Submission of Matters to a Vote of Security Holders    7
   
   Part II
   Item 5.     Market for Registrant's Common Equity and Related
               Stockholder Matters                                    10
   Item 6.     Selected Financial Data                                10
   Item 7.     Management's Discussion and Analysis of Results
               of Operations and Financial Condition                  10
   Item 8.     Consolidated Financial Statements and Supplementary
               Data                                                   15
   Item 9.     Changes in and Disagreements with Accountants
               on Accounting and Financial Disclosure                 16
   
   Part III
   Item 10.    Directors  and  Executive  Officers  of  the  
               Registrant                                             16
   Item 11.    Executive Compensation                                 16
   Item 12.    Security Ownership of Certain Beneficial Owners and
               Management                                             20
   Item 13.    Certain Relationships and Related Transactions         20
   
   Part IV
   Item 14.    Exhibits, Financial Statement Schedules, and Reports
               on Form 8-K                                            21
   <PAGE>
                               PART I
                                     
Item 1. Business

General
   
   Keyport  Life  Insurance Company ("Keyport") is  a  specialty  insurance
company  providing a diversified line of fixed, equity-indexed and variable
annuity  products designed to serve the growing retirement savings  market.
These  annuity products are sold through a wide ranging network  of  banks,
agents  and securities dealers.  Keyport seeks to (i) maintain its presence
in  the  fixed  annuity market while expanding its sales  of  variable  and
equity-indexed  annuities, (ii) achieve a broader market  presence  through
the  use  of  diversified  distribution  channels  and  (iii)  maintain   a
conservative approach to investment and liability management.
   
   Keyport is licensed to do business in all states except New York and  is
also  licensed in the District of Columbia and the Virgin Islands.  Keyport
has  been  rated  A+  (Superior) by A.M. Best and  Company  ("A.M.  Best"),
independent analysts of the insurance industry.  Keyport has been rated  A+
each  year  since 1976, the first year Keyport was subject to  A.M.  Best's
alphabetic  rating  system. The A.M. Best's A+ rating  is  in  the  highest
rating category, which also includes A++.
   
   Keyport's  wholly owned subsidiaries are Independence Life  and  Annuity
Company  ("Independence Life"), an  insurance  company;  Keyport Advisory 
Services Corporation, an investment advisory company; and, Keyport Financial 
Services Corp., a broker-dealer (collectively the "Company").
   
   Keyport  is  an  indirect wholly owned subsidiary of  Liberty  Financial
Companies,  Inc. ("Liberty Financial") which is a publicly  traded  holding
company.  Liberty  Financial is an indirect majority  owned  subsidiary  of
Liberty  Mutual  Insurance  Company  ("Liberty"),  a  multi-line  insurance
company.   Liberty  acquired all of the capital stock of Keyport  from  the
Travelers Insurance Company on December 13, 1988.
   
   Liberty  Financial  is  an  asset accumulation  and  management  company
providing investment management and retirement-oriented insurance  products
through  multiple  distribution channels.  Keyport issues  and  underwrites
substantially  all  of  Liberty  Financial's retirement-oriented  insurance
products.   Liberty  Financial's investment advisor, asset  management  and
bank   distribution   operating  units  are  The   Colonial   Group,   Inc.
("Colonial"),  Stein  Roe & Farnham Incorporated  ("Stein  Roe"),   Newport
Pacific  Management,  Inc.  ("Newport")  and  Independent  Holdings,   Inc.
("Independent").  Colonial, Stein Roe and Newport manage certain underlying
mutual  funds  and  other invested assets of Keyport's  separate  accounts.
Stein Roe also provides asset management services for a substantial portion
of Keyport's general account.  Independent, through its subsidiary, markets
Keyport's products through the bank distribution channel.
   
   Keyport's executive and administrative offices are located at  125  High
Street, Boston Massachusetts 02110, and its home office is at 235 Promenade
Street, Providence, Rhode Island 02903.
   
Recent Developments
   
   On  August  9,  1996,  Keyport entered into a  100  percent  coinsurance
agreement  for a $954.0 million block of single premium deferred  annuities
issued  by Fidelity & Guaranty Life Insurance Company ("F&G Life").   Under
this  transaction,  the  investment  risk  of  the  annuity  policies   was
transferred to Keyport.  However, F&G Life will continue to administer  the
policies  and will remain contractually liable for the performance  of  all
policy  obligations.   This  transaction increased  investments  by  $923.1
million and value of insurance in force by $30.9 million.

Products

The Company sells a full range of retirement-oriented insurance products,
grouped by whether they provide fixed, indexed or variable returns to
policyholders.  Annuities are insurance products designed to offer
individuals protection against the risk of outliving their income during
retirement.  In addition to offering a tax-favored source of lifetime
income, annuities are also a tax-efficient means of accumulating savings
for retirement needs.  The Company earns spread income from fixed and
indexed annuities; variable annuities primarily produce fee income for the
Company.

   Fixed   Annuities.  Keyport's  principal  fixed  annuity  products   are
individual   single   premium  deferred  annuities   ("SPDAs").    A   SPDA
policyholder  typically  makes a single premium  payment  at  the  time  of
issuance.  The  Company  obligates  itself  to  credit  interest   to   the
policyholder's  account at a rate that is guaranteed for  an  initial  term
(typically  one  year)  and  is reset annually  thereafter,  subject  to  a
guaranteed minimum rate.  Interest crediting continues until the policy  is
surrendered  or the policyholder retires or turns age 90.  At December  31,
1996,  the Company's fixed annuity policyholder balances were $8.6 billion.
The  Company's  SPDA  premiums in 1996 were $492.6  million.   The  average
premium payment for a SPDA sold by the Company in 1996 was $32,353.
   
   Equity-Indexed  Annuities.  Equity-indexed annuities are  an  innovative
product first introduced to the marketplace in 1995 by the Company when  it
began  selling  its KeyIndex  product.  An equity-indexed  annuity  credits
interest  to the policyholder at a "participation rate" equal to a  portion
of  the change in value of a specified equity index.  KeyIndex is currently
offered for one, five and seven-year terms with interest earnings based  on
a  percentage of the increase in the  Standard & Poor's 500 Composite Stock
Price  Index  ("S&P 500 Index").  With the five and seven-year  terms,  the
interest earnings are based on the highest policy anniversary value of  the
S&P  500  Index  during  the term. KeyIndex also provides  a  guarantee  of
principal at the end of the term.  Thus, unlike a direct equity investment,
even  if  the  S&P 500 Index declines, there is no risk to  principal.   In
1996,  the  Company  introduced a market value adjustment  ("MVA")  annuity
product which offers a choice between an equity-indexed account similar  to
KeyIndex and a fixed annuity type interest account.  The MVA product offers
terms for each account of one, three, five, six and seven years, as well as
a  ten-year  term  for  the fixed interest account.  The  MVA  shifts  some
investment  risk to the policyholder, since surrender of the policy  before
the  end  of the product term will result in increased or decreased account
values  based on the change in rates of designated U.S. Treasury securities
since  the  beginning  of the term.  At December 31,  1996,  the  Company's
equity-indexed  annuity  policyholder balances were  $787.8  million.   The
Company's  KeyIndex  premiums  in 1996 were $655.2  million.   The  average
premium  payment  for  a KeyIndex policy sold by the Company  in  1996  was
$30,623.   The Company is continuing to develop new versions of the equity-
indexed annuity.
   
   Variable  Annuities.  Variable annuities offer a selection of underlying
investment  alternatives  which  may  satisfy  a  variety  of  policyholder
objectives.   In a variable annuity,  the policyholder has the  opportunity
to  select  separate account investment options (similar to  mutual  funds)
which  pass the investment risk directly to the policyholder in return  for
the  potential of higher returns.  Guaranteed fixed interest  options  also
are  available.   The Company's Keyport Advisor variable annuity  currently
offers  17  separate account investment choices and four  guaranteed  fixed
interest  options.   At December 31, 1996, the Company's  variable  annuity
policyholder balances were $1.1 billion (including $193.8 million of  fixed
interest liabilities).  The average premium payment for a variable  annuity
policy sold by the Company in 1996 was $47,154.
   
   While  the  Company currently does not offer traditional life  insurance
products,  it manages a closed block of single premium whole life insurance
policies  ("SPWLs").  SPWLs are a retirement-oriented  tax-advantaged  life
insurance  product. The Company discontinued sales of SPWLs in response  to
certain tax law changes.  The Company had SPWL policyholder liabilities  of
$2.0  billion at December 31, 1996.  In addition, at that date the  Company
had variable life insurance policyholder balances of $170.9 million.  SPWLs
produce spread income, and variable life policies produce fee income.
   
   Under  current  law,  returns credited on annuities and  life  insurance
policies  during the accumulation period (the period during which  interest
is  credited and payouts have not yet begun) are not subject to federal  or
state  income tax.  Proceeds payable on death from a life insurance  policy
are  also  free  from such taxes.  At the maturity or payment  date  of  an
annuity  policy,  the  policyholder is entitled  to  receive  the  original
deposit  plus accumulated returns. The policyholder may elect to take  this
amount in either a lump sum or an annuitized series of payments over  time.
The  return  component of such payments is taxed at the time of receipt  as
ordinary income.
   
   The  Company  has  two primary financial objectives for its  retirement-
oriented insurance products:  to increase policyholder balances through new
sales  and asset retention and to earn a required investment spread on  its
fixed and indexed return products.
   
   The  following  table  sets  forth  certain  information  regarding  the
Company's retirement-oriented insurance business for the periods indicated.
   
   <TABLE>
   <CAPTION>
                                               As of or for the Year Ended
                                                       December 31
                                                1996        1995      1994
                                             (dollars in thousands, except
                                             policy data)
<S>                                          <C>        <C>         <C>
Fixed Annuities in Force:                                           
    Aggregate amount                         $8,630,027 $7,761,075  $7,061,257
    Average policy amount                       $36,479    $34,611     $33,247
    Number of policies                          236,574    224,238     212,390
    Aggregate amount subject to surrender    
     charge                                  $7,371,492 $6,903,524  $6,168.002
Indexed Annuities in Force:                                         
    Aggregate amount                           $787,848    $83,916       --
    Average policy amount                       $32,591    $30,207       --
    Number of policies                           24,174      2,778       --
    Aggregate amount subject to surrender      
      charge                                   $787,848    $83,916       --
Variable Annuities in Force:                                        
    Aggregate amount                         $1,083,494   $949,938    $812,421
    Average policy amount                       $43,035    $37,941     $31,985
    Number of policies                           25,177     25,037      25,400
Life Insurance in Force:                                            
    Aggregate amount                         $2,126,716 $2,157,415  $2,216,517
    Average policy amount                       $79,207    $75,728     $72,756
    Number of policies                           26,850     28,489      30,465
Premiums (statutory-basis):                            
Fixed annuities                                $492,603   $977,182  $1,156,157
    Indexed annuities                          $655,214    $83,971       --
    Variable annuities                          $97,357    $80,382    $156,106
    Life insurance, net of reinsurance            $(447)     $(554)      $(541)
New Contracts and Policies:                                         
    Fixed annuities                              11,358     30,043      45,557
    Indexed annuities                            21,396      2,778        --
   Variable annuities                             1,814      1,789       4,117
    Life insurance                                 --         --         --
Withdrawals and Terminations (statutory-                            
basis):
  Fixed annuities:                                                  
    Death                                       $24,650    $14,966     $15,555
    Maturity                                    $87,433    $75,858     $64,571
    Surrender                                  $966,023   $692,560    $825,697
                                                                    
 Indexed  annuities:                                                
    Death                                          $147      --         --
    Maturity                                       --        --         --
    Surrender                                    $3,025        $50      --
 Variable Annuities:                                                
    Death                                        $1,762       $426        $583
    Maturity                                    $21,287    $14,008     $15,668
    Surrender                                   $76,725    $92,187     $76,052
  Life Insurance:                                                   
    Death                                       $53,292    $53,788     $49,349
    Surrender                                   $98,189    $95,332     $88,730
    Other                                          --        --         --
Policy and Separate Account Liabilities:                            
    Fixed annuities                          $8,641,423 $7,771,661  $7,071,546
    Indexed annuities                          $787,848    $83,916      --
    Variable annuities                       $1,083,494   $949,938    $812,421
    Life insurance                           $2,142,430 $2,167,968  $2,224,486
Surrender Rates:                                                    
    Fixed annuities                              11.79%      9.34%      12.34%
    Indexed annuities                             0.69%      0.12%      --
    Variable annuities                            7.55%     10.46%      9.54%
    Life insurance                               4.58%       4.36%       3.73%
   </TABLE>

   Sales and Asset Retention

   New  product sales are influenced primarily by overall market conditions
impacting  the  attractiveness of these products, and by product  features,
including interest crediting and participation rates, and innovations  that
distinguish the Company's products from those of its competitors.  Sales of
SPDAs  tend  to be sensitive to prevailing interest rates.   Sales  can  be
expected  to  increase in interest rate environments when  SPDA  rates  are
higher   than   rates   offered  by  competing  conservative   fixed-return
investments,  such  as bank certificates of deposit.   SPDA  sales  can  be
expected to decline in interest rate environments when this differentiation
in rates is not present.

   The Company's insurance products include important features designed  to
promote  both  sales  and asset retention, including  crediting  rates  and
surrender charges.  Initial interest crediting and participation  rates  on
fixed  and  indexed  products  significantly  influence  the  sale  of  new
policies.   Resetting of rates on SPDAs impacts retention of  SPDA  assets,
particularly  on  policies  where  surrender  penalties  have  expired.  At
December  31, 1996, crediting rates on 92% of the Company's in  force  SPDA
policy  liabilities were subject to reset during the succeeding 12  months.
In  setting  crediting  and participation rates,  the  Company  takes  into
account  yield characteristics on its investment portfolio, surrender  rate
assumptions and competitive industry pricing.  Interest crediting rates  on
the Company's in force SPDAs ranged from 4.0% to 8.0% at December 31, 1996.
Such  policies  had guaranteed minimum rates ranging from 3.0%  to  4.5%  .
Initial interest crediting rates on new policies issued in 1996 ranged from
4.65% to 7.15%.  Guaranteed minimum rates on 1996 new policies ranged  from
3.0% to 4.5%.

   All  of  the  Company's annuities permit the policyholder at anytime  to
withdraw all or part of the accumulated value. Premature termination of  an
annuity  policy  results  in the loss of the Company's  anticipated  future
earnings related to the annuity deposit and the accelerated recognition  of
expenses related to policy acquisition, principally commissions (which  are
otherwise  deferred and amortized over the life of the policy).   Surrender
charges  provide  a measure of protection against premature  withdrawal  of
policy  values.  All  of  the  Company's SPDAs currently  are  issued  with
surrender charges.  Such surrender charges typically start at 7%  and  then
decline  to zero over a five- to seven-year period. At December  31,  1996,
85.4%  of  the  Company's  SPDAs remained in the surrender  charge  period.
Surrender charges generally do not apply to withdrawals by policyowners  of
up  to  10%  per  year  of the then accumulated value of  the  annuity.  In
addition,  certain  SPDAs  allow the policyholder to  withdraw  accumulated
earnings in excess of the initial deposit without a surrender charge or may
provide  for  charge-free withdrawals in certain circumstances.  SPDAs  are
also  subject  to  "free look" risk (the legal right of a  policyholder  to
cancel  the policy and receive back the premium deposit, without  interest,
for  a  period of up to one year, depending upon the state).   While  SPWLs
also permit withdrawal, it generally would produce significant adverse  tax
consequences to the policyholder.
   
   Keyport's  strong  financial ratings are important  to  its  ability  to
accumulate and retain assets.  Keyport is rated A+ (Superior) by A.M. Best.
Standard  &  Poor's  ("S&P") has rated Keyport AA- for excellent  financial
security,  Moody's Investor Services ("Moody's") has rated Keyport  A1  for
good  financial strength and Duff & Phelps has rated Keyport AA-  for  very
high  claims  paying ability. S&P and Duff & Phelps "-" modifier  signifies
that  Keyport is at the lower end of the AA category.  These ratings merely
reflect  the  opinion  of the rating company as to the  relative  financial
strength   of  Keyport  and  Keyport's  ability  to  meet  its  contractual
obligations to its policyholders.
   
   Customer service is essential to asset accumulation and retention.   The
Company  believes  it  has  a  reputation  for  excellent  service  to  its
distributors  and  its policyholders.  The Company has  developed  advanced
technology systems for immediate response to customer inquiries, and  rapid
processing of policy issuance and commission payments (often at  the  point
of  sale).  These systems also play an important role in controlling costs.
Keyport's operating expense ratio for 1996 was 0.44% of assets, making  the
Company one of the lowest cost operators in the annuity business.
   
   General Account Investments
   
   Premium  deposits on fixed and equity-indexed annuities are credited  to
the   Company's  general  investment  account.   To  achieve  its  required
investment  spreads, the Company must earn returns on its  general  account
sufficiently in excess of the fixed or equity-indexed returns  credited  to
policyholders.    The   key   element  of  this   investment   process   is
asset/liability management.  Successful asset/liability management requires
both  a  quantitative  assessment of overall policy liabilities  (including
maturities, surrenders and crediting of returns) and prudent investment  of
general  account  assets.  The two most important tools in managing  policy
liabilities are setting crediting rates and establishing surrender periods.
The asset side of the investment process requires portfolio techniques that
earn required yields while effectively managing both interest rate risk and
credit   risk.    The  Company  emphasizes  a  conservative   approach   to
asset/liability management, which is oriented toward reducing downside risk
in  adverse markets, as opposed to maximizing spread in favorable  markets.
The approach is also designed to reduce earnings volatility.
   
   The  bulk of the Company's general account is invested in fixed maturity
securities (87.1% at December 31, 1996).  The Company's principal  strategy
for  managing  interest rate risk is to closely match the duration  of  its
investment  portfolio to its policyholder balances. At December  31,  1996,
the  effective duration of its fixed income portfolio was 2.8  years.   The
Company  employs hedging strategies to manage this risk, including interest
rate  swaps and caps.  In the case of equity-indexed products, the  Company
purchases  S&P  500  Index  options to hedge  its  obligations  to  provide
participation  rate  returns.  Credit risk is  managed  by  careful  credit
analysis and monitoring. At December 31, 1996, the Company's fixed maturity
portfolio had an overall average S&P rating of A+ and  92% of the Company's
general  account  portfolio consisted of investment grade securities.   The
balance  was  invested  in  below investment grade  securities  to  enhance
overall  portfolio yield.  Below investment grade securities  pose  greater
risks  than investment grade securities.  The Company actively manages  its
below  investment grade portfolio to optimize its risk/return profile.   At
December  31,  1996,  there  were no non-income  producing  fixed  maturity
investments.
   
Marketing and Distribution
   
   The  individual  fixed  annuity market in the United  States  is  highly
fragmented.  According to A.M. Best, the insurer with  the  largest  market
share in each year during the five-year period ended December 31, 1995 (the
most  recent  period for which A.M. Best rankings currently are  available)
captured  less than 5.0% of the individual fixed annuity market.  In  1995,
according to A.M. Best, writers of individual annuities collected aggregate
premiums of approximately $75.7 billion. Based on total individual  annuity
premiums  for  1995 (according to A.M. Best), Keyport ranked  14th  in  the
individual annuity industry with a 1.5% market share.
   
   Keyport's  sales  strategy is to use multiple distribution  channels  to
achieve broader market presence.  During 1996, the bank channel represented
approximately  39.6% of Keyport's annuity sales, and the brokerage  channel
represented  approximately  19.9%. The sale  of  insurance  and  investment
products through the bank distribution channel is highly regulated.   Sales
through  other  distributors  of  insurance  products,  such  as  financial
planners  and  insurance agents, represented approximately 40.5%  of  total
annuity sales.
   
   The following table presents sales information in Keyport's distribution
channels for the periods indicated (in millions).
<TABLE>

<CAPTION>                                                   
                    Sales of Fixed and Indexed      Sales of Variable
                             Annuities                  Annuities
                      Year Ended December 31       Year Ended December
                                                           31
                      1996    1995   1994         1996    1995    1994
                                                                  
<S>                   <C>     <C>    <C>          <C>     <C>     <C>
                                                                  
Bank channel:                                                     
Independent           $139.4  $ 91.7 $196.2       $ 1.3   $27.0   $60.5
Third party bank                                
marketers              311.2   427.1  638.9        40.9     7.1    10.4
                                                                  
Other channels:                                                   
Broker-dealers         211.7   392.5  193.6        36.6    45.3    82.8
Other distributors     485.6   149.9  127.5        18.5     1.0     2.5
</TABLE>
   
Regulation
   
   The  Company's  business  activities  are  extensively  regulated.   The
following  briefly  summarizes the principal  regulatory  requirements  and
certain related matters.
   
   Keyport's and Independence Life's retirement-oriented insurance products
generally  are  issued as individual policies.  The policy  is  a  contract
between the issuing insurance company and the policyholder.  Policy  forms,
including  all  principal  contract terms,  are  regulated  by  state  law.
Generally, the policy form must be approved by the insurance department  or
similar agency of a state in order for the policy to be sold in that state.
   
   Keyport  and  Independence Life are each chartered in Rhode Island,  and
the  Rhode  Island  Department  of Business  Regulation  is  their  primary
oversight  regulator.  Keyport and Independence Life also must be  licensed
by  the state insurance regulators in each other jurisdiction in which they
conduct  business. They currently are licensed to conduct  business  in  49
states  (the  exception being New York), and in the District  of  Columbia.
State insurance laws generally provide regulators with broad powers related
to  issuing licenses to transact business, regulating marketing  and  other
trade   practices,  operating  guaranty  associations,  regulating  certain
premium  rates, regulating insurance holding company systems,  establishing
reserve   requirements,  prescribing  the  form  and  content  of  required
financial   statements  and  reports,  performing   financial   and   other
examinations,  determining  the reasonableness and  adequacy  of  statutory
capital  and  surplus,  regulating  the  type  and  amount  of  investments
permitted, limiting the amount of dividends that can be paid and  the  size
of  transactions that can be consummated without first obtaining regulatory
approval, and other related matters.
   
   In  recent years, various states have adopted new quantitative standards
promulgated   by  the  National  Association  of  Insurance   Commissioners
("NAIC").   These  standards are designed to reduce the risk  of  insurance
company insolvencies, in part by providing an early warning of financial or
other difficulties.  These standards include the risk-based capital ("RBC")
requirements.   RBC requirements attempt to measure statutory  capital  and
surplus  needs  based  on  the risks in a company's  mix  of  products  and
investment  portfolio.  The requirements provide for four different  levels
of  regulatory  attention which implement increasing levels  of  regulatory
control   (ranging  from  development  of  an  action  plan  to   mandatory
receivership).    As   of   December  31,  1996,  Keyport's   capital   was
approximately  2.3 times the level at which the lowest of these  regulatory
attention levels would be triggered.
   
   Under  the insurance guaranty fund laws existing in each state, insurers
can  be  assessed for certain obligations of insolvent insurance companies.
Because  assessments  typically are not made for  several  years  after  an
insurer  fails, Keyport cannot accurately determine the precise  amount  or
timing  of  its  exposure to known insurance company insolvencies  at  this
time.    For  certain  information regarding the Company's  historical  and
estimated  future  assessments, see Note 11 to the  Company's  Consolidated
Financial Statements.
   
   Rhode  Island  law  imposes  prior  approval  requirements  for  certain
transactions with affiliates and generally regulates dividend payments by a
Rhode Island-chartered insurance subsidiary to its parent company.  Keyport
may  not make dividend payments in excess of the lesser of (i) 10%  of  its
statutory surplus as of the preceding December 31 or (ii) its statutory net
gain  from operations for the preceding fiscal year without prior  approval
by  the Rhode island Department of Business Regulation.  As of December 31,
1996,  such  restriction  would limit dividends without  such  approval  to
approximately $42.5 million.  Keyport has not paid any dividends since  its
acquisition in December, 1988.
   
Competition
   
   The Company's business activities are conducted in extremely competitive
markets.  Keyport competes with a large number of life insurance companies,
some  of  which  are  larger and more highly capitalized  and  have  higher
ratings  than Keyport. No one company dominates the industry. In  addition,
Keyport's  products compete with alternative investment vehicles  available
through  financial  institutions, brokerage firms and investment  managers.
Management  believes  that  Keyport competes principally  with  respect  to
product  features, pricing, ratings and service; management  also  believes
that  Keyport  can  continue  to compete successfully  in  this  market  by
offering  innovative products and superior services. In addition, financial
institutions  and  broker-dealers  focus  on  the  insurer's  ratings   for
financial  strength  or  claims-paying ability in  determining  whether  to
market the insurer's annuities.
   
Employees
   
   As  of December 31, 1996, the Company had 358 full-time employees.   The
Company  provides  its  employees with a broad range  of  employee  benefit
programs.   The Company believes that its relations with its employees  are
excellent.

Item 2. Properties
   
   As   of  December  31,  1996,  the  Company  maintained  its  executive,
administrative  and sales offices in leased facilities. The Company  leases
approximately  76,000 square feet in a single facility in  downtown  Boston
pursuant  to  a  lease  which  expires in 2002.  The  Company  also  leases
approximately 10,500 square feet in a single facility in Providence,  Rhode
Island and 7,700 square feet in a single facility in Maitland, Florida.
   
Item 3. Legal Proceedings
   
   The  Company  is from time to time involved in litigation incidental  to
its  business.  In the opinion of Keyport's management, the  resolution  of
such  litigation is not expected to have a material adverse effect  on  the
Company's financial condition or results of operations.
   
Item 4. Submission of Matters to a Vote of Security Holders
   
   Not applicable.
   
   Directors and Principal Officers of the Registrant
   
   The following are the principal officers and directors of the Company:
   
   
                              Position with          Other Business,
                              Keyport                Vocation or
   Name, Age                  Year of Election       Employment for Past
                                                     Five Years
                                                     
   Kenneth R. Leibler, 48     Chairman of the        Chief Executive
                              Board, 12/31/94        Officer, 1/1/95;
                                                     formerly President
                                                     of Liberty Financial
                                                     Companies Inc.
                                                     
   F. Remington Ballou, 68    Director, 3/7/62       President of B. A.
                                                     Ballou & Co., Inc.,
                                                     East Providence, RI
                                                     
   Frederick Lippit, 80       Director, 3/7/62, and  Chairman of The
                              Assistant Secretary    Providence Plan,
                              4/9/69                 Providence, RI
                                                     
   Robert C. Nyman, 61        Director, 4/11/96      President and
                                                     Chairman of Nyman
                                                     Manufacturing Co.,
                                                     East Providence, RI
                                                     
   John W. Rosensteel, 56     President, Chief       Formerly Chief
                              Executive Officer,     Operating Officer of
                              and Director,          the Company,
                              12/30/92               11/5/92; Chairman of
                                                     the Board and
                                                     Director of KFSC,
                                                     11/12/92; Chairman
                                                     of the Board and
                                                     Director of KASC,
                                                     1/8/93; President,
                                                     Chief Executive
                                                     Officer, and
                                                     Chairman of the
                                                     Board of
                                                     Independence Life
                                                     and Annuity Co.,
                                                     10/1/93; formerly
                                                     Senior Vice
                                                     President Aetna Life
                                                     & Casualty,
                                                     Hartford, CT
                                                     
   John E. Arant, III, 52     Senior Vice President  Vice President,
                              and Chief Sales        Chief Sales Officer
                              Officer, 5/16/94       of KFSC,5/20/94;
                                                     Director, 3/1/95,
                                                     Senior Vice
                                                     President and Chief
                                                     Sales Officer,
                                                     5/20/94 of
                                                     Independence Life
                                                     and Annuity Company;
                                                     Director and Senior
                                                     Vice President and
                                                     Chief Sales Officer,
                                                     KASC, 3/10/95;
                                                     Formerly Vice
                                                     President of Aetna
                                                     Investment
                                                     Management Company
                                                     and Senior Vice
                                                     President of Aetna
                                                     Capital Management
                                                     Company
                                                     
   Bernard R. Beckerlegge,    Senior Vice President  Senior Vice
   50                         and General Counsel,   President and
                              9/1/95                 General Counsel of
                                                     Independence Life
                                                     and Annuity Company,
                                                     10/9/95; formerly
                                                     General Counsel for
                                                     B.T. Variable
                                                     Insurance Co.,
                                                     8/1/88
                                                     
   Stephen B. Bonner, 50      Senior Vice President,  Formerly President
                              11/7/96                 of Construction
                                                      Information Group
                                                      at McGraw Hill,
                                                      12/1/92; formerly
                                                      Vice President,
                                                      Prudential
                                                      Insurance Company
                                                      of America, 9/1/88
                                                      
   Paul H. LeFevre, Jr., 54   Senior Vice President   Director and Senior
                              and Chief Financial     Vice President and
                              Officer, 9/1/95         Chief Financial
                                                      Officer of KASC,
                                                      1/8/93; Director,
                                                      Senior Vice and
                                                      Chief Financial
                                                      Officer of
                                                      Independence Life
                                                      and Annuity
                                                      Company, 10/1/93
                                                      
   Francis E. Reinhart, 56    Senior Vice President   Director, 3/15/95
                              and Chief               Vice President,
                              Administrative          Administration,
                              Officer, 4/5/90         10/24/85, of KFSC;
                                                      Senior Vice
                                                      President and Chief
                                                      Administrative
                                                      Officer of KASC,
                                                      1/8/93; Senior Vice
                                                      President and Chief
                                                      Administrative
                                                      Officer of
                                                      Independence Life
                                                      and Annuity
                                                      Company,  10/1/93
                                                      
   Bruce J. Crozier, 51       Vice President and      Vice President and
                              Chief Actuary,          Chief Actuary of
                              11/9/90                 Independence Life
                                                      and Annuity
                                                      Company, 10/1/93
                                                      
   James P. Greaton, 39       Vice President and      Formerly Valuation
                              Corporate Actuary,      Actuary, Providian
                              5/6/96                  Capital Management,
                                                      5/94
                                                      
   Jeffery J. Lobo, 35        Vice President, Risk    Formerly Assistant
                              Management, 5/4/96      Vice President of
                                                      Quantitative
                                                      Research for the
                                                      Company, 2/8/95;
                                                      formerly Vice
                                                      President of Credit
                                                      Suisse Financial
                                                      Products, 11/94;
                                                      trader for SBCI
                                                      Securities (Asia)
                                                      Inc. 7/93; trader
                                                      for O'Connor &
                                                      Associates, 5/92
                                                      
   Stewart R. Morrison, 40    Vice President and      Vice President,
                              Chief Investment        Investments, of
                              Officer, 5/6/94         KASC, 1/8/93; Vice
                                                      President and Chief
                                                      Investment Officer
                                                      of Independence
                                                      Life and Annuity
                                                      Company, 10/1/93;
                                                      formerly Vice
                                                      President of
                                                      Investments for the
                                                      Company, 8/92
                                                      
   Jeffery J. Whitehead, 40   Vice President and      Vice President and
                              Treasurer, 5/4/95       Treasurer of
                                                      Independence Life
                                                      and Annuity,
                                                      5/4/95;  formerly
                                                      Vice President and
                                                      Controller for the
                                                      Company, 8/92
<PAGE>
                                     
                                  PART II
   
Item 5. Market for Registrant's Common Equity and Related Stockholder
Matters
   
Not applicable.

Item 6. Selected Financial Data   (in thousands)
   <TABLE>
      
   As of and
   for the 
   year ended                                                  
   December 31     1996         1995        1994         1993         1992
   
   <S>             <C>          <C>          <C>          <C>          <C>
   Income                                                            
   statement
   data:
                  
   Investment    
   income          $790,365     $755,930     $689,575     $669,667     $705,943
   
   Interest                                                     
   credited        (572,719)    (555,725)    (481,926)    (504,205)    (571,033)
                                                                     
   Investment    
   spread           217,646      200,205      207,649      165,462      134,910
   
   Fee                                                     
   income            33,534       29,767       25,273       18,158       14,504
                                                                     
   Operating     
   expenses         (43,815)     (44,475)     (54,295)     (40,697)     (65,730)
     
   Income before                                                         
   income taxes     137,846      107,941      95,276       86,705       31,397
   
   Net                                                     
   income            90,624       69,610      63,225       57,995       22,587
                                                                     
   Balance 
   sheet data:                              

    Total cash 
    and 
    investments $12,305,213  $10,922,125 $ 9,274,793  $ 8,912,526  $ 8,787,912

    Total                                                     
    assets       13,924,557   12,280,194  10,873,604   10,227,327    9,707,115
                                                       
    Stockholder's  
    equity          980,782      902,331     682,485      684,270      556,416
</TABLE>

Item 7. Management's Discussion and Analysis of Results of Operations
     and Financial Condition
     
   Results of Operations
   
   Net  income was $90.6 million in 1996 compared to $69.6 million in  1995
and  $63.2  million  in  1994. The improvement of  $21.0  million  in  1996
compared to 1995 resulted from higher investment spread, higher fee  income
and  net  realized  investment  gains in  1996  compared  to  net  realized
investment losses in 1995. Partially offsetting these items were  increased
amortization  of  deferred policy acquisition costs and higher  income  tax
expense.   The  improvement  of  $6.4 million  in  1995  compared  to  1994
primarily  resulted from lower operating expenses, decreased guaranty  fund
expense and reduced amortization of value of insurance in force.  Partially
offsetting  these  items  were decreased investment  spread  and  increased
amortization of deferred policy acquisition costs.
  
   Investment spread is the amount by which investment income earned on the
Company's  investments exceeds interest credited to policyholder  balances.
Investment spread was $217.6 million in 1996 compared to $200.2 million  in
1995  and $207.6 million in 1994. The amount by which the average yield  on
investments  exceeds  the average interest credited  rate  on  policyholder
balances  is  the  investment  spread percentage.  Such  investment  spread
percentage  was  1.84% in 1996 and 1995, and 2.12%  in  1994.   Assuming  a
constant  interest  rate  environment, the  Company  anticipates  that  the
investment spread percentage in 1997 will be comparable to 1996.
  
   Investment income was $790.4 million in 1996 compared to $755.9  million
in  1995  and $689.6 million in 1994. Investment income increased  in  1996
compared  to  1995  primarily as a result of  a  higher  level  of  average
invested  assets, partially offset by a decrease in the average  investment
yield. The average investment yield was 7.16% in 1996 compared to 7.51%  in
1995.  The  decreased investment yield in 1996 reflects the lower  interest
rates  prevailing  during the latter half of 1995 and early  1996  and  the
amortization of S&P 500 Index options.  Investment income increased in 1995
compared  to  1994  primarily as a result of the higher  level  of  average
invested assets. The investment yield increased slightly during 1995.   The
average investment yield was 7.48% in 1994.
   
   Interest  credited  to  policyholders totaled  $572.7  million  in  1996
compared  to  $555.7 million in 1995 and $481.9 million in  1994.  Interest
credited to policyholders increased in 1996 compared to 1995 primarily as a
result of a higher level of average policyholder balances, partially offset
by  a decrease in the average interest credited rate. Policyholder balances
averaged  $10.8  billion  in 1996 compared to $9.8  billion  in  1995.  The
average interest credited rate was 5.32% in 1996 compared to 5.67% in 1995.
Interest credited to policyholders increased in 1995 compared to 1994 as  a
result  of  the  higher level of average policyholder balances  and  to  an
increase  in  the  average interest credited rate.   Policyholder  balances
averaged  $9.8  billion  in 1995 compared to $9.0  billion  in  1994.   The
average interest credited rate was 5.36% in 1994.
   
   Average  investments  (computed without  giving  effect  to  SFAS  115),
including a portion of the Company's cash and cash equivalents, were  $11.0
billion in 1996 compared to $10.1 billion in 1995 and $9.2 billion in 1994.
The increase of $0.9 billion in 1996 compared to 1995 was primarily due  to
the  F&G  Life  transaction and sales of the Company's  fixed  and  equity-
indexed annuities during the period, offset in part by withdrawals of  $1.1
billion.  Fixed and equity-indexed annuity premiums totaled $1.2 billion in
1996  compared  to  $1.1 billion in 1995 and $1.2  billion  in  1994.   The
increase in premiums in 1996 compared to 1995 was primarily attributable to
the  sales  of equity-indexed annuities which were introduced during  1995,
partially  offset  by  lower  fixed annuity premiums.   Sales  of   indexed
annuities  during 1996 totaled $655.2 million compared to $83.9 million  in
1995. The decrease in total premiums in 1995 compared to 1994 was primarily
due  to  lower  interest rates prevailing during the latter half  of  1995,
making fixed income products less competitive.
   
   Net  realized investment gains were $5.5 million in 1996 compared to net
realized  investment  losses  of $4.0 million  in  1995  and  net  realized
investment  losses  of  $8.2 million in 1994. The net  realized  investment
gains  in  1996  were  primarily attributable to sales  of  fixed  maturity
investments  and sales of investments received in the F&G Life  transaction
which  were  made  to  maximize total return.  The net realized  investment
losses  in 1995 were attributable to sales of the Company's fixed  maturity
investments  which were made to maximize total return.   The  net  realized
investment  losses in 1994 were primarily due to write-downs of investments
whose declines in value were determined to be other than temporary.
   
   Surrender charges are revenues earned on the early withdrawal of  fixed,
indexed  and variable annuity policyholder balances. Surrender  charges  on
fixed,  equity-indexed  and  variable  annuity  withdrawals  generally  are
assessed at declining rates applied to policyholder withdrawals during  the
first  five  to seven years of the contract. Total surrender  charges  were
$14.9  million in 1996 compared to $14.8 million in 1995 and $11.5  million
in 1994.
   
   Total fixed, equity-indexed and variable annuity withdrawals represented
11.6%,  9.9%  and  12.6%  of  the total average  annuity  policyholder  and
separate  account  balances  in 1996, 1995  and  1994,  respectively.   The
increase in withdrawals in 1996 was primarily attributable to surrenders of
annuities acquired in the F&G Life transaction; excluding these surrenders,
the withdrawal percentage in 1996 was 9.7%.
   
   Separate account fees are primarily mortality and expense charges earned
on  variable  annuity and variable life policyholder balances. These  fees,
which  are  based  on  the  market values of  the  assets  supporting   the
contracts  in  separate accounts, were $16.0 million in  1996  compared  to
$13.2  million  in  1995 and $12.5 million in 1994.  Such fees  represented
1.68%,  1.61%  and  1.63%  of average variable annuity  and  variable  life
separate account balances in 1996, 1995 and 1994, respectively.
   
   Management  fees are primarily investment advisory fees related  to  the
separate  account assets. The fees are based on the levels of assets  under
management, which are affected by product sales and redemptions and changes
in the market values of the investments managed.  Management fees were $2.6
million in 1996 compared to $1.8 million in 1995 and $1.2 million in  1994.
The increase of $0.8 million in 1996 compared to 1995 primarily reflects  a
higher level of average assets under management.
   
   Operating  expenses primarily represent compensation and  other  general
and  administrative  expenses. These expenses were $43.8  million  in  1996
compared  to $44.5 million in 1995 and $54.3 million in 1994. The  decrease
in  1996  compared to 1995 was primarily due to IRS interest  penalties  of
$1.7  million recorded in 1995 related to a federal income tax  assessment.
The  decrease  in 1995 compared to 1994 was attributable to lower  guaranty
fund expense and lower state  taxes.
   
   Amortization of deferred policy acquisition costs was $60.2  million  in
1996  compared  to $58.5 million in 1995 and $52.2 million  in  1994.   The
increase  in amortization in 1996 compared to 1995 was primarily due  to  a
decrease  in estimated amortization periods determined in the last  quarter
of  1995 due to shorter average policy lives, and to the growth of business
in  force associated with fixed, equity-indexed and variable annuity sales.
The  increase  in  1995 compared to 1994 was primarily  attributable  to  a
decrease  in  the estimated amortization periods and lower projected  fixed
annuity surrender charges;  in addition, this increase was attributable  to
the  growth in business in force during 1995 and 1994. Amortization expense
represented  0.51%, 0.55% and 0.53%, of the total average policyholder  and
separate account balances during 1996, 1995 and 1994, respectively.
   
   Amortization  of  value of insurance in force totaled $10.2  million  in
1996  compared  to  $9.5 million in 1995 and $17.0 million  in  1994.   The
increase in amortization in 1996 compared to 1995 was primarily due to $2.7
million  of  amortization  recorded  in  1996  relating  to  the  F&G  Life
transaction,  partially offset by lower amortization  in  1996  due  to  an
increase  in  estimated amortization periods in the last quarter  of  1995.
The decrease in amortization in 1995 compared to 1994 was primarily related
to  the  actual  persistency experience and higher expected future  profits
relating to the closed block of single premium whole life insurance.
   
   Federal  income tax expense was $47.2 million or 34.3% of pretax  income
in  1996  compared to $38.3 million, or 35.5%  pretax income in  1995,  and
$32.1 million, or 33.6% of pretax income in 1994.
   
   Financial Condition
   
   Stockholder's Equity as of December 31, 1996 was $980.8 million compared
to  $902.3  million as of  December 31, 1995. The increase in stockholder's
equity was due to net income of $90.6 million, partially offset by a  $12.2
million decrease in net unrealized investment gains during the period.
   
   Investments  not  including  cash and cash  equivalents,  totaled  $11.5
billion  as  of December 31, 1996 compared to $10.1 billion as of  December
31,  1995. This increase reflects the investments received in the F&G  Life
transaction,  fixed and equity-indexed annuity sales in  1996,  withdrawals
and a decrease in net unrealized investment gains.
   
   The Company's general investment policy is to hold fixed maturity assets
for  long-term  investment and, accordingly, the Company does  not  have  a
trading  portfolio.   To  provide  for maximum  portfolio  flexibility  and
appropriate   tax  planning,  the  Company  classifies  its  entire   fixed
maturities investments as "available for sale" and accordingly carries such
investments at fair value.
   
   The  Company's  total  investments at December 31,  1996  reflected  net
unrealized gains of $229.8 million related to its fixed maturity and equity
portfolios.   At  December 31, 1995, such net unrealized  investment  gains
were  $308.5  million.  The  decrease  in  net  unrealized  gains  in  1996
principally reflects the higher interest rates at the end of 1996.
   
   Approximately $10.7 billion, or 99.8%, of the fixed maturity investments
at  December 31, 1996, was rated by Standard & Poor's Corporation,  Moody's
Investors   Service   or  under  comparable  statutory  rating   guidelines
established   by  the  National  Association  of  Insurance   Commissioners
("NAIC"). At December 31, 1996, the carrying value of investments in  below
investment  grade securities totaled $987.0 million, or 8.0% of total  cash
and  investments  of  $12.3  billion.  Below  investment  grade  securities
generally  provide higher yields and involve greater risks than  investment
grade  securities because their issuers typically are more highly leveraged
and  more  vulnerable to adverse economic conditions than investment  grade
issuers.  In addition, the trading market for these securities  is  usually
more limited than for investment grade securities.
   
   Investment Management
   
   Asset-liability  duration  management is  utilized  by  the  Company  to
minimize the risks of interest rate fluctuations and disintermediation. The
Company  believes  that its fixed and equity-indexed policyholder  balances
should be backed by investments, principally comprised of fixed maturities,
that  generate  predictable rates of return. The Company does  not  have  a
specific target rate of return. Instead, its rates of return vary over time
depending  on the current interest rates, the slope of the yield curve  and
the  excess at which fixed maturities are priced over the yield curve.  Its
portfolio  strategy  is designed to achieve adequate risk-adjusted  returns
consistent  with  the  investment objectives of  effective  asset-liability
duration management, liquidity and credit quality.
   
   The  Company  conducts its investment operations to  closely  match  the
duration  of  the  assets in its investment portfolio to  its  policyholder
balances. The Company seeks to achieve a predictable spread between what it
earns  on  its  assets  and  what it pays on its policyholder  balances  by
investing  principally  in fixed maturities. The Company's  fixed-rate  and
equity-indexed   products  incorporate  surrender  charges   to   encourage
persistency,  discourage withdrawals and make the cost of its  policyholder
balances  more  predictable. Approximately 85.4%  of  the  Company's  fixed
annuity policyholder balances were subject to surrender charges at December
31, 1996.
   
   As  part  of  its  asset-liability management  discipline,  the  Company
conducts detailed computer simulations that model its fixed-maturity assets
and  liabilities  under commonly used stress-test interest rate  scenarios.
Based  on  the  results  of  these  computer  simulations,  the  investment
portfolio  has  been  constructed with a  view  to  maintaining  a  desired
investment spread between the yield on portfolio assets and the  rate  paid
on  its  policyholder balances under a variety of possible future  interest
rate  scenarios.  At  December  31, 1996  the  effective  duration  of  the
Company's  fixed maturities investments (including certain  cash  and  cash
equivalents) was approximately 2.8 years.
   
   As a component of its investment strategy, the Company utilizes interest
rate  swap  agreements ("swap agreements") to match assets more closely  to
liabilities.  Swap agreements are agreements to exchange with  counterparty
interest  rate  payments of differing character (e.g., fixed-rate  payments
exchanged  for  variable-rate payments) based on  an  underlying  principal
balance  (notional principal) to hedge against interest rate  changes.  The
Company currently utilizes swap agreements to reduce asset duration and  to
better  match interest rates earned on longer-term fixed rate  assets  with
interest rates credited to policyholders. At December 31, 1996, the Company
had  39  outstanding  swap agreements with an aggregate notional  principal
amount  of  $2.3 billion. These agreements mature in various years  through
2001.  The  Company uses indexed call options for purposes of  hedging  its
equity-indexed  products.   At December 31,  1996,  the  Company  had  call
options with a fair value of $109.6 million.
   
   There are risks associated with some of the techniques the Company  uses
to  manage  its asset and liability durations. The primary risk  associated
with   swap   agreements   is   the  risk  associated   with   counterparty
nonperformance. The Company believes that the counterparties  to  its  swap
agreements  are  financially  responsible and that  the  counterparty  risk
associated with these transactions is minimal. In addition, swap agreements
have  interest  rate risk. However, these swap agreements hedge  fixed-rate
assets;  interest rate movements that adversely affect the market value  of
swap  agreements generally are more than offset by changes  in  the  market
values of such fixed rate assets.
   
   The  Company  routinely reviews its portfolio of investment  securities.
The  Company  identifies  monthly any investments that  require  additional
monitoring, and carefully reviews the carrying value of such investments at
least  quarterly to determine whether specific investments should be placed
on  a nonaccrual basis and to determine declines in value that may be other
than  temporary. In making these reviews, the Company principally considers
the adequacy of collateral (if any), compliance with contractual covenants,
the  borrower's  recent  financial  performance,  news  reports  and  other
externally generated information concerning the creditor's affairs. In  the
case  of  publicly  traded  fixed  maturity  investments,  management  also
considers market value quotations if available.
   
   Liquidity
   
   The  Company's  liquidity needs and financial resources pertain  to  the
management  of  the general account assets and policyholder  balances.  The
Company  uses cash for the payment of annuity and life insurance  benefits,
operating  expenses  and  policy acquisition costs,  and  the  purchase  of
investments. The Company generates cash from net investment income, annuity
premiums  and  deposits, and from maturities and sales of its  investments.
Annuity  premiums,  maturing  investments and net  investment  income  have
historically  been sufficient to meet the Company's cash requirements.  The
Company  monitors  cash  and cash equivalents  in  an  effort  to  maintain
sufficient  liquidity  and has strategies in place to  maintain  sufficient
liquidity  in  changing  interest rate environments.  Consistent  with  the
nature of its obligations, the Company has invested a substantial amount of
its  general  account assets in readily marketable securities. At  December
31, 1996, $8.8 billion of the Company's total investments, including short-
term investments, are considered readily marketable.
   
   To  the  extent that unanticipated surrenders cause the Company to  sell
for  liquidity  purposes  a material amount of securities  prior  to  their
maturity,  such  surrenders could have a material  adverse  effect  on  the
Company.  However, the Company believes that liquidity to fund  withdrawals
would  be  available through incoming cash flow, the sale of short-term  or
floating-rate  instruments or investment securities in its  short  duration
portfolio, thereby precluding the sale of fixed maturity investments  in  a
potentially unfavorable market.
   
   Regulatory  authorities permit dividend payments  from  the  Company  to
Liberty  Financial up to the lesser of (i) 10% of statutory surplus  as  of
the  preceding  December 31 or (ii) the net gain from  operations  for  the
preceding  fiscal  year. As of December 31, 1996,  the  Company  could  pay
dividends of up to $42.5 million without the approval of the Department  of
Business Regulation of the State of Rhode Island.
   
   Based  upon  the  historical  cash flow of the  Company,  the  Company's
current  financial condition and the Company's expectation that there  will
not  be  a  material  adverse change in the results of  operations  of  the
Company  and  its subsidiaries during the next twelve months,  the  Company
believes  that cash flow provided by operating activities over this  period
will  provide  sufficient liquidity for the Company to meet  its  liquidity
needs.  The  Company's cash flow may be influenced by, among other  things,
general  economic  conditions, realized investment gains  and  losses,  the
interest rate environment, market changes, regulatory changes and  tax  law
changes.
   
   Effects of Inflation
   
Inflation has not had a material effect on the Company's consolidated
results of operations. The Company manages its investment portfolio in part
to reduce its exposure to interest rate fluctuations. In general, the fair
value of the Company's fixed maturity portfolio increases or decreases in
inverse relationship with fluctuations in interest rates, and the Company's
net investment income increases or decreases in direct relationship with
interest rate changes.  If interest rates decline the Company's fixed
maturity investments generally will increase in fair value, while net
investment income will decrease as fixed maturity investments mature or are
sold and the proceeds are reinvested at reduced rates. However, inflation
may result in increased operating expenses that may not be readily
recoverable in the prices of the services charged by the Company.

Item 8. Consolidated Financial Statements and Supplementary Data
   
   The  Company's  consolidated financial statements  begin  on  page  F-2.
Reference is made to the Index to Financial Statements on page 21 herein.
   
   Additional  financial  statement schedules are  included  on  pages  S-2
through  S-4 herein.  Reference is made to the Index to Financial Statement
Schedules on page 21 herein.
   
Item 9. Changes in and Disagreements with Accountants on Accounting and
Financial

   Disclosure
   
   The  consolidated  financial  statements of  Keyport  and  also  Liberty
Financial  and  its  subsidiaries, including Keyport, for  the  year  ended
December  31,  1996 have been audited and reported upon by Ernst & Young LLP
("E&Y").  Similarly, E&Y will serve as independent auditors of Keyport  and
Liberty Financial for 1997.
   
   For fiscal years prior to 1996, the consolidated financial statements of
Keyport  and  Liberty  Financial  and its subsidiaries,  were  audited  and
reported  on  by  KPMG  Peat Marwick LLP ("KPMG").    On  March  13,  1996,
following  a  competitive proposal process, the Liberty  Financial's  Audit
Committee  terminated  KPMG's  appointment as independent  accountants  for
Liberty   Financial  and  its  audited  subsidiaries,  including   Keyport,
effective  March 14, 1996, and voted to recommend to the Liberty  Financial
Board   of   Directors  that   E&Y  be  appointed  as  Liberty  Financial's
independent  accountants for fiscal year 1996. The Liberty Financial  Board
of  Directors approved this recommendation on April 10, 1996.  On April 11,
Keyport's Board of Directors approved such engagement of E&Y.
   
   In  connection with the audits of Keyport's financial statements for the
two  fiscal years in the period ended December 31, 1995, and the subsequent
interim  period through March 14, 1996, there were no disagreements between
Keyport  and  KPMG  on  any matter of accounting principles  or  practices,
financial  statement  disclosure, or auditing scope  or  procedures,  which
disagreements if not resolved to KPMG's satisfaction would have caused KPMG
to  make  reference to the subject matter of the disagreement in connection
with  KPMG's  audit  reports  on the financial statements  of  Keyport.  In
addition,   the  audit  reports  of  KPMG  on  the  consolidated  financial
statements of Keyport as of and for the two fiscal years ended December 31,
1995 did not contain any adverse opinion or disclaimer of opinion, nor were
such  reports  qualified  or modified as to uncertainty,  audit  scope,  or
accounting principles.
                                     
                                 PART III
   
Item 10. Directors and Executive Officers of the Registrant
   
   Information relating to the executive officers of the registrant appears
under the caption "Executive Officers of the Registrant" included in Part I
of this Form 10-K following Item 4.
   
Item 11. Executive Compensation
   
   The  tables  that  appear below, along with the  accompanying  text  and
footnotes, provide information on compensation and benefits for  the  named
executive  officers, in accordance with applicable SEC  requirements.   All
the  data regarding values for stock options pertain to options to purchase
shares  of Keyport's parent corporation, Liberty Financial Companies,  Inc.
("Liberty Financial").  Such data are hypothetical in terms of the  amounts
that  an  individual  may  or may not receive,  because  such  amounts  are
contingent  on continued employment with Keyport and the price  of  Liberty
Financial's  Common Stock ("Common Stock").  All year-end values  shown  in
these  tables for outstanding stock options reflect a price of $38.875  per
share,  which  was the closing price of the Common Stock on  the  New  York
Stock  Exchange on December 31, 1996 (the last trading day of 1996).   None
of  the  named  executive  officers received any  perquisites  during  1996
exceeding  the lesser of $50,000 or 10% of such officer's total salary  and
bonus for such year.
   
   Summary Compensation Table.  The following table sets forth compensation
information for 1996 for each of Keyport's chief executive officer and the
other four most highly compensated executive officers:
   
   Summary Compensation Table
   1996 Compensation
   <TABLE>
   
   <CAPTION>                                         Securities     All Other 
   Name and               Base Salary    Bonus       Underlying     Compensation
   Principal              ($)            ($)1        Options (#)    ($)2
   <S>                    <C>            <C>         <C>            <C>
   John W. Rosensteel,    396,500        275,000     15,000         27,993
   President and Chief
   Executive Officer
   
   Paul LeFevre, Jr.,     275,000        155,000      9,000         15,638
   Senior Vice
   President and Chief
   Financial Officer
   
   John E. Arant, III     215,000        100,000      5,000         96,063
   Senior Vice
   President and Chief
   Sales Officer
   
   Francis E. Reinhart,   233,000        105,000      7,500         13,136
   Senior Vice President
   and Chief
   Administrative Officer
   
   Bernard R. 
   Beckerlegge,           185,000         85,000      7,000         31,481
   Senior Vice President
   & General Counsel
   </TABLE>
   ____________________________________________

1  The amounts presented are bonuses earned in 1996 and paid in 1997.

2   Consists  of  (a)  in the case of Mr. Rosensteel, $5,000  of  insurance
premiums paid by Keyport with respect to term life insurance purchased  for
his   benefit;  (b)  contributions  and  interest  accruals  under  defined
contribution  plans  for  the  benefit of  the  named  executive  officers,
individually as follows: Mr. Rosensteel, $22,993; Mr. LeFevre, $15,638; Mr.
Arant, $15,063; Mr. Reinhart, $13,136; and Mr. Beckerlegge, $1,734;  (c) in
the  case of Mr. Arant, $81,000 for a sales incentive bonus; and (d) in the
case of Mr. Beckerlegge, $29,747 of moving expenses reimbursement.

   
   Option  Grant Table.  The following table sets forth certain information
regarding  options to purchase Common Stock granted during 1996 by  Liberty
Financial to the executive officers named in the above summary compensation
table.
   <TABLE>
   
   <CAPTION>        Option Grants in Last Fiscal Year
   
   Name         Number of     Percent     Exercise   Expiration   Potential
                Securities    of Total    Price      on Date1     Realizable
                Underlying    Options     Per                     Value at
                Options       Granted to  Share ($)               Assumed
                Granted (#)   Employees                           Annual 
                              in 1996                             Rates of
                                                                  Stock Price
                                                                  Appreciation
                                                                  for Option 
                                                                  Term ($)2
                                                                5%       10%
   <S>           <C>          <C>         <C>        <C>        <C>      <C>
   John W. 
   Rosensteel    15,000       2.45%       33.00      5/06/06    311,303  788,903
   
   Paul 
   LeFevre, Jr.   9,000       1.47%       33.00      5/06/06    186,782  473,342
   
   John E. 
   Arant, III     5,000       0.82%       33.00      5/06/06    103,768  262,968
   
   Francis E. 
   Reinhart       7,500       1.23%       33.00      5/06/06    155,651  394,451
   
   Bernard R. 
   Beckerlegge    7,000       1.14%       33.00      5/06/06    145,275  368,155
   </TABLE>
   _____________________

1   Each  option  becomes  exercisable in four  equal  annual  installments
commencing on May 7, 1997, and vests in full upon the death, disability  or
retirement of the optionee.
   
   2  Amounts represent hypothetical gains that could be achieved  for  the
respective options if such options are not exercised until the end  of  the
option  term.   These  gains  are based on assumed  rates  of  stock  price
appreciation  of 5% and 10% in accordance with applicable SEC  regulations,
compounded  annually  from the dates the options were granted  until  their
expiration  dates  and, therefore, are not intended  to  forecast  possible
future  appreciation in the Common Stock.  This table does  not  take  into
account any appreciation in the price of the Common Stock after the date of
grant.

   
   Option  Exercises and Year-End Values Table.  The following  table  sets
forth certain information regarding (i) the 1996 exercises of stock options
and  (ii)  the stock options held as of December 31, 1996 by the  executive
officers named in the above summary compensation table.
   
   Aggregate Option Exercises in Last Financial Year and Option Values at
Fiscal Year-End


<TABLE>
<CAPTION>                                                         
            Shares     Value     Number of               Value of
            Acquired   Realize   Securities              Unexercised  
            Upon                 Underlying              In-the-Money   
            Exercise             Unexercised             Options at
                                 Options at              Year-End      
Name         (#)       ($)       Year-End (#)  
                                  
                             Exercisable Unexercisable Exercisable Unexercisable
<S>          <C>       <C>        <C>           <C>         <C>          <C>
John W.           
Rosensteel   5,500     114,230    39,848        51,211        868,954    737,888

Paul 
LeFevre, Jr  4,000     112,456    39,470        22,944      1,096,402    363,953

John E. 
Arant, III    ----      ----       8,531        17,282        130,540    209,149

Francis E.        
Reinhart       500      14,057    18,470        14,496        503,370    174,380

Bernard R. 
Beckerlegge   ----      ----       ----          7,000          ----      41,125
</TABLE>
   
   Certain Additional Information Regarding Executive Officer Compensation
   
   Defined Benefit Retirement Programs.  Each of the executive officers  in
the above summary compensation table participates in Keyport's Pension Plan
and  Supplemental  Pension Plan (collectively, the "Pension  Plans").   The
following  table shows the estimated annual pension benefits  payable  upon
retirement   for   the  specified  compensation  and   years   of   service
classification under Keyport's Pension Plans.
   
   Estimated Annual Retirement Benefits at Age 65
   under Pension Plans
                             Years of Service
   
Compensation      15           20           25           30           35

$  200,000      $ 52,178     $ 69,570     $ 86,963     $ 93,629     $100,296

$  400,000       106,178      141,570      176,963      190,296      203,629

$  600,000       160,178      213,570      266,963      286,963      306,963

$  800,000       214,178      285,570      356,963      383,629      410,296

$1,000,000       268,178      357,570      446,963      480,296      513,629

$1,200,000       322,178      429,570      536,963      576,963      616,963
  
   Benefits under the Pension Plans are based on an employee's average  pay
for  the  five  highest  consecutive years during the  last  ten  years  of
employment, the employee's estimated social security retirement benefit and
years  of credited service with Keyport.  The current compensation  covered
by  the Pension Plans for each participating executive officer in the above
summary  compensation  table is as follows: Mr. Rosensteel,  $583,500;  Mr.
LeFevre,  $386,666; Mr. Reinhart, $320,000; Mr. Arant,  $386,500;  and  Mr.
Beckerlegge,  $210,000.  For purposes of determining benefits payable  upon
retirement  under the Pension Plans, compensation includes base salary  and
annual  bonus.   Benefits are payable in the form of a single-life  annuity
providing for monthly payments.  Actuarially equivalent methods of  payment
may  be  elected by the recipient.  As of December 31, 1996, the  executive
officers  named in the above summary compensation table had  the  following
full  credited years of service under the Pension Plans: Mr. Rosensteel,  4
years;  Mr. LeFevre, 17 years; Mr. Arant, 3 years; Mr. Reinhart, 12  years;
and Mr. Beckerlegge, 1 year.
   
   Change  of  Control  Provisions  of 1990  Stock  Option  Plan.   Liberty
Financial's 1990 Stock Option Plan, as amended (the "1990 Plan"),  provided
for  the  grant of options to officers and other key employees  of  Liberty
Financial  for  the purchase of shares of common stock.  As  of  March  10,
1997,   options issued and outstanding under the 1990 Plan included  61,059
shares  held by Mr. Rosensteel (44,417 of which were vested), 45,914 shares
held  by Mr. LeFevre (39,470 of which were then vested); and 19,466  shares
held  by  Mr. Reinhart (16,970 of which were then vested).   No  additional
options  will be granted under the 1990 Plan.  Upon a change of control  of
Liberty  Financial (defined as the transfer of 50% or more  of  the  equity
ownership  of  Liberty  Financial other than solely pursuant  to  a  public
offering  in which securities are issued for cash), all non-vested  options
will  automatically  vest and Liberty Financial's  Compensation  and  Stock
Option  Plan  committee  may,  in  its  discretion,  elect  to  cancel  all
outstanding  options by paying the holders thereof an amount equal  to  the
difference between the formula value of the Common Stock (as defined in the
1990 Plan) and the exercise price of the options.
   
   Compensation of Directors.  Directors of Keyport who are also  employees
receive  no compensation in addition to their compensation as employees  of
Keyport.  The three outside directors (Lippitt, Ballou, and Nyman)  receive
$2,000  per  quarter, plus $500 for each meeting of the Board of  Directors
and $200 for each Audit Committee meeting that they attend.  Three meetings
of  the  Board  of  Directors and two meetings of the Audit  Committee  are
scheduled annually.

Item 12. Security Ownership of Certain Beneficial Owners and Management
   
Keyport is a wholly owned, indirect subsidiary of Liberty Financial which
is a registrant under the Securities Exchange Act of 1934.  Liberty
Financial is a majority owned, indirect subsidiary of Liberty Mutual
Insurance Company.

Item 13. Certain Relationships and Related Transactions
                                     
   As  noted in Item 12, Keyport is a wholly owned, indirect subsidiary  of
Liberty Financial.
   <PAGE>
                                  PART IV
   
Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

  (a) 1.  Financial Statements                                  Page
                                                                     
     Report of Independent Auditors                             F-1
     Independent Auditors' Report                               F-1a
     Consolidated Balance Sheet, December 31, 1996 and 1995     F-2
     Consolidated Income Statement for the Years Ended   
          December 31, 1996, 1995 and 1994                      F-3
     Consolidated Statement of Stockholder's Equity for the
          Years Ended December 31, 1996, 1995 and 1994          F-4
     Consolidated Statement of Cash Flows for the Years
          Ended December 31, 1996, 1995 and 1994                F-5
     Notes to Consolidated Financial Statements                 F-6 through F-20
   
       2.  Financial Statement Schedules
   
     I--Summary of Investments                                  S-2
     III-- Supplementary Insurance Information                  S-3
     V-- Valuation and Qualifying Accounts                      S-4
   
   All  other schedules are omitted because they are not applicable or  are
not  required,  or  because the required information  is  included  in  the
Consolidated Financial Statements or notes thereto.
   
   (b) Exhibits
   
   The  exhibits  filed as part of this Report are listed  on  the  Exhibit
Index immediately preceding the Exhibits.
   
   (c) Reports on Form 8-K.
   
   No  reports  on Form 8-K were filed by the Registrant during the  fourth
quarter of 1996.
   <PAGE>
                                     

                                     
                                     
                      Report of Independent Auditors
   
   The Board of Directors
   Keyport Life Insurance Company
   
   We  have  audited the accompanying consolidated balance sheet of Keyport
Life   Insurance  Company  as  of  December  31,  1996,  and  the   related
consolidated statements of income, stockholder's equity, and cash flows for
the  year  then  ended.   Our audit also included the  financial  statement
schedules  listed  in the Index at Item 14(a).  These financial  statements
and  schedules  are  the responsibility of the Company's  management.   Our
responsibility  is to express an opinion on these financial statements  and
schedules  based on our audit. 

   We  conducted  our audit 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  the  significant  estimates  made  by  management,  as  well  as
evaluating  the overall financial statement presentation.  We believe  that
our audit provides a reasonable basis for our opinion.
   
   In  our opinion, the consolidated financial statements referred  to
above  present fairly, in all material respects, the consolidated financial
position  of  Keyport Life Insurance Company at December 31, 1996  and  the
consolidated results of its operations and its cash flows for the year then
ended  in conformity with generally accepted accounting principles.   Also,
in  our opinion, the related financial statement schedules, when considered
in  relation  to  the basic financial statements taken as a whole,  present
fairly in all material respects the information set forth therein.
   
   As  discussed  in Note 1 to the consolidated financial  statements,   in
1994,  the Company changed its method of accounting for certain investments
in debt and equity securities.
   
   
   Boston, Massachusetts                       /s/ Ernst & Young LLP
   February 5, 1997
   
   <PAGE>

                      Independent Auditor's Report

The Board of Directors
Keyport Life Insurance Company

We have audited the consolidated financial statements of Keyport Life Insurance
Company and subsidiaries as of December 31, 1995 and 1994, and for each of the
years in the two year period ended December 31, 1995, as listed in the 
accompanying index. In connection with our audits of the consolidated financial
statements, we also have audited the financial statement schedules as of
December 31, 1995 and 1994 as listed in the accompanying index. These 
consolidated financial statements and financial statement schedules are the 
responsibilty of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements and financial statement 
schedules based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by 
management, as well as evaluating the overall financial statement presentation. 
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Keyport Life 
Insurance Company and subsidiaries as of December 31, 1995 and 1994, and the 
results of their operations and their cash flows for each of the years in the 
two-year period ended December 31, 1995, in conformity with generally accepted
accounting principles. Also, in our opinion, the related financial statement 
schedules, when considered in relation to the basic consolidated financial 
statements taken as a whole, present fairly, in all material respects, the 
information set forth therein.

As discussed in note 1 to the consolidated financial statements, the Company
adopted Statement of Financial Accounting Standards No. 115, Accounting for 
Certain Investments in Debt and Equity Securities, effective January 1, 1994.


/s/KPMG Peat Marwick LLP
Boston, Massachusetts   
February 16, 1996
   
<PAGE>                                     
                      KEYPORT LIFE INSURANCE COMPANY
                                     
                        CONSOLIDATED BALANCE SHEET
                              (in thousands)
                                     
<TABLE>


<CAPTION>                                               December 31
                                                             
                     ASSETS                         1996            1995
                                                       
                                                       
<S>                                                 <C>             <C>
Cash and investments:                                          
     Fixed maturities available for sale                      
     (amortized cost:  1996 - $10,500,431; 
      1995 - $9,227,834)                            $10,718,644     $ 9,535,948
     Equity securities (cost:  1996 - $19,412;           35,863          25,214
     1995 - $17,521)
     Mortgage loans                                      67,005          74,505
     Policy loans                                       532,793         498,326
     Other invested assets                              183,622          10,748
     Cash and cash equivalents                          767,385         777,384
                 Total cash and investments          12,305,312      10,922,125
                                                               
Accrued investment income                               146,778        132,856
Deferred policy acquisition costs                       250,355        179,672
Value of insurance in force                              70,819         43,939
Intangible assets                                        19,186         20,314
Federal income taxes recoverable                            323          9,205
Other assets                                             40,316         12,859
Separate account assets                               1,091,468        959,224
                                                               
                Total assets                        $13,924,557    $12,280,194
                                                               
      LIABILITIES AND STOCKHOLDER'S EQUITY                     
                                                               
Liabilities:                                                   

     Policy liabilities                             $11,637,528    $10,084,392
     Current federal income taxes                        13,123          7,666
     Deferred federal income taxes                       25,747         32,823
     Payable for investments purchased              
     and loaned                                         211,234        317,715
     Other liabilities                                   38,476         46,161
     Separate account liabilities                     1,017,667        889,106
               
               Total liabilities                     12,943,775     11,377,863
                                                               
Stockholder's equity:                                          
     Common stock, $1.25 par value; authorized                 
       8,000 shares;issued and outstanding 
       2,412 shares                                       3,015          3,015
     Additional paid-in capital                         505,933        505,933
     Net unrealized investment gains                     73,599         85,772
     Retained earnings                                  398,235        307,611
               
               Total stockholder's equity               980,782        902,331
                                                               
 Total liabilities and stockholder's equity         $13,924,557    $12,280,194
</TABLE>
                                     
                          See accompanying notes
   
   
                      KEYPORT LIFE INSURANCE COMPANY
                                     
                       CONSOLIDATED INCOME STATEMENT
                              (in thousands)
                                     
   <TABLE>
                                                                           
   
<CAPTION>                                        Year Ended December 31

                                           1996         1995         1994
<S>                                        <C>          <C>          <C>
Revenues:                                                  
Investment income                          $790,365     $755,930     $689,575
Interest credited to policyholders         (572,719)    (555,725)    (481,926)
Investment spread                           217,646      200,205      207,649 
Net realized investment gains (losses)        5,509       (3,958)      (8,220)
Fee income:                                                
Surrender charges                            14,934       14,772       11,545
Separate account fees                        15,987       13,154       12,495
Management fees                               2,613        1,841        1,233
Total fee income                             33,534       29,767       25,273
                                                           
Expenses:                                                  
Policy benefits                              (3,477)      (4,448)      (4,838)
Operating expenses                          (43,815)     (44,475)     (54,295)
Amortization of deferred policy         
  acquisition costs                         (60,225)     (58,541)     (52,174)  
Amortization of value of insurance 
  in force                                  (10,196)      (9,479)     (16,989)
Amortization of intangible assets            (1,130)      (1,130)      (1,130)

Total expenses                             (118,843)    (118,073)    (129,426)

                                                           
Income before federal income tax            
expense                                     137,846      107,941       95,276
Federal income tax expense                  (47,222)     (38,331)     (32,051)
                                                          
Net income                                 $ 90,624     $ 69,610     $ 63,225
   </TABLE>
                                     
                          See accompanying notes
   
   <PAGE>
   
                                     
                      KEYPORT LIFE INSURANCE COMPANY,
               CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY
                              (in thousands)
   
   <TABLE>
   
<CAPTION>                                                     
                                                  Net
                                               Unrealized                     
                                 Additional    Investment     
                      Common      Paid-in        Gains      Retained
                      Stock       Capital       (Losses)    Earnings   Total
                                                    
                                                             
                                                             
<S>                   <C>        <C>          <C>          <C>         <C>
Balance, 
  January 1, 1994     $  1,508   $505,933     $    546     $176,283    $684,270
Adjustment to                                                
  beginning balance
  for change in                                               
  accounting 
  principle, net of 
  federal income 
  taxes                                         41,614                   41,614
Net income                                                   63,225      63,225
Common stock dividend
  (1,206 shares)         1,507                               (1,507)       
Change in net                                                
  unrealized investment
  gains (losses)                              (106,624)                (106,624)
                                                             
Balance,
  December 31, 1994      3,015    505,933      (64,464)     238,001     682,485
                                                             
Net income                                                   69,610      69,610
Change in net unrealized
     investment gains 
     (losses)                                  150,236                  150,236
                                                             
Balance, 
  December 31, 1995      3,015    505,933       85,772      307,611     902,331
                                                             
Net income                                                   90,624      90,624
Change in net unrealized
     investment gains
     (losses)                                  (12,173)                 (12,173)

Balance, 
  December 31, 1996   $  3,015   $505,933     $ 73,599     $398,235    $980,782
   
   </TABLE>
                          See accompanying notes
                                     
   
   <PAGE>
   
                      KEYPORT LIFE INSURANCE COMPANY
                   CONSOLIDATED STATEMENT OF CASH FLOWS
                              (in thousands)
   
   <TABLE>
   
<CAPTION>                                  Year Ended December 31
                                        1996         1995          1994
<S>                                     <C>          <C>           <C>
Cash flows from operating                               
  activities:
     Net income                         $ 90,624      $ 69,610     $ 63,225
     Adjustments to reconcile net                       
       income to net cash provided 
       by operating activities:
          Interest credited to 
            policyholders                572,719       555,725      481,926
          Net realized investement
            (gains) losses                (5,509)        3,958        8,220    
          Amortization of value of                   
            insurance in force and
            intangible assets             11,326        10,609       18,120
          Net amortization on
            investements                 (29,088)        9,688       12,215
          Change in deferred
            policy acquisition costs     (24,403)      (24,630)     (38,852)
          Change in current and                    
            deferred federal income                     
            taxes                          4,938         1,953        7,731
          Net change in other assets
          and liabilities                (42,634)      (62,375)     (16,718)
              Net cash provided by 
                operating activities     577,973       564,538      535,867
                                                        
Cash flow from investing activities:                    
     Investments purchased -
       held to maturity                     --             --      (277,626)
     Investments purchased -           
       available for sale             (4,363,074)   (2,851,013)  (2,624,493)
     Investments sold - 
       held to maturity                     --          14,930       10,637
     Investments sold - 
       available for sale              1,714,023       605,197      950,885
     Investments matured - 
       held to maturity                     --         317,773      576,021
     Investments matured - 
       available for sale              1,387,664       906,522      854,441
     Increase in policy loans            (34,467)      (21,033)     (35,143)
     Decrease in mortgage loans            7,500        54,947       26,520
     Other assets purchased, net        (130,087)          --           --   
     Value of business acquired, 
       net of cash                       (30,865)          --          (961)
                                               
              Net cash used in
                investing activities  (1,449,306)    (927,677)     (519,719)
                                                        
Cash flows from financing                               
activities:
     Withdrawals from 
       policyholder accounts          (1,154,087)    (933,785)  (1,034,464)
     Deposits to policyholder        
       accounts                        2,134,504    1,116,975    1,202,076
     Securities lending                 (119,083)     317,715          --
                                                    
               Net cash provided by 
                 financing activities    861,334      500,905      167,612    
Change in cash and cash equivalents       (9,999)      92,766      183,760
Cash and cash equivalents at
  beginning of year                      777,384      684,618      500,858
                                                        
Cash and cash equivalents at end 
  of year                               $767,385    $777,384      $684,618
</TABLE>
                          See accompanying notes
   
   <PAGE>
   
                                     
                      KEYPORT LIFE INSURANCE COMPANY
                                     
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                     
                             December 31, 1996
                                     
   1.  Accounting Policies
   
   Organization
   
     Keyport  Life  Insurance Company offers a diversified line  of  fixed,
indexed,  and  variable  annuity products designed  to  serve  the  growing
retirement saving market.  These annuity products are sold through  a  wide
ranging network of banks, agents, and securities dealers.

     The  Company  is  a  wholly owned subsidiary  of  Stein  Roe  Services
Incorporated  ("Stein  Roe").  Stein Roe is a wholly  owned  subsidiary  of
Liberty Financial Companies, Incorporated ("Liberty Financial") which is  a
majority  owned,  indirect subsidiary of Liberty Mutual  Insurance  Company
("Liberty Mutual").
   
   Principles of Consolidation
   
   The  consolidated  financial statements include Keyport  Life  Insurance
Company  and  its wholly owned subsidiaries, Independence Life and  Annuity
Company  ("Independence Life"), Keyport Advisory Services Corporation,  and
Keyport Financial Services Corp., (collectively the "Company").
   
   The accompanying consolidated financial statements have been prepared in
accordance  with  generally accepted accounting principles  which  vary  in
certain respects from reporting practices prescribed or permitted by  state
insurance regulatory authorities. All significant intercompany transactions
and  balances have been eliminated.   Certain prior year amounts have  been
reclassified to conform to the current year's presentation.
   
   Use of Estimates
   
   The  preparation  of financial statements in conformity  with  generally
accepted  accounting principles requires management to make  estimates  and
assumptions  that  affect the amounts reported in the financial  statements
and accompanying notes. Actual results could differ from those estimates.
   
   Investments
   
   Effective  January 1, 1994, the Company adopted Statement  of  Financial
Accounting  Standards No. 115 "Accounting for Certain Investments  in  Debt
and  Equity  Securities"  ("SFAS 115").  Investments  in  debt  and  equity
securities classified as available for sale are carried at fair value,  and
after-tax  unrealized  gains  and losses (net of  adjustments  to  deferred
policy acquisition costs and value of insurance in force) are reported as a
separate  component of stockholder's equity. Realized investment gains  and
losses are calculated on a first-in, first-out basis.
   
   On  December  31,  1995,  pursuant to the "Guide  to  Implementation  of
Statement  115  on Accounting for Certain Investments in  Debt  and  Equity
Securities," the Company made a one-time reclassification of certain  fixed
maturity  securities  from  held to maturity to  available  for  sale.  The
amortized  cost  of  those  securities at the time  of  transfer  was  $1.4
billion, and the unrealized gain of $13.9 million was recorded net of taxes
in stockholder's equity.
   
   For  the  mortgage backed bond portion of the fixed maturity  investment
portfolio,  the Company recognizes income using a constant effective  yield
based  on anticipated prepayments over the estimated economic life  of  the
security.  When  actual prepayments differ significantly  from  anticipated
prepayments, the effective yield is recalculated to reflect actual payments
to  date  and  anticipated future payments and any resulting adjustment  is
included in investment income.
   
   Mortgage loans are carried at amortized cost.  Policy loans are  carried
at the unpaid principal balances plus accrued interest.
   
   Fee Income
   
   Fees  from investment advisory services are recognized as revenues  when
services  are  provided.  Revenues from fixed and  variable  annuities  and
single  premium  whole life policies include mortality  charges,  surrender
charges, policy fees, and contract fees and are recognized when earned.
   
   Deferred Policy Acquisition Costs
   
   Policy  acquisition costs are the costs of acquiring new business  which
vary  with,  and are primarily related to, the production of new  business.
Such  costs  include commissions, costs of policy issuance,   underwriting,
and  selling expenses.  These costs are deferred and amortized in  relation
to the present value of estimated gross profits from mortality, investment,
and  expense  margins.  Deferred policy acquisition costs are adjusted  for
amounts   relating  to  unrealized  gains  and  losses  on  fixed  maturity
securities  the  Company  has  designated  as  available  for  sale.   This
adjustment, net of tax, is included with the change in net unrealized gains
or  losses  that  is credited or charged directly to stockholder's  equity.
Deferred policy acquisition costs have been decreased by $103.7 million  at
December 31, 1996, and decreased by $151.4 million at December 31, 1995 for
this adjustment.
   
   Value of Insurance in Force
   
   Value  of  insurance  in  force  represents  the  actuarially-determined
present  value of projected future gross profits from policies in force  at
the  date of their acquisition.  This amount is amortized in proportion  to
the  projected emergence of profits over periods not exceeding 15 years for
annuities  and  25 years for life insurance.  Interest is  accrued  on  the
unamortized balance at the contract rate of 5.30%, 5.58% and 5.49%  for the
years ended December 31, 1996, 1995 and 1994, respectively.
   
   The  value of insurance in force is adjusted for amounts relating to the
recognition  of  unrealized investment gains and losses.  This  adjustment,
net  of  tax, is included with the change in net unrealized gains or losses
that  is  credited  or charged directly to stockholder's equity.  Value  of
insurance in force has decreased by $26.0 million at December 31, 1996, and
decreased by $32.5 million at December 31, 1995 for this adjustment.
   
   Estimated net amortization expense of the value of insurance in force as
of  December 31, 1996 is as follows (in thousands): 1997 - $14,237; 1998  -
$12,206;  1999 - $11,236; 2000 - $10,034; 2001 - $8,582; and  thereafter  -
$40,506.
   
   Intangible Assets
   
   Intangible assets consist of goodwill arising from business combinations
accounted  for  as a purchase.  Amortization is provided on a straight-line
basis over twenty-five years.
   
   Separate Account Assets and Liabilities
   
   The  assets and liabilities resulting from variable annuity and variable
life policies are segregated in separate accounts. Separate account assets,
which  are  carried  at fair value, consist principally of  investments  in
mutual  funds. Investment income and changes in asset values are  allocated
to the policyholders, and therefore, do not affect the operating results of
the  Company.  The Company provides administrative services and  bears  the
mortality  risk  related to these contracts. As of December  31,  1996  and
1995, Keyport also classified as separate account assets $73.8 million  and
$72.5  million,  respectively, of its investments in certain  mutual  funds
sponsored by affiliates of the Company.
   
   Policy Liabilities
   
   Policy  liabilities consist of deposits received plus credited interest,
less accumulated policyholder charges, assessments, and withdrawals related
to  deferred  annuities  and  single premium whole  life  policies.  Policy
benefits that are charged to expense include benefit claims incurred in the
period in excess of related policy account balances.
   
   Income Taxes
   
   Keyport  Life  Insurance Company, Keyport Advisory Services Corporation,
and  Keyport  Financial  Services Corp. are included  in  the  consolidated
federal income tax return filed by Liberty Mutual.  Income taxes have  been
provided  using  the  liability method in accordance  with  SFAS  No.  109,
"Accounting for Income Taxes," and are calculated as if the companies filed
their own income tax returns.  Independence Life is required under tax  law
to file its own federal income tax return.
   
   Cash Equivalents
   
   Short-term  investments having an original maturity of three  months  or
less are classified as cash equivalents.
   
   Recent Accounting Pronouncement
   
   In  June 1996, the Financial Accounting Standards Board issued SFAS  No.
125,  "Accounting  for  Transfers and Servicing  of  Financial  Assets  and
Extinguishment  of  Liabilities" ("SFAS 125"). The relevant  provisions  of
SFAS  125  relating to securities lending, dollar rolls, and other  similar
secured  transactions become effective after December 31, 1997. It  is  not
expected that the adoption of SFAS 125 will have a material effect  on  the
Company's consolidated financial position or results of operations.
   
   2.  Acquisitions
   
   On  August  9,  1996,  Keyport entered into a  100  percent  coinsurance
agreement  for a $954.0 million block of single premium deferred  annuities
issued  by  Fidelity & Guaranty Life Insurance Company ("F&G Life").  Under
this  transaction,  the  investment  risk  of  the  annuity  policies   was
transferred to Keyport.  However, F&G Life will continue to administer  the
policies  and will remain contractually liable for the performance  of  all
policy  obligations.  This  transaction  increased  investments  by  $923.1
million and value of insurance in force by $30.9 million.
   
   3.  Investments
   
   Fixed Maturities
   
   As  of  December  31,  1996  and 1995, the  Company  did  not  hold  any
investments in fixed maturities that were classified as held to maturity or
trading securities.  The amortized cost, gross unrealized gains and  losses
and fair value of fixed maturity securities are as follows (in thousands):
<TABLE>
   
<CAPTION>                                Gross         Gross         
                          Amortized    Unrealized   Unrealized     Fair  
                            Cost         Gains        Losses      Value
December 31, 1996
<S>                        <C>            <C>          <C>          <C>
U.S. Treasury securities   $    35,308    $      130   $      (87)  $    35,351
Mortgage backed securities
   of U.S. government
   corporations and
   agencies                  1,666,094        41,401       (8,569)    1,698,926
Obligations of states                                         
   and political
   subdivisions                 23,895           382          (49)       24,228
Debt securities issued                                         
   by foreign governments      246,339        11,718         (554)      257,503
Corporate securities         4,093,473       153,422      (12,298)    4,234,597
Other mortgage backed 
   securities                2,413,020        47,596      (23,970)    2,436,646
Asset backed
   securities                1,736,012        15,531       (6,440)    1,745,103
Senior secured loans           286,290           -            -         286,290
  
  Total fixed maturities   $10,500,431    $  270,180   $  (51,967)  $10,718,644
                                                             
</TABLE>
<TABLE>
   
                                                                     
<CAPTION>                                Gross         Gross         
                          Amortized    Unrealized   Unrealized     Fair  
                            Cost         Gains        Losses      Value
December 31, 1995
<S>                        <C>           <C>          <C>         <C>
U.S. Treasury securities   $  360,157    $   9,020    $   (209)   $  368,968
Mortgage backed securities
   of U.S. government     
   corporations and       
   agencies                 1,585,538       58,795      (5,250)    1,639,083
Obligations of states                                         
   and political            
   subdivisions                26,688        1,324         -          28,012
Debt securities issued                                         
   by foreign governments      57,446        4,258         -          61,704
Corporate securities        3,479,584      224,332      (7,309)    3,696,607
Other mortgage backed 
   securities               1,951,480       66,530     (71,754)    1,946,256
Asset backed securities     1,543,891       29,823      (1,446)    1,572,268
Senior secured loans          223,050          -           -         223,050
  Total fixed maturities   $9,227,834    $ 394,082   $ (85,968)   $9,535,948

</TABLE>
   
   At  December  31,  1996,  gross unrealized gains on  equity  securities,
interest   rate  cap  agreements  and  investments  in  separate   accounts
aggregated  $29.9  million,  and gross unrealized  losses  aggregated  $5.3
million,  respectively.  At December 31, 1995, gross  unrealized  gains  on
equity securities, interest rate cap agreements and investments in separate
accounts  aggregated $16.9 million, and gross unrealized losses  aggregated
$9.3 million, respectively.
   
   Contractual Maturities
   
   The amortized cost and fair value of fixed maturities by contractual
maturity as of December 31, 1996 are as follows (in thousands):
   
<TABLE>
   
<CAPTION>                                Amortized         Fair
                                           Cost           Value
December 31, 1996
<S>                                      <C>            <C>
Due in one year or less                  $   487,373    $   489,136
Due after one year through five years      1,522,400      1,559,816
Due after five years through ten years     2,013,432      2,084,939
Due after ten years                          662,100        704,078
                                           4,685,305      4,837,969
Mortgage and asset backed securities       5,815,126      5,880,675
                                         $10,500,431    $10,718,644
</TABLE>
   
   Actual  maturities  will  differ in some cases from  those  shown  above
because borrowers may have the right to call or prepay obligations.
   
Net Investment Income
   
Net investment income is summarized as follows (in thousands):
<TABLE>
   
<CAPTION>                                                  
                                                           
Year Ended December 31                         1996        1995        1994
<S>                                         <C>        <C>         <C>
Fixed maturities                            $ 737,372  $ 681,998   $ 635,947
Mortgage loans and other invested assets       11,422     12,881      15,416
Policy loans                                   30,188     28,485      26,295
Equity securities                               4,494      4,807       2,132
Cash and cash equivalents                      36,138     41,643      20,727
    Gross investment income                   819,614    769,814     700,517

Investment expenses                           (12,708)   (10,837)    (10,118)
Amortization of options and interest
    rate caps                                 (16,541)    (3,047)       (824)

     Net investment income                  $ 790,365  $ 755,930   $ 689,575

</TABLE>
There  were  no  non-income producing fixed maturity investments  as  of
December 31, 1996 or 1995.
   
Net Realized Investment Gains (Losses)
   
   Net  realized  investment gains (losses) are summarized as  follows  (in
thousands):
<TABLE>
   
<CAPTION>                                 1996        1995         1994

Year Ended December 31
<S>                                       <C>        <C>          <C>
Fixed maturities held to maturity:                               
    Gross gains                           $     -    $    1,306   $   3,493
    Gross losses                                -           (64)       (755)
                                                                         
Fixed maturities available for sale:                             
    Gross gains                             24,304        8,156       26,043
    Gross losses                           (17,814)     (15,982)     (26,831)
                                                                          
Equity securities                              916        1,279         (845)
Interest rate swaps                             -          (860)         (28)
Other                                         (208)         (13)        (809)
Impairment write-downs                          -            -       (11,514)
Gross realized investment gains (losses)     7,198       (6,178)     (11,246)
                                                                          
Amortization adjustments  of  deferred                                    
    policy acquisition costs and value of
    insurance inforce                       (1,689)       2,220        3,026
                                                                          
Net realized investment gains (losses)    $  5,509     $ (3,958)   $  (8,220) 

</TABLE>
   
   Proceeds  from  sales of fixed maturities available for sale  were  $1.7
billion,  $565.4 million and $927.8 million, for the years  ended  December
31,  1996, 1995, and 1994, respectively. The sale of fixed maturities  held
to  maturity  during  1995  and  1994 relate to  certain  securities,  with
amortized cost of $15.0 million and $10.6 million, respectively, which were
sold specifically due to a decline in the issuers' credit quality.
   
   Deferred tax liabilities for the Company's unrealized holding gains  and
losses,  net of adjustments to deferred policy acquisition costs and  value
of  insurance inforce were $39.5 million and $46.2 million at December  31,
1996 and 1995, respectively.
   
   No  investment in any person or its affiliates (other than bonds  issued
by  agencies  of  the  United States government) exceeded  ten  percent  of
stockholder's equity at December 31, 1996.
   
   At  December 31, 1996, the Company did not have a material concentration
of  financial  instruments  in a single investee,  industry  or  geographic
location.
   
   At  December  31,  1996, $987.0 million of fixed maturities  were  below
investment grade.
   
   4.  Off Balance Sheet Financial Instruments
   
   The Company's primary objective in acquiring off balance sheet financial
instruments  is  the management of interest rate risk. Interest  rate  risk
results  from  a  mismatch in the timing and amount of invested  asset  and
policyholder  liability cash flows. The Company seeks to manage  this  risk
through  various asset/liability management strategies such as the  setting
of  renewal  rates and by investment portfolio actions designed to  address
the  interest rate sensitivity of asset cash flows in relation to liability
cash  flows.  Portfolio actions used to manage interest rate risk primarily
include  managing  the  effective  duration  of  portfolio  securities  and
utilizing  interest  rate  swaps and caps. Outstanding  off  balance  sheet
financial instruments, shown in notional amounts along with their  carrying
value and  fair values, are as follows (in thousands):
<TABLE>
                                                      
<CAPTION>                                 Assets (Liabilities)
                                          Carrying     Fair    Carrying   Fair
                      Notional Amounts     Value      Value     Value     Value
              
December 31           1996        1995      1996       1996      1995     1995
<S>               <C>         <C>         <C>       <C>       <C>      <C>
Interest rate                                                         
  cap agreements  $  450,000  $  450,000  $  6,192  $  1,363  $  8,755 $  1,461
Indexed call 
  options                -          -      109,561   109,561     7,785    7,785
Interest rate   
  swaps            2,275,000   1,975,000    (8,753)   (8,753)  (64,124) (64,124)
</TABLE>
   
   The  interest  rate cap agreements, which expire in 1997  through  2000,
entitle  the  Company  to  receive  payments  from  the  counterparties  on
specified future dates, contingent on future interest rates.  For each cap,
the amount of such payment, if any, is determined by the excess of a market
interest  rate  over a specified cap rate times the notional  amount.   The
premium  paid  for  the interest rate caps is included  in  other  invested
assets  and  is  being amortized over the terms of the  agreements  and  is
included  in  net investment income.  Interest rate contracts  relating  to
investments  designated as available for sale are adjusted  to  fair  value
with  the  resulting unrealized gains and losses included in  stockholder's
equity.   Fair  values for these contracts are based on current  settlement
values.   The  current settlement values are based on quoted market  prices
and  brokerage  quotes,  which utilize pricing  models  or  formulas  using
current assumptions.
   
   The Company uses indexed call options for purposes of hedging its equity-
indexed products.  The call options hedge the interest credited on these  1
and  5 year term products, which is based on the changes in the Standard  &
Poor's 500 Composite Stock Price Index ("S&P Index").  Premiums paid on the
call  options  are  amortized to interest expense over  the  terms  of  the
underlying  equity-indexed products using the straight line method.   Gains
and losses, if any, resulting from the early termination of the call option
are deferred and amortized to interest credited over the remaining term  of
the underlying equity-indexed products.
   
   At  December  31,  1996 the Company had approximately $73.1  million  of
unamortized premium in call option contracts.  The call options' maturities
range from 1997 to 2001.  The Company carries its S&P Index call options at
market value.
   
   Deferred  losses  of $7.9 million and $10.6 million as of  December  31,
1996  and 1995, respectively, resulting from terminated interest rate  swap
agreements are included with the related fixed maturity securities to which
the hedge applied and are being amortized over the life of such securities.
   
   The  Company  is  exposed  to potential credit  loss  in  the  event  of
nonperformance  by  counterparties  on interest  rate  cap  agreements  and
interest rate swaps.  Nonperformance is not anticipated and, therefore,  no
collateral  is  held  or  pledged.  The credit risk associated  with  these
agreements is minimized by purchasing such agreements from investment-grade
counterparties.
   
   5.  Income Taxes
   
   Income tax expense is summarized as follows (in thousands):
   
Year Ended December 31              1996        1995         1994
                                                            
Current                          $52,369       $37,746      $18,118
Deferred                          (5,147)          585       13,933
                                 $47,222       $38,331      $32,051
   
   A reconciliation of income tax expense with expected federal income tax
expense computed at the applicable federal income tax rate of 35% is as
follows (in thousands):
   
Year Ended December 31               1996            1995         1994
                                                                
Expected income tax expense      $ 48,246        $ 37,779       $ 33,347
Increase (decrease) in income                                   
taxes resulting from:
    Nontaxable investment income   (1,216)         (1,737)        (2,099)
    Amortization of goodwill          396             396            396
    Other, net                       (204)          1,893            407
Income tax expense               $ 47,222        $ 38,331       $ 32,051
   
   The  components  of  deferred federal income taxes are  as  follows  (in
thousands):
   
December 31                                       1996           1995
                                                              
Deferred tax assets:                                          
    Policy liabilities                          $171,327       $140,971
    Guaranty fund expense                          6,260          7,679
    Deferred gain on interest rate swaps           --               312
    Net operating loss carryforwards               2,667          3,041
    Other                                          3,915          1,039
    Total deferred tax assets                    184,169        153,042
                                                              
Deferred tax liabilities:                                     
    Deferred policy acquisition costs            (63,076)       (44,468)
    Value of insurance in force and              
      intangible assets                          (20,539)        (7,152)
    Excess of book over tax basis of                 
      investments                               (118,403)      (127,991)
    Separate account asset                        (4,557)        (2,539)
    Deferred loss on interest rate swaps          (2,765)        (3,715)
    Other                                           (576)          --
       Total deferred tax liabilities           (209,916)      (185,865)
           Net deferred tax liability      $     (25,747)    $  (32,823)
   
   As  of December 31, 1996, the Company had approximately $7.6 million  of
purchased net operating loss carryforwards (relating to the acquisition  of
Independence  Life). Utilization of these net operating loss carryforwards,
which  expire through 2006, is limited to use against future profits.   The
Company  believes that it is more likely than not that it will realize  the
benefit of its deferred tax assets.
   
   Income taxes paid were $46.9 million, $44.7 million and $28.8 million in
1996, 1995 and 1994, respectively.
   
   6.  Retirement Plans
   
   Keyport  employees  and  certain  employees  of  Liberty  Financial  are
eligible  to  participate in the Liberty Financial Companies, Inc.  Pension
Plan  (the "Plan").  It is the Company's practice to fund amounts  for  the
Plan sufficient to meet the minimum requirements of the Employee Retirement
Income Security Act of 1974.  Additional amounts are contributed from  time
to  time  when  deemed  appropriate by the Company.  Under  the  Plan,  all
employees  are vested after five years of service.  Benefits are  based  on
years  of  service,  the  employee's  average  pay  for  the  highest  five
consecutive  years  during  the  last ten  years  of  employment,  and  the
employee's  estimated  social  security  retirement  benefit.  Plan  assets
consist principally of investments in certain mutual funds sponsored by  an
affiliated company.
   
   The Company also has an unfunded non-qualified Supplemental Pension Plan
("Supplemental Plan") collectively with the Plan, (the "Plans"), to replace
benefits  lost  due to limits imposed on Plan benefits under  the  Internal
Revenue Code.
   
   The  following table sets forth the Plans' funded status.  Substantially
all  the  Plans'  assets  are invested in mutual  funds  sponsored  by  the
Company.
   
   <TABLE>
   
<CAPTION>                                         1996          1995

December 31
(Dollars in thousands)                                  
<S>                                            <C>           <C>
Actuarial present value of benefit                      
  obligations:
    Vested benefit obligations                 $ 7,172       $  6,082
    Accumulated benefit obligation             $ 7,963       $  6,915
                                          
Projected benefit obligation                   $10,559       $  9,185
Plan assets at fair value                       (6,399)        (5,703)
Projected benefit obligation in excess of
  the Plans' assets                              4,160          3,482
Unrecognized net actuarial loss                 (1,496)        (1,740)   
Prior service cost not yet recognized in                
net periodic pension cost                         (183)          (206)

Accrued pension cost                           $ 2,481       $   1,536
  
   </TABLE>
   
   The  assumptions  used  to develop the actuarial present  value  of  the
projected  benefit obligation and the expected long-term rate of return  on
plan assets are as follows:
   
   <TABLE>
   
<CAPTION>                                                                
                                                                         
Year Ended December 31                       1996         1995         1994
<S>                                          <C>          <C>           <C>

Pension cost includes the following
  components:
Service cost benefits earned during the  
  period                                     $  717      $  541       $  532
Interest cost on projected benefit                       
  obligation                                    725         603          534
Actual return on Plan assets                   (732)       (999)          63
Net amortization and deferred amounts           357         600         (338)
Total net periodic pension cost              $1,067      $  745      $   791
                                                                     
Discount rate                                 7.50%        7.25%        8.25%
Rate of increase in compensation level        5.25%        5.25%        5.25%
Expected long-term rate of return on              
  assets                                      8.50%        8.50%        8.50%
   
   </TABLE>
   
   The   Company  provides  various  other  funded  and  unfunded   defined
contribution  plans,  which  include  savings  and  investment  plans   and
supplemental savings plans.  For each of the years ended December 31, 1996,
1995 and 1994, expenses related to these defined contribution plans totaled
(in thousands) $589.7, $595.0 and $533.5, respectively.
   
   7. Fair Value of Financial Instruments
   
   The following discussion outlines the methodologies and assumptions used
to  determine  the fair value of the Company's financial instruments.   The
aggregate  fair value amounts presented herein do not necessarily represent
the  underlying  value  of  the Company, and accordingly,  care  should  be
exercised in deriving conclusions about the Company's business or financial
condition based on the fair value information presented herein.

   The  following  methods  and assumptions were used  by  the  Company  in
determining fair values of financial instruments:
   
        Fixed maturities and equity securities:  Fair values for fixed
     maturity  securities  are based on quoted  market  prices,  where
     available.   For fixed maturities not actively traded,  the  fair
     values  are  determined  using values  from  independent  pricing
     services,  or, in the case of private placements, are  determined
     by  discounting expected future cash flows using a current market
     rate applicable to the yield, credit quality, and maturity of the
     securities.  The fair values for equity securities are  based  on
     quoted market prices.
        
        Mortgage   loans:  The  fair  value  of  mortgage  loans   are
     determined  by  discounting future cash flows to the  present  at
     current market rates, using expected prepayment rates.
        
        Policy  loans:  The carrying value of policy loans approximates
     fair value.
        
        Other  invested assets, cash:  The carrying value  for  assets
     classified  as other invested assets and cash in the accompanying
     balance sheets approximates their fair value.
        
        Policy  liabilities:  Deferred annuity contracts are  assigned
     fair  value  equal  to current net surrender  value.   Annuitized
     contracts  are  valued based on the present value of  the  future
     cash flows at current pricing rates.
        
   The   fair  values  and  carrying  values  of  the  Company's  financial
instruments are as follows (in thousands):
   
   <TABLE>
   
December 31                        1996                      1995
                                                             
                            Carrying     Fair         Carrying      Fair
                            Value        Value        Value         Value
<S>                         <C>          <C>          <C>           <C>
Assets:                                                       
   Fixed maturity  
     securities             $10,718,644  $10,718,644  $ 9,535,948   $ 9,535,948
   Equity securities             35,863       35,863       25,214        25,214
   Mortgage loans                67,005       73,424       74,505        79,697
   Policy loans                 532,793      532,793      498,326       498,326
   Other invested assets        183,622      183,622       10,748        10,748
   Cash and cash                                       
     equivalents                767,385      767,385      777,384       777,384
                                                              
Liabilities:                                                  
  Policy liabilities         11,637,528   11,127,352   10,084,392     9,650,113

   </TABLE>
   
   8. Quarterly Financial Data, in thousands (unaudited)
   
<TABLE>
   
Quarter Ended 1996        March 31      June 30    September 30   December 31
<S>                      <C>           <C>         <C>            <C>
Investment income        $ 187,728     $ 188,334   $ 200,253      $ 214,050
Interest credited to                              
  policyholders           (138,109)     (136,161)   (146,071)      (152,378)
Investment spread           49,619        52,173      54,182         61,672
Net realized investment
  gains (losses)             2,052        (2,487)        755          5,189
Fee income                   7,769         8,006       9,015          8,744
Pretax income               30,340        29,650      34,575         43,281
Net income                  19,688        19,943      22,289         28,704

</TABLE>
   
<TABLE>

                                                               
Quarter Ended 1995        March 31      June 30    September 30   December 31
<S>                      <C>           <C>         <C>            <C>
Investment income        $ 183,784     $ 189,496   $ 189,652      $ 192,998
Interest credited to                                           
  policyholders           (130,919)     (139,226)   (143,317)      (142,263)
Investment spread           52,865        50,270      46,335         50,735   
Net realized investment 
  gains (losses)            (5,652)         (719)      1,430            983
Fee income                   7,308         7,919       7,217          7,323
Pretax income               23,348        29,452      28,395         26,746
Net income                  15,370        18,675      18,251         17,314
</TABLE>
   
   9.  Statutory Information
   
   Keyport  is  domiciled  in  Rhode  Island  and  prepares  its  statutory
financial statements in accordance with accounting principles and practices
prescribed  or  permitted by the Department of Business Regulation  of  the
State of Rhode Island.  Statutory surplus differs from stockholder's equity
reported in accordance with GAAP primarily because policy acquisition costs
are  expensed when incurred, investment reserves and policy liabilities are
based  on different assumptions, and income tax expense reflects only taxes
paid or currently payable.  Keyport's statutory surplus and net income  are
as follows (in thousands):
   
<TABLE>
   
Year Ended December 31             1996           1995         1994
<S>                           <C>            <C>            <C>
Statutory surplus             $  567,735     $  535,179     $  546,440
Statutory net income              40,237         38,264         23,385
   
</TABLE>
   
   10.  Transactions with Affiliated Companies
   
   The  Company  reimbursed  Liberty Financial and certain  affiliates  for
expenses incurred on its behalf for the years ended December 31, 1996, 1995
and   1994.    These  reimbursements  included  corporate,   general,   and
administrative  expenses, corporate overhead, such as executive  and  legal
support,  and investment management services.  The total amounts reimbursed
were  $7.8  million,  $7.6 million and $7.3 million  for  the  years  ended
December  31,  1996,  1995 and 1994 , respectively.  In  addition,  certain
affiliated companies distribute the Company's products and were  paid  $6.4
million, $7.6 million and $15.3 million by the Company for the years  ended
December 31, 1996, 1995, and 1994, respectively.
   
   Keyport  has mortgage notes in the original principal amount  of  $100.0
million  on  properties owned by certain indirect subsidiaries  of  Liberty
Mutual.  The notes were purchased for their face value. Liberty Mutual  has
agreed  to  provide credit support to the obligors under these  notes  with
respect  to  certain  payments of principal and interest  thereon.   As  of
December 31, 1996 and 1995, the amounts outstanding were $39.5 million.

      Dividend payments to Liberty Financial from the Company are  governed
by  insurance laws which restrict the maximum amount of dividends that  may
be  paid without prior approval of the Department of Business Regulation of
the State of Rhode Island.  As of December 31, 1996, the maximum amount  of
dividends  (based  on  statutory  surplus  and  statutory  net  gains  from
operations) which may be paid by Keyport was approximately $42.5 million.
   
   11. Commitments and Contingencies
   
   Leases:  The  Company  leases data processing equipment,  furniture  and
certain  office facilities from others under operating leases  expiring  in
various  years  through  2001. Rental expense (in  thousands)  amounted  to
$3,213,  $3,221 and $3,011 for the years ended December 31, 1996, 1995  and
1994,  respectively. For each of the next five years, and in the aggregate,
as  of  December  31,  1996, the following are the  minimum  future  rental
payments  under  noncancelable operating leases having remaining  terms  in
excess of one year (in thousands):
   
       Year         Payments
                        
       1997       $    2,641
       1998            2,992
       1999            2,815
       2000            2,731
       2001            2,715
                  $   13,894
   
   Legal  Matters: The Company is involved at various times  in  litigation
common  to its business. In the opinion of management, provisions made  for
potential losses are adequate and the resolution of  any such litigation is
not  expected to have a material adverse effect on the Company's  financial
condition or its results of operations.
   
   Regulatory  Matters: Under existing guaranty fund laws  in  all  states,
insurers  licensed  to  do business in those states  can  be  assessed  for
certain  obligations of insolvent insurance companies to policyholders  and
claimants. The actual amount of such assessments will depend upon the final
outcome of rehabilitation proceedings and will be paid over several  years.
In  1996,  1995 and 1994, Keyport was assessed $10.0 million, $8.1 million,
and  $7.7  million,  respectively. During  1996,  1995  and  1994,  Keyport
recorded  $1.0  million,  $2.0 million, and $7.2 million  respectively,  of
provisions  for state guaranty fund association expense.  At  December  31,
1996 and 1995, the reserve for such assessments was $12.9 million and $21.9
million, respectively.
   
                                                            Schedule I
   
                       KEYPORT LIFE INSURANCE COMPANY
                          SUMMARY OF INVESTMENTS
                               (in thousands)
   
<TABLE>
<CAPTION>
                                                   December 31, 1996
                                                                      Balance
                                  Amortized                            Sheet
Type of investment                  Cost        Fair  Value           Amount
<S>                            <C>              <C>                <C>
Fixed Maturities:
   U.S. Treasury securities 
     and obligations of U.S.
     government corporations
     and agencies              $ 1,701,402      $ 1,734,277         $ 1,734,277
   Obligations of states and 
     political subdivisions         23,895           24,228              24,228
   Foreign governments             246,339          257,503             257,503
   Corporate and other
     securities                  6,115,775        6,265,990           6,265,990
   Mortgage backed securities    2,413,020        2,436,646           2,436,646
Total fixed maturities          10,500,431       10,718,644          10,718,644

Equity securities:
   Common stocks:
     Industrial, miscellaneous 
       and all other                19,412           35,863              35,863
Mortgage loans on real estate1      67,005           73,424              67,005
Policy loans                       532,793          532,793             532,793
Other long term investments        183,622          183,622             183,622

Total investments              $11,303,263      $11,544,346         $11,537,927
</TABLE>

   1  Includes mortgage notes relating to certain investment property owned
    by Liberty Mutual in the amount of $39,500 at December 31, 1996.
<PAGE>
   
                                                            Schedule III
                      KEYPORT LIFE INSURANCE COMPANY
                    SUPPLEMENTARY INSURANCE INFORMATION
                              (in thousands)
       
                        
                    Three Years Ended December 31, 1996

<TABLE>
Column A           Column B     Column C      Column D   Column E      Column F
                   Deferred     Policyholder  Unearned   Policy        Insurance
                   policy       account       premiums   contract      revenues
                   acquisition  balances                 claims
                   costs        and future               and other
                                policy                   policyholders'
                                benefits                 funds
December 31, 1996                                                  

<S>                <C>        <C>               <C>     <C>           <C>
Interest sensitive            
   products        $250,355   $11,610,418       NA      $27,110       $30,921
                                                              
December 31, 1995                                                 

Interest sensitive
   products        $179,672   $10,063,312       NA      $21,080       $27,926
                                                              
December 31, 1994                                                  

Interest sensitive
   products        $439,232   $ 9,325,987       NA      $18,057       $24,040
</TABLE>
<TABLE>
Column A           Column G     Column H       Column I      Column J   Column K
                                                   
                   Net          Interest       Amortization  Other      Premiums
                   investment   credited       of            operating  written
                   income       to             deferred      expenses
                                policyholders  policy     
                                and            acquisition
                                policy         costs
                                benefits
                                and
                                claims
December 31, 1996
<S>                 <C>         <C>            <C>           <C>        <C>
Interest sensitive
  products          $790,365    $576,196       $60,225       $55,141    NA
                                          
December 31, 1995

Interest sensitive
  products          $755,930    $560,173       $58,541       $55,084    NA
                                                              
December 31, 1994

Interest sensitive
  products          $689,575    $486,764       $52,174       $72,414    NA

</TABLE>

                       KEYPORT LIFE INSURANCE COMPANY
                     VALUATION AND QUALIFYING ACCOUNTS
   
                    Three Years Ended December 31, 1996
                              (in thousands)


<TABLE>
<CAPTION>                      Balance at                              Balance
                               Beginning                               at End
                               of Year      Additions     Deductions   of Year
<S>                            <C>          <C>           <C>
Years Ended:
December 31, 1996
  Fixed maturities:
    Investment valuation
      reserve                  $  --       $  --          $  --       $   --
December 31, 1995
  Fixed maturities:
    Investment valuation 
     reserve                   $  --       $  --          $  --       $   --
December 31, 1994(1)
  Fixed maturities:
    Investment valuation 
      reserve                  $33,516     $  --          $33,516     $   --
</TABLE>
   
   1  Investment valuation reserve balance was eliminated upon adoption  of
SFAS No. 115 as of January 1, 1994.

   
   <PAGE>
   
                                     
                                SIGNATURES
Pursuant  to the requirements of the Securities Exchange Act of  1934,  the
Registrant  has duly caused this report to be signed on its behalf  by  the
undersigned,  thereunto  duly authorized, in the City  of  Boston  and  the
Commonwealth of Massachusetts on March 31, 1997.
   
                                        Keyport Life Insurance Company
   
   
                                        By:  /s/ John W. Rosensteel
                                            ---------------------------
                                             John W. Rosensteel
                                             President and
                                             Chief Executive Officer
                                             

   
   Signature                  Title                         Date
   
   /s/Kenneth R. Leibler*     Chairman of the Board         March 31, 1997
   Kenneth R. Leibler
   
   /s/John W. Rosensteel      President and Chief           March 31, 1997
   John W. Rosensteel         Executive Officer
   
   /s/Paul H. LeFevre, Jr.*   Senior Vice President         March 31, 1997
   Paul H. LeFevre, Jr.       (Principal Financial Officer)
   
   /s/Jeffery J. Whitehead    Vice President and Treasurer  March 31, 1997
   Jeffery J. Whitehead       (Principal Accounting Officer)
   
   /s/F. Remington Ballou*    Director                      March 31, 1997
   F. Remington Ballou
   
   /s/Frederick Lippit*       Director and Assistant        March 31, 1997
   Frederick Lippit           Secretary
   
   /s/Robert C. Nyman*        Director                      March 31, 1997
   Robert C. Nyman
   
   
   
   
   
   * John W. Rosensteel has signed this document on the indicated date on behalf
of each of the above mentioned Directors and Officers of the Registrant pursuant
to powers of attorney duly executed by such persons and included as part of
Exhibit 24 in the Registration Statement to Form S-1 (file No. 333-1783)filed on
or about March 16, 1996.
<PAGE>

                           Exhibit Index

Exhibit
Number      Description                                             Page

1           Subsidiaries of the Company                              24

2(a)        Articles of Incorporation--Incorporated by Reference
            to Registration Statement on Form N-4 filed on 
            February 16, 1996 (File No. 333-01043; 811-07543)

2(b)        By-laws--Incorporated by Reference to Registration
            Statement on Form N-4 filed on February 16, 1996
            (File No. 333-01043; 811-07543)

2(c)        Powers of Attorney are incorporated by reference to
            Registration Statement (File No. 333-1783) filed on 
            or about March 16, 1996.

10.1        Coinsurance Agreement by and between Fidelity and        25
            Guaranty Life Insurance Company and Keyport Life
            Insurance Company
<PAGE>


                                                          Exhibit I

                  KEYPORT LIFE INSURANCE COMPANY
                    SUBSIDIARIES OF THE COMPANY



Independence Life & Annuity Company
Keyport Advisory Services Corporation
Keyport Financial Services Corp.


                                                 EXECUTION COPY

     

                                                      

                          COINSURANCE AGREEMENT

                              by and between

              FIDELITY AND GUARANTY LIFE INSURANCE COMPANY

                                  and

                     KEYPORT LIFE INSURANCE COMPANY

                       Dated as of July 26, 1996


                          TABLE OF CONTENTS
                                                             Page

ARTICLE I    DEFINITIONS . . . . . . . . . . . . . . . . . .   1

ARTICLE II   REINSURANCE COVERAGE. . . . . . . . . . . . . .   7

ARTICLE III  GENERAL PROVISIONS. . . . . . . . . . . . . . .   8

ARTICLE IV   REINSURANCE PREMIUMS; CEDING COMMISSION . . . .  13

ARTICLE V    RESERVES. . . . . . . . . . . . . . . . . . . .  15

ARTICLE VI   EXPENSE ALLOWANCE . . . . . . . . . . . . . . .  15

ARTICLE VII  DEATH BENEFITS, ANNUITY PAYMENTS AND OTHER
             PAYMENTS. . . . . . . . . . . . . . . . . . . .  16

ARTICLE VIII ACCOUNTING AND SETTLEMENT . . . . . . . . . . .  19

ARTICLE IX   DURATION, RECAPTURE AND TERMINATION . . . . . .  22

ARTICLE X    INSOLVENCY. . . . . . . . . . . . . . . . . . .  25

ARTICLE XI   ARBITRATION . . . . . . . . . . . . . . . . . .  26

ARTICLE XII  SECURITY. . . . . . . . . . . . . . . . . . . .  28

ARTICLE XIII REPRESENTATIONS, WARRANTIES AND COVENANTS 
             OF THE COMPANY. . . . . . . . . . . . . . . . .  33

ARTICLE XIV  REPRESENTATIONS, WARRANTIES AND COVENANTS 
             OF THE REINSURER. . . . . . . . . . . . . . . .  36

ARTICLE XV   CONDITIONS TO CLOSING . . . . . . . . . . . . .  39

ARTICLE XVI  MISCELLANEOUS PROVISIONS. . . . . . . . . . . .  41

             SCHEDULES

SCHEDULE A - REINSURED SPDAs

SCHEDULE B - QUARTERLY PERIOD REINSURANCE REPORTS

SCHEDULE C - ANNUAL REINSURANCE REPORTS

SCHEDULE D - POLICYHOLDER SERVICES TO BE PROVIDED

SCHEDULE E - CONSERVATION AND COMMISSION PAYMENT SERVICES TO BE
             PROVIDED AND ASSOCIATED FEES

SCHEDULE F - LIST OF AGENCY AND DISTRIBUTION AGREEMENTS

SCHEDULE G - CONSENTS AND APPROVALS REQUIRED BY THE COMPANY

SCHEDULE H - CONSENTS AND APPROVALS REQUIRED BY THE REINSURER

SCHEDULE I - FORM OF OPINION OF SENIOR VICE PRESIDENT AND
             GENERAL COUNSEL FOR THE REINSURER

SCHEDULE J - JOINT ELECTION UNDER IRC REGULATION 1.848-2(g)(8)


                     COINSURANCE AGREEMENT

          THIS COINSURANCE AGREEMENT (this "Agreement"), dated
as of July 26, 1996, is made and entered into by and between
FIDELITY AND GUARANTY LIFE INSURANCE COMPANY, a life insurance
company organized under the laws of the State of Maryland (the
"Company"), and KEYPORT LIFE INSURANCE COMPANY, a life insurance
company organized under the laws of the State of Rhode Island
(the "Reinsurer").

          WHEREAS, the Company has agreed to cede to the
Reinsurer, on a coinsurance basis, the Reinsured SPDAs (as
defined below), and the Reinsurer has agreed to reinsure all
liabilities and obligations of the Company arising under the
Reinsured SPDAs, subject to the exclusions set forth in
Section 2.03 below.

          NOW, THEREFORE, in consideration of the mutual
covenants and promises and upon the terms and conditions set
forth herein, the parties hereto agree as follows:


                            ARTICLE I

                           DEFINITIONS

          As used in this Agreement, the following terms shall
have the following meanings (definitions are applicable to both
the singular and the plural forms of each term defined in this
Article):

"Account Values" means the account value, as defined in the
Reinsured SPDAs, which is not reduced for surrender charges.

"Accounting Period" means a calendar quarter, except that the
initial Accounting Period shall be the period commencing with
the Effective Date and ending with the last day of the then
current calendar quarter, and the final Accounting Period shall
be the period commencing with the first day of the calendar
quarter that includes the Termination Date and ending on the
Termination Date.

"Act" shall have the meaning specified in Section 13.07(b).

"Annual Report" means the report required to be prepared in
accordance with Section 8.03 and providing the data as shown on
Schedule C.

"Benefits" shall have the meaning specified in Section 7.01.

"Blended Rate" means the percentage rate equal to the sum of (i)
two-thirds of the one year Treasury Note rate as of the close of
business on the Business Day immediately preceding the Closing
Date plus (ii) one-third of the three year Treasury Note rate as
of the close of business on the Business Day immediately
preceding the Closing Date.

"Business Day" means any day that is not a Saturday or a Sunday
or a day on which banks in the State of New York are authorized
or required by law to close.

"Cash Equivalents" means, as of any particular date, money
market funds, marketable obligations issued or guaranteed by the
United States Government, certificates of deposit, bankers'
acceptances and other similar liquid investments, in each case,
with a maturity date of not more than 90 days from the date on
which any such instrument is transferred pursuant to the terms
of this Agreement, the market value of which on the date of
transfer will be counted as equivalent to cash for purposes of
satisfying the aggregate amount of cash and Cash Equivalents
required to be transferred under this Agreement.

"Ceding Commission" shall have the meaning specified in Section
4.02.

"Closing" means the closing of the transactions under this
Agreement on the Closing Date.

"Closing Date" means the date which is three Business Days
following the receipt of all required governmental and
regulatory consents and approvals, including the expiration of
any applicable waiting periods, in connection with the
reinsurance of the Reinsured SPDAs, which date shall not be
earlier than August 1, 1996 or later than October 31, 1996.

"Commissions and Expenses" means (i) all sales commissions,
production bonuses or other payments in cash or kind payable to
duly licensed insurance agents or other persons with respect to
any Reinsured SPDAs, whether issued by the Company prior to the
Effective Date or issued by the Company, with the consent of the
Reinsurer, on or subsequent to the Effective Date, (ii) an
administration services fee of $2.00 per month per Reinsured
SPDA in force at the beginning of each month during the term of
this Agreement for providing the policyholder services listed on
Schedule D with respect to the Reinsured SPDAs, (iii) the fees
listed on Schedule E for providing the conservation and
commission payment services included therein, and (iv) all
direct expenses incurred in connection with the Reinsured SPDAs,
including, but not limited to (a) guaranty fund assessments
relating to premiums written on or subsequent to the Effective
Date, (b) premium or other taxes and (c) any charges and
assessments imposed directly on or with respect to the Reinsured
SPDAs.

"Daily Interest Amount" shall have the meaning specified in
Section 7.01(b).

"Effective Date" shall have the meaning specified in
Section 2.01.

"Endorsements" means any endorsements to the SPDAs in force on
the Effective Date and issued pursuant to an offer from the
Company which has been accepted by an owner of a Reinsured SPDA
providing for a new interest rate guarantee period and the
reimposition of surrender charges upon termination of the
initial six-year surrender charge period.

"Extracontractual Liabilities" means all liabilities for
consequential, exemplary, punitive or similar damages which
relate to or arise in connection with any alleged or actual act,
error or omission by the Company, its directors, officers,
employees, agents or any of the Company's affiliates, whether
intentional or otherwise, or from any alleged or actual reckless
conduct or bad faith by the Company, its directors, officers,
employees, agents or any of the Company's affiliates, in
connection with the handling of any claim under any of the
Reinsured SPDAs or in connection with the issuance, delivery,
cancellation or administration of any of the Reinsured SPDAs.

"First Commission Rate" means the percentage rate equal to the
sum of (i) 2.6 percent plus (ii) the product of (a) 1.4 and
(b) the difference between (1) the Blended Rate and (2) 6.06
percent.

"Governmental Authority" means any foreign, federal, state,
local or other court, arbitrator, administrative agency,
commission or division, insurance or securities regulatory or
self-regulatory body or securities or commodities exchange.

"Initial Reinsurance Premium" shall have the meaning specified
in Section 4.01.

"Investment Assets" means the assets that are transferred to the
Reinsurer in connection with the Initial Reinsurance Premium.

"NAIC" means the National Association of Insurance
Commissioners.

"Qualified Financial Institution" shall have the meaning
specified in Section 09.30.97.08 of the Code of Maryland
Regulations.

"Quarterly Report" means the report required to be prepared in
accordance with Section 8.02 and providing the data as shown on
Schedule B.

"Quarterly Settlement" means the net amount due and payable to
either party with respect to any Accounting Period.

"Recapture Event" shall have the meaning specified in
Section 9.03.

"Reinsured SPDAs" means (i) the SPDAs, including any
Endorsements thereto, and (ii) any single premium deferred
annuity contracts replacing SPDAs and any endorsements to SPDAs
issued by the Company on or subsequent to the Effective Date
with the consent of the Reinsurer.  Reinsured SPDAs shall not
include Retained Asset Account Funds in existence on the
Effective Date.

"Reserves" means the statutory reserves established by the
Company with respect to the liabilities arising under the
Reinsured SPDAs, including, but not limited to, excess interest
reserves, claim reserves and other statutory liabilities
required to be reported by the Company on its NAIC Annual
Statement Blank filed with the State of Maryland.

"Retained Asset Account Funds" means death benefit funds on
deposit with the Company but not yet paid out or annuitized
under a settlement option at the request of the beneficiary or
the estate, with regard to the Reinsured SPDAs.

"Second Commission Rate" means the percentage rate equal to the
sum of (i) 1.8 percent plus (ii) the product of (a) 1.4 and
(b) the difference between (1) the Blended Rate and (2) 6.06
percent.

"Short Term Rate" means the sum of (i) the Blended Rate and
(ii) 1.0 percent.

"SPDAs" means the single premium deferred annuity contracts in
force on the Effective Date and issued by the Company on the
policy forms listed on Schedule A attached hereto.

"Terminal Accounting and Settlement" shall have the meaning
specified in Section 9.07.

"Termination Date" means the date on which any complete
termination of this Agreement, as provided in Article IX, is
effective, either as a result of an event described in
Article IX, or as designated by the terminating party or
parties.

"Termination Report" means the report required to be prepared in
accordance with Section 9.08 and providing the calculations for
the Terminal Accounting and Settlement.

"Third Commission Rate" means the percentage rate equal to the
sum of (i) 3.0 percent plus (ii) the product of (a) 1.4 and
(b) the difference between (1) the Blended Rate and (2) 6.06
percent.

"Trust" or "Trust Account" shall mean the Trust or Trust Account
established pursuant to Article XII.

                           ARTICLE II

                      REINSURANCE COVERAGE

     2.01.     Coverage.  Upon the terms and subject to the
conditions and other provisions of this Agreement and any
required governmental and regulatory consents and approvals,
effective as of 12:01 a.m., Eastern Time, on the Closing Date
or, if the Closing Date is not the first day of the month, then
such date to be the first day of the month in which the Closing
Date occurs (the "Effective Date"), the Company hereby cedes to
the Reinsurer, and the Reinsurer hereby assumes, on a
coinsurance basis, all liabilities and obligations of the
Company arising under the Reinsured SPDAs, subject to the
exclusions set forth in Section 2.03.  The liability of the
Reinsurer with respect to the Reinsured SPDAs shall begin on the
Effective Date.

     2.02.     Conditions.  The reinsurance hereunder is subject
to the same limitations, terms and conditions as the Reinsured
SPDAs, except as otherwise provided in this Agreement.

     2.03.     Exclusions.  This Agreement does not apply to and
specifically excludes from coverage hereunder:

               (a)  any insurance policy or annuity contract
                    issued by the Company other than the
                    Reinsured SPDAs; or 

               (b)  any Extracontractual Liabilities. 

     2.04.     Plan of Reinsurance.  This reinsurance shall be
on a one hundred percent (100%) coinsurance basis.

     2.05.     Retrocession.  The Reinsurer retains the right to
retrocede all or any portion of the risk on any Reinsured SPDA.

     2.06.     Other Reinsurance.  During the term of this
Agreement, the Company shall not, without the prior written
consent of the Reinsurer, enter into any reinsurance agreement
of any type, other than this Agreement, with respect to the
Reinsured SPDAs.

                           ARTICLE III

                       GENERAL PROVISIONS

     3.01.     Administration and Expenses.  The Company or its
designated administrator shall continue to perform or have
performed all policyholder services as more fully described on
Schedule D and the conservation and commission payment services
with respect to the Reinsured SPDAs as more fully described on
Schedule E.  The Reinsurer shall pay all administration and
accounting expenses and other expenses related to maintenance of
the Reinsured SPDAs, as part of Commissions and Expenses payable
pursuant to the provisions of Section 6.01 of this Agreement.

     3.02.     Voluntary Contract Changes or Reserve Assumption
Changes.  The Company, on its own initiative, shall not without
the prior consent of the Reinsurer change (i) the terms and
conditions of any Reinsured SPDAs, or (ii) the assumptions,
including the statutory reserve accumulation rate assumption and
the interpretation of NAIC regulations and guidelines relating
to the calculation of statutory reserves, used by the Company to
establish the Reserves with respect to the Reinsured SPDAs.  The
Reinsurer shall share, according to the percentage specified in
Section 2.04 of this Agreement, in any contract changes or
Reserve changes required by any regulatory authority having
jurisdiction over the Company in the ordinary course of
exercising its powers or otherwise required by law.  In the
event of an increase in the Reserves directly caused by changes
in the Company's interpretation, on its own initiative, of NAIC
regulations and guidelines relating to the calculation of the
Reserves, the Company and the Reinsurer shall attempt in good
faith to determine the cost of holding the additional amount of
Reserves required by such changes; provided, however, that if
the Company and the Reinsurer are unable to resolve any
disagreement with respect to such cost, then the matter shall be
referred to arbitration pursuant to the terms of Article XI, at
the initiative of either party.

     3.03.     Inspection.

     (a)  Subject to reasonable advance notice to the Company,
the Reinsurer or its designated representative may inspect, at
the offices of the Company or its designated representative or
wherever such records are located, any and all books, documents
or records of the Company reasonably relating to the Reinsured
SPDAs during normal business hours for such period as this
Agreement is in effect or for as long thereafter as the Company
seeks performance by the Reinsurer pursuant to the terms of this
Agreement.  While performing any such inspection, the Reinsurer
or its designated representative shall use its best efforts to
minimize any disruption to the Company's normal business
operations.  Upon the Reinsurer's reasonable request, copies of
such records shall be furnished to the Reinsurer, at the expense
of the Reinsurer.  The information obtained by the Reinsurer
shall be treated as confidential material and proprietary to the
Company and shall be used by the Reinsurer only for purposes
relating to reinsurance of the Reinsured SPDAs under this
Agreement.  The Reinsurer's rights under this Section shall
survive termination of this Agreement.

     (b)  Subject to reasonable notice to the Reinsurer, the
Company or its designated representative may inspect, at the
offices of the Reinsurer or its designated representative or
wherever such records are located, any and all books, documents,
or records of the Reinsurer reasonably relating to the Reinsured
SPDAs during normal business hours for such period as this
Agreement is in effect or for as long thereafter as Reinsurer
seeks performance by the Company pursuant to the terms of this
Agreement.  While performing any such inspection, the Company or
its designated representative shall use its best efforts to
minimize any disruption to the Reinsurer's normal business
operations.  Upon the Company's reasonable request, copies of
such records shall be furnished to the Company, at the expense
of the Company.  The information obtained by the Company shall
be treated as confidential material and proprietary to the
Reinsurer and shall be used by the Company only for purposes
relating to reinsurance of the Reinsured SPDAs under this
Agreement.  The Company's rights under this Section shall
survive termination of this Agreement.

     3.04.     Misunderstandings and Oversights.  If any delay,
omission, error or failure to pay amounts due or to perform any
other act required by this Agreement is unintentional and caused
by misunderstanding or oversight, the Company and the Reinsurer
will adjust the situation to what it would have been had the
misunderstanding or oversight not occurred and the reinsurance
provided hereunder shall not be invalidated.  The party first
discovering such misunderstanding or oversight, or act resulting
from the misunderstanding or oversight, will notify the other
party in writing promptly upon discovery thereof, and the
parties shall act to correct such misunderstanding or oversight
within twenty (20) Business Days of receipt of such notice. 
However, this Section shall not be construed as a waiver by
either party of its right to enforce strictly the terms of this
Agreement.

     3.05.     Reinstatements.  If a Reinsured SPDA that is or
has been reduced, terminated, or lapsed is reinstated while this
Agreement is in force, the reinsurance for such Reinsured SPDA
shall be reinstated automatically to the amount that would be in
force if the Reinsured SPDA had not been reduced, terminated, or
lapsed.  The Company will pay to the Reinsurer all amounts
received or charged by the Company in connection with the
reinstatement.

     3.06.     Setoff and Recoupment.  Any debts or credits,
matured or unmatured, liquidated or unliquidated, regardless of
when they arose or were incurred, in favor of or against either
the Company or the Reinsurer with respect to this Agreement are
deemed mutual debts or credits, as the case may be, and shall be
setoff from any amounts due to the Company or the Reinsurer
hereunder, as the case may be, and only the net balance shall be
allowed or paid.  This setoff provision (to the extent permitted
by law) shall not be modified or reconstrued due to the
insolvency, liquidation, rehabilitation, conservatorship, or
receivership of either party.           

     3.07.     Payments.  All payments made pursuant to this
Agreement (other than the transfer of Investment Assets in
connection with the Initial Reinsurance Premium described in
Section 4.01 of this Agreement) shall be in cash or Cash
Equivalents and shall be made in immediately available funds or
assets acceptable to the Company (at market value) as agreed by
the parties.  If a transfer of assets is agreed upon, the party
making the transfer shall deliver the assets to the other party
along with such deeds, bills of sale, endorsements, assignments
and other good and sufficient instruments of conveyance and
transfer reasonably acceptable to the parties as shall be
effective to vest in the party receiving the assets all of the
right, title and interest of the transferring party in and to
the assets. 

     3.08.     Age, Sex and Other Adjustments.  If the Company's
liability under any of the Reinsured SPDAs is changed because of
a misstatement of age or sex or any other material facts, the
Reinsurer shall share, according to the percentage specified in
Section 2.04 of this Agreement, in any such change.

                           ARTICLE IV

             REINSURANCE PREMIUMS; CEDING COMMISSION

     4.01.     Initial Reinsurance Premium.  As consideration
for the assumption by the Reinsurer of the liabilities under
this Agreement, on the Closing Date, the Company shall transfer
to the Reinsurer (i) Investment Assets with an aggregate fair
market value to the Company equal to one hundred percent (100%)
of the Reserves with respect to the Reinsured SPDAs as of the
close of business on the Business Day immediately preceding the
Effective Date plus (ii) an amount equal to the Short Term Rate
per annum on such Investment Assets from the Effective Date
until the close of business on the Business Day immediately
preceding the Closing Date (the "Initial Reinsurance Premium"). 
The Company shall deliver to the Reinsurer possession of the
Investment Assets and such deeds, bills of sale, endorsements,
assignments and other good and sufficient instruments of
conveyance and transfer in form and substance reasonably
acceptable to the parties as shall be effective to vest in the
Reinsurer all of the right, title and interest of the Company in
and to the Investment Assets.  Payment of the Initial
Reinsurance Premium shall be a condition precedent of
reinsurance coverage hereunder.

     4.02.     Ceding Commission.  On the Closing Date, the
Reinsurer shall pay a ceding commission (the "Ceding
Commission") to the Company in an amount equal to the sum of: 

     (i)  the product of (a) the Reserves as of the close of
     business on the Business Day immediately preceding the
     Effective Date allocated to the SPDAs with sixth year
     anniversary dates on or prior to the date which is 45 days
     prior to the Effective Date and (b) the First Commission
     Rate;

     (ii) the product of (a) the Reserves as of the close of
     business on the Business Day immediately preceding the
     Effective Date allocated to the SPDAs with sixth year
     anniversary dates subsequent to the date which is 45 days
     prior to the Effective Date for which Endorsements have not
     been issued and (b) the Second Commission Rate; 

     (iii) the product of (a) the Reserves as of the close of
     business on the Business Day immediately preceding the
     Effective Date allocated to the SPDAs for which
     Endorsements have been issued prior to the Effective Date
     and (b) the Third Commission Rate; and 

     (iv) an amount equal to the Short Term Rate per annum on
     the sum of the amounts calculated pursuant to subsections
     (i), (ii) and (iii) above from the Effective Date until the
     close of business on the Business Day immediately preceding
     the Closing Date. 

Such amount shall be paid in cash or Cash Equivalents by the
Reinsurer and shall be netted against the Initial Reinsurance
Premium in accordance with Section 3.06.

                            ARTICLE V

                            RESERVES

     5.01.     Reserves and Reserve Credits.  The Reinsurer
shall establish and maintain adequate Reserves with respect to
the Reinsured SPDAs as necessary to enable the Company to take
full reinsurance reserve credit contemplated by this Agreement
on its statutory balance sheet filed with the Insurance
Department of all states in which the Company files its annual
statement.

                           ARTICLE VI 

                        EXPENSE ALLOWANCE

     6.01.     Expense Allowance.  The Reinsurer shall pay the
Company, in accordance with Section 8.01(a), an expense
allowance equal to 100.14% of the Commissions and Expenses
incurred and paid by the Company during the term of this
Agreement with respect to the Reinsured SPDAs; provided,
however, the Reinsurer expressly agrees that the Company's right
to receive reimbursement for guaranty fund assessments as part
of Commissions and Expenses shall survive the termination of
this Agreement.

                           ARTICLE VII

       DEATH BENEFITS, ANNUITY PAYMENTS AND OTHER PAYMENTS

     7.01.     Death Benefits, Annuity Payments and Surrender or
Withdrawal Payments.  

     (a)  The Reinsurer shall reimburse the Company, in
accordance with Sections 7.01(b) and 8.01(b), for an amount
equal to 100.14% of the sum of all (i) death benefits, (ii)
surrender or withdrawal payments and (iii) periodic payments
under annuity settlement options elected by the owner, and paid
by the Company, with respect to Reinsured SPDAs that become due
on or after the Effective Date (such death benefits and other
payments referred to in the foregoing clause (i), (ii) and (iii)
are referred to collectively as "Benefits").  The reimbursement
for Benefits shall be net of surrender charges pursuant to the
terms of the relevant Reinsured SPDAs.

     (b)  On the Closing Date, the Reinsurer shall reimburse the
Company for an amount equal to the sum of:

     (i)  100.14% of any Benefits paid by the Company in respect
     of Reinsured SPDAs from the Effective Date until the close
     of business on the Business Day immediately preceding the
     Closing Date; and

     (ii) an amount equal to the sum of the Daily Interest
     Amount for each day from and including the Effective Date
     until the close of business on the Business Day immediately
     preceding the Closing Date.  For purposes of this Section,
     the Daily Interest Amount means the product of (a) the
     cumulative amount of Benefits paid as of the close of
     business on each day on or subsequent to the Effective Date
     and (b) the Short Term Rate per annum.

The amount calculated pursuant to this Section 7.01(b) shall be
paid in cash or Cash Equivalents by the Reinsurer and shall be
netted against the Initial Reinsurance Premium in accordance
with Section 3.06.

     7.02.     Liability and Payment.  Unless the Reinsurer has
made the election provided in Section 7.03 to participate in the
contest, compromise or litigation of a claim, the Reinsurer will
accept the decision of the Company on payment of a claim on a
Reinsured SPDA.  The Reinsurer will pay claims (including
expenses incurred in connection with such claims) for Benefits
(other than for the payment of periodic annuity payments if
elected by the owner or annuitant) attributable to Reinsured
SPDAs in a lump sum to the Company without regard to the form of
claim settlement payable by the Company.

     7.03.     Contested Claims.  The Company will provide
notice to the Reinsurer of its intention to contest, compromise,
or litigate a claim (including interpleader actions) with
respect to a Reinsured SPDA.  Within ten (10) Business Days
after receipt of such notice, the Reinsurer may elect to
participate in contesting a claim attributable to a Reinsured
SPDA by submitting a notice of such election to the Company. 
The Reinsurer shall be deemed to have elected to not participate
in such contest if it fails to make such election within ten
(10) Business Days.  If the Reinsurer elects not to participate
in such contest, it may discharge its liability by payment to
the Company of the lesser of the full amount of the claim or the
full amount of the Reinsured SPDA relating to such claim.  In no
event shall the Reinsurer indemnify the Company for any
Extracontractual Liabilities arising with respect to any
Reinsured SPDA, unless such Extracontractual Liabilities result
from an action caused, or specifically consented to, by the
Reinsurer; provided, however, that the Reinsurer's election to
participate in the contest, compromise or litigation of a claim
with respect to a Reinsured SPDA shall not automatically be
deemed to be an action specifically consented to by the
Reinsurer for purposes of the immediately preceding clause.  The
Company and the Reinsurer agree to cooperate in the prosecution
of any claim contest.

                          ARTICLE VIII

                    ACCOUNTING AND SETTLEMENT

     8.01.     Amounts Due the Reinsurer or the Company.      

     (a)  The payments required to be made under Section 6.01
shall be paid in cash or Cash Equivalents and shall be made
monthly by wire transfer of funds to an account designated by
the Company by 11 a.m. on the second Business Day following the
end of each month with respect to the Commissions and Expenses
incurred as of the close of business on the last day of each
month (or partial month) during the term of this Agreement;
provided, that the Company notifies the Reinsurer by 2 p.m. on
the first Business Day following the end of each month of the
amounts due from the Reinsurer with respect to such month. 

     (b)  The payments required to be made under Section 7.01
(other than the payment on the Closing Date pursuant to Section
7.01(b)) shall be paid in cash or Cash Equivalents and shall be
made weekly by wire transfer of funds to an account designated
by the Company by 11 a.m. on each Thursday following the Closing
Date with respect to the Benefits paid as of the close of
business on the second Business Day next preceding such
Thursday; provided, that the Company notifies the Reinsurer by
2 p.m. on the Business Day prior to such Thursday of the amounts
due from the Reinsurer with respect to such week.

     (c)  If amounts due to be paid by the Reinsurer to the
Company pursuant to Section 8.01(a) or 8.01(b) above cannot be
determined at such dates on an exact basis, such payments may be
determined on an estimated basis, and any adjustments
subsequently required to reflect actual data shall be made on
the weekly or monthly payment date, as applicable, following the
date that such actual data is available.

     (d)  Except as otherwise specifically provided herein, all
other amounts due to be paid to either the Reinsurer or the
Company under this Agreement shall be determined on a net basis,
giving full effect to Section 3.06 hereof, as of the last day of
each Accounting Period.  Any net amount due from the Company to
the Reinsurer shall be paid in cash or Cash Equivalents no later
than the day on which the Quarterly Report showing such net
amount, as described in Section 8.02, is due.  Any net amount
due from the Reinsurer to the Company shall be paid no later
than ten (10) Business Days following the receipt of such
Quarterly Report from the Company.  If amounts due to be paid
cannot be determined at such dates on an exact basis, such
payments may be determined on an estimated basis, and any
adjustments subsequently required to reflect actual data shall
be made at the date upon which any amended report, based on
actual data, is due to be provided pursuant to Section 8.04.

     8.02.     Quarterly Reports.  Within ten (10) Business Days
of the end of each Accounting Period the Company shall supply
the Reinsurer with a report that shall provide the data required
in Schedule B (the "Quarterly Report"), which shall show the net
amount due, if any, by the Company or the Reinsurer, as
appropriate.

     8.03.     Annual Reports.  Within twenty (20) Business Days
after the end of each calendar year the Company shall supply the
Reinsurer with a report that shall provide the data required in
Schedule C (the "Annual Report").

     8.04.     Best Efforts to Supply Actual Data.  In preparing
all reports required in this Agreement, the Company and the
Reinsurer shall make their best efforts to supply the actual
data.  If the actual data cannot be supplied with the
appropriate report, the Company shall produce best estimates,
and shall provide amended reports based on actual data no more
than twenty (20) Business Days after such report was originally
due.

     8.05.     Tax Reserves.  In connection with the Annual
Report described in Section 8.03, the Company shall supply the
Reinsurer with information with respect to tax reserves relating
to the Reinsured SPDAs.

     8.06.     Interest on Delayed Payments.  Should any payment
due to either the Reinsurer or the Company be delayed, such
delayed payment (including any amount constituting a difference
between an estimated and actual amount, as described in Section
8.01, shall accrue interest for the period that payment is
overdue at an interest rate per annum (rounded upwards, if
necessary, to the next 1/16 of 1%) at which dollar deposits
approximately equal in amount to the overdue payments hereunder
for a comparable interest period are offered by the principal
London office of Citibank, N.A. in immediately available funds
in the London Interbank Market at approximately 11 a.m., London
time, two Business Days prior to the commencement of such
interest period; each change in such interest rate shall be
effective on the date such change is announced as effective.

                           ARTICLE IX

               DURATION, RECAPTURE AND TERMINATION

     9.01.     Duration.  Except as otherwise provided herein,
this Agreement shall be unlimited in duration.

     9.02.     Reinsurer's Liability.  The Reinsurer's liability
with respect to any Reinsured SPDA will terminate on the
earliest of:  (i) the date the Reinsured SPDA is recaptured;
(ii) the date the Company's liability on such Reinsured SPDA is
terminated; or (iii) the date this Agreement is terminated.  In
no event should any interpretation of this Section 9.02 imply a
unilateral right of the Reinsurer to terminate this Agreement.

     9.03.     Termination Due to Recapture.  The Company shall
have the right, on five (5) Business Days' written notice to the
Reinsurer (the "Recapture Election Notice"), to terminate this
Agreement and recapture the Reinsured SPDAs in full, such
recapture and termination to be effective as of the next
Business Day following the end of such notice period, in the
event that (i) the Standard & Poor's Corporation Claims-Paying
Ability rating of the Reinsurer becomes less than BBB- (or other
equivalent rating used by Standard & Poor's Corporation) or the
Moody's Investors Service, Inc. Financial Strength rating of the
Reinsurer becomes less than Baa3 (or other equivalent rating
used by Moody's Investors Service, Inc.), or (ii) the Reinsurer
files a Risk-Based Capital Report with the Commissioner of
Insurance of the State of Rhode Island (or the then current
state of domicile of the Reinsurer) which indicates that its
Total Adjusted Capital is less than 150 percent of its Company
Action Level RBC (as such capitalized terms are defined in the
NAIC Life Risk-Based Capital Report Including Overview and
Instructions for Companies, dated as of December 31, 1994), or
(iii) the Reinsurer fails to be duly licensed to conduct a life
insurance business or accredited to act as a reinsurer in the
Company's state of domicile or in any other state or
jurisdiction where failure of the Reinsurer to be so licensed or
accredited would cause the Company to be ineligible for reserve
credit for the reinsurance ceded under this Agreement, unless
the Reinsurer provides security for its obligations under this
Agreement pursuant to the provisions of Article XII, or (iv) the
Reinsurer is the subject of an insolvency, liquidation,
supervision, conservation, rehabilitation or other similar
proceeding (each a "Recapture Event").  The Reinsurer shall
provide written notice to the Company within one Business Day of
the occurrence of any Recapture Event.

     9.04.     Automatic Termination.  If, at the end of an
Accounting Period, none of the Reinsured SPDAs are in force,
this Agreement shall automatically terminate.

     9.05.     Termination Due to Nonpayment.  Either party may
terminate this Agreement if the other party fails to pay, when
due, any amounts due under this Agreement, provided that the
non-delinquent party has given at least twenty (20) Business
Days prior written notice of its intent to terminate for that
reason.  The delinquent party may avoid termination pursuant to
this Section 9.05 by paying all amounts that are delinquent and
then due, including any interest owing thereon pursuant to
Section 8.06, on or before the Termination Date specified in the
written notice.

     9.06.     Termination by Mutual Agreement.  The parties may
mutually agree to terminate this Agreement at any time.

     9.07.     Payments on Termination.  In the event that this
Agreement is terminated pursuant to this Article IX, a net
accounting and settlement as to any balance due under this
Agreement shall be undertaken by the parties to this Agreement
(the "Terminal Accounting and Settlement").  Any net payment
required under the Terminal Accounting and Settlement will
become due as of the Termination Date, and shall be paid in cash
or Cash Equivalents by the Reinsurer or the Company, as
appropriate, no later than the day on which the Termination
Report described in Section 9.08 is due to be provided.  Net
payments required under the Terminal Accounting and Settlement
shall consist of:

          (i)       the Quarterly Settlement for the final
     Accounting Period, calculated as of the Termination Date,
     plus any interest due pursuant to Section 8.06; plus

          (ii)      the payment by the Reinsurer to the Company
     of an amount equal to the Reserves as of the day
     immediately prior to the Termination Date with respect to
     the Reinsured SPDAs; plus

          (iii)     in the event of a termination of this
     Agreement by the Reinsurer under Section 9.05, the payment
     by the Company to the Reinsurer of an amount equal to the
     product of (a) a fraction, the numerator of which is the
     Reserves as of the Termination Date and the denominator of
     which is the Reserves as of the Effective Date and (b) the
     Ceding Commission.

     9.08.     Termination Report.  Within ten (10) Business
Days after the Termination Date, the Company shall supply the
Reinsurer with a report that shall show the Terminal Accounting
and Settlement (the "Termination Report").  In the event that,
subsequent to the Terminal Accounting and Settlement, an
adjustment is made with respect to any amount taken into account
pursuant to Schedule B, a supplementary accounting shall take
place in accordance with the procedures set out in Sections 8.04
and 9.07.  Any net amount owed to the Reinsurer or the Company
by reason of such supplemental accounting, plus any interest due
pursuant to Section 8.06, shall be paid within ten (10) Business
Days after the completion of such Termination Report or
supplementary accounting, as appropriate.

                            ARTICLE X

                           INSOLVENCY

     10.01.    Payments by Reinsurer.  In the event of
insolvency, liquidation or rehabilitation of the Company, the
Reinsurer hereby agrees that, as to all reinsurance made, ceded
or otherwise becoming effective hereunder, the reinsurance shall
be payable to the Company, or to its conservator, receiver,
liquidator or statutory successor on the basis of the liability
of the Company under the Reinsured SPDAs, without diminution
because of the insolvency of the Company or because the
conservator, receiver, liquidator or statutory successor of the
Company has failed to pay all or a portion of any claim.

     10.02.    Claims.  It is agreed that the conservator,
receiver, liquidator or statutory successor of the Company shall
give written notice to the Reinsurer of the pendency or
submission of a claim under any Reinsured SPDAs within a
reasonable time after such claim is filed in the insolvency,
liquidation or rehabilitation proceeding.  During the pendency
of such claim, the Reinsurer may investigate such claim and
interpose, at its own expense, in the proceeding where such
claim is to be adjudicated any defense available to the Company
or its conservator, receiver, liquidator or statutory successor. 
The expense thus incurred by the Reinsurer pursuant to this
Section 10.02 shall be chargeable, subject to the approval of
the court, against the Company as a part of the expense of
insolvency, liquidation or rehabilitation to the extent of a
proportionate share of the benefit which accrues to the Company
solely as a result of the defense undertaken by the Reinsurer.

     10.03.    No Waiver of Defenses.  Nothing in this Article X
shall preclude the Reinsurer from asserting any excuse or
defense to payment of this reinsurance other than the excuses or
defenses of the insolvency of the Company and the failure of the
Company's conservator, receiver, liquidator or statutory
successor to pay all or a portion of any claim.

                           ARTICLE XI 

                           ARBITRATION

     11.01.    Appointment of Arbitrators.  In the event of any
disputes or differences arising hereafter between the
contracting parties with reference to any transaction under or
relating in any way to this Agreement as to which agreement
between the parties hereto cannot be reached, the same shall be
decided by arbitration.  Three arbitrators will decide any
dispute or difference.  The arbitrators must be disinterested
officers or retired officers of life insurance or life
reinsurance companies other than the two parties to this
Agreement or their affiliates.  Each of the contracting parties
agrees to appoint one of the arbitrators with the third, the
"Umpire," to be chosen by the two appointed arbitrators.  In the
event that either party should fail to choose an arbitrator
within twenty (20) Business Days following a written request by
the other party to do so, the requesting party may choose the
second arbitrator before entering upon arbitration.  In the
event that the two arbitrators shall not be able to agree on the
choice of the Umpire within twenty (20) Business Days following
their appointment, each arbitrator shall nominate five
candidates within five Business Days thereafter.  Each
arbitrator shall decline four of the candidates nominated by the
other arbitrator.  The Umpire shall be chosen from the two
remaining candidates by drawing lots.  Should the chosen Umpire
decline to serve, the candidate whose lot was not drawn shall be
appointed.  This process shall continue until a candidate has
agreed to serve.

     11.02.    Proceedings.  The parties will cooperate in good
faith in the voluntary, prompt and informal exchange of non-
privileged information relevant to the arbitration.  The parties
will make every effort to conclude the information exchange
process within 30 days after notice that the Umpire has been
selected.  Within 14 days after the Umpire is selected, the
parties will provide to each other copies of all documents in
their possession or control on which they will or may rely in
support of their position.  On the request of either party, the
arbitrators will conduct a conference for the purpose of
determining additional information to be exchanged.  If the
arbitrators determine that the requesting party has a reasonable
need for the information and that the request is not overly
burdensome to the opposing party, the arbitrators may order the
exchange of the additional information. 

     11.03.    Decision.  Within 60 days following the
appointment of the Umpire, each party must present its case to
the arbitrators.  The arbitrators shall consider customary and
standard practices in the life reinsurance business.  Within
sixty (60) days after the arbitration hearing, a decision shall
be reached by a majority vote of the arbitrators.  There shall
be no appeal from their written decision, which shall be final
and binding upon the parties.  Judgment may be entered on the
decision of the arbitrators by any court having jurisdiction.

     11.04.    Expenses of Arbitration.  Each party shall bear
the expense of its own arbitrator (whether selected by that
party, or by the other party pursuant to the procedures set out
in Section 11.01) and related outside attorneys' fees, and shall
jointly and equally bear with the other party the expenses of
the third arbitrator.

     11.05.    Applicable Law.  Any arbitration instituted
pursuant to this Article shall be held in the City of Baltimore,
State of Maryland, and the laws of the State of Maryland and, to
the extent applicable, the Federal Arbitration Act shall govern
the interpretation and application of this Agreement.

     11.06     Survival of Article.  This Article shall survive
termination of this Agreement.

     11.07.    Enforcement.  The parties intend this Article to
be enforceable in accordance with the Federal Arbitration Act (9
U.S.C. Section 1 et seq., as amended).  In the event that either party
refuses to submit to arbitration as required by this Article,
the other party may request that a United States District Court
compel arbitration in accordance with the Federal Arbitration
Act.  Both parties consent to the jurisdiction of such a court
to enforce this Article and to confirm and enforce the
performance of an award of the arbitrators.

                          ARTICLE XII 

                            SECURITY

     12.01.    Security.  If required in order to give the
Company full reinsurance reserve credit, the Reinsurer shall
comply with any necessary financial security requirements
imposed by insurance laws and regulations of the State of
Maryland and of any other state or jurisdiction with respect to
which the Company is ineligible for reserve credit for the
reinsurance ceded under this Agreement.

     12.02.    Establishment of Trust.  If credit for
reinsurance, as required under this Article XII, is not
otherwise available to the Company with respect to the
reinsurance hereunder, the Reinsurer shall enter into a trust
agreement (the "Trust Agreement") and establish a trust account
for the benefit of the Company with respect to the Reserves on
or before the date of filing of the first financial statement of
the Company for which such credit for reinsurance is required,
with a bank or other financial institution acceptable to the
Company, which shall be a Qualified Financial Institution.

     12.03.    Purpose of Trust.  The Reinsurer agrees to
deposit, on or before the date set forth in Section 12.02, and
maintain in said Trust Account assets to be held in trust by the
Trustee for the benefit of the Company as security for the
payment of the Reinsurer's obligations to the Company under this 
Agreement.  Such assets shall initially be in an amount that is
equal to or exceeds the Reserves, with respect to the Reinsured
SPDAs, shown on the Company's statutory financial statements as
of the date set forth in Section 12.02, and shall be increased
or decreased, as appropriate, for each Accounting Period in
accordance with the terms of this Agreement and the terms of the 
 Trust Agreement.

     12.04.    Trust Assets.  The Reinsurer agrees that the
assets so deposited, and assets held in the trust account
thereafter, shall consist only of cash (United States legal
tender), certificates of deposit (issued by a United States bank
and payable in United States legal tender), and investments of
the types permitted by Section 09.30.97.08 of the Code of
Maryland Regulations.

     12.05.    Title of Assets.  The Reinsurer, prior to
depositing assets with the Trustee, shall execute all
assignments and endorsements in blank, and transfer legal title
to the Trustee of all shares, obligations or any other assets
requiring assignments, in order that the Company, or the Trustee
upon direction of the Company, may whenever necessary negotiate
any such assets without consent or signature from the Reinsurer
or any other entity.

     12.06.    Settlements.  All settlements of account under
the Trust Agreement between the Company and the Reinsurer shall
be made in cash or Cash Equivalents.

     12.07.    Withdrawals by the Company.  The Reinsurer and
the Company agree that the assets in the Trust Account may be
withdrawn by the Company at any time, notwithstanding any other
provisions in this Agreement, provided such assets are applied
and utilized by the Company or any successor of the Company by
operation of law, including, without limitation, any liquidator,
rehabilitator, receiver or conservator of the Company, without
diminution because of the insolvency of the Company or the
Reinsurer, only for the following purposes:

          (i)    to reimburse the Company for the Reinsurer's
     share of surrenders, withdrawals, death benefits or other
     amounts specified in Section 7.01 of this Agreement that
     have been paid by the Company pursuant to the provisions of
     the Reinsured SPDAs; 

          (ii)   to fund an account with the Company in an
     amount at least equal to the deduction, for reinsurance
     ceded, from the Company's liabilities under Reinsured SPDAs
     ceded under this Agreement.  Such account shall include,
     but not be limited to, amounts for policy reserves, claims
     and losses incurred (including losses incurred but not
     reported), and unearned premium reserves; and

          (iii)     to pay any other amounts the Company claims
     are due under this Agreement.

     12.08     Withdrawals by the Reinsurer.  The Reinsurer
shall have the right to seek the Company's approval to withdraw
all or any part of the assets from the Trust Account and
transfer such assets to the Reinsurer, provided that:

          (i)    the Reinsurer shall, at the time of withdrawal,
     replace the withdrawn assets with other assets of a type
     permitted hereunder having a market value equal to the
     market value of the assets withdrawn, so as to maintain the
     Trust Account in the required amount; or

          (ii)   after such withdrawal and transfer, the market
     value of the Trust Account is no less than 102% of the
     required amount.

In the event that the Reinsurer seeks the Company's approval
hereunder, the Company shall not unreasonably or arbitrarily
withhold its approval.

     12.09.    Return of Assets.  In the event that the Company
withdraws assets from the Trust Account for the purposes set
forth in Section 12.07(i) or (ii) in excess of actual amounts
required to meet the Reinsurer's obligations to the Company, or
in excess of amounts determined to be due under Section
12.07(iii), the Company shall return such excess to the
Reinsurer, plus interest at the prime (or base) rate of interest
as set forth in Section 8.06 of this Agreement.  In the event of
a dispute arising under this Article XII, the arbitration panel
established pursuant to Article XI of this Agreement shall have
the right to award interest at a rate that it determines to be
equitable, and may award attorney's fees, arbitration costs and
other expenses.

     12.10.    Letters of Credit.  At the option of the
Reinsurer, letters of credit meeting the requirements of Section
09.30.97.08 of the Code of Maryland Regulations may be
substituted in whole or in part for the Trust Account in order
to provide the credit for reinsurance required hereunder.  The
letter of credit will be procured from a Qualified Financial
Institution, and may be drawn down at any time by the Company,
only for the purposes set forth in Section 12.07(i), (ii) or
(iii) of this Agreement, without diminution because of the
insolvency of the Company or the Reinsurer.  If the letter of
credit is drawn down, the provisions of Section 12.09 shall
apply to the amount so drawn.

     12.11.    Expenses.  All expenses of establishing and
maintaining the Trust Account or letter of credit shall be paid
by the Reinsurer.

                          ARTICLE XIII

    REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE COMPANY

     13.01.    Organization, Standing and Authority of the
Company.  The Company is a life insurance company duly
organized, validly existing and in good standing under the laws
of the State of Maryland and has all requisite corporate power
and authority to carry on the operations of its business as they
are now being conducted.  The Company has all requisite
corporate power and authority to own and transfer ownership of
the Investment Assets that are to be transferred in connection
with the Initial Reinsurance Premium.

     13.02.    Authorization.  The Company has all requisite
corporate power and authority to enter into this Agreement and
to perform its obligations hereunder.  The execution and
delivery by the Company of this Agreement, and the performance
by the Company of its obligations under this Agreement, have
been duly authorized by all necessary corporate action.  This
Agreement, when duly executed and delivered by the Company,
subject to the due execution and delivery by the Reinsurer, will
be a valid and binding obligation of the Company, enforceable
against the Company in accordance with its terms.

     13.03.    Assets.  With respect to each of the Investment
Assets, no consent or other approval is required to be obtained
by the Company to permit the Company to convey, transfer and
sell the Investment Assets to the Reinsurer pursuant to this
Agreement.

     13.04.    No Conflict or Violation.  The execution,
delivery and performance of this Agreement and the consummation
of the transactions contemplated hereby in accordance with the
respective terms and conditions hereof will not (a) violate any
provision of the Articles of Incorporation or Bylaws of the
Company, or (b) violate any order, judgment, injunction, award
or decree of any court, arbitrator or governmental or regulatory
body against, or binding upon, or any agreement with, or
condition imposed by, any governmental or regulatory body,
foreign or domestic, binding upon the Company.

     13.05.    Intermediaries and Financial Advisors.  Except
for Oppenheimer & Co., Inc., no reinsurance intermediary or
broker or other advisor has acted directly or indirectly as such
for, or is entitled to any compensation from, the Company in
connection with this Agreement.

     13.06.    Investigations.  The Company will notify the
Reinsurer immediately, in writing, of any and all investigations
of the Company or its directors, principal officers or
shareholders conducted by any Federal, state or local
governmental or regulatory agency other than routine state
insurance department examinations.

     13.07.    Approvals of Governmental Authorities.

     (a)   Except as set forth on Schedule G hereto, no consent,
waiver, license, approval, order or authorization of, or
registration, filing or declaration with, or notices to, any
person, entity or Governmental Authority is required to be
obtained, made or given by or with respect to the Company in
connection with (i) the execution and delivery of this Agreement
by the Company, or (ii) the consummation by the Company of the
transactions contemplated hereby.

     (b)  Except as provided below, the Company shall take, and
shall cause its affiliates to take, all reasonable steps
necessary or appropriate, and shall use, and shall cause its
affiliates to use, all commercially reasonable efforts, to
obtain as promptly as practicable all consents, waivers,
licenses, approvals, orders and authorizations of, or to make as
promptly as practicable all registrations, filings or
declarations with, or notices to, any person, entity or
Governmental Authority listed on Schedule G attached hereto and
required to be obtained by the Company or any of its affiliates
in connection with the consummation of the transactions
contemplated by this Agreement.  Within five Business Days of
the earlier of (i) receipt of an interpretation from the
Premerger Notification Office that the transaction anticipated
by this Agreement is not exempt from the regulatory requirements
of the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as
amended, and the rules and regulations thereunder (the "Act")
and (ii) August 2, 1996, the Company shall take, and shall cause
its affiliates to take, all reasonable steps necessary and
appropriate to make all necessary submissions and filings under
the Act and shall request early termination of the waiting
periods under the Act. 

     (c)  The Company shall cooperate with the Reinsurer and its
affiliates in seeking to obtain all such consents, waivers,
licenses, approvals, orders and authorizations, and to make all
such registrations, filings, declarations and notices and shall
provide, and shall cause its affiliates to provide, such
information and communications to any person, entity or
Governmental Authority as such person, entity or Governmental
Authority may reasonably request in connection therewith.

                          ARTICLE XIV 

   REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE REINSURER

     14.01.    Organization, Standing and Authority of the
Reinsurer.  The Reinsurer is a life insurance company duly
organized, validly existing and in good standing under the laws
of the State of Rhode Island and has all requisite corporate
power and authority to own, lease and operate its properties and
assets and to carry on the operations of its business as they
are now being conducted.  The Reinsurer is duly licensed and
admitted as an insurer or accredited as a reinsurer under the
laws of all States and jurisdictions of the United States where
failure of the Reinsurer to be so licensed and admitted or
accredited would cause the Company to be ineligible for reserve
credit for the reinsurance ceded under this Agreement, and is
authorized under the laws and regulations of said States and
jurisdictions to reinsure the Reinsured SPDAs under this
Agreement.

     14.02.    Authorization.  The Reinsurer has all requisite
corporate power and authority to enter into this Agreement and
to perform its obligations hereunder.  The execution and
delivery by the Reinsurer of this Agreement, and the performance
by the Reinsurer of its obligations under this Agreement, have
been duly authorized by all necessary corporate action.  This
Agreement, when duly executed and delivered by the Reinsurer,
subject to the due execution and delivery by the Company, will
be a valid and binding obligation of the Reinsurer, enforceable
against the Reinsurer in accordance with its terms.

     14.03.    No Conflict or Violation.  The execution,
delivery and performance of this Agreement and the consummation
of the transactions contemplated hereby will not (a) violate any
provision of the Articles of Incorporation, Bylaws or other
charter or organizational document of the Reinsurer, or
(b) violate any order, judgment, injunction, award or decree of
any court, arbitrator or governmental or regulatory body
against, or binding upon, or any agreement with, or condition
imposed by, any governmental or regulatory body, foreign or
domestic, binding upon the Reinsurer.

     14.04     Intermediaries and Financial Advisors.  No
reinsurance intermediary or broker or other advisor has acted
directly or indirectly as such for, or is entitled to any
compensation from, the Reinsurer in connection with this
Agreement.

     14.05.    Investigations.  The Reinsurer will notify the
Company immediately, in writing, of any and all investigations
of the Reinsurer or its directors, principal officers or
shareholders conducted by any Federal, state or local
governmental or regulatory agency other than routine state
insurance department examinations.

     14.06.    Approvals of Governmental Authorities.

     (a)  Except as set forth on Schedule H hereto, no consent,
waiver, license, approval, order or authorization of, or
registration, filing or declaration with, or notices to, any
person, entity or Governmental Authority is required to be
obtained, made or given by or with respect to the Reinsurer in
connection with (i) the execution and delivery of this Agreement
by the Reinsurer, or (ii) the consummation by the Reinsurer of
the transactions contemplated hereby.

     (b)  Except as provided below, the Reinsurer shall take,
and shall cause its affiliates to take, all reasonable steps
necessary or appropriate, and shall use, and shall cause its
affiliates to use, all commercially reasonable efforts, to
obtain as promptly as practicable all consents, waivers,
licenses, approvals, orders and authorizations of, or to make as
promptly as practicable all registrations, filings or
declarations with, or notices to, any person, entity or
Governmental Authority listed on Schedule H attached hereto and
required to be obtained by the Reinsurer or any of its
affiliates in connection with the consummation of the
transactions contemplated by this Agreement.  In addition,
within two days after execution of this Agreement, the Reinsurer
shall submit, or cause to be submitted, a letter to the
Premerger Notification Office requesting an interpretation as to
whether the transaction contemplated by this Agreement is exempt
from the reporting requirements of the Act.  Within five
Business Days of the earlier of (i) receipt of an interpretation
from the Premerger Notification Office that the transaction
anticipated by this Agreement is not exempt from the regulatory
requirements of the Act and (ii) August 2, 1996, the Reinsurer
shall take, and shall cause its affiliates to take, all
reasonable steps necessary and appropriate to make all necessary
submissions and filings under the Act and shall request early
termination of the waiting periods under the Act.

     (c)  The Reinsurer shall cooperate with the Company and its
affiliates in seeking to obtain all such consents, waivers,
licenses, approvals, orders and authorizations, and to make all
such registrations, filings, declarations and notices and shall
provide, and shall cause its affiliates to provide, such
information and communications to any person, entity or
Governmental Authority as such person, entity or Governmental
Authority may reasonably request in connection therewith.

     14.07.    Agency and Distribution Agreements.  From the
date of this Agreement through the Termination Date, the
Reinsurer shall not, and shall not permit any of its affiliates
to, take any action or omit to take any action that would cause
the Company to be in breach of or to violate any term or
provision of any of the Agency and Distribution Agreements
listed on Schedule F hereto.  The Reinsurer shall indemnify the
Company and its officers, directors, employees, affiliates,
agents, successors and assigns (the "indemnified parties")
against, and hold the indemnified parties harmless from all
losses, claims, damages and liabilities and shall reimburse the
indemnified parties for all expenses of any kind or nature
whatsoever (including reasonable attorneys' fees) as incurred,
that are based upon or arise out of the breach by the Reinsurer
of its covenants and obligations provided for in this Section
14.07.

                           ARTICLE XV 

                      CONDITIONS TO CLOSING

     15.01.    Conditions Precedent to Obligation of the
Reinsurer.  The obligation of the Reinsurer to consummate the
Closing is subject to satisfaction of the following conditions
at or prior to the Closing (unless expressly waived in writing
by the Reinsurer at or prior to the Closing):

     (a)  All of the terms, covenants and conditions of this
Agreement to be complied with and performed by the Company at or
prior to the Closing shall have been complied with and performed
by it, and the representations and warranties made by the
Company in this Agreement shall be true and correct at and as of
the Closing, with the same force and effect as though such
representations and warranties had been made at and as of the
Closing.
     (b)  The Reinsurer shall have received from the Company a
certificate dated the Closing Date and signed by an executive
officer of the Company certifying that the conditions specified
in subsection (a) above have been fulfilled.

     (c)  All consents, waivers, licenses, approvals, orders and
authorizations of, and registrations, filings and declarations
with, and notices to, any person, entity or Governmental
Authority listed on Schedule H required in connection with the
consummation of the transactions contemplated hereby shall have
been duly obtained, made or given, including the expiration of
any applicable waiting periods, and shall be in full force and
effect at the Closing.

     (d)  The Company shall have duly executed and delivered to
the Reinsurer the Form of Joint Election Under IRC Regulation
1.848-2(g)(8) substantially in the form attached hereto as
Exhibit J.

     15.02.    Conditions Precedent to Obligation of the
Company.  The obligation of the Company to consummate the
Closing is subject to satisfaction of the following conditions
at or prior to the Closing (unless expressly waived in writing
by the Company at or prior to the Closing):

     (a)  All of the terms, covenants and conditions of 
this Agreement to be complied with and performed by the
Reinsurer at or prior to the Closing shall have been complied
with and performed by it, and the representations and warranties
made by the Reinsurer in this Agreement shall be true and
correct at and as of the Closing, with the same force and effect
as though such representations and warranties had been made at
and as of the Closing.

     (b)  The Company shall have received from the Reinsurer a
certificate dated the Closing Date and signed by an executive
officer of the Reinsurer certifying that the conditions
specified in subsection (a) above have been fulfilled.

     (c)  All consents, waivers, licenses, approvals, orders and
authorizations of, and registrations, filings and declarations
with, and notices to, any person, entity or Governmental
Authority listed on Schedule G required in connection with the
consummation of the transactions contemplated hereby shall have
been duly obtained, made or given, including the expiration of
any applicable waiting periods, and shall be in full force and
effect.

     (d)  The Reinsurer shall have duly executed and delivered
to the Company the Form of Joint Election Under IRC Regulation
1.848-2(g)(8) substantially in the form attached hereto as
Exhibit J.

     (e)  The Company shall have received the opinion, dated the
Closing Date, of Bernard R. Beckerlegge, Senior Vice President
and General Counsel of the Reinsurer, in form and substance
acceptable to the Company, substantially in the form attached
hereto as Exhibit I.

                          ARTICLE XVI 

                    MISCELLANEOUS PROVISIONS

     16.01.    Headings and Schedules.  Headings used herein are
not a part of this Agreement and shall not affect the terms
hereof.  The attached Schedules are a part of this Agreement.

     16.02.    Notices.  All notices and communications
hereunder shall be in writing and shall be deemed given if
received three (3) days after mailing, or if by telefax or by
hand, when received, and if by overnight mail, on the next day. 
Any written notice shall be by either certified or registered
mail, return receipt requested, or overnight delivery service
(providing for delivery receipt) or delivered by hand.  All
notices or communications with the Reinsurer under this
Agreement shall be addressed as follows:

          Keyport Life Insurance Company
          125 High Street
          Boston, Massachusetts
          Attention:  Paul H. LeFevre, Jr.
          Fax No.:  (617) 526-1618

All notices and communications with the Company under this
Agreement from the date hereof until September 3, 1996 shall be
directed to:

          Fidelity and Guaranty Life Insurance Company
          6255 Smith Avenue
          Baltimore, Maryland  21209-3653
          Attention:  Chief Actuary
          Fax No.:  (410) 205-0629

All notices and communications with the Company under this
Agreement after September 3, 1996 shall be directed to:

          Fidelity and Guaranty Life Insurance Company
          100 East Pratt Street
          Baltimore, Maryland  21201
          Attention:  Chief Actuary

          with copies to:

          LeBoeuf, Lamb, Greene & MacRae, L.L.P.
          125 West 55th Street
          New York, New York  10019
          Attention:  Michael Groll
          Fax No.:  (212) 424-8500

          Changes in notice addresses or recipients may be made
by the Reinsurer or the Company by following the procedure
specified in this section rather than the procedure for
amendment of this Agreement.

     16.03.    Severability and Governing Law.  If any term or
provision of this Agreement shall be held void, illegal, or
unenforceable, the validity of the remaining portions or
provisions shall not be affected thereby.  This Agreement shall
be governed by the laws of the State of Maryland, without giving
effect to principles of conflicts of law thereof. 

     16.04.    Successors and Assigns.  This Agreement may not
be assigned by either party without the prior written consent of
the other.  The provisions of this Agreement shall be binding
upon and inure to the benefit of the parties hereto and their
respective successors and assigns as permitted herein.

     16.05.    Execution in Counterparts.  This Agreement may be
executed by the parties hereto in any number of counterparts,
and by each of the parties hereto in separate counterparts, each
of which counterparts, when so executed and delivered, shall be
deemed to be an original, but all such counterparts shall
together constitute but one and the same instrument.

     16.06.    Currency.  All payments and accounts shall be
made in United States Dollars, and all fractional amounts shall
be rounded to the nearest whole dollar.

     16.07.    Entire Agreement.  This Agreement supersedes all
prior discussions and written and oral agreements and
constitutes the sole and entire agreement between the parties
with respect to the subject matter hereof.  

     16.08.    Amendment or Waiver.  No amendment or waiver of
any provision of this Agreement shall be effective unless set
forth in writing, signed by duly authorized officers of the
parties hereto.  A waiver shall constitute a waiver only with
respect to the particular circumstance for which it is given and
not a waiver of any future circumstance.

     16.09.    Interpretation.  For purposes of this Agreement,
the words "hereof," "herein," "hereby," and other words of
similar import refer to this Agreement as a whole unless
otherwise indicated.  Whenever the words "include," "includes,"
or "including" are used in this Agreement, they shall be deemed
to be followed by the words "without limitation."  Whenever the
singular is used herein, the same shall include the plural, and
whenever the plural is used herein, the same shall include the
singular, where appropriate. 

     16.10.    Survival of Representations, Warranties and
Agreements.  The Reinsurer or the Company, as the case may be,
has the right to rely fully upon the representations,
warranties, covenants and agreements of the Company or the
Reinsurer, as the case may be, contained in this Agreement.  All
representations and warranties made by the Company or the
Reinsurer in this Agreement shall survive the execution and
delivery hereof.  The provisions of Section 3.03, Section 14.07
and Article XI shall survive the termination of this Agreement.

     16.11.    No Third-Party Beneficiaries.  Nothing in this
Agreement is intended or shall be construed to give any person,
other than the parties hereto, their successors and permitted
assigns, any legal or equitable right, remedy or claim under or
in respect of this Agreement or any provision contained herein.

     16.12.    Termination of Agreement.  

     (a)  This Agreement may be terminated at any time prior to
the Closing Date:  (i) by mutual consent of the Company and the
Reinsurer or (ii) by either the Company or the Reinsurer, if the
Closing Date shall not have occurred on or before October 31,
1996; provided, however, that the right to terminate this
Agreement under this Section 16.12 will not be available to any
party whose failure to fulfill any obligation under this
Agreement has been the cause of, or resulted in, the failure of
the Closing Date to occur on or before such date.

     (b)  If this Agreement is terminated pursuant to Section
16.12(a), this Agreement shall become void and of no effect with
no liability on the part of any party hereto.

         IN WITNESS WHEREOF, the parties hereto have caused
this Agreement to be executed as of the date first above written
by their duly authorized representatives.


                              FIDELITY AND GUARANTY LIFE  
                                INSURANCE COMPANY


                              By  /s/ Michel Perreault                        
                              Name: Michel Perreault
                              Title: Vice President Chief Actuary



                              KEYPORT LIFE INSURANCE 
                                COMPANY


                              By /s/ Paul LeFevre
                              Name: Paul LeFevre
                              Title: Senior Vice President and Chief
                                     Financial Officer


              AMENDMENT NO. 1 TO COINSURANCE AGREEMENT

                  AMENDMENT NO. 1 TO COINSURANCE AGREEMENT, dated as of
August 8, 1996 (this "Amendment No. 1"), by and between FIDELITY
AND GUARANTY LIFE INSURANCE COMPANY, a life insurance company
organized under the laws of the State of Maryland (the
"Company"), and KEYPORT LIFE INSURANCE COMPANY, a life insurance
company organized under the laws of the State of Rhode Island
(the "Reinsurer").

                  WHEREAS, the Company and the Reinsurer have entered
into the Coinsurance Agreement, dated as of July 26, 1996 (the
"Coinsurance Agreement"); and 

                  WHEREAS, the Company and the Reinsurer desire to amend
and modify the Coinsurance Agreement as set forth herein.

                  NOW, THEREFORE, for good and valuable consideration,
the receipt and sufficiency of which are hereby acknowledged, the
Company and the Reinsurer hereby agree that the Coinsurance
Agreement shall be, and hereby is, amended and modified as
follows:

         1.       The definition of "Blended Rate" in ARTICLE I is hereby
amended and replaced in its entirety to read as follows:

                  "Blended Rate" means the percentage rate equal to the
                  sum of (i) two-thirds of the one year Treasury Note
                  rate as of 3 p.m. on the Business Day which is two days
                  prior to the Closing Date plus (ii) one-third of the
                  three year Treasury Note rate as of 3 p.m. on the
                  Business Day which is two days prior to the Closing
                  Date.

         2.       This Amendment No. 1 shall be effective when executed
and delivered by the parties hereto.

         3.       Except as amended and modified by this Amendment No. 1,
all other terms of the Coinsurance Agreement shall remain
unchanged.

         4.       This Amendment No. 1 may be executed in two or more
counterparts, each of which shall be deemed to be an original,
but all of which shall constitute one and the same instrument.

         5.       This Amendment No. 1 shall be governed by the laws of
the State of Maryland, without giving effect to principles of
conflicts of law thereof.

                 IN WITNESS WHEREOF, each of the Company and the
Reinsurer has caused this Amendment No. 1 to be executed on its
behalf by its officers thereunto duly authorized, all as of the
day and year first above written.


                                     FIDELITY AND GUARANTY LIFE
                                     INSURANCE COMPANY

                                        /s/ Michel Perreault
                                     By ____________________________
                                        Name: Michel Perreault
                                        Title: Vice President-Actuary

                                     KEYPORT LIFE INSURANCE COMPANY

                                         /s/ Paul LeFevre
                                     By ____________________________
                                        Name: Paul LeFevre
                                        Title: Senior Vice President 
                                               and CFO


                 AMENDMENT NO. 2 TO COINSURANCE AGREEMENT


     AMENDMENT NO. 2 TO COINSURANCE AGREEMENT, dated as of November ______,
1996  (this  "Amendment No. 2"), by and between FIDELITY AND GUARANTY  LIFE
INSURANCE COMPANY, a life insurance company organized under the laws of the
State  of  Maryland (the "Company"), and KEYPORT LIFE INSURANCE COMPANY,  a
life  insurance  company organized under the laws of  the  State  of  Rhode
Island (the "Reinsurer").

      WHEREAS,  the  Company  and  the  Reinsurer  have  entered  into  the
Coinsurance  Agreement, dated as of July 26, 1996, as amended by  Amendment
No.  1,  dated  as  of  August  8, 1996 (as so  amended,  the  "Coinsurance
Agreement");  and

      WHEREAS, the Company and the Reinsurer desire to amend and modify the
Coinsurance Agreement as set forth herein.

      NOW, THEREFORE, for good and valuable consideration, the receipt  and
sufficiency of which are hereby acknowledged, the Company and the Reinsurer
hereby  agree  that  the Coinsurance Agreement shall  be,  and  hereby  is,
amended and modified as follows:

      1.    The  following definition of "Internal Replacement"  is  hereby
added in ARTICLE I:

                "Internal  Replacement"  means  any  instance  in  which  a
          Reinsured  SPDA is surrendered and another annuity contract  that
          is written by the company is issued to the owner of the Reinsured
          SPDA as part of a direct exchange.

     2.   The definition of "Reinsured SPDA" in ARTICLE I is hereby amended
and replaced in its entirety            to read as follows:

                "Reinsured  SPDAs"  means  (I)  the  SPDAs,  including  any
          Endorsements thereto and (ii) any single premium deferred annuity
          contracts replacing SPDAs and any endorsements to SPDAs issued by
          the  Company  on  or subsequent to the Effective  Date  with  the
          consent of the Reinsurer.  Reinsured SPDAs shall not include  (i)
          Retained  Asset Account Funds in existence on the Effective  Date
          and  (ii)  Internal  Replacements issued in accordance  with  the
          terms of Section 9.09 of this Agreement.

     3.   Section 7.01(a) is hereby amended and replaced in its entirety to
read as follows:

           (a)   The  Reinsurer shall reimburse the Company, in  accordance
     with Sections 7.01(b) and 8.01(b), for an amount equal to:

                     (i)  100.14% of the sum of all (A) death benefits, (B)
          surrender or (C) withdrawal payments and periodic payments  under
          annuity settlement options elected by the owner, and paid by  the
          Company,  with respect to Reinsured SPDAs that become due  on  or
          after the Effective Date;  and

                     (ii)  99%  of the Surrender Value as of  the  date  of
          exchange with respect to Reinsured SPDAs that are surrendered  as
          an  Internal  Replacement on or after the  Effective  Date  (such
          Account  Values,  together  with the  death  benefits  and  other
          payments  referred to in the foregone clause (i)(A),  (i)(B)  and
          (i)(C) above, are referred to collectively as "Benefits").

           The reimbursement for Benefits shall be net of surrender charges
     pursuant to the terms of the relevant Reinsured SPDAs.

     4.    ARTICLE IX is hereby retitled, "DURATION, RECAPTURE, TERMINATION
     AND INTERNAL REPLACEMENTS."

     5.   Section 9.09 is hereby added in ARTICLE IX to read as follows:

                "Section  9.09.  Internal Replacements.  The Company  shall
          request,  on  five  (5)  Business Days'  written  notice  to  the
          Reinsurer,  the  right  to  issue an  Internal  Replacement  upon
          exchange  of  Reinsured  SPDAs.   Any  Reinsured  SPDA  that   is
          surrendered   or  exchanged  in  connection  with   an   Internal
          Replacement  shall  be treated as surrendered and  the  Reinsurer
          shall pay to the Company, in accordance with Sections 7.01(a)(ii)
          and 8.01(b), an amount equal to 99% of the Surrender Value as  of
          the date of such exchange in respect of such Reinsured SPDA.  The
          other annuity or insurance contract to which a Reinsured SPDA  is
          converted   or  for  which  it  is  exchanged  as   an   Internal
          Replacement, shall not be a Reinsured SPDA under this Agreement."

      6.    This  Amendment  No.  2 shall be effective  when  executed  and
delivered by the parties hereto.

     7.   Except as amended and modified by this Amendment No. 2, all other
     terms of the Coinsurance Agreement shall remain unchanged.

     8.   This Amendment No. 2 may be executed in two or more counterparts,
     each  of  which shall be   deemed to be an original, but all of  which
     shall constitute one and the same instrument.

     9.    This Amendment No. 2 shall be governed by the laws of the  State
     of Maryland, without giving effect to principles of conflicts of law
     thereof.

      IN  WITNESS WHEREOF, each of the Company and the Reinsurer has caused
this  Amendment No. 2 to be executed on its behalf by it officers thereunto
duly authorized, all as of the day and year first above written.


                              FIDELITY AND GUARANTY
                              LIFE INSURANCE COMPANY
         
                                    /s/ Michel Perreault
                              By:  _______________________________________
                                   Michel Perreault
                                   Vice President, Chief Actuary


                              KEYPORT LIFE INSURANCE COMPANY


                                    /s/ Paul LeFevre
                              By:  _______________________________________
                                   Paul LeFevre
                                   Senior Vice President and Chief Financial
                                   Officer





<TABLE> <S> <C>

<ARTICLE> 7
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<DEBT-HELD-FOR-SALE>                                 0
<DEBT-CARRYING-VALUE>                       10,718,644
<DEBT-MARKET-VALUE>                                  0
<EQUITIES>                                      35,863
<MORTGAGE>                                      67,005
<REAL-ESTATE>                                        0
<TOTAL-INVEST>                              11,537,927
<CASH>                                         767,385
<RECOVER-REINSURE>                                   0
<DEFERRED-ACQUISITION>                         250,355
<TOTAL-ASSETS>                              13,924,557
<POLICY-LOSSES>                                      0
<UNEARNED-PREMIUMS>                                  0
<POLICY-OTHER>                                  11,396
<POLICY-HOLDER-FUNDS>                       11,626,132
<NOTES-PAYABLE>                                      0
                                0
                                          0
<COMMON>                                         3,015
<OTHER-SE>                                     977,767
<TOTAL-LIABILITY-AND-EQUITY>                13,924,557
                                           0
<INVESTMENT-INCOME>                            790,365
<INVESTMENT-GAINS>                               5,509
<OTHER-INCOME>                                  33,534
<BENEFITS>                                       3,477
<UNDERWRITING-AMORTIZATION>                          0
<UNDERWRITING-OTHER>                                 0
<INCOME-PRETAX>                                137,846
<INCOME-TAX>                                    47,222
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    90,624
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
<RESERVE-OPEN>                                       0
<PROVISION-CURRENT>                                  0
<PROVISION-PRIOR>                                    0
<PAYMENTS-CURRENT>                                   0
<PAYMENTS-PRIOR>                                     0
<RESERVE-CLOSE>                                      0
<CUMULATIVE-DEFICIENCY>                              0
        

</TABLE>


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