NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
N-30D, 1996-09-06
Previous: UNOCAL CORP, 8-K, 1996-09-06
Next: NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT, 497, 1996-09-06



<PAGE>
 
[LOGO OF THE NEW ENGLAND APPEARS HERE]


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


 
    ZENITH FUND
 
    VARIABLE PRODUCTS
 
 
                                                           SEMIANNUAL REPORTS
                                                           JUNE 30, 1996
 
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>
<S>                                                                     <C>
Loomis Sayles Small Cap Series.........................................        1
Draycott International Equity Series...................................        8
Alger Equity Growth Series.............................................       14
Capital Growth Series..................................................       20
Loomis Sayles Avanti Growth Series.....................................       24
Venture Value Series...................................................       30
Westpeak Value Growth Series...........................................       36
Westpeak Stock Index Series............................................       43
Loomis Sayles Balanced Series..........................................       53
Back Bay Advisors Managed Series.......................................       60
Salomon Brothers Strategic Bond Opportunities Series...................       68
Back Bay Advisors Bond Income Series...................................       74
Salomon Brothers U.S. Government Series................................       80
Back Bay Advisors Money Market Series..................................       84
Notes to Financial Statements..........................................       90
Footnotes to Portfolio Manager Commentary..............................       97
New England Variable Life Separate Account.............................      100
Fidelity Variable Insurance Products Fund..............................   VIPF-1
Fidelity Variable Insurance Products Fund II........................... VIPFII-1
</TABLE>
 
                                   IMPORTANT:
 
  Some funds appearing in this report may not be available under your variable
life or variable annuity product.
<PAGE>
 
                                                                   August, 1996
 
TO OUR POLICYHOLDERS/CONTRACT OWNERS:
 
We are pleased to provide you with the 1996 Semiannual Report for the Zenith
Fund variable life insurance and variable annuity products. This report
includes performance histories, present investments, and financial reports as
of June 30, 1996, as well as the outlook and strategy of each fund. It is
intended to help you make an informed decision regarding the investment of the
cash value of your variable product.
 
The New England offers many variable life and variable annuity products to
help you meet your financial objectives. We are committed to meeting your
expectations by providing quality products with strong performance potential
and excellent personal service.
 
Please feel free to contact one of our Registered Representatives* with any
questions you may have regarding your financial objectives. Thank you for
making The New England your financial partner.
 
Sincerely,
 
[ART]                                  /s/ Bruce Long
 
 
David Allen                            Bruce Long
Senior Vice President                  President
New England Life                       New England Annuities
 
* Variable products are offered through New England Securities Corporation.
 
 
                                                    [LOGO OF RECYCLABLE PAPER
                                                     APPEARS HERE]
<PAGE>
 
ZENITH LOOMIS SAYLES SMALL CAP SERIES
PORTFOLIO MANAGERS: MARY CHAMPAGNE AND JEFFREY PETHERICK;
LOOMIS SAYLES & COMPANY, L.P.
 
                                       MARKET REVIEW
 ---------------- -------------------
                                    
                                         Through mid-year, the economic
    [PHOTO OF          [PHOTO OF       environment was good for small cap
  MARY CHAMPAGNE   JEFFREY PETHERICK   stocks, as investors began to favor
  APPEARS HERE]      APPEARS HERE]     niche-oriented companies. This shift
                                       from 1995's emphasis on large-cap
                                       issues served our portfolio well,
                                       given its small stock focus.
 
                                         We concentrated on finding
                                       undervalued, growing companies that
                                       were dominant, or look to become
- ----------------- -------------------  dominant, in a specific market
subsegment. Throughout the first half of 1996, these included leaders in energy,
oil and gas and consumer cyclicals.
 
  Energy stocks were among the portfolio's best performers. Global Industries,
which lays pipe for offshore drilling activity, and Belden and Blake, an oil
and gas producer located in the Appalachian Basin, are good examples of
leading small companies that have benefited from recent foreign exploration
and higher oil and gas prices.
 
  Another growth area has been business services, especially the temporary
help segment. CDI, which serves both the technology and automotive arenas, was
up 88% for the first six months of 1996. Career Horizons was up over 100% when
we sold it earlier this year.
 
  Early in 1996, we increased our weighting in consumer cyclicals--retail
stores, restaurants and other consumer services--and reaped the rewards.
Healthy consumer spending in the first and second quarters enhanced the growth
of investments such as Ann Taylor, a retailer of upscale women's clothing, and
Cole National, a specialty eyewear and giftware retailer.
 
OUTLOOK AND STRATEGY
 
  We have deliberately limited investments in the technology sector for most
of 1996. Our 7% level was significantly below the 12% average for the Russell
2000 Small Cap Index/19/. However, the sector's correction in June presented
a buying opportunity, and we plan to add to our technology exposure further in
the coming months if we think market conditions make it appropriate.
 
  We expect the economy to grow slowly for the balance of the year, and that
interest rates will remain at or near their current levels. Given this
scenario, the earnings growth of small, niche-oriented companies should
support a renewed focus on small capitalization issues. Those companies which
target affluent baby boomers and older consumers may do particularly well.
 
  We do not anticipate making major changes in portfolio structure or in
sector weightings. We plan to take profits aggressively, eliminate any non-
performers and continue to pursue added value through disciplined stock
selection. Given the market outlook, we believe the portfolio is well
positioned for the months ahead.
 
                                                                              1
<PAGE>
 
A $10,000 Investment Compared to an Index    FUND FACTS

    [GRAPH APPEARS HERE]                     GOAL: Long-term growth from
                                             investment in common stocks or
                  Small Cap     Russell      their equivalent.
                   Series        2,000/19/   
Inception 5/1/94  $10,000      $10,000       START DATE: May 1, 1994            
        12/31/94    9,676       10,027       
        12/31/95   12,470       12,879       SIZE: $50 million as of June 30,   
         6/30/96   14,451       14,214       1996                               
                                             
                                             MANAGERS: Jeffrey Petherick and    
Average Annual Return                        Mary Champagne. Mr. Petherick      
                                             has co-managed the Series since    
          Small Cap Lipper Variable Small    its inception in May, 1994. Ms.    
           Series   Company Fund Average/15/ Champagne joined the management    
 6 mos.*   15.88%          14.36%            of the Series in July 1995. Mr.    
   1 year  34.43%          29.31%            Petherick has also co-managed      
Since                                        the Loomis Sayles portion of the   
inception  18.57%             n/a            New England Star Advisers Fund     
        *not annualized                      since July 1, 1994. Ms. Champagne  
                                             has co-managed the Loomis Sayles   
                                             portion of the New England Star    
                                             Advisers Fund since July, 1995.    
                                             They also manage the Loomis Sayles 
                                             Small Cap Fund and the Maxim       
                                             Funds--Small Cap Series. Mr.       
                                             Petherick joined Loomis Sayles in  
                                             1990. Ms. Champagne joined Loomis
                                             Sayles in 1993.                  

                                              
  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
2


                                            
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES SMALL CAP SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--87.2% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>     <S>                                                         <C>
         AEROSPACE--0.4%
  11,000 Whittaker Corp.(c).......................................   $   203,500
                                                                     -----------
         AUTOMOBILE & RELATED--1.9%
   9,900 Strattec Security Corp.(c)...............................       175,725
  30,600 Tower Automotive(c)......................................       749,700
                                                                     -----------
                                                                         925,425
                                                                     -----------
         BANKS--SAVINGS & LOAN--2.0%
  10,500 Charter One Financial, Inc. .............................       366,188
   9,250 Commercial Federal Corp. ................................       353,813
  11,000 First Financial Corp. ...................................       247,500
                                                                     -----------
                                                                         967,501
                                                                     -----------
         BUSINESS SERVICES--1.9%
  18,500 CDI Corp.(c).............................................       624,375
  16,100 Cort Business Services Corp.(c)..........................       313,950
                                                                     -----------
                                                                         938,325
                                                                     -----------
         CHEMICALS--SPECIALTY--4.7%
  10,500 Cambrex Corp. ...........................................       536,813
   4,200 Cytec Industries, Inc.(c)................................       359,100
  20,600 Dexter Corp. ............................................       612,850
  27,200 Intertape Polymer Group, Inc. ...........................       550,800
  10,400 Learonal, Inc. ..........................................       260,000
                                                                     -----------
                                                                       2,319,563
                                                                     -----------
         COMPUTER SOFTWARE & SERVICES--4.8%
   7,100 Analysts International Corp. ............................       298,200
  14,500 Boole & Babbage, Inc. ...................................       348,000
   7,400 MDL Information System, Inc.(c)..........................       220,150
  30,000 Mentor Graphics Corp. ...................................       487,500
  18,300 National Computer Systems, Inc. .........................       391,163
  19,400 Read Rite Corp. .........................................       274,025
  14,900 SPSS, Inc.(c)............................................       372,500
                                                                     -----------
                                                                       2,391,538
                                                                     -----------
         COSMETICS--0.8%
  18,000 Paragon Trade Brands, Inc. ..............................       387,000
                                                                     -----------
         ELECTRICAL EQUIPMENT--1.9%
  12,000 Belden, Inc. ............................................       360,000
  10,200 Gasonics International Corp.(c)..........................       107,100
   6,400 Technitrol, Inc. ........................................       253,600
  17,900 Woodhead Industries......................................       210,325
                                                                     -----------
                                                                         931,025
                                                                     -----------
         ELECTRONIC COMPONENTS--4.0%
  30,000 Amphenol Corp.(c)........................................       690,000
  11,700 Burr Brown Corp.(c)......................................       207,675
  15,700 Inter Tel, Inc. .........................................       411,144
  29,200 S3, Inc. ................................................       359,525
  15,600 Unitrode Corp.(c)........................................       302,250
                                                                     -----------
                                                                       1,970,594
                                                                     -----------
</TABLE>
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>     <S>                                                         <C>
         ENVIRONMENTAL SERVICES--1.7%
  10,400 United Waste Systems Inc.(c).............................   $   335,400
  27,800 World Fuel Services Corp. ...............................       503,875
                                                                     -----------
                                                                         839,275
                                                                     -----------
         FINANCIAL SERVICES--4.8%
  21,400 Dignity Partners, Inc. ..................................       197,950
  26,900 DVI(c)...................................................       423,675
  26,800 Financial Federal Corp. .................................       418,750
  12,760 Imperial Credit Industries, Inc.(c)......................       385,990
  17,700 Southern Pacific Funding Corp. ..........................       309,750
  28,800 WFS Financial, Inc.(c)...................................       648,000
                                                                     -----------
                                                                       2,384,115
                                                                     -----------
         FOOD & BEVERAGES--2.6%
  46,000 Flowers Industries, Inc. ................................       741,750
  33,800 Unimark Group, Inc. .....................................       561,925
                                                                     -----------
                                                                       1,303,675
                                                                     -----------
         FREIGHT TRANSPORTATION--1.6%
   9,400 ABC Rail Products Corp.(c)...............................       203,275
  29,000 Harper Group, Inc. ......................................       565,500
                                                                     -----------
                                                                         768,775
                                                                     -----------
         HEALTH CARE--DRUGS--0.5%
  10,800 Applied Bioscience International, Inc. ..................       113,400
  13,600 Minntech Corp. ..........................................       147,900
                                                                     -----------
                                                                         261,300
                                                                     -----------
         HEALTH CARE--MEDICAL TECHNOLOGY--3.0%
  20,200 Conmed Corp.(c)..........................................       537,825
  19,900 Gelman Sciences, Inc.(c).................................       450,238
  18,600 Sofamor/Danek Group, Inc.(c).............................       516,150
                                                                     -----------
                                                                       1,504,213
                                                                     -----------
         HEALTH CARE--SERVICES--3.5%
  35,945 Grancare, Inc.(c)........................................       714,407
  25,100 Health Images, Inc.......................................       291,788
  15,900 Healthplan Services Corp.(c).............................       365,700
  33,800 Regency Health Services(c)...............................       384,475
                                                                     -----------
                                                                       1,756,370
                                                                     -----------
         HOME PRODUCTS--2.3%
   7,300 Aptargroup, Inc. ........................................       220,825
  10,800 Bush Boake Allen, Inc.(c)................................       234,900
   9,850 Inbrand Corporation(c)...................................       275,800
  25,950 US Can Corp.(c)..........................................       421,688
                                                                     -----------
                                                                       1,153,213
                                                                     -----------
         HOTELS & RESTAURANTS--1.5%
  30,000 WMS Industries, Inc. ....................................       738,750
                                                                     -----------
</TABLE>
 
                See accompanying notes to financial statements.
 
                                                                               3
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES SMALL CAP SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)
                
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>     <S>                                                         <C>
         HOUSING & BUILDING MATERIALS--3.0%
  25,200 Congoleum Corp. .........................................   $   289,800
  11,500 Crossman Communities Inc.(c).............................       224,250
  22,700 Dayton Superior Corp. ...................................       297,938
  28,700 Giant Cement Holdings Inc.(c)............................       362,338
   9,200 Toro Co. ................................................       304,750
                                                                     -----------
                                                                       1,479,076
                                                                     -----------
         INSURANCE--5.9%
  18,400 Allied Group Inc. .......................................       800,400
  12,700 Capital Resource Corp. ..................................       466,725
  10,200 Meadrowbrook Insurance Group(c)..........................       313,650
  14,700 Protective Life Corp. ...................................       516,337
  12,500 Reinsurance Group of America, Inc. ......................       471,875
  10,350 Triad Guaranty, Inc.(c)..................................       380,362
                                                                     -----------
                                                                       2,949,349
                                                                     -----------
         LEISURE--0.7%
   7,495 Harman International.....................................       369,129
                                                                     -----------
         MACHINERY--2.1%
  10,600 Greenfield Industries Inc. ..............................       349,800
  11,500 Hardinge Bros Inc. ......................................       365,125
  14,800 Keystone International Inc. .............................       307,100
                                                                     -----------
                                                                       1,022,025
                                                                     -----------
         MEDIA & ENTERTAINMENT--3.3%
  27,800 Banta Corp. .............................................       701,950
  14,300 Houghton Mifflin Co. ....................................       711,425
  12,400 Vertex Communications Corp. .............................       230,950
                                                                     -----------
                                                                       1,644,325
                                                                     -----------
         METALS--3.5%
  33,100 Citation Corp.(c)........................................       397,200
   9,700 Cleveland Cliffs Inc. ...................................       379,512
  20,000 Quanex Corp. ............................................       472,500
  24,300 Republic Engineered Steels(c)............................        85,050
  42,500 UNR Industries Inc. .....................................       409,062
                                                                     -----------
                                                                       1,743,324
                                                                     -----------
         MINING--1.2%
  27,000 Pittston Co. ............................................       583,875
                                                                     -----------
         MISCELLANEOUS--1.4%
  10,300 Kenneth Cole Productions, Inc............................       203,425
  12,600 Horizon Group, Inc.......................................       258,300
  12,300 Merix Corp...............................................       246,000
                                                                     -----------
                                                                         707,725
                                                                     -----------
</TABLE>
 
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>     <S>                                                         <C>
         MULTI-INDUSTRY--1.4%
  45,700 Griffon Corp.(c).........................................   $   371,312
   9,700 Insilco Corp.(c).........................................       324,950
                                                                     -----------
                                                                         696,262
                                                                     -----------
         OIL--INDEPENDENT PRODUCERS--3.7%
  26,300 Belden & Blake Corp.(c)..................................       545,725
  17,900 Cross Timbers Oil Co.....................................       443,025
  19,400 Lomak Petroleum Inc.(c)..................................       276,450
  22,800 Vintage Petroleum Inc....................................       581,400
                                                                     -----------
                                                                       1,846,600
                                                                     -----------
         OIL--SERVICES--3.2%
  15,700 Global Industries Inc.(c)................................       467,075
  37,000 Pride Petroleum Services Inc.(c).........................       527,250
  21,300 Seitel Inc.(c)...........................................       583,087
                                                                     -----------
                                                                       1,577,412
                                                                     -----------
         PAPER PRODUCTS--1.0%
  19,400 Caraustar Industries Inc.................................       514,100
                                                                     -----------
         REAL-ESTATE INVESTMENT TRUSTS--5.4%
  33,100 Capstone Capital Corp.(c)................................       678,550
  30,600 Chateau Properties Inc...................................       680,850
  29,900 Liberty Property.........................................       594,262
  25,400 Patriot American Hospitality(c)..........................       752,475
                                                                     -----------
                                                                       2,706,137
                                                                     -----------
         RETAIL--3.1%
  21,000 Carson Pirie Scott & Co..................................       561,750
  35,650 Cato Corp.(c)............................................       213,900
  19,500 99 Cents Only Stores.....................................       273,000
  19,500 Haverty Furniture Companies Inc..........................       199,875
  18,500 Zale Corp. ..............................................       312,187
                                                                     -----------
                                                                       1,560,712
                                                                     -----------
         STEEL & IRON--2.4%
   7,500 J & L Specialty Steel, Inc...............................       111,562
  55,600 Oregon Steel Mills, Inc..................................       764,500
  14,000 RMI Titanium Co. ........................................       329,000
                                                                     -----------
                                                                       1,205,062
                                                                     -----------
         TELECOMMUNICATIONS--1.5%
  36,300 Cole National Corp.(c)...................................       726,000
                                                                     -----------
         TEXTILE & APPAREL--0.5%
   4,900 Jones Apparel Group(c)...................................       240,712
                                                                     -----------
         Total Common Stocks
          (Identified Cost $38,913,135)...........................    43,315,982
                                                                     -----------
</TABLE>
 
                See accompanying notes to financial statements.

4
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES SMALL CAP SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
SHORT-TERM INVESTMENTS--13.3%
                
<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
            COMMERCIAL PAPER--13.3%
 $2,298,440 Associates Corp. of North America 5.450%, 7/01/96...   $ 2,298,440
  2,300,000 Chevron Oil Finance Co.
             5.250%, 7/01/96....................................     2,300,000
  2,000,000 Exxon Asset Management
             5.200%, 7/01/96....................................     2,000,000
                                                                   -----------
            Total Short-Term Investments
             (Identified Cost $6,598,440).......................     6,598,440
                                                                   -----------
            Total Investments--100.5%
             (Identified Cost $45,511,575)(b)...................    49,914,422
            Other assets less liabilities.......................      (229,358)
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $49,685,064
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
    At June 30, 1996 the net unrealized appreciation on investments based on
    cost of $45,511,575 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $ 5,833,370
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................    (1,430,523)
                                                                   -----------
            Net unrealized appreciation.........................   $ 4,402,847
                                                                   ===========
(c) Non-income producing security.
</TABLE> 
 
                See accompanying notes to financial statements.

                                                                               5
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES SMALL CAP SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                         <C>      <C>
ASSETS
 Investments at value.....................................           $49,914,422
 Cash.....................................................                   194
 Receivable for:
 Fund shares sold.........................................               319,636
 Securities sold..........................................               306,254
 Dividends and interest...................................                62,364
                                                                     -----------
                                                                      50,602,870
LIABILITIES
 Payable for:
 Securities purchased.....................................  $839,248
 Fund shares redeemed.....................................     8,489
 Accrued expenses:
 Management fees..........................................    38,571
 Other expenses...........................................    31,498
                                                            --------
                                                                         917,806
                                                                     -----------
NET ASSETS................................................           $49,685,064
                                                                     ===========
 Net Assets consist of:
 Capital paid in..........................................           $41,869,961
 Undistributed net investment income......................               176,304
 Accumulated net realized gains...........................             3,235,952
 Unrealized appreciation on investments...................             4,402,847
                                                                     -----------
NET ASSETS................................................           $49,685,064
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($49,685,064 divided by 360,902 shares of beneficial
 interest)................................................           $    137.67
                                                                     ===========
Identified cost of investments............................           $45,511,575
                                                                     ===========
</TABLE>
 
STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE>
<S>                                                         <C>       <C>
INVESTMENT INCOME
 Dividends................................................            $  201,499
 Interest.................................................               144,088
                                                                      ----------
                                                                         345,587
EXPENSES
 Management fees..........................................  $184,139
 Trustees' fees and expenses..............................     6,518
 Custodian................................................    31,255
 Audit and tax services...................................     5,700
 Legal....................................................     5,979
 Printing.................................................    11,832
 Miscellaneous............................................     5,003
                                                            --------
  Total expenses..........................................   250,426
  Less expenses assumed by the investment adviser.........   (66,288)    184,138
                                                            --------  ----------
NET INVESTMENT INCOME.....................................               161,449
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on:
 Investments--net.........................................             2,830,789
 Unrealized appreciation on:
 Investments--net.........................................             2,162,465
                                                                      ----------
Net gain on investment transactions.......................             4,993,254
                                                                      ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS................            $5,154,703
                                                                      ==========
</TABLE>

                See accompanying notes to financial statements.
 
6
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES SMALL CAP SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                     SIX MONTHS
                                                        YEAR ENDED      ENDED
                                                       DECEMBER 31,   JUNE 30,
                                                           1995         1996
                                                       ------------  -----------
<S>                                                    <C>           <C>
FROM OPERATIONS
 Net investment income...............................  $   186,550   $   161,449
 Net realized gain on investments....................    1,462,220     2,830,789
 Unrealized appreciation on investments..............    2,281,753     2,162,465
                                                       -----------   -----------
 INCREASE IN NET ASSETS FROM OPERATIONS..............    3,930,523     5,154,703
                                                       -----------   -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income...............................     (171,695)            0
 Net realized gain on investments....................   (1,055,203)            0
                                                       -----------   -----------
                                                        (1,226,898)            0
                                                       -----------   -----------
FROM CAPITAL SHARE TRANSACTIONS
 Proceeds from sale of shares........................   25,462,402    24,029,113
 Net asset value of shares issued in connection with
  the reinvestment of:
 Distributions from net investment income............      171,695             0
 Distributions from net realized gain................    1,055,203             0
                                                       -----------   -----------
                                                        26,689,300    24,029,113
 Cost of shares redeemed.............................   (4,756,656)   (7,239,898)
                                                       -----------   -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.......................................   21,932,644    16,789,215
                                                       -----------   -----------
 TOTAL INCREASE IN NET ASSETS........................   24,636,269    21,943,918
NET ASSETS
 Beginning of the period.............................    3,104,877    27,741,146
                                                       -----------   -----------
 End of the period...................................  $27,741,146   $49,685,064
                                                       ===========   ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period.............................  $         0   $    14,855
                                                       ===========   ===========
 End of the period...................................  $    14,855   $   176,304
                                                       ===========   ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares......................      234,111       183,310
 Issued in connection with the reinvestment of:
 Distributions from net investment income............        1,477             0
 Distributions from net realized gain................        9,076             0
                                                       -----------   -----------
                                                           244,664       183,310
 Redeemed............................................      (43,301)      (55,910)
                                                       -----------   -----------
 Net change..........................................      201,363       127,400
                                                       ===========   ===========
</TABLE>
 
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                        MAY 2, 1994 (A)              SIX MONTHS
                                            THROUGH      YEAR ENDED    ENDED
                                         DECEMBER 31,   DECEMBER 31,  JUNE 30,
                                             1994           1995        1996
                                        --------------- ------------ ----------
<S>                                     <C>             <C>          <C>
Net Asset Value, Beginning of Period..      $100.00       $ 96.61     $118.80
                                            -------       -------     -------
Income From Investment Operations
 Net Investment Income................         0.14          0.85        0.49
 Net Realized and Unrealized Gain
  (Loss) on Investments...............        (3.38)        26.93       18.38
                                            -------       -------     -------
 Total From Investment Operations.....        (3.24)        27.78       18.87
                                            -------       -------     -------
Less Distributions
 Distributions From Net Investment
  Income..............................        (0.15)        (0.78)       0.00
 Distributions From Net Realized
  Capital Gains.......................         0.00         (4.81)       0.00
                                            -------       -------     -------
 Total Distributions..................        (0.15)        (5.59)       0.00
                                            -------       -------     -------
Net Asset Value, End of Period........      $ 96.61       $118.80     $137.67
                                            =======       =======     =======
TOTAL RETURN (%)......................        (3.23)(c)     28.88       15.88(c)
Ratio of Operating Expenses to Average
 Net Assets (%).......................         1.00 (b)      1.00        1.00(b)
Ratio of Net Investment Income to
 Average Net Assets (%)...............         0.32 (b)      1.26        0.87(b)
Portfolio Turnover Rate (%)...........           80 (b)        98          63(b)
Average Commission Rate(d)............          --            --      $0.0313
Net Assets, End of Period (000).......      $ 3,105       $27,741     $49,685
The ratios of expenses to average net
 assets without giving effect to the
 voluntary expense agreement described
 in Note 4 to the Financial Statements
 would have been (%)..................         2.31 (b)      1.91        1.36(b)
</TABLE>
(a) Commencement of operations.
(b) Computed on an annualized basis.
(c) Not computed on an annualized basis.
(d) For fiscal years beginning on or after September 1, 1995, a fund is
    required to disclose its average commission rate per share for trades on
    which commissions are charged. This rate generally does not reflect mark-
    ups, mark-downs, or spreads on shares traded on a principal basis.
 
                See accompanying notes to financial statements.

                                                                               7
<PAGE>
 
ZENITH DRAYCOTT INTERNATIONAL EQUITY SERIES
PORTFOLIO MANAGERS: NICHOLAS D. P. CARN, TIMOTHY S. GRIFFEN, GREGORY D.
ECKERSLEY AND NIGEL HANKIN; DRAYCOTT PARTNERS, LTD.
 
- -----------------  ------------------   MARKET REVIEW
 
                                         
                                         The first six months of 1996 marked
   [PHOTO OF         [PHOTO OF         a turning point, of sorts, in world
   NICHOLAS D.P.     TIMOTHY S.        economies. The Japanese stock market
   CARN APPEARS      GRIFFEN APPEARS   continued to rise after showing signs
   HERE]             HERE]             of stabilization in the later part of
                                       1995, though its returns were slightly
                                       reduced by the weakness of the yen
                                       when translated into dollars. German
- -----------------  ------------------  bond yields are up in anticipation of
                                       a stronger economy. On the currency
- -----------------  ------------------  front, the yen and, to a slightly
                                       lesser extent, the European currencies
   [PHOTO OF         [PHOTO OF         were weak against the dollar.
   GREGORY D.        NIGEL HANKIN  
   ECKERSLEY         APPEARS HERE]       Currently, the Draycott
   APPEARS                             International Equity Series is very
   HERE                                similar in structure to its
                                       performance benchmark, the EAFE
                                       Index/2/. The overall performance of
- -----------------  ------------------  the EAFE/2/ was modestly surpassed by
                                       the Series. Through June 30, 1996 the
                                       Series delivered a return of 6.62%. In
                                       comparison, the EAFE Index/2/ returned
                                       4.5% during the same time frame. In
                                       terms of international equity trends,
                                       strong stock market gains in Japan,
                                       France and Germany were partially
                                       offset by the rising dollar, which
                                       made those foreign stocks less
                                       valuable in dollar terms.
 
  Due to our closeness to the EAFE/2/, our selection of stocks was very broad
based. Stock selection in Japan and Europe added the most value to the
portfolio in the first six months. Again, we believe Japan is emerging from a
period of very weak economic growth over the last few years, and we're going
to see a continuation of very low interest rates and very fast monetary
growth. These conditions will resemble the economic environment that occurred
in the United States in 1990 setting the stage for Japan to take its turn at
prosperity.
 
  Within Europe, countries that most benefited the Series in the first half of
the year were Italy and Spain. Both economies experienced falling long term
interest rates; this is in contrast to Germany, which experienced rising long-
term rates. In response to these conditions, we kept the Series' portfolio
overweighted in securities of issuers in Italy and Spain--a strategy we intend
to maintain through the rest of the year. Less helpful to the Series
performance was its overweighting of British stocks, which underperformed the
international equity markets as a whole.
 
OUTLOOK AND STRATEGY
 
 
  We believe that over the next six months Japan's stock market cycle will
continue to turn upwards. We also think the "dollar area", which includes the
United States, Canada and Latin America, will turn downwards. As a result,
these areas will trade places for a while.
 
  International stock markets continue to offer tremendous opportunities to
investors who recognize the wisdom of international diversification and are
aware of its risks. Our emphasis on fundamental research and discovery of
undervalued stocks and market situations remain keys to successful investment
through the rest of 1996.
 
8
<PAGE>
 
 
A $10,000 investment Compared to an Index    FUND FACTS
 
                                             GOAL: total return from long-
  [GRAPH APPEARS HERE]                       term growth of capital and
                                             dividend income, primarily
                                             through investment in
                                             international securities.
                 International          
                 Equity Series    EAFE/2/    START DATE: October 31, 1994
 10/30/94        $10,000        $10,000 
 12/31/94         10,260          9,555      SIZE: $29 million as of June 30,
 12/31/95         10,879         10,455      1996
  6/30/96         11,599         10,844 
                                             MANAGERS: Nicholas Carn, Timothy
Average Annual Return                        Griffen, Gregory Eckersley and
                         Lipper Variable     Nigel Hankin have served as
         International    International/13/  portfolio managers since the
         Equity Series     Fund Average      Series' inception in 1994. Each
   6 mos.*   6.62%            10.46%         has also served as portfolio
    1 year  12.28%            17.56%         manager of New England
 Since                                       International Equity Fund since
 inception   9.31%             n/a           1991. They also have managed the
        *not annualized                      Maxim Series--Foreign Equity
                                             Portfolio since November, 1994.
                                             
  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
                                                                              9
<PAGE>
 
NEW ENGLAND ZENITH FUND
(DRAYCOTT INTERNATIONAL EQUITY SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--86.7% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>     <S>                                                         <C>
         AUSTRALIA--4.5%
  11,000 Capral Aluminum..........................................   $    31,811
  20,800 Australian & New Zealand Bank Group......................        98,402
  13,050 Amcor Ltd. ..............................................        88,709
   5,200 Broken Hill Property.....................................        71,799
   4,100 CRA Ltd. ................................................        63,022
  31,300 CSR Ltd. ................................................       110,442
  29,250 Fairfax (John)...........................................        60,914
   6,100 Lend Lease Corp. ........................................        93,477
  22,900 News Corporation.........................................       129,752
  21,800 Normandy Mining..........................................         9,936
  66,300 Normandy Mining Ltd. ....................................       104,725
  31,200 North Ltd. ..............................................        89,493
  28,700 QNI Limited..............................................        64,053
  14,500 Southcorp Holdings Ltd. .................................        35,894
  22,600 Westpac Bank Corp. ......................................        99,991
  23,500 WMC Limited..............................................       168,055
                                                                     -----------
                                                                       1,320,475
                                                                     -----------
         BELGIUM--1.0%
   2,700 Delhaize Le Lion.........................................       135,856
     840 Glaverbel................................................        91,242
     500 Powerfin.................................................        68,527
                                                                     -----------
                                                                         295,625
                                                                     -----------
         DENMARK--1.0%
   3,000 Carli Gry Intl A/S.......................................        98,319
     600 Crisplant Industries.....................................        38,918
   6,570 ISS International........................................       146,910
                                                                     -----------
                                                                         284,147
                                                                     -----------
         FINLAND--1.7%
   2,200 Cultor OY................................................       107,825
   1,935 Huhtamaki OY.............................................        64,756
   5,020 Kesko....................................................        74,569
     670 Kone Corp. ..............................................        74,788
   1,800 Raison Tentaat...........................................       107,652
   3,860 UPM Kymmene OY...........................................        80,090
                                                                     -----------
                                                                         509,680
                                                                     -----------
         GERMANY--6.4%
   3,020 Adidas AG................................................       254,034
     160 Boss (Hugo) AG...........................................       184,150
     380 Henkel Kgaa..............................................       164,196
   9,790 Hoechst AG...............................................       332,235
     970 Mannesmann AG............................................       335,561
   1,210 SGL Carbon...............................................       141,651
   4,200 Tarkett AG...............................................        88,668
   7,050 Veba Ag. ................................................       374,964
                                                                     -----------
                                                                       1,875,459
                                                                     -----------
         GREAT BRITAIN--20.1%
  32,300 BAA......................................................       234,011
  46,000 BTR......................................................       180,742
  32,750 Barclays.................................................       392,908
</TABLE>
 
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>     <S>                                                         <C>
         GREAT BRITAIN--(CONTINUED)
  18,100 Bass.....................................................   $   227,269
  22,450 British Aerospace........................................       340,463
  14,250 British Petroleum........................................       125,039
  38,750 British Telecommunication................................       208,223
  23,400 British Sky Broadcast....................................       159,719
  25,100 Cadbury Schweppes........................................       198,414
  17,875 Carlton Communications...................................       143,799
  50,800 Cookson Group............................................       223,271
  22,300 General Electric.........................................       120,002
  20,850 Glaxo Welcome............................................       280,742
  22,400 Greenalls Group..........................................       200,031
  55,950 Hanson...................................................       156,406
  88,000 Ladbroke Group...........................................       243,951
  61,150 National Grid Group......................................       161,921
  16,350 National Westminster.....................................       155,908
  42,200 Orange...................................................       147,788
  10,700 Pearson..................................................       110,340
  49,812 Pillar Properties Inv....................................       123,777
  19,500 Rank Organisation........................................       150,664
  20,900 Reed International.......................................       349,415
  13,150 Smithkline Beecham.......................................       140,608
  24,700 Storehouse...............................................       122,440
  43,500 Telewest Communication...................................       108,767
  33,450 Ti Group.................................................       279,486
   7,265 Thorn EMI................................................       202,414
  50,650 Tomkins..................................................       190,360
  37,550 Williams Holdings........................................       197,401
                                                                     -----------
                                                                       5,876,279
                                                                     -----------
         ITALY--3.4%
  58,250 BCA Fideuram SPA.........................................       126,296
 164,500 Credito Italiano.........................................       192,942
  21,700 Edison...................................................       131,086
   7,200 Mediolanum...............................................        71,706
  43,450 Saipem...................................................       183,022
  75,300 Stet.....................................................       197,931
  25,660 Unicem (Union Cem).......................................        83,620
                                                                     -----------
                                                                         986,603
                                                                     -----------
         JAPAN--33.0%
  17,000 Asahi Glass Co. .........................................       203,630
  18,750 Bank of Tokyo............................................       435,468
  13,000 Canon Inc. ..............................................       271,019
  16,000 Dai Nippon Printing......................................       310,154
   6,000 Daiwa Securities.........................................        77,356
      13 East Japan Railway.......................................        68,349
  21,000 Fuji Bank................................................       453,161
   1,000 Hitachi..................................................         9,327
 110,000 Hokkaido Takushoku.......................................       333,928
  13,000 Honda Motor Co. .........................................       337,585
  48,000 Ishikawajima Har.........................................       234,810
  11,000 Kirin Brewery Co. .......................................       134,778
  21,000 Matsushita Electronic Industries.........................       391,716
  17,000 Mitsubishi Bank..........................................       223,838
</TABLE>

                See accompanying notes to financial statements. 
 
10
<PAGE>
 
NEW ENGLAND ZENITH FUND
(DRAYCOTT INTERNATIONAL EQUITY SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>     <S>                                                         <C>
         JAPAN--(CONTINUED)
  26,000 Mitsubishi Chemical......................................   $   120,294
  15,000 Mitsubishi Heavy Industrial..............................       130,709
  16,000 Mitsubishi Warehouse.....................................       286,746
  15,000 Mitsui + Co. ............................................       136,195
  33,000 Mitsukoshi...............................................       353,038
  17,000 Mitsui Fudosan Co. ......................................       230,055
  52,000 Nippon Credit Bank.......................................       193,517
  12,000 Nippondenso Co. .........................................       261,144
  67,000 Nippon Steel Corp. ......................................       230,348
  12,000 Nomura Securities........................................       234,810
  30,780 Odakyu Electric Railway..................................       207,705
  14,000 Onward Kkashiyama........................................       229,141
  69,000 Osaka Gas Co. ...........................................       252,997
  17,000 Ricoh Company............................................       180,314
  16,000 Sakura Bank..............................................       178,485
  17,000 Sanwa Bank...............................................       315,549
  18,000 Sato Kogyo Co. ..........................................       110,602
   8,000 Sony Corp. ..............................................       527,408
   7,000 Sumitomo Bank............................................       135,692
   1,000 Sumitomo Marine & Fire...................................         8,732
  22,000 Sumitomo Rubber..........................................       190,902
  28,000 Taisei Corp. ............................................       199,186
  13,000 Takashimaya Co. .........................................       202,076
  25,000 Tokai Bank...............................................       324,601
  16,000 Toto.....................................................       241,393
   5,000 Toyota Motor Corp. ......................................       125,269
  19,000 Yakult Honsha Co. .......................................       269,282
  46,000 Yasuda Trust & Banking...................................       291,483
                                                                     -----------
                                                                       9,652,792
                                                                     -----------
         NETHERLANDS--3.8%
   1,400 Ahrend NV................................................        62,797
  14,300 Fortis Amev NV...........................................       410,009
   2,000 KLM......................................................        64,028
   4,600 Kon PTT Nederland........................................       174,236
   8,000 Vendex International.....................................       279,097
   1,000 Wolters Kluwer NV........................................       113,691
                                                                     -----------
                                                                       1,103,858
                                                                     -----------
         NORWAY--1.8%
   8,100 Benor Tankers............................................        48,682
   3,000 Narvesen ASA.............................................        68,422
   2,600 Norske Skogsindust.......................................        72,522
   1,600 Orkla ASA................................................        84,326
   2,050 Protector Forsikrg.......................................        51,494
  16,600 Schibsted ASA............................................       214,883
                                                                     -----------
                                                                         540,329
                                                                     -----------
         SPAIN--4.1%
   6,300 Banco Santander SA.......................................       294,317
   1,950 Gas Natural Sdg SA.......................................       409,789
  42,250 Sevillana de Elec........................................       389,477
     480 Sol Melia................................................        10,125
   5,100 Viscofan Envoltura.......................................        80,680
                                                                     -----------
                                                                       1,184,388
                                                                     -----------
</TABLE>
<TABLE>
<CAPTION>
   SHARES                                                           VALUE (A)
 <C>        <S>                                                    <C>
            SWITZERLAND--5.9%
        353 Alusuisse Lonza HD..................................   $   291,673
        600 Adia SA.............................................       150,696
         60 Baloise Holdings....................................       130,539
        203 Nestle SA...........................................       232,032
         45 Roche Holdings AG...................................       343,565
        189 Sandoz AG...........................................       216,333
        152 Schindler Holdings AG...............................       161,702
        189 Swissair............................................       183,074
                                                                   -----------
                                                                     1,709,614
                                                                   -----------
            Total Common Stocks
             (Identified Cost $23,630,314)......................    25,339,249
                                                                   -----------
 
SHORT-TERM INVESTMENT--9.0%
 
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 $2,627,000 Repurchase agreement with State Street Bank & Trust
             Company dated
             6/28/96 at 4.750% to be repurchased at $2,628,040
             on 7/1/96 collateralized by $2,750,000.00 U.S.
             Treasury Notes due 12/19/96 with a value of
             $2,680,750.........................................     2,627,000
                                                                   -----------
            Total Short-Term Investment
             (Identified Cost $2,627,000).......................     2,627,000
                                                                   -----------
            Total Investments--95.7%
             (Identified Cost $26,257,314)(b)...................    27,966,249
            Other assets less liabilities(c)....................       904,152
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $28,870,401
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
    At June 30, 1996 the net unrealized appreciation on investments based on
    cost of $26,257,314 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $ 1,971,735
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................      (258,443)
                                                                   -----------
            Net unrealized appreciation.........................   $ 1,713,292
                                                                   ===========
    As of June 30, 1996, the Series had a net tax basis capital loss carry
    forward as follows:
</TABLE>
    Expiring December 31, 2002 $323
    Expiring December 31, 2003 $50,456
(c) Including deposits in foreign denominated currencies with a value of
    $587,804 and a cost of $583,447.
TEN LARGEST INDUSTRY HOLDINGS AT JUNE 30, 1996 (UNAUDITED)
<TABLE>
<S>                                                                       <C>
Banking.................................................................. 12.55%
Basic Industries.........................................................  6.72%
Miscellaneous Industries.................................................  6.59%
Conglomerates............................................................  5.45%
Retail Trade.............................................................  4.88%
Food & Beverage..........................................................  4.44%
Broadcasting/Publishing..................................................  3.94%
Household Appliances.....................................................  3.73%
Electric Utilities.......................................................  3.33%
Drugs/Health Care........................................................  3.21%
</TABLE>
 
                See accompanying notes to financial statements.

                                                                             11
<PAGE>
 
NEW ENGLAND ZENITH FUND
(DRAYCOTT INTERNATIONAL EQUITY SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                         <C>      <C>
ASSETS
 Investments at value.....................................           $27,966,249
 Cash.....................................................                   797
 Foreign cash at value....................................               587,804
 Receivable for:
 Fund shares sold.........................................               115,319
 Securities sold..........................................               419,586
 Dividends and interest...................................                44,628
 Foreign withholding taxes................................                20,563
 Due from adviser.........................................                11,819
 Unamortized organization expense.........................                 6,702
                                                                     -----------
                                                                      29,173,467
LIABILITIES
 Payable for:
 Securities purchased.....................................  $156,482
 Fund shares redeemed.....................................    86,696
 Foreign withholding taxes................................     5,077
 Accrued expenses:
 Management fees..........................................    14,937
 Other expenses...........................................    39,874
                                                            --------
                                                                         303,066
                                                                     -----------
NET ASSETS................................................           $28,870,401
                                                                     ===========
 Net Assets consist of:
 Capital paid in..........................................           $26,632,782
 Undistributed net investment income......................               154,743
 Accumulated net realized gains...........................               367,987
 Unrealized appreciation on investments and foreign
  currency................................................             1,714,889
                                                                     -----------
NET ASSETS................................................           $28,870,401
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($28,870,401 divided by 2,523,511 shares of beneficial
 interest)................................................           $     11.44
                                                                     ===========
Identified cost of investments............................           $26,257,314
                                                                     ===========
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE>
<S>                                                    <C>         <C>
INVESTMENT INCOME
 Dividends...........................................              $  306,079(a)
 Interest............................................                     799
                                                                   ----------
                                                                      306,878
EXPENSES
 Management fees.....................................  $  100,615
 Trustees' fees and expenses.........................       6,434
 Custodian...........................................      69,651
 Audit and tax services..............................      14,000
 Legal...............................................       5,411
 Printing............................................       5,523
 Amortization of organization expenses...............       1,003
 Miscellaneous.......................................       5,006
                                                       ----------
  Total expenses.....................................     207,643
  Less expenses assumed by the investment adviser....     (62,308)    145,335
                                                       ----------  ----------
NET INVESTMENT INCOME................................                 161,543
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
 AND FOREIGN CURRENCY TRANSACTIONS
 Realized gain (loss) on:
 Investments--net....................................     906,775
 Foreign currency transactions--net..................    (374,258)
                                                       ----------
 Total realized gain on investments and foreign
  currency transactions..............................     532,517
                                                       ----------
 Unrealized appreciation (depreciation) on:
 Investments--net....................................   1,108,730
 Foreign currency transactions--net..................    (250,872)
                                                       ----------
 Total unrealized appreciation on investments and
  foreign currency transactions......................     857,858
                                                       ----------
Net gain on investment transactions..................               1,390,375
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS...........              $1,551,918
                                                                   ==========
(a)Net of foreign taxes of: $39,335.
</TABLE> 

                See accompanying notes to financial statements.
 
12
<PAGE>
 
NEW ENGLAND ZENITH FUND
(DRAYCOTT INTERNATIONAL EQUITY SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                     SIX MONTHS
                                                        YEAR ENDED      ENDED
                                                       DECEMBER 31,   JUNE 30,
                                                           1995         1996
                                                       ------------  -----------
<S>                                                    <C>           <C>
FROM OPERATIONS
 Net investment income...............................  $   123,277   $   161,543
 Net realized gain (loss) on investments and foreign
  currency transactions..............................     (125,269)      532,517
 Unrealized appreciation on investments, and foreign
  currency transactions..............................      798,519       857,858
                                                       -----------   -----------
 INCREASE IN NET ASSETS FROM OPERATIONS..............      796,527     1,551,918
                                                       -----------   -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income...............................     (123,277)            0
 In excess of net investment income..................      (48,516)            0
                                                       -----------   -----------
                                                         (171,793)             0
                                                       -----------   -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares........................   16,189,698    14,181,296
 Net asset value of shares issued in connection with
  the reinvestment of:
 Distributions from net investment income............      171,793             0
                                                       -----------   -----------
                                                        16,361,491    14,181,296
 Cost of shares redeemed.............................   (3,707,935)   (3,130,320)
                                                       -----------   -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.......................................   12,653,556    11,050,976
                                                       -----------   -----------
 TOTAL INCREASE IN NET ASSETS........................   13,278,290    12,602,894
NET ASSETS
 Beginning of the period.............................    2,989,217    16,267,507
                                                       -----------   -----------
 End of the period...................................  $16,267,507   $28,870,401
                                                       ===========   ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period.............................  $         0   $    (6,800)
                                                       ===========   ===========
 End of the period...................................  $    (6,800)  $   154,743
                                                       ===========   ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares......................    1,564,292     1,290,420
 Issued in connection with the reinvestment of:
 Distributions from net investment income............       16,055             0
                                                       -----------   -----------
                                                         1,580,347     1,290,420
 Redeemed............................................     (355,736)     (283,626)
                                                       -----------   -----------
 Net change..........................................    1,224,611     1,006,794
                                                       ===========   ===========
</TABLE>
 
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                   OCTOBER 31, 1994 (A)     YEAR     SIX MONTHS
                                         THROUGH           ENDED       ENDED
                                       DECEMBER 31,     DECEMBER 31,  JUNE 30,
                                           1994             1995        1996
                                   -------------------- ------------ ----------
<S>                                <C>                  <C>          <C>
Net Asset Value, Beginning of
 Period..........................         $10.00          $ 10.23     $ 10.73
                                          ------          -------     -------
Income From Investment Operations
 Net Investment Income...........           0.03             0.09        0.66
 Net Realized and Unrealized Gain
  on Investments.................           0.23             0.53        0.05
                                          ------          -------     -------
 Total From Investment
  Operations.....................           0.26             0.62        0.71
                                          ------          -------     -------
Less Distributions
 Distributions From Net
  Investment Income..............          (0.02)           (0.09)       0.00
 Distributions in Excess of Net
  Investment Income..............           0.00            (0.03)       0.00
 Distributions From Paid-in
  Capital........................          (0.01)            0.00        0.00
                                          ------          -------     -------
 Total Distributions.............          (0.03)           (0.12)       0.00
                                          ------          -------     -------
Net Asset Value, End of Period...         $10.23          $ 10.73     $ 11.44
                                          ======          =======     =======
TOTAL RETURN (%).................           2.60(c)          6.03        6.62(c)
Ratio of Operating Expenses to
 Average Net Assets (%)..........           1.30(b)          1.30        1.30(b)
Ratio of Net Investment Income to
 Average Net Assets (%)..........           2.56(b)          1.29        1.43(b)
Portfolio Turnover Rate (%)......              4(b)            89         104(b)
Average Commission Rate(d).......            --               --      $0.0190
Net Assets, End of Period (000)..         $2,989          $16,268     $28,870
The ratios of expenses to average
 net assets without giving effect
 to the voluntary expense
 agreement described in Note 4 to
 the Financial Statements would
 have been (%)...................           5.38(b)          3.12        3.13(b)
</TABLE>
(a) Commencement of operations.
(b) Computed on an annualized basis.
(c) Not computed on an annualized basis.
(d) For fiscal years beginning on or after September 1, 1995, a fund is
    required to disclose its average commission rate per share for trades on
    which commissions are charged. This rate generally does not reflect mark-
    ups, mark-downs, or spreads on shares traded on a principal basis.
 

                See accompanying notes to financial statements.

                                                                              13
<PAGE>
 
ZENITH ALGER EQUITY GROWTH SERIES
PORTFOLIO MANAGER: DAVID D. ALGER
FRED ALGER MANAGEMENT, INC.
 
- ----------------    MARKET REVIEW

                     The first six months of 1996 have been extremely
 [PHOTO OF DAVID   challenging and volatile. On more than one occasion, we
 ALGER APPEARS     have experienced the financial market equivalent of wind
 HERE]             shear. The reason for market conditions so far this year
                   has been a dramatic change in perception about the nature
                   of the economy.
 
                     The conventional wisdom in the market earlier in the
                   year was that the economy was extremely weak, and
                   consequently would require a series of Federal Reserve
- ----------------   actions to lower interest rates in order to avoid a possible
recession. Over the second quarter, the market's focus shifted to whether the
economy was growing too fast which might cause inflation and potentially lead to
Federal Reserve actions to raise interest.
 
  Against this backdrop, we were fairly active within the Alger Equity Growth
Series. Our strategy of emphasizing individual security selection,
particularly quality growth stocks at reasonable valuations, resulted in
several portfolio changes. Nine West Group, Inc., Schlumberger Ltd. and
Tidewater Inc. are examples of three companies that were added to the
portfolio over the six month period. Examples of companies that were
eliminated from the portfolio over the period include US Robotics, Inc., Bay
Networks and Digital Equipment Corp. The portfolio's best performing stocks
included Tellabs, Inc. and Cisco Systems, Inc., which increased in value by
80.7% and 51.8%, respectively during the first six months of 1996.
 
  During the last several weeks of this period, the portfolio felt a strong
negative impact from declining technology stock prices. Although we eliminated
a number of positions and reduced others in anticipation of this effect, we
were startled by a few bad earnings pre-announcements. Some of the stocks
which pre-announced poor earnings were stocks already presumed to be having
poor quarters. Therefore, we believe this severe negative reaction was
exaggerated.
 
OUTLOOK AND STRATEGY
 
  Although the performance of the Series was unexciting during the first six
months of 1996, we believe the second half of the year will be more inspired.
Many of the stocks which did not have bad earnings but were nevertheless
caught in the down-draft of pre-announced poor earnings should rebound nicely.
The second half of the year for technology stocks, particularly those related
to personal computers, should be stronger. Finally, the semiconductor glut
will likely dissipate in which case we expect those companies to resume
positive price movement.
 
  We continue to believe that the stock market is undervalued relative to the
bond market and that the bond market should rally in the second half of the
year. Moreover, we do not believe that the Federal Reserve will find it
necessary to raise rates even at their August 20 meeting. For these reasons,
we believe that there is a good chance that the market will attain a target
objective of 6000 by year end or at least the middle of 1997.
 
 
14
<PAGE>
 
A $10,000 Investment Compared to an Index    FUND FACTS
 
                                             GOAL: Long-term capital
[GRAPH APPEARS HERE]                         appreciation.
 
                                             START DATE: October 31, 1994
          Alger Equity    S & P
         Growth Series     500/20/           SIZE: $85 million as of June 30,
10/31/94   $10,000      $10,000              1996
12/31/94     9,580        9,794
12/31/95    14,245       13,461              MANAGER: David D. Alger,
 6/30/96    15,019       14,818              President and Chief Investment
                                             Officer (since 1975), Executive
Average Annual Return                        Vice President, Portfolio
                             Lipper          Manager and Director of Research
           Alger        Variable Growth      (since 1971), Fred Alger
       Equity Growth    Fund Average/11/     Management, Inc.; Portfolio
  6 mos.*   5.36%            10.56%          Manager, The Alger Growth
   1 year  18.39%            23.96%          Portfolio (since 1986), The
Since                                        Alger American Fund Growth
inception  27.66%             n/a            Portfolio (since 1989) and The
        *not annualized                      Alger Retirement Fund (since 1993).
                   
 
  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
                                                                             15
<PAGE>
 
NEW ENGLAND ZENITH FUND
(ALGER EQUITY GROWTH SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--92.5% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        AEROSPACE--3.2%
 12,200 Boeing Co. ...............................................   $ 1,062,925
 45,400 Sundstrand Corp. .........................................     1,662,775
                                                                     -----------
                                                                       2,725,700
                                                                     -----------
        APPAREL--2.0%
  9,000 Nike, Inc. ...............................................       924,750
 15,000 Tommy Hilfiger Corp.(c)...................................       804,375
                                                                     -----------
                                                                       1,729,125
                                                                     -----------
        BANKS--2.3%
 28,000 Chase Manhattan Corp. ....................................     1,977,500
                                                                     -----------
        BIO TECHNOLOGY--1.8%
 41,600 Biochem Pharmacy, Inc.(c).................................     1,560,000
                                                                     -----------
        BUILDING & CONSTRUCTION--1.0%
 42,500 Clayton Homes, Inc. ......................................       850,000
                                                                     -----------
        CHEMICALS--0.9%
 22,500 Monsanto Company..........................................       731,250
                                                                     -----------
        COMMUNICATIONS--2.2%
  7,400 Cascade Communications Corp.(c)...........................       503,200
 20,000 Glenayre Technologies, Inc.(c)............................     1,000,000
  5,400 Tellabs, Inc.(c)..........................................       361,125
                                                                     -----------
                                                                       1,864,325
                                                                     -----------
        COMPUTER RELATED & BUSINESS EQUIPMENT--11.6%
 23,200 Ascend Communications, Inc.(c)............................     1,305,000
 44,000 Cisco Systems, Inc.(c)....................................     2,491,500
 25,000 Compuware Corp.(c)........................................       987,500
 31,801 First Data Corp. .........................................     2,532,155
 18,400 Microchip Technology, Inc.(c).............................       455,400
 44,900 3Com Corp.(c).............................................     2,054,175
                                                                     -----------
                                                                       9,825,730
                                                                     -----------
        COMPUTER SOFTWARE--1.9%
 70,700 Informix Corporation(c)...................................     1,590,750
                                                                     -----------
        COMPUTER TECHNOLOGY--0.8%
 13,450 Adaptec, Inc.(c)..........................................       637,194
                                                                     -----------
        DEFENSE--2.4%
  3,000 Lockheed Martin Corp. ....................................       252,000
 36,400 McDonnell Douglas Corp. ..................................     1,765,400
                                                                     -----------
                                                                       2,017,400
                                                                     -----------
        FINANCE--4.8%
 19,400 American International Group, Inc. .......................     1,913,325
 26,500 MBNA Corp. ...............................................       755,250
 30,150 Travelers Group, Inc .....................................     1,375,594
                                                                     -----------
                                                                       4,044,169
                                                                     -----------
</TABLE>
 
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        FINANCIAL SERVICES--1.6%
  4,000 Merrill Lynch & Co., Inc. ................................   $   260,500
 45,000 Charles Schwab Corp. .....................................     1,102,500
                                                                     -----------
                                                                       1,363,000
                                                                     -----------
        HEALTH CARE--5.3%
 11,000 Boston Scientific Corp.(c)................................       495,000
 29,400 Columbia/HCA Healthcare Corp. ............................     1,569,225
 21,500 Merck & Co., Inc. ........................................     1,389,437
 20,500 United Healthcare Corp. ..................................     1,035,250
                                                                     -----------
                                                                       4,488,912
                                                                     -----------
        HEALTH CARE--ADMINISTRATIVE SERVICES--0.3%
 10,000 Liposome, Inc.(c).........................................       187,500
                                                                     -----------
        HEALTH MAINTENANCE SERVICES--1.0%
 19,900 Oxford Health Plans, Inc.(c)..............................       818,388
                                                                     -----------
        INSURANCE--0.7%
 20,000 Travelers Aetna Property Casual Corp.(c)..................       567,500
                                                                     -----------
        MACHINERY--1.0%
 17,200 Case Corp. ...............................................       825,600
                                                                     -----------
        MEDICAL SERVICES--1.7%
 12,900 Guidant Corp. ............................................       635,325
 14,700 Medtronic, Inc. ..........................................       823,200
                                                                     -----------
                                                                       1,458,525
                                                                     -----------
        MISCELLANEOUS--3.7%
 30,000 Money Store, Inc. ........................................       663,750
 32,000 Service Corp. International...............................     1,840,000
 15,000 Tidewater, Inc. ..........................................       658,125
                                                                     -----------
                                                                       3,161,875
                                                                     -----------
        MORTGAGE--1.5%
 39,500 Green Tree Financial Corp. ...............................     1,234,375
                                                                     -----------
        MOTOR VEHICLES--1.4%
 19,600 Chrysler Corp. ...........................................     1,215,200
                                                                     -----------
        NON-FERROUS METALS--1.0%
 15,200 Aluminum Co. of America...................................       872,100
                                                                     -----------
        OFFICE EQUIPMENT--0.8%
 13,100 Xerox Corp. ..............................................       700,850
                                                                     -----------
        OIL SERVICES--1.6%
 16,900 Halliburton Co. ..........................................       937,950
  5,000 Schlumberger, Ltd. .......................................       421,250
                                                                     -----------
                                                                       1,359,200
                                                                     -----------
</TABLE>
 
                See accompanying notes to financial statements.
 
16
<PAGE>
 
NEW ENGLAND ZENITH FUND
(ALGER EQUITY GROWTH SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)                

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        PHARMACEUTICALS--5.5%
 10,300 Amgen, Inc.(c)............................................   $   556,200
 29,000 Astra AB(c)...............................................     1,268,750
 16,100 Eli Lilly & Company.......................................     1,046,500
  6,096 Johnson & Johnson.........................................       301,752
  9,500 Pfizer, Inc. .............................................       678,063
 14,700 Smithkline Beecham PLC....................................       799,313
                                                                     -----------
                                                                       4,650,578
                                                                     -----------
        RESTAURANTS & LODGING--5.0%
 52,000 Boston Chicken, Inc.(c)...................................     1,690,000
 55,800 Lone Star Steakhouse Saloon(c)............................     2,106,450
 11,900 Outback Steakhouse, Inc.(c)...............................       410,364
                                                                     -----------
                                                                       4,206,814
                                                                     -----------
        RETAILING--9.3%
  9,800 Cintas Corp. .............................................       524,300
 20,500 Gucci Group NY, Inc.(c)...................................     1,337,625
 15,000 Nine West Group, Inc.(c)..................................       766,875
 15,000 Nordstrom, Inc. ..........................................       667,500
 81,000 Officemax, Inc.(c)........................................     1,933,875
 50,000 The Gap, Inc. ............................................     1,606,250
 20,000 TJX Companies, Inc. ......................................       675,000
 11,000 Viking Office Products, Inc.(c)...........................       345,125
                                                                     -----------
                                                                       7,856,550
                                                                     -----------
        SEMI-CONDUCTORS--6.2%
 21,500 Altera Corp.(c)...........................................       817,000
 15,000 Intel Corp. ..............................................     1,101,562
 23,000 Linear Technology Corporation.............................       690,000
 33,500 Maxim Integrated Products, Inc.(c)........................       914,969
 53,300 Xilinx, Inc.(c)...........................................     1,692,275
                                                                     -----------
                                                                       5,215,806
                                                                     -----------
        SERVICES--3.6%
 30,500 CUC International, Inc.(c)................................     1,082,750
 33,200 Loewen Group, Inc. .......................................     1,004,300
 33,500 USA Waste Services, Inc.(c)...............................       992,437
                                                                     -----------
                                                                       3,079,487
                                                                     -----------
        SOAPS--1.2%
 12,000 Colgate Palmolive Co. ....................................     1,017,000
                                                                     -----------
        TELECOMMUNICATIONS--5.2%
 13,000 LCI International, Inc.(c)................................       407,875
 20,000 MFS Communications, Inc. .................................       752,500
 11,400 Telecomunicacoes Brasileiras..............................       793,725
 43,700 Worldcom, Inc.(c).........................................     2,419,887
                                                                     -----------
                                                                       4,373,987
                                                                     -----------
        Total Common Stocks
         (Identified Cost $72,275,066)............................    78,206,390
                                                                     -----------
</TABLE>

SHORT-TERM INVESTMENT--11.1%

<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 $9,372,262 Seven Seas U.S. Government Money Market Fund........   $ 9,372,262
                                                                   -----------
            Total Short-Term Investment
             (Identified Cost $9,372,262).......................     9,372,262
                                                                   -----------
            Total Investments--103.6%
             (Identified cost $81,647,328)(b)...................    87,578,652
            Other assets less liabilities.......................   (3,040,763)
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $84,537,889
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
  At June 30, 1996 the net unrealized appreciation on investments based on
  cost of $81,647,328 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $ 7,775,714
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................    (1,844,390)
                                                                   -----------
            Net unrealized appreciation.........................   $ 5,931,324
                                                                   ===========
(c) Non-income producing security.
</TABLE> 
 

                See accompanying notes to financial statements.
                                                                              17
<PAGE>
 
NEW ENGLAND ZENITH FUND
(ALGER EQUITY GROWTH SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                       <C>        <C>
ASSETS
 Investments at value...................................             $87,578,652
 Receivable for:
 Fund shares sold.......................................                 341,513
 Securities sold........................................                 328,056
 Dividends and interest.................................                  74,105
 Foreign taxes..........................................                     123
 Unamortized organization expense.......................                   6,702
                                                                     -----------
                                                                      88,329,151
LIABILITIES
 Payable for:
 Securities purchased...................................  $3,557,831
 Fund shares redeemed...................................     104,594
 Withholding taxes......................................         717
 Accrued expenses:
 Management fees........................................      80,884
 Other expenses.........................................      47,236
                                                          ----------
                                                                       3,791,262
                                                                     -----------
NET ASSETS..............................................             $84,537,889
                                                                     ===========
 Net Assets consist of:
 Capital paid in........................................             $78,092,571
 Undistributed net investment income....................                  56,676
 Accumulated net realized gains.........................                 457,318
 Unrealized appreciation on investments.................               5,931,324
                                                                     -----------
NET ASSETS..............................................             $84,537,889
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($84,537,889 divided by 5,815,420 shares of beneficial
 interest)..............................................             $     14.54
                                                                     ===========
Identified cost of investments..........................             $81,647,328
                                                                     ===========
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996
(UNAUDITED)                   

<TABLE>
<S>                                                      <C>       <C>
INVESTMENT INCOME
 Dividends.............................................            $  160,728(a)
 Interest..............................................               189,279
                                                                   ----------
                                                                      350,007
EXPENSES
 Management fees.......................................  $235,857
 Trustees' fees and expenses...........................     6,655
 Custodian.............................................    24,428
 Audit and tax services................................     9,900
 Legal.................................................     5,411
 Printing..............................................    13,165
 Amortization of organization expenses.................     1,003
 Miscellaneous.........................................     5,020
                                                         --------
  Total expenses.......................................   301,439
  Less expenses assumed by the investment adviser......    (6,754)    294,685
                                                         --------  ----------
NET INVESTMENT INCOME..................................                55,322
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on Investments--net.....................             1,302,740
 Unrealized appreciation on Investments--net...........             1,430,434
                                                                   ----------
Net gain on investment transactions....................             2,733,174
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS.............            $2,788,496
                                                                   ========== 
(a) Net of foreign taxes of: $717
</TABLE> 

                See accompanying notes to financial statements.
 
18
<PAGE>
 
NEW ENGLAND ZENITH FUND
(ALGER EQUITY GROWTH SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                     SIX MONTHS
                                                        YEAR ENDED      ENDED
                                                       DECEMBER 31,   JUNE 30,
                                                           1995         1996
                                                       ------------  -----------
<S>                                                    <C>           <C>
FROM OPERATIONS
 Net investment income...............................  $    30,373   $    55,322
 Net realized gain on investments....................      448,499     1,302,740
 Unrealized appreciation on investments..............    4,579,507     1,430,434
                                                       -----------   -----------
 INCREASE IN NET ASSETS FROM OPERATIONS..............    5,058,379     2,788,496
                                                       -----------   -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income...............................      (30,373)            0
 In excess of net investment income..................         (993)            0
 Net realized gain on investments....................   (1,285,986)            0
                                                       -----------   -----------
                                                       (1,317,352)             0
                                                       -----------   -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares........................   47,127,562    46,775,195
 Net asset value of shares issued in connection with
  the reinvestment of:
 Distributions from net investment income............       31,366             0
 Distributions from net realized gain................    1,285,986             0
                                                       -----------   -----------
                                                        48,444,914    46,775,195
 Cost of shares redeemed.............................   (7,716,452)  (11,412,204)
                                                       -----------   -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.......................................   40,728,462    35,362,991
                                                       -----------   -----------
 TOTAL INCREASE IN NET ASSETS........................   44,469,489    38,151,487
NET ASSETS
 Beginning of the period.............................    1,916,913    46,386,402
                                                       -----------   -----------
 End of the period...................................  $46,386,402   $84,537,889
                                                       ===========   ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period.............................  $         0   $     1,354
                                                       -----------   -----------
 End of the period...................................  $     1,354   $    56,676
                                                       ===========   ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares......................    3,648,304     3,246,736
 Issued in connection with the reinvestment of:
 Distributions from net investment income............        2,303             0
 Distributions from net realized gain................       94,419             0
                                                       -----------   -----------
                                                         3,745,026     3,246,736
 Redeemed............................................     (583,251)     (793,512)
                                                       -----------   -----------
 Net change..........................................    3,161,775     2,453,224
                                                       ===========   ===========
</TABLE>
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                   OCTOBER 31, 1994(A)            SIX MONTHS
                                         THROUGH                    ENDED
                                      DECEMBER 31,     YEAR ENDED  JUNE 30,
                                          1994            1995       1996
                                   ------------------- ---------- ----------
<S>                                <C>                 <C>        <C>
Net Asset Value, Beginning of
 Period...........................       $10.00         $  9.56    $ 13.80
                                         ------         -------    -------
Income From Investment Operations
 Net Investment Income............         0.02            0.01       0.02
 Net Realized and Unrealized Gain
  (Loss) on Investments...........        (0.44)           4.65       0.72
                                         ------         -------    -------
 Total From Investment Operations.        (0.42)           4.66       0.74
                                         ------         -------    -------
Less Distributions
 Distributions From Net Investment
  Income..........................        (0.02)          (0.01)      0.00
 Distributions From Net Realized
  Capital Gains...................         0.00           (0.41)      0.00
                                         ------         -------    -------
 Total Distributions..............        (0.02)          (0.42)      0.00
                                         ------         -------    -------
Net Asset Value, End of Period....       $ 9.56         $ 13.80    $ 14.54
                                         ======         =======    =======
TOTAL RETURN (%)..................        (4.20)(c)       48.80       5.36 (c)
Ratio of Operating Expenses to
 Average Net Assets (%)...........         0.85 (b)        0.85       0.90 (b)
Ratio of Net Investment Income to
 Average Net Assets (%)...........         1.07 (b)        0.14       0.20 (b)
Portfolio Turnover Rate (%).......           32 (b)         107         89 (b)
Average Commission Rate (d).......          --              --     $0.0728
Net Assets, End of Period (000)...       $1,917         $46,386    $84,538
The ratios of expenses to average
 net assets without giving effect
 to the voluntary expense
 agreement described in Note 4 to
 the Financial Statements would
 have been (%)....................         2.74 (b)        2.45       0.92 (b)
</TABLE>
(a) Commencement of operations.
(b) Computed on an annualized basis.
(c) Not computed on an annualized basis.
(d) For fiscal years beginning on or after September 1, 1995, a fund is
    required to disclose its average commission rate per share for trades on
    which commissions are charged. This rate generally does not reflect mark-
    ups, mark-downs, or spreads on shares traded on a principal basis.

                See accompanying notes to financial statements.
 
                                                                              19
<PAGE>
 
ZENITH CAPITAL GROWTH SERIES
PORTFOLIO MANAGER: G. KENNETH HEEBNER
CAPITAL GROWTH MANAGEMENT, L.P.
 
- -----------------   --------------------------------------------------------
                    MARKET REVIEW 
                    --------------------------------------------------------
  [PHOTO OF          Through the first half of 1996, a strong economy, low
  KENNETH          inflation and a stable interest rate environment resulted
  HEEBNER          in a solid stock market performance. A principal
  APPEARS          beneficiary of these conditions was growth stocks, which
  HERE]            continued to post gains albeit less than in the second
                   half of 1995. Well managed moderate growth companies,
                   which the Series favors, are proving to be long-term,
                   steady performers. Many such companies offer earnings
                   growth rates approaching 20% yet still at deep discounts
                   to average market multiples.
 
- -----------------    Capitalizing on a business environment that emphasizes low
labor and capital costs and high productivity, the Capital Growth Series
returned 5.31% over the first half of the year. Returns were compromised
somewhat by late selloffs in the stock market in June, due in part to
inflationary fears stemming from the fast growing economy.
 
  Throughout the first half of the year, we've maintained confidence in the
growth of the economy. As a result, we have maintained substantial positions
in airline and bank stocks, which continued to increase in value over the six-
month period.
 
  The Series' success over the last ten years stems from our commitment in
quality, long term investments in well established companies that are
reasonably priced. We did not deviate from this approach through the first
half of 1996.
 
- --------------------------------------------------------------------------------
OUTLOOK AND STRATEGY
- --------------------------------------------------------------------------------
 
  Going forward, we anticipate continued moderate growth with relatively low
inflation, an environment conducive to investing in growth companies. We will
continue to avoid investing in companies with high price earnings ratios
relative to high growth rates. Many investors, we believe, are displaying
enormous enthusiasm for growth but without closely examining valuations.
 
  We will keep investing in growth companies but only at reasonable prices and
with a long-term investment horizon in mind. While there may be periodic
bursts of volatility along the way, we feel that the companies we select under
this approach will continue to perform well over the long haul.
 
A $10,000 Investment Compared to an Index       FUND FACT 
                                   
  [GRAPH APPEARS HERE]                          GOAL: Long-term growth of
                                                capital.
          Zenith Capital           
          Growth Series    S&P 500/20/          START DATE: August 26, 1983
 6/30/86    $10,000        $10,000 
   12/86     10,634          9,824              SIZE: $992 million as of June
   12/87     16,239         10,333              30, 1996
   12/88     14,812         12,038 
   12/89     19,368         15,841              MANAGER: G. Kenneth Heebner,
   12/90     18,368         15,347              since 1983; portfolio manager
   12/91     28,786         20,003              of New England Growth Fund
   12/92     27,045         21,525              since 1976; CGM Capital
   12/93     31,096         23,685              Development Fund since 1976;
   12/94     28,896         24,006              CGM Mutual Fund since 1981;
   12/95     39,885         32,321              CGM Realty Fund since May,
 6/30/96     42,003         36,321              1994; CGM Fixed Income Fund
                                                since June, 1993.


Average Annual Return                       
                                            
         Zenith Capital          Lipper Variable Growth
         Growth Series               Fund Average/11/ 
6 mos.*      5.31%                      10.56%          
1 year      13.97%                      23.96%          
5 years     13.12%                      15.74%          
10 years    15.43%                       n/a          
        *not annualized                  


  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life insurance
contracts; if these charges were included, the returns shown would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
20
<PAGE>
 
NEW ENGLAND ZENITH FUND
(CAPITAL GROWTH SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--99.6% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
  SHARES                                                             VALUE (A)
 <C>       <S>                                                      <C>
           AEROSPACE--1.7%
   193,000 Boeing Co. ...........................................   $ 16,815,125
                                                                    ------------
           AIRLINES--11.9%
   310,700 AMR Corp.(c)..........................................     28,273,700
   835,000 Northwest Airlines Corp.(c)...........................     32,982,500
 1,060,000 UAL Corp.(c)..........................................     56,975,000
                                                                    ------------
                                                                     118,231,200
                                                                    ------------
           APPAREL & TEXTILES--5.2%
   500,500 NIKE, Inc. Class B....................................     51,426,375
                                                                    ------------
           BANKS--MONEY CENTER--14.3%
   930,000 Chase Manhattan Corp. ................................     65,681,250
   926,000 Citicorp..............................................     76,510,750
                                                                    ------------
                                                                     142,192,000
                                                                    ------------
           BEVERAGES & TOBACCO--7.2%
   155,000 Anheuser-Bush Companies, Inc. ........................     11,625,000
 1,697,000 PepsiCo Inc. .........................................     60,031,375
                                                                    ------------
                                                                      71,656,375
                                                                    ------------
           COMPUTER SOFTWARE & SERVICES--7.6%
   511,000 Computer Associates International, Inc. ..............     36,408,750
   280,000 Microsoft Corp.(c)....................................     33,635,000
   125,000 Oracle Systems Corp.(c)...............................      4,929,688
                                                                    ------------
                                                                      74,973,438
                                                                    ------------
           ELECTRONIC COMPONENTS--5.1%
   895,000 Cisco System, Inc.(c).................................     50,679,375
                                                                    ------------
           FOOD--RETAILERS/WHOLESALERS--5.9%
   560,000 Philip Morris Companies, Inc. ........................     58,240,000
                                                                    ------------
           HOTELS & RESTAURANTS--5.1%
   450,000 Hilton Hotels Corp. ..................................     50,625,000
                                                                    ------------
           INSURANCE--12.0%
 1,255,000 Allstate Corp. .......................................     57,259,375
   628,850 American International Group, Inc. ...................     62,020,331
                                                                    ------------
                                                                     119,279,706
                                                                    ------------
           LEISURE--3.3%
   460,000 Circus Circus Enterprises(c)..........................     18,860,000
   175,000 Eastman Kodak Co. ....................................     13,606,250
                                                                    ------------
                                                                      32,466,250
                                                                    ------------
</TABLE>
 
<TABLE>
<CAPTION>
  SHARES                                                             VALUE (A)
 <C>       <S>                                                      <C>
           OIL--SERVICE--11.0%
 1,015,000 Halliburton Co. ......................................   $ 56,332,500
   626,000 Schlumberger Ltd. ....................................     52,740,500
                                                                    ------------
                                                                     109,073,000
                                                                    ------------
           RETAIL--9.2%
 3,370,000 KMart Corp.(c)........................................     41,703,750
 1,030,000 Sears Roebuck and Co. ................................     50,083,750
                                                                    ------------
                                                                      91,787,500
                                                                    ------------
           Total Common Stock
            (Identified Cost $847,205,195).......................    987,445,344
                                                                    ------------
</TABLE>
 
SHORT-TERM INVESTMENT--0.3%
 
<TABLE>
<CAPTION>
    FACE
   AMOUNT
 <C>        <S>                                                   <C>
 $2,865,000 American Express Credit Corp. 5.390%, 07/01/96.....      2,865,000
                                                                  ------------
            Total Short-Term Investment
             (Identified Cost $2,865,000)......................      2,865,000
                                                                  ------------
            Total Investments--99.9%
             (Identified Cost $850,070,195)(b).................    990,310,344
            Other assets less liabilities......................      1,307,226
                                                                  ------------
            TOTAL NET ASSETS--100%.............................   $991,617,570
                                                                  ============
(a) See Note 1A.
(b) Federal Tax Information:
  At June 30, 1996 the net unrealized appreciation on investments based on
  cost of $850,070,195 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost.....................................   $158,314,380
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax
             cost over value...................................    (18,074,231)
                                                                  ------------
            Net unrealized appreciation........................   $140,240,149
                                                                  ============
(c) Non-Income producing security.
</TABLE> 

                See accompanying notes to financial statements. 
                                                                             21
<PAGE>
 
NEW ENGLAND ZENITH FUND
(CAPITAL GROWTH SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                   <C>         <C>
ASSETS
 Investments at value...............................              $  990,310,344
 Cash...............................................                       3,733
 Receivable for:
 Fund shares sold...................................                     744,117
 Securities sold....................................                  16,123,240
 Dividends and interest.............................                   1,378,298
                                                                  --------------
                                                                   1,008,559,732
LIABILITIES
 Payable for:
 Securities purchased...............................  $15,905,034
 Fund shares redeemed...............................      295,148
 Miscellaneous......................................       23,068
 Accrued expenses:
 Management fees....................................      517,781
 Deferred trustees' fees............................       44,575
 Other expenses.....................................      156,556
                                                      -----------
                                                                      16,942,162
                                                                  --------------
NET ASSETS..........................................              $  991,617,570
                                                                  ==============
 Net Assets consist of:
 Capital paid in....................................              $  796,452,485
 Undistributed net investment income................                   3,844,568
 Accumulated net realized
  gains.............................................                  51,080,368
 Unrealized appreciation on investments.............                 140,240,149
                                                                  --------------
NET ASSETS..........................................              $  991,617,570
                                                                  ==============
Computation of offering price:
Net asset value and redemption price per share
 ($991,617,570 divided by 2,513,565 shares of
 beneficial interest)...............................              $       394.51
                                                                  ==============
Identified cost of investments......................              $  850,070,195
                                                                  ==============
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE>
<S>                                                       <C>        <C>
INVESTMENT INCOME
 Dividends..............................................             $ 7,080,715
 Interest...............................................                  92,992
                                                                     -----------
                                                                       7,173,707
EXPENSES
 Management fees........................................  $3,093,449
 Trustees' fees and expenses............................      18,092
 Custodian..............................................      80,133
 Audit and tax services.................................       7,450
 Legal..................................................       4,028
 Printing...............................................     149,575
 Miscellaneous..........................................       4,968
                                                          ----------
  Total expenses........................................               3,357,695
                                                                     -----------
NET INVESTMENT INCOME...................................               3,816,012
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on:
 Investments--net.......................................              31,301,804
 Unrealized appreciation on: Investments--net...........              13,982,314
                                                                     -----------
Net gain on investment transactions.....................              45,284,118
                                                                     -----------
NET INCREASE IN NET ASSETS FROM OPERATIONS..............             $49,100,130
                                                                     ===========
</TABLE>

                See accompanying notes to financial statements.
 
22
<PAGE>
 
NEW ENGLAND ZENITH FUND
(CAPITAL GROWTH SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                     YEAR ENDED    SIX MONTHS
                                                    DECEMBER 31,      ENDED
                                                        1995      JUNE 30, 1996
                                                    ------------  -------------
<S>                                                 <C>           <C>
FROM OPERATIONS
 Net investment income............................  $  7,450,611  $  3,816,012
 Net realized gain on investments.................   132,068,325    31,301,804
 Unrealized appreciation on investments...........   114,117,353    13,982,314
                                                    ------------  ------------
 INCREASE IN NET ASSETS FROM OPERATIONS...........   253,636,289    49,100,130
                                                    ------------  ------------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income............................    (7,422,072)            0
 Net realized gain on investments.................  (112,289,797)            0
                                                    ------------  ------------
                                                    (119,711,869)            0
                                                    ------------  ------------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares.....................   211,234,567   119,915,713
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income.........     7,422,051             0
 Distributions from net realized gain.............   112,289,762             0
                                                    ------------  ------------
                                                     330,946,380   119,915,713
 Cost of shares redeemed..........................  (210,553,681)  (98,842,093)
                                                    ------------  ------------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS....................................   120,392,699    21,073,620
                                                    ------------  ------------
 TOTAL INCREASE IN NET ASSETS.....................   254,317,119    70,173,750
NET ASSETS
 Beginning of the period..........................   667,126,701   921,443,820
                                                    ------------  ------------
 End of the period................................  $921,443,820  $991,617,570
                                                    ============  ============
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period..........................  $    278,739  $     28,556
                                                    ============  ============
 End of the period................................  $     28,556  $  3,844,568
                                                    ============  ============
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares...................       561,255       305,199
 Issued in connection with the reinvestment of:
 Distributions from net investment income.........        19,951             0
 Distributions from net realized gain.............       301,846             0
                                                    ------------  ------------
                                                         883,052       305,199
 Redeemed.........................................      (559,603)     (251,290)
                                                    ------------  ------------
 Net change.......................................       323,449        53,909
                                                    ============  ============
</TABLE>
 
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                    YEAR ENDED DECEMBER 31,                  SIX MONTHS
                          ------------------------------------------------      ENDED
                            1991      1992      1993      1994      1995    JUNE 30, 1996
                          --------  --------  --------  --------  --------  -------------
<S>                       <C>       <C>       <C>       <C>       <C>       <C>
Net Asset Value,
 Beginning of Period....  $ 249.04  $ 347.36  $ 322.23  $ 351.63  $ 312.30    $ 374.62
                          --------  --------  --------  --------  --------    --------
Income From Investment
 Operations
 Net Investment Income..      3.16      4.04      2.12      5.28      3.47        1.52
 Net Realized and
  Unrealized Gain (Loss)
  on Investments........    130.75    (25.10)    46.21    (30.54)   114.91       18.37
                          --------  --------  --------  --------  --------    --------
 Total From Investment
  Operations............    133.91    (21.06)    48.33    (25.26)   118.38       19.89
                          --------  --------  --------  --------  --------    --------
Less Distributions
 Distributions From Net
  Investment Income.....     (3.22)    (4.07)    (2.18)    (5.15)    (3.48)       0.00
 Distributions From Net
  Realized Capital
  Gains.................    (31.93)     0.00    (16.75)    (8.92)   (52.58)       0.00
 Distributions From
  Paid-in Capital.......     (0.44)     0.00      0.00      0.00      0.00        0.00
                          --------  --------  --------  --------  --------    --------
 Total Distributions....    (35.59)    (4.07)   (18.93)   (14.07)   (56.06)       0.00
                          --------  --------  --------  --------  --------    --------
Net Asset Value, End of
 Period.................  $ 347.36  $ 322.23  $ 351.63  $ 312.30  $ 374.62    $ 394.51
                          ========  ========  ========  ========  ========    ========
TOTAL RETURN (%)........     54.00     (6.05)    14.97     (7.07)    38.03        5.31(b)
Ratio of Operating
 Expenses to Average Net
 Assets (%).............      0.70      0.70      0.68      0.67      0.71        0.70(a)
Ratio of Net Investment
 Income to Average Net
 Assets (%).............      1.22      1.53      0.67      1.61      0.92        0.79(a)
Portfolio Turnover Rate
 (%)....................       174       207       169       140       242         265(a)
Average Commission
 Rate(c)................       --        --        --        --        --     $ 0.0626
Net Assets, End of
 Period (000)...........  $343,965  $472,017  $644,384  $667,127  $921,444    $991,618
</TABLE>
 
(a) Computed on an annualized basis.
(b) Not computed on an annualized basis.
(c) For fiscal years beginning on or after September 1, 1995, a fund is
    required to disclose its average commission rate per share for trades on
    which commissions are charged. This rate generally does not reflect mark-
    ups, mark-downs, or spreads on shares traded on a principal basis.


                See accompanying notes to financial statements.
 
                                                                              23
<PAGE>
 
ZENITH LOOMIS SAYLES AVANTI GROWTH SERIES
PORTFOLIO MANAGERS: SCOTT PAPE AND BRUCE EBEL 
LOOMIS, SAYLES & COMPANY, L.P.
 
- ------------------  MARKET REVIEW
 
 [PHOTO OF SCOTT     Buoyed by an acceleration of activity in key areas such
 PAPE & BRUCE      as retail sales, employment and housing, the general
 EBEL APPEARS      economic environment was solid during the first six months
 HERE]             of 1996. Inflation remained under control during the
                   period with very little evidence of pricing or labor cost
                   pressures that traditionally ignite higher inflation.
 
                     The only negative trend developing during the first half
                   of 1996 was the rise of long-term interest rates. Yields
                   on the thirty-year bellwether long-term Treasury Bond rose
- ------------------ from 5.8% in January to 7.2% by late June. That has led to
some consternation and subsequent volatility in both the fixed income and equity
markets.
 
  Thanks to a boost from consumer and technology stocks, the Avanti Growth
Series continued to post strong gains. For the six months ending June 30,
1996, the Series returned 10.85%.
 
  The Series' continued strong performance was fueled primarily by stocks that
benefited from accelerated consumer spending and retail sales. Holdings that
boosted the overall performance of the Series came from the technology,
financial, and consumer staples sectors, particularly from companies that make
telecommunications, software, personal care and beverage products. Energy
holdings, an area where the Series increased its exposure, also performed
admirably, with oil field service companies driving returns. Overall, growth
indices bettered the performance of value stocks year-to-date, indicating the
heavier proportion of harder-hit industrial and utility stocks in most value
funds.
 
  Sectors that underperformed included heavy industrials, especially companies
that sold basic materials, such as steel, building materials and construction
and home building materials. Utilities were a sub-standard performer as well,
attributable chiefly to the rising interest rate environment during the first
half of the year. The Series was underweighted in both categories during this
period. An area that received greater weighting in the Series in late 1995 and
early 1996 was domestic emerging growth stocks, representing 33% of the Series
as of January 1, 1996, which also performed very well over the first six
months of 1996.
 
  Allocating a third of the Series to domestic emerging growth stocks follows
a general strategy of uncovering dynamic growth companies earlier in their
life cycles than other growth investing. By locating the next Coca-Cola's and
Gillette's of the world, the Series pursued substantially higher overall
returns than those derived from index funds. Combined with core stocks that
have already established a long-term pattern of growth and earnings, the
Series' domestic emerging growth stock allocation targets the upside potential
characteristic of a growth fund, with the market correlation and limitation of
risk sought by an index fund.
 
  Individual stocks that contributed to the growth of the Series during the
period included Microsoft, Cintas and Paychex. Microsoft, our second largest
holding in the Series, exemplifies the Series' management strategy. It's a
premiere company that has dominated its industry and one that has earned above
average rates of return over long periods of time.
 
  Cinta, the market leader in the uniform rental industry, underscores another
tenet that the Series operates under: finding companies with a history of
predictable above average earnings that they have provided quarter after
quarter. Cinta has experienced average growth of 20% annually over the last
ten years.
 
  Paychex personifies the emerging growth stock investment strategy that the
Series employs. A small company that does payroll processing for rapidly
growing businesses, Paychex presents an investment opportunity with high
recurring revenues and consistently strong growth in a market that is not yet
saturated.
 
24
<PAGE>
 
OUTLOOK AND STRATEGY
 
  We believe that economic growth will slow moderately through the rest of
1996. Interest rates should remain stable and low inflation should be the norm
for the period. We expect that corporate earnings will continue to be strong
even if the economy loses some momentum. Companies are still enjoying
increased productivity and are working hard to bolster their bottom lines.
That should result in further growth for these companies in particular and the
economy in general during the second half of 1996.
 
  In the meantime, the Series will continue to focus on America's premiere
companies--leaders in their respective industries, with strong management and
excellent prospects for increased revenues and earnings. We feel these stocks
offer investors the best opportunities for long-term growth.
 
A $10,000 Investment Compared to an Index    FUND FACTS
 
[GRAPH APPEARS HERE]                         GOAL: Long-term growth of
                                             capital.
                      Avanti
                      Growth    S&P          START DATE: April 30, 1993
                      Series    500/20/
Inception 4/30/93    $10,000  $10,000        SIZE: $65 million as of June 30,
         12/31/93     11,473   10,819        1996
         12/31/94     11,443   10,966 
         12/31/95     14,916   15,072        MANAGERS: Scott Pape has served
          6/30/96     16,533   16,592        as a co-portfolio manager of the
                                             Series since 1993; Bruce Ebel
                                             replaced Richard Hurckes, who
Average Annual Return                        retired in June 1996. They also
                                             manage New England Capital
           Avanti    Lipper Variable Growth  Growth Fund. Mr. Pape joined
         Growth Series   Fund Average/11/    Loomis Sayles in 1991 and Mr.
 6 mos.*   10.85%          10.56%            Ebel in 1994. Prior to joining
   1 year  20.46%          23.96%            Loomis Sayles, Mr. Ebel served
Since                                        as Senior Vice President at
 inception 17.21%             n/a            Kemper Asset Management.
        *not annualized                     
 
  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
                                                                             25
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES AVANTI GROWTH SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--97.3% OF NET ASSETS

<TABLE>
<CAPTION>
 SHARES                                                              VALUE (A)
 <C>    <S>                                                         <C>
 
        AEROSPACE--1.1%
  7,800 Boeing Co. ..............................................   $   679,574
                                                                    -----------
        AIRLINES--0.5%
 11,500 Southwest Airlines Co. ..................................       334,937
                                                                    -----------
        APPAREL & TEXTILES--0.2%
  1,300 Nike, Inc. ..............................................       133,575
                                                                    -----------
        BANKS--1.5%
 16,300 First Bank Systems.......................................       945,400
                                                                    -----------
        BUSINESS SERVICES--11.0%
 13,000 Ceridian Corp.(c)........................................       656,500
 26,000 Checkfree Corp.(c).......................................       516,750
 21,200 Cintas Corp. ............................................     1,134,200
 19,400 Danka Business Systems...................................       567,450
 21,900 First Data Corp. ........................................     1,743,788
 41,250 Fiserv, Inc.(c)..........................................     1,237,500
 17,200 Medaphis Corp.(c)........................................       683,700
 11,600 Paychex, Inc. ...........................................       558,250
  1,000 Sykes Enterprises, Inc.(c)...............................        49,250
                                                                    -----------
                                                                      7,147,388
                                                                    -----------
        CHEMICALS--2.5%
 10,000 Air Products & Chemicals, Inc. ..........................       577,500
 28,500 Monsanto Co. ............................................       926,250
  3,500 Morton International, Inc. ..............................       130,375
                                                                    -----------
                                                                      1,634,125
                                                                    -----------
        COMMUNICATION--9.5%
  4,000 Cascade Communications Corp.(c)..........................       272,000
 22,500 Cisco Systems, Inc.(c)...................................     1,274,063
 14,500 Glenayre Technologies, Inc.(c)...........................       725,000
 15,900 Motorola, Inc. ..........................................       999,713
  4,600 Paging Network, Inc.(c)..................................       110,400
 24,900 Qualcom, Inc.(c).........................................     1,322,812
 15,200 Tellabs, Inc.(c).........................................     1,016,500
  4,900 US Robotics, Inc. .......................................       418,950
                                                                    -----------
                                                                      6,139,438
                                                                    -----------
        COMPUTER SOFTWARE & SERVICES--9.6%
 11,000 Adobe Systems, Inc. .....................................       394,625
 11,000 Automatic Data Processing................................       424,875
  9,900 HBO & Co. ...............................................       670,725
 49,000 Informix Corp.(c)........................................     1,102,500
 14,400 Microsoft Corp.(c).......................................     1,729,800
 19,000 Oracle Systems Corp.(c)..................................       749,313
 26,900 Parametric Technology Corp.(c)...........................     1,166,787
                                                                    -----------
                                                                      6,238,625
                                                                    -----------
</TABLE>
 
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
 
        COMPUTERS & BUSINESS EQUIPMENT--2.5%
 16,300 Hewlett Packard Co. ......................................   $ 1,623,887
                                                                     -----------
        ELECTRIC--2.4%
 18,000 General Electric Co. .....................................     1,557,000
                                                                     -----------
        ELECTRONIC COMPONENTS--5.5%
 17,300 Intel Corp. ..............................................     1,270,468
 31,000 LSI Logic Corp.(c)........................................       806,000
  7,000 Molex, Inc. ..............................................       222,250
 17,500 Molex, Inc. Class A.......................................       514,063
 19,500 Solectron Corp.(c)........................................       738,563
                                                                     -----------
                                                                       3,551,344
                                                                     -----------
        ENERGY--0.7%
  2,700 Amoco Corp. ..............................................       195,413
  3,100 Schlumberger, Ltd. .......................................       261,175
                                                                     -----------
                                                                         456,588
                                                                     -----------
        FINANCIAL SERVICES--2.1%
 14,000 MBNA Corp. ...............................................       399,000
 15,200 MGIC Investment Corp. ....................................       853,100
  5,300 Charles Schwab Corp. .....................................       129,850
                                                                     -----------
                                                                       1,381,950
                                                                     -----------
        FOOD & BEVERAGES--2.8%
 15,000 Coca Cola Co. ............................................       733,125
 30,400 PepsiCo, Inc. ............................................     1,075,400
                                                                     -----------
                                                                       1,808,525
                                                                     -----------
        GAS & PIPELINE UTILITIES--0.5%
  8,300 Enron Corp. ..............................................       339,263
                                                                     -----------
        HEALTH CARE--5.7%
 19,000 Boston Scientific Corp.(c)................................       855,000
 18,300 Indexx Labs, Inc.(c)......................................       718,275
 21,900 Medtronic, Inc. ..........................................     1,226,400
 26,200 Summit Technology, Inc.(c)................................       366,800
 30,000 Ventritex, Inc.(c)........................................       513,750
                                                                     -----------
                                                                       3,680,225
                                                                     -----------
        HEALTH CARE--DRUGS--7.6%
 22,400 Amgen, Inc.(c)............................................     1,209,600
  6,000 Biogen, Inc.(c)...........................................       329,250
 25,400 Johnson & Johnson.........................................     1,257,300
 19,900 Merck & Co. ..............................................     1,286,038
 87,000 Oncor, Inc.(c)............................................       478,500
 23,000 Somatogen, Inc.(c)........................................       324,875
                                                                     -----------
                                                                       4,885,563
                                                                     -----------
</TABLE>
 
                See accompanying notes to financial statements.
 
26
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES AVANTI GROWTH SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
 
        HEALTH CARE--SERVICES--3.5%
 18,000 Columbia/HCA Healthcare...................................   $   960,750
 28,600 Healthsouth Corp.(c)......................................     1,029,600
  4,050 Phycor, Inc.(c)...........................................       153,900
  2,000 United Healthcare Corp. ..................................       101,000
                                                                     -----------
                                                                       2,245,250
                                                                     -----------
        HOTELS & RESTAURANTS--5.9%
 11,400 Boston Chicken, Inc.(c)...................................       370,500
  7,100 Circus Circus Enterprises(c)..............................       291,100
 18,800 Lone Star Steakhouse Saloon(c)............................       709,700
 11,300 McDonalds Corp. ..........................................       528,275
 21,900 Primadonna Resorts, Inc.(c)...............................       503,700
 49,000 Starbucks Corp.(c)........................................     1,384,250
                                                                     -----------
                                                                       3,787,525
                                                                     -----------
        HOUSEHOLD PRODUCTS--3.5%
 17,700 Duracell International, Inc. .............................       763,313
 21,500 Gillette Co. .............................................     1,341,062
  1,400 Procter & Gamble Co. .....................................       126,875
                                                                     -----------
                                                                       2,231,250
                                                                     -----------
        INSURANCE--2.8%
 11,500 American International Group, Inc. .......................     1,134,188
 10,000 Exel Limited..............................................       705,000
                                                                     -----------
                                                                       1,839,188
                                                                     -----------
        LEISURE TIME--1.6%
 13,300 Eastman Kodak Co. ........................................     1,034,074
                                                                     -----------
        MACHINERY--1.5%
 14,000 Illinois Tool Works, Inc. ................................       946,750
                                                                     -----------
        MEDIA & ENTERTAINMENT--2.5%
 16,400 Walt Disney Co. ..........................................     1,031,150
 14,400 Tele-Communications, Inc. NE(c)...........................       261,000
  1,800 Tribune Co. ..............................................       130,725
 10,300 U.S. West Media Group(c)..................................       187,975
                                                                     -----------
                                                                       1,610,850
                                                                     -----------
        METALS--0.3%
  3,200 Nucor Corp. ..............................................       162,000
                                                                     -----------
        OIL--2.5%
 22,000 Anadarko Petroleum Corp. .................................     1,276,000
 11,300 Enron Oil & Gas Co. ......................................       314,988
                                                                     -----------
                                                                       1,590,988
                                                                     -----------
        OIL SERVICES--0.8%
  7,800 Baker Hughes, Inc. .......................................       256,425
 18,400 Rowan Companies, Inc.(c)..................................       271,400
                                                                     -----------
                                                                         527,825
                                                                     -----------
</TABLE>
 
<TABLE>
<CAPTION>
   SHARES                                                           VALUE (A)
 <C>        <S>                                                    <C>
 
            RETAIL--3.0%
     28,000 Office Max, Inc.(c).................................   $   668,500
     27,150 Petsmart, Inc.(c)...................................     1,296,412
                                                                   -----------
                                                                     1,964,912
                                                                   -----------
            RETAIL SPECIALTY--1.8%
     32,450 CUC International, Inc.(c)..........................     1,151,974
                                                                   -----------
            TELECOMMUNICATION--0.4%
      2,000 AT & T Corp. .......................................       124,000
      6,500 MCI Communications Corp. ...........................       166,563
                                                                   -----------
                                                                       290,563
                                                                   -----------
            TOBACCO--1.5%
      9,500 Philip Morris Companies, Inc. ......................       988,000
                                                                   -----------
            Total Common Stocks
             (Identified Cost $52,488,895)......................    62,908,556
                                                                   -----------
 
SHORT-TERM INVESTMENT--2.3%
 
<CAPTION>
    FACE
   AMOUNT
 <C>        <S>                                                    <C>
 $1,501,533 Associates Corp. of North America
             5.45%, 7/01/96.....................................     1,501,533
                                                                   -----------
            Total Short-Term Investment
             (Identified cost $1,501,533).......................     1,501,533
                                                                   -----------
            Total Investments--99.6%
             (Identified cost $53,990,428)(b)...................    64,410,089
            Other assets less liabilities.......................       255,935
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $64,666,024
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
    At June 30, 1996 the net unrealized appreciation on investments based on
    cost for federal income tax purposes of $53,990,428 was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $11,781,569
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................    (1,361,908)
                                                                   -----------
            Net unrealized appreciation.........................   $10,419,661
                                                                   ===========
(c) Non-income producing security.
</TABLE> 

                See accompanying notes to financial statements. 
                                                                              27
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES AVANTI GROWTH SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                       <C>        <C>
ASSETS
 Investments at value...................................             $64,410,089
 Receivable for:
 Fund shares sold.......................................                 132,904
 Securities sold........................................               1,254,181
 Dividends and interest.................................                  47,857
 Foreign withholding taxes..............................                      44
                                                                     -----------
                                                                      65,845,075
LIABILITIES
 Payable for:
 Securities purchased...................................  $1,060,866
 Fund shares redeemed...................................      28,476
 Foreign withholding taxes..............................         212
 Miscellaneous..........................................         474
 Accrued expenses:
 Management fees........................................      64,343
 Deferred trustees' fees................................         633
 Other expenses.........................................      24,047
                                                          ----------
                                                                       1,179,051
                                                                     -----------
NET ASSETS..............................................             $64,666,024
                                                                     ===========
 Net Assets consist of:
 Capital paid in........................................             $50,671,120
 Undistributed net investment income....................                  43,602
 Accumulated net realized gains.........................               3,531,641
 Unrealized appreciation on investments.................              10,419,661
                                                                     -----------
NET ASSETS..............................................             $64,666,024
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($64,666,024 divided by 409,567 shares of beneficial
 interest)..............................................             $    157.89
                                                                     ===========
Identified cost of investments..........................             $53,990,428
                                                                     ===========
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE>
<S>                                                      <C>       <C>
INVESTMENT INCOME
 Dividends.............................................            $  202,346(a)
 Interest..............................................                74,977
                                                                   ----------
                                                                      277,323
EXPENSES
 Management fees.......................................  $197,714
 Trustees' fees and expenses...........................     6,673
 Custodian.............................................    26,467
 Audit and tax services................................     5,700
 Legal.................................................     5,163
 Printing..............................................    20,981
 Miscellaneous.........................................     3,424
                                                         --------
  Total expenses.......................................   266,122
  Less expenses assumed by the investment adviser......   (26,039)    240,083
                                                         --------  ----------
NET INVESTMENT INCOME..................................                37,240
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on:
 Investments--net......................................             2,622,731
 Unrealized appreciation on:
 Investments--net......................................             3,089,684
                                                                   ----------
Net gain on investment transactions....................             5,712,415
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS.............            $5,749,655
                                                                   ==========
(a) Net of foreign taxes of: $160.
</TABLE> 

                See accompanying notes to financial statements.
 
28
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES AVANTI GROWTH SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

 
<TABLE>
<CAPTION>
                                                                     SIX MONTHS
                                                        YEAR ENDED      ENDED
                                                       DECEMBER 31,   JUNE 30,
                                                           1995         1996
                                                       ------------  -----------
<S>                                                    <C>           <C>
FROM OPERATIONS
 Net investment income...............................  $   138,413   $    37,240
 Net realized gain on investments....................    2,703,726     2,622,731
 Unrealized appreciation on investments..............    6,182,432     3,089,684
                                                       -----------   -----------
 INCREASE IN NET ASSETS FROM OPERATIONS..............    9,024,571     5,749,655
                                                       -----------   -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income...............................     (132,051)            0
 Net realized gain on investments....................   (1,364,969)            0
                                                       -----------   -----------
                                                        (1,497,020)            0
                                                       -----------   -----------
FROM CAPITAL SHARE TRANSACTIONS
 Proceeds from sale of shares........................   25,328,373    17,711,099
 Net asset value of shares issued in connection with
  the reinvestment of:
 Distributions from net investment income............      132,051             0
 Distributions from net realized gain................    1,364,969             0
                                                       -----------   -----------
                                                        26,825,393    17,711,099
 Cost of shares redeemed.............................  (11,142,834)   (7,627,100)
                                                       -----------   -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.......................................   15,682,559    10,083,999
                                                       -----------   -----------
 TOTAL INCREASE IN NET ASSETS........................   23,210,110    15,833,654
NET ASSETS
 Beginning of the period.............................   25,622,260    48,832,370
                                                       -----------   -----------
 End of the period...................................  $48,832,370   $64,666,024
                                                       ===========   ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period.............................  $         0   $     6,362
                                                       ===========   ===========
 End of the period...................................  $     6,362   $    43,602
                                                       ===========   ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares......................      188,223       117,619
 Issued in connection with the reinvestment of:
 Distributions from net investment income............          929             0
 Distributions from net realized gain................        9,604             0
                                                       -----------   -----------
                                                           198,756       117,619
 Redeemed............................................      (83,183)      (50,875)
                                                       -----------   -----------
 Net change..........................................      115,573        66,744
                                                       ===========   ===========
</TABLE>
 
FINANCIAL HIGHLIGHTS (UNAUDITED)
<TABLE>
<CAPTION>
                                APRIL 30, 1993 (A)   YEAR ENDED      SIX MONTHS
                                     THROUGH        DECEMBER 31,       ENDED
                                   DECEMBER 31,     ------------      JUNE 30,
                                       1993         1994     1995       1996
                                ------------------ -------  -------  ----------
<S>                             <C>                <C>      <C>      <C>
Net Asset Value, Beginning of
 Period.......................       $100.00       $113.67  $112.77   $142.44
                                     -------       -------  -------   -------
Income From Investment
 Operations
 Net Investment Income........          0.18          0.59     0.42      0.09
 Net Realized and Unrealized
  Gain (Loss) on Investments..         14.56         (0.89)   33.80     15.36
                                     -------       -------  -------   -------
 Total From Investment
  Operations..................         14.74         (0.30)   34.22     15.45
                                     -------       -------  -------   -------
Less Distributions
 Distributions From Net
  Investment Income...........         (0.18)        (0.60)   (0.40)     0.00
 Distributions From Net
  Realized Capital Gains......         (0.67)         0.00    (4.15)     0.00
 Distributions From Paid-in
  Capital.....................         (0.22)         0.00     0.00      0.00
                                     -------       -------  -------   -------
 Total Distributions..........         (1.07)        (0.60)   (4.55)     0.00
                                     -------       -------  -------   -------
Net Asset Value, End of
 Period.......................       $113.67       $112.77  $142.44   $157.89
                                     =======       =======  =======   =======
TOTAL RETURN (%)..............         14.74 (c)     (0.27)   30.35     10.85(c)
Ratio of Operating Expenses to
 Average Net Assets (%).......          0.85 (b)      0.84     0.85      0.85(b)
Ratio of Net Investment Income
 to Average Net Assets (%)....          0.46 (b)      0.67     0.37      0.13(b)
Portfolio Turnover Rate (%)...            21 (b)        67       58        84(b)
Average Commission Rate  (d)..           --            --       --    $0.0312
Net Assets, End of Period
 (000)........................       $11,972       $25,622  $48,832   $64,666
The ratios of expenses to
 average net assets without
 giving effect to the
 voluntary expense agreement
 described in Note 4 to the
 Financial Statements would
 have been (%)................          0.89 (b)      0.84     1.06      0.94(b)
</TABLE>
(a) Commencement of operations.
(b) Computed on an annualized basis.
(c) Not computed on an annualized basis.
(d) For fiscal years beginning on or after September 1, 1995, a fund is
    required to disclose its average commission rate per share for trades on
    which commissions are charged. This rate generally does not reflect mark-
    ups, mark-downs, or spreads on shares traded on a principal basis.
 
                See accompanying notes to financial statements.

                                                                              29
<PAGE>
 
ZENITH VENTURE VALUE SERIES
PORTFOLIO MANAGERS: SHELBY M.C. DAVIS AND CHRISTOPHER C. DAVIS 
DAVIS SELECTED ADVISERS, L.P.
 
- -----------------  -------------------------------------------------------------
                   MARKET REVIEW
                   -------------------------------------------------------------
                     The Venture Value Series ended the six months ended June
  [PHOTO OF        30, 1996, with a total return of 7.71%, compared to the
  SHELBY M.C.      total return of the 10.2% posted by the S&P 500
  DAVIS AND        Index/20/ over the same period.
  CHRISTOPHER        In light of recent market activity and the market's
  DAVIS APPEARS    average volatility over the last twenty to thirty years,
  HERE]            investors should be prepared for a 1,000 point drop at any
                   time. Were this to happen, we'd stay the course while
                   looking for new opportunities to invest. Frankly, however,
                   we're more concerned that the underlying euphoria might
                   lead to a 1,000 upside market move--which would lead us to
                   reexamine our investment tactics and look for selling
                   opportunities.
 ---------------- 
  But fundamentals remain positive for long term investors like us. There is
still little sign of recession and inflation remains moderate. In addition,
American companies are now more competitive in world markets, and have a lot
of opportunity both to export goods and services as well as to locate
facilities in high growth economies overseas. And while the market hovers near
all-time highs, its current average price-per-earnings ratio is only slightly
above its 50 year average--unlike several prior periods, when valuations
reached dangerous levels. We therefore intend to stay fairly fully invested,
riding out the inevitable ups and downs of the market. At the same time, we'll
remain alert for strong buying or selling opportunities triggered by wide
market swings.

- --------------------------------------------------------------------------------
OUTLOOK AND STRATEGY
- --------------------------------------------------------------------------------

  As the market pushed to new highs, we asked ourselves again how to avoid
losing money while still trying to make money. We responded by redoubling our
efforts to control our portfolio's risk, first by continuing to focus on
companies with strong balance sheets, which enables them to weather changing
market conditions. Second, we've been increasing our holdings in world-class
domestic and multinational natural resource companies. These stocks have just
survived a 10-year depression in commodities prices, and now represent growth
opportunities. At the same time, they're also defensive in nature and
represent a bit of a hedge against inflation.
 
  Looking at the bigger picture, however, our strategies remain the same. We
continue to emphasize four themes: financial companies with strong brand names
selling at discounts to the market; growth companies whose stock volatility
creates buying opportunities; high quality multinationals poised to benefit
from high growth economies overseas, and companies with strong cash flows
which are undergoing restructuring. To date, our investments in insurers and
investment banks, which have added a lot to our performance, while our
relatively low weighting in high technology stocks has helped us to avoid the
losses that the sector has generated.
 
 
                                          
A $10,000 Investment Compared to an Index    FUND FACTS
 
      [GRAPH APPEARS HERE]                   GOAL: Growth of capital.
 
                Venture           S&P        START DATE: October 31, 1994
                 Value            500/20/  
10/31/94        $10,000         $10,000      SIZE: $63 million as of June 30,
12/31/94          9,650           9,794      1996
12/31/95         13,441          13,461
06/30/96         14,477          14,818      MANAGERS: Shelby M.C. Davis has
                                             served as portfolio manager
                                             since the Series' inception in
Average Annual Return                        1994 and has served as portfolio
                                             manager of Davis New York
          Venture    Lipper Variable Growth  Venture Fund since 1968 and of
           Value       and Income Fund/12/   Selected American Shares since
 6 mos.*    7.71%           9.48%            May, 1993. He also managed the
   1 year  22.20%          23.55%            Selected Special Fund from May,
Since                                        1993 through October, 1994 and
 inception 24.87%             n/a            the Davis Financial Fund from
        *not annualized                      May, 1991 through May, 1995.
                                             Christopher C. Davis has co-
                                             managed the Series since
                                             October, 1995 and has been an
                                             assistant portfolio manager and
                                             research analyst at Davis
                                             Selected since 1989.
 
  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
30
<PAGE>
 
NEW ENGLAND ZENITH FUND
(VENTURE VALUE SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--84.8% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
 SHARES                                                               VALUE(A)
 <C>    <S>                                                          <C>
 
        AEROSPACE--0.1%
  1,000 Boeing Co. ...............................................   $    87,125
                                                                     -----------
        AGRICULTURE--0.1%
  4,600 Archer-Daniels-Midland Co. ...............................        87,975
                                                                     -----------
        AUTOMOTIVE--2.1%
 21,800 General Motors Corp. .....................................     1,141,775
  2,400 General Motors Corp., Class H.............................       144,300
                                                                     -----------
                                                                       1,286,075
                                                                     -----------
        BANKS AND SAVINGS & LOANS--11.6%
 26,860 Banc One Corp. ...........................................       913,240
  7,300 Barnett Banks, Inc. ......................................       445,300
 18,580 Citicorp..................................................     1,535,173
 20,800 First Bank Systems, Inc. .................................     1,206,400
    300 First Union Corp. ........................................        18,263
 11,600 Golden West Financial Corp. ..............................       649,600
  4,200 Signet Banking Corp. .....................................        97,650
 18,700 State Street Boston Corp. ................................       953,700
  6,400 Wells Fargo & Co. ........................................     1,528,800
                                                                     -----------
                                                                       7,348,126
                                                                     -----------
        COMPUTER PRODUCTS AND SERVICES--7.3%
 11,900 Adobe Systems, Inc. ......................................       426,913
 17,100 Hewlett-Packard Co. ......................................     1,703,588
 28,900 Intel Corp. ..............................................     2,122,345
  9,300 Novellus Systems, Inc.(c).................................       334,800
                                                                     -----------
                                                                       4,587,646
                                                                     -----------
        CONSUMER PRODUCTS--6.2%
    600 American Brands, Inc. ....................................        27,225
    400 American Home Products Corp. .............................        24,050
 32,000 Coca Cola Company.........................................     1,564,000
  1,000 General Electric Co. .....................................        86,500
  8,400 The Gillette Co. .........................................       523,950
 48,900 Guinness PLC..............................................       355,415
  3,400 Kimberly-Clark Corp.......................................       262,650
  9,900 Nestle SA (Switzerland) (ADR)(d)..........................       565,142
    800 Philip Morris Companies, Inc. ............................        83,200
 10,900 The Seagram Co., Ltd. ....................................       366,513
                                                                     -----------
                                                                       3,858,645
                                                                     -----------
        DIVERSIFIED FINANCIAL SERVICES--6.8%
 48,900 American Express Co. .....................................     2,182,163
 16,700 Dean Witter, Discover & Co. ..............................       956,075
 13,500 Federal Home Loan Mortgage Corporation....................     1,154,250
                                                                     -----------
                                                                       4,292,488
                                                                     -----------
</TABLE>
 
<TABLE>
<CAPTION>
 SHARES                                                               VALUE(A)
 <C>    <S>                                                          <C>
 
        ELECTRONICS--0.7%
 15,200 Applied Materials, Inc.(c)................................   $   463,600
                                                                     -----------
        ENERGY--5.3%
 13,700 Amerada Hess Corp. .......................................       734,663
    200 Amoco Corp. ..............................................        14,475
    400 Atlantic Richfield Co. ...................................        47,400
 27,900 Burlington Resources, Inc. ...............................     1,199,700
  1,200 Chevron Corp. ............................................        70,800
  8,500 Energy Venture, Inc.(c)...................................       276,250
  1,900 Exxon Corp. ..............................................       165,062
  4,700 Halliburton Co. ..........................................       260,850
    200 Mobil Corp. ..............................................        22,425
  4,500 Noble Affiliates, Inc. ...................................       169,875
  3,500 Schlumberger, Ltd. .......................................       294,875
    300 Sonat, Inc. ..............................................        13,500
  1,900 Unocal Corp. .............................................        64,125
                                                                     -----------
                                                                       3,334,000
                                                                     -----------
        ENTERTAINMENT--0.8%
  8,500 Walt Disney Co. ..........................................       534,437
                                                                     -----------
        FOOD & RESTAURANT--2.7%
 28,200 McDonald's Corp. .........................................     1,318,350
 14,700 Tyson Foods Inc., Class A.................................       402,413
                                                                     -----------
                                                                       1,720,763
                                                                     -----------
        FREIGHT--0.4%
  9,400 Illinois Central Corp.....................................       266,725
                                                                     -----------
        INTERNATIONAL CLOSED-END INVESTMENT COMPANY--1.0%
 50,534 Morgan Stanley Asia Pacific Fund, Inc. ...................       606,407
                                                                     -----------
        INVESTMENT FIRMS--4.7%
 18,900 Donaldson Lufkin & Jenrette, Inc. ........................       585,900
 11,700 J.P. Morgan & Co., Inc. ..................................       990,113
 28,800 Morgan Stanley Group, Inc. ...............................     1,414,800
                                                                     -----------
                                                                       2,990,813
                                                                     -----------
        LIFE INSURANCE--4.1%
 54,800 Equitable Companies, Inc. ................................     1,363,150
 21,500 SunAmerica, Inc. .........................................     1,214,750
                                                                     -----------
                                                                       2,577,900
                                                                     -----------
        MANUFACTURING--0.0%
    100 Dow Chemical Co. .........................................         7,600
    600 Maytag Corp. .............................................        12,525
                                                                     -----------
                                                                          20,125
                                                                     -----------
</TABLE>
 
                See accompanying notes to financial statements.
 
                                                                              31
<PAGE>
 
NEW ENGLAND ZENITH FUND
(VENTURE VALUE SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 SHARES                                                               VALUE(A)
 <C>    <S>                                                          <C>
 
        PAPER PRODUCTS--1.6%
 26,100 Fort Howard Corp.(c)......................................   $   518,738
    200 International Paper Co. ..................................         7,375
 17,000 Jefferson Smurfit Corp.(c)................................       184,875
  6,000 The Mead Corp. ...........................................       311,250
    300 Union Camp Corp. .........................................        14,625
                                                                     -----------
                                                                       1,036,863
                                                                     -----------
        PHARMACEUTICAL AND HEALTH CARE--2.9%
    200 Bristol-Myers Squibb Co. .................................        18,000
  8,800 Johnson & Johnson.........................................       435,600
  5,100 Merck & Co., Inc. ........................................       329,588
 14,700 Pfizer, Inc. .............................................     1,049,213
                                                                     -----------
                                                                       1,832,401
                                                                     -----------
        PHOTOGRAPHIC--1.3%
 10,300 Eastman Kodak Co. ........................................       800,824
                                                                     -----------
        PROPERTY/CASUALTY INSURANCE--14.8%
 28,981 The Allstate Corp. .......................................     1,322,259
  5,900 American International Group, Inc. .......................       581,888
 18,900 W.R. Berkley Corp. .......................................       789,075
 25,600 Chubb Corp. ..............................................     1,276,800
 10,500 General Re Corp. .........................................     1,598,625
 14,100 NAC Re Corp. .............................................       472,350
  5,800 National Re Corp. ........................................       218,950
 10,800 Progressive Corp. (Ohio)..................................       499,500
  5,200 Transatlantic Holdings, Inc. .............................       364,650
 34,350 The Travelers Group, Inc. ................................     1,567,219
 20,600 20th Century Industries, Inc.(c)..........................       342,475
  5,700 UNUM Corp. ...............................................       354,825
                                                                     -----------
                                                                       9,388,616
                                                                     -----------
        PUBLISHING--2.5%
 14,900 Gannet Co., Inc. .........................................     1,054,175
  7,100 Tribune Co. ..............................................       515,638
                                                                     -----------
                                                                       1,569,813
                                                                     -----------
        REAL ESTATE--2.7%
  7,400 Federal Realty Investment Trust(c)........................       166,500
 54,500 Host Marriott Corp.(c)....................................       715,313
  1,600 Kimco Realty Corp. .......................................        45,200
  4,100 Mid-Atlantic Realty Trust.................................        40,744
  4,600 Saul Centers, Inc. .......................................        63,825
  8,100 United Dominion Realty Trust, Inc. .......................       116,437
 11,800 Vornado Realty Trust......................................       482,325
  2,300 Weingarten Realty, Inc. ..................................        89,125
                                                                     -----------
                                                                       1,719,469
                                                                     -----------
</TABLE>
 
<TABLE>
<CAPTION>
 SHARES                                                              VALUE(A)
 <C>     <S>                                                        <C>
 
         RETAIL--2.2%
  20,600 Federated Department Stores, Inc.(c)....................   $   702,975
  10,200 Harcourt General, Inc. .................................       510,000
   2,900 Home Depot, Inc. .......................................       156,600
                                                                    -----------
                                                                      1,369,575
                                                                    -----------
         TELECOMMUNICATIONS--2.1%
  23,200 Airtouch Communications(c)..............................       655,400
   2,300 AT & T Corp. ...........................................       142,600
   3,600 Cellular Communications, Inc.(c)........................       191,250
  11,900 MCI Communications Corp. ...............................       304,938
     200 SBC Communications, Inc. ...............................         9,850
                                                                    -----------
                                                                      1,304,038
                                                                    -----------
         TRANSPORTATION--0.8%
   7,300 Union Pacific Corp. ....................................       510,087
                                                                    -----------
         UTILITIES--0.0%
     100 Carolina Power & Light Co. .............................         3,800
     200 Duke Power Co. .........................................        10,250
     200 Edison International....................................         3,525
     100 Enova Corp. ............................................         2,312
     100 Wisconsin Energy Corp. .................................         2,888
                                                                    -----------
                                                                         22,775
                                                                    -----------
         Total Common Stocks
          (Identified Cost $46,655,314)..........................    53,617,311
                                                                    -----------
 
PREFERRED STOCK--1.5%
 
   1,200 Banc One Corp., $3.50, Ser. C Conv. Pfd.................        80,100
  42,900 The News Corp. Ltd., (ADR)(d)...........................       863,363
                                                                    -----------
         Total Preferred Stocks
          (Identified Cost $775,260).............................       943,463
                                                                    -----------
 
BONDS--0.1%
 
<CAPTION>
  FACE
 AMOUNT
 <C>     <S>                                                        <C>
 $39,000 Noble Affiliates, Inc., Conv. Sub. Notes, 4.25%,
          11/01/03...............................................        42,998
                                                                    -----------
         Total Bonds (Identified Cost $40,005)...................        42,998
                                                                    -----------
</TABLE>

                See accompanying notes to financial statements.
 
32
<PAGE>
 
NEW ENGLAND ZENITH FUND
(VENTURE VALUE SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
SHORT TERM INVESTMENTS--14.7%

<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 
 $5,835,000 Federal Farm Credit Bank, Discount Note, 5.27%,
             7/09/96............................................   $ 5,828,167
  3,495,000 Federal Home Loan Mortgage Association, Discount
             Note, 5.24%, 7/01/96...............................     3,495,000
                                                                   -----------
            Total Short-Term Investment
             (Identified Cost $9,323,167).......................     9,323,167
                                                                   -----------
            Total Investments--101.1%
             (Identified Cost $56,793,746)(b)...................    63,926,939
            Other assets less liabilities(e)....................      (679,242)
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $63,247,697
                                                                   ===========
 
(a) See Note 1a.
(b) Federal Tax Information: At June 30, 1996 the net unrealized appreciation
    on investments based on cost of $56,793,746 for federal income tax purposes
    was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $ 7,543,853
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................      (410,660)
                                                                   -----------
            Net unrealized appreciation.........................   $ 7,133,193
                                                                   ===========
</TABLE>
(c) Non-income producing security.
(d) An American Depository Receipt (ADR) is a certificate issued by a U.S. bank
    representing the right to receive securities of the foreign issuer
    described. The values of ADRs are significantly influenced by trading on
    exchanges not located in the United States or Canada.
(e) Including deposits in foreign denominated currencies with a value of $7,146
    and a cost of $6,964.
 
                See accompanying notes to financial statements.

                                                                              33
<PAGE>
 
NEW ENGLAND ZENITH FUND
(VENTURE VALUE SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                       <C>        <C>
ASSETS
 Investments at value...................................             $63,926,939
 Cash...................................................                   7,746
 Foreign cash at value..................................                   7,146
 Receivable for:
 Fund shares sold.......................................                 313,576
 Securities sold........................................                 142,837
 Dividends and interest.................................                  67,724
 Foreign withholding taxes..............................                     576
 Prepaid expense........................................                   6,702
                                                                     -----------
                                                                      64,473,246
LIABILITIES
 Payable for:
 Securities purchased...................................  $1,048,332
 Fund shares redeemed...................................      91,492
 Withholding taxes......................................         245
 Accrued expenses:
 Management fees........................................      43,143
 Other expenses.........................................      42,337
                                                          ----------
                                                                       1,225,549
                                                                     -----------
NET ASSETS..............................................             $63,247,697
                                                                     ===========
 Net Assets consist of:
 Capital paid in........................................             $55,733,438
 Undistributed net investment income....................                 334,013
 Accumulated net realized gains.........................                  46,879
 Unrealized appreciation on investments and foreign
  currency..............................................               7,133,367
                                                                     -----------
NET ASSETS..............................................             $63,247,697
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($63,247,697 divided by 4,483,306 shares of beneficial
 interest)..............................................             $     14.11
                                                                     ===========
Identified cost of investments..........................             $56,793,746
                                                                     ===========
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE>
<S>                                                      <C>       <C>
INVESTMENT INCOME
 Dividends.............................................            $  435,707(a)
 Interest..............................................               115,426
                                                                   ----------
                                                                      551,133
EXPENSES
 Management fees.......................................  $184,191
 Trustees' fees and expenses...........................     6,572
 Custodian.............................................    46,187
 Audit and tax services................................     9,900
 Legal.................................................     5,411
 Printing..............................................     8,983
 Amortization of organization expenses.................     1,003
 Miscellaneous.........................................     5,023
                                                         --------
  Total expenses.......................................   267,270
  Less expenses assumed by the investment adviser......   (46,239)    221,031
                                                         --------  ----------
NET INVESTMENT INCOME..................................               330,102
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
 Realized loss on Investments--net.....................               (36,497)
 Unrealized appreciation on Investments--net...........             3,190,561
                                                                   ----------
Net gain on investment transactions....................             3,154,064
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS.............            $3,484,166
                                                                   ==========
(a) Net of foreign taxes of: $3,936.
</TABLE> 

                See accompanying notes to financial statements.
 
34
<PAGE>
 
NEW ENGLAND ZENITH FUND
(VENTURE VALUE SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                     SIX MONTHS
                                                        YEAR ENDED      ENDED
                                                       DECEMBER 31,   JUNE 30,
                                                           1995         1996
                                                       ------------  -----------
<S>                                                    <C>           <C>
FROM OPERATIONS
 Net investment income...............................  $   246,049   $   330,102
 Net realized gain (loss) on investments.............      600,646       (36,497)
 Unrealized appreciation on investments and foreign
  currency...........................................    3,966,150     3,190,561
                                                       -----------   -----------
 INCREASE IN NET ASSETS FROM OPERATIONS..............    4,812,845     3,484,166
                                                       -----------   -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income...............................     (244,485)            0
 Net realized gain on investments....................     (517,278)            0
                                                       -----------   -----------
                                                          (761,763)            0
                                                       -----------   -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares........................   31,372,928    31,814,844
 Net asset value of shares issued in connection with
  the reinvestment of:
 Distributions from net investment income............      244,485             0
 Distributions from net realized gain................      517,278             0
                                                       -----------   -----------
                                                        32,134,691    31,814,844
 Cost of shares redeemed.............................   (4,512,250)   (7,096,280)
                                                       -----------   -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.......................................   27,622,441    24,718,564
                                                       -----------   -----------
 TOTAL INCREASE IN NET ASSETS........................   31,673,523    28,202,730
NET ASSETS
 Beginning of the period.............................    3,371,444    35,044,967
                                                       -----------   -----------
 End of the period...................................  $35,044,967   $63,247,697
                                                       ===========   ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period.............................  $         0   $     3,911
                                                       ===========   ===========
 End of the period...................................  $     3,911   $   334,013
                                                       ===========   ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares......................    2,627,688     2,325,674
 Issued in connection with the reinvestment of:
 Distributions from net investment income............       18,850             0
 Distributions from net realized gain................       39,883             0
                                                       -----------   -----------
                                                         2,686,421     2,325,674
 Redeemed............................................     (362,591)     (516,790)
                                                       -----------   -----------
 Net change..........................................    2,323,830     1,808,884
                                                       ===========   ===========
</TABLE>
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                   OCTOBER 31, 1994 (A)            SIX MONTHS
                                         THROUGH                     ENDED
                                       DECEMBER 31,     YEAR ENDED  JUNE 30,
                                           1994            1995       1996
                                   -------------------- ---------- ----------
<S>                                <C>                  <C>        <C>
Net Asset Value, Beginning of
 Period...........................        $10.00         $  9.62    $ 13.10
                                          ------         -------    -------
Income From Investment Operations
 Net Investment Income............          0.03            0.10       0.17
 Net Realized and Unrealized Gain
  (Loss) on Investments...........         (0.38)           3.68       0.84
                                          ------         -------    -------
 Total From Investment Operations.         (0.35)           3.78       1.01
                                          ------         -------    -------
Less Distributions
 Distributions From Net Investment
  Income..........................         (0.03)          (0.10)      0.00
 Distributions From Net Realized
  Capital Gains...................          0.00           (0.20)      0.00
                                          ------         -------    -------
 Total Distributions..............         (0.03)          (0.30)      0.00
                                          ------         -------    -------
Net Asset Value, End of Period....        $ 9.62         $ 13.10    $ 14.11
                                          ======         =======    =======
TOTAL RETURN (%)..................         (3.50)(c)       39.28       7.71 (c)
Ratio of Operating Expenses to
 Average Net Assets (%)...........          0.90 (b)        0.90       0.90 (b)
Ratio of Net Investment Income to
 Average Net Assets (%)...........          2.54 (b)        1.39       1.33 (b)
Portfolio Turnover Rate (%).......             1 (b)          20         12 (b)
Average Commission Rate (d).......           --              --     $0.0423
Net Assets, End of Period (000)...        $3,371         $35,045    $63,248
The ratios of expenses to average
 net assets without giving effect
 to the voluntary expense
 agreement described in Note 4 to
 the Financial Statements would
 have been (%)....................          3.97 (b)        1.51       1.09 (b)
</TABLE>
(a) Commencement of operations.
(b) Computed on an annualized basis.
(c) Not computed on an annualized basis.
(d) For fiscal years beginning on or after September 1, 1995, a fund is
    required to disclose its average commission per share for trades on which
    commissions are charged. This rate generally does not reflect mark-ups,
    mark-downs, or spreads on shares traded on a principal basis.
 
                See accompanying notes to financial statements.

                                                                             35
<PAGE>
 
ZENITH WESTPEAK VALUE GROWTH SERIES
PORTFOLIO MANAGERS: GERALD SCRIVER AND PHILIP COOPER; 
WESTPEAK INVESTMENT ADVISORS, L.P.
 
- -----------------  ------------------   MARKET REVIEW
 
                                         The first six months of 1996 held
[PHOTO OF GERALD   [PHOTO OF PHILIP    few surprises for us in terms of the
SCRIVER APPEARS    COOPER APPEARS      overall economic environment and its
HERE]              HERE]               effects on the Westpeak Value Growth
                                       Series. We anticipated rising interest
                                       rates throughout 1996, as well as a
                                       rise in inflation; thus far, our
                                       expectations have been accurate.
 
 
                                       
    
 
                                         In the shadow of 1995's bull market,
- -----------------  ------------------  both the stock market and the economy
have remained strong. However, we do not expect the current growth rates to
continue through the second half of this year. Therefore, we have positioned the
portfolio for a weaker market environment by placing a stronger emphasis on
value stocks, which tend to outperform growth investments in uncertain market
environments.
 
  For the first half of 1996 the Series' total return was 4.70%. While the
Series underperformed its benchmark, the S&P 500/20/, in the first six
months of the year, its long-term track record remains strong. As of June 30,
1996, a $10,000 investment in the Westpeak Value Growth Series since inception
on April 30, 1993 would have grown to $16,125. This is a hypothetical value
attributable to the Series since inception and does not include variable
annuity and life insurance contract charges and expenses.
 
  We believe the Series' relative underperformance for the first six months of
this year was due, in part, to our own early anticipation of a changing market
environment--one we believe will ultimately favor value stocks over growth
stocks.
 
  The momentum of the stock market this year has been characterized by
strength in highly volatile, smaller companies. Consistent with our strategy,
we've focused the Series' investments on large, highly liquid companies with
low price to earnings (P/E) ratios. Low P/E stocks, such as Exxon, Sears and
General Motors, carry relatively low risk, but have in many cases shown the
potential to achieve consistent growth over time.
 
  While these large capitalization stocks have been relatively ignored during
the last six to eight months, we believe that they are about to come back into
favor, especially if interest rates rise and investors become more concerned
with the effects of this economic change on small cap investments. Recently,
the NASDAQ and Russell 2000/19/ indexes, benchmarks for small company stock
performance, have become more volatile. This trend may indicate that small cap
stocks may underperform in the second half of the year.
 
  With this in mind, over the past two or three months we have been shifting
the Series' focus toward a value-based investment strategy, increasing our
emphasis on defensive, low P/E stocks to help offset the volatility of smaller
company stocks.
 
  Currently, the Series' portfolio is overweighted in the energy sector. This
was beneficial in the first half of the year, as energy stocks responded well
to rising interest rates. We'll maintain this position in anticipation of
continued rising rates.
 
OUTLOOK AND STRATEGY
 
  As we enter the third quarter of 1996, we believe the outlook for stocks and
bonds is fairly unfriendly. We believe the economy is going to experience
several more quarters of above-potential growth. This will result in the
perception of an increase in inflationary pressures and the distinct
possibility of tightening in Fed interest rate policy. Bonds appear to offer
decent value relative to stocks, but yields are likely to rise further as
investors raise their outlook for economic growth. We expect the Long
Government bond yield to reach 7.50-7.75% during this cycle.
 
  Westpeak's measures of speculation, valuation and monetary environment
indicate the market (as measured by the Russell 1000/18/) is high-risk
territory. An equity bear phase should emerge this summer. A market downturn
will shift relative performance to value stocks and away from growth stocks.
 
36
<PAGE>
 
A $10,000 Investment Compared to an Index          FUND FACTS
 
[GRAPH APPEARS HERE]                               GOAL: Long-term total
                                                   return through investment
                                                   in equity securities.
                      Value
                      Growth      S&P              START DATE: May 1, 1993
                      Series      500/20/
       4/30/93       $10,000    $10,000            SIZE: $62 million as of
      12/31/93        11,424     10,819            June 30, 1996
      12/31/94        11,286     10,966  
      12/31/95        15,402     15,072            MANAGERS: Gerald Scriver
      06/30/96        16,125     16,592            and Philip Cooper. Mr.
                                                   Scriver and Mr. Cooper
Average Annual Return                              have managed the Series
                                                   since its inception in
           Value     Lipper Variable Growth        1993; they also have
          Growth   and Income Fund Average/12/     managed Westpeak Stock
 6 mos.*    4.70%           9.48%                  Index Series since August,
   1 year  18.57%          23.55%                  1993 and New England
Since                                              Growth Opportunities Fund
 inception 16.28%             n/a                  since May 1, 1995. Mr.
        *not annualized                            Scriver joined Westpeak in
                                                   July, 1991 and Mr. Cooper
                                                   joined Westpeak in
                                                   December, 1991.

 
  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
                                                                             37
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK VALUE GROWTH SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--97.0% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
 SHARES                                                               VALUE(A)
 <C>    <S>                                                          <C>
        AEROSPACE--1.4%
  6,200 Lockheed Martin Corp......................................   $   520,800
  2,800 United Technologies Corp..................................       322,000
                                                                     -----------
                                                                         842,800
                                                                     -----------
        AGRICULTURE & FOOD--3.3%
 18,100 CPC International, Inc....................................     1,303,200
 27,800 IBP, Inc..................................................       767,975
                                                                     -----------
                                                                       2,071,175
                                                                     -----------
        AIRLINES--0.8%
  3,700 AMR Corp.(c)..............................................       336,700
  2,800 UAL, Inc.(c)..............................................       150,500
                                                                     -----------
                                                                         487,200
                                                                     -----------
        ALUMINUM--0.4%
  4,100 Aluminum Company of America...............................       235,237
                                                                     -----------
        APPAREL--1.6%
  9,600 Nike, Inc.................................................       986,400
                                                                     -----------
        BANKS--4.3%
 13,800 Banponce Corp. New........................................       621,000
  7,000 Citicorp..................................................       578,375
 17,900 NationsBank Corp..........................................     1,478,988
                                                                     -----------
                                                                       2,678,363
                                                                     -----------
        BEVERAGE--1.2%
 15,200 Coca Cola Co..............................................       742,900
                                                                     -----------
        BUSINESS MACHINES--4.3%
  2,900 Cabletron Systems, Inc.(c)................................       199,013
  5,500 Gateway 2000, Inc.(c).....................................       187,000
 10,200 Hewlett Packard Co........................................     1,016,175
 12,200 Seagate Technology(c).....................................       549,000
  1,400 Sun Microsystems, Inc.(c).................................        82,425
 24,800 Western Digital Corp.(c)..................................       647,900
                                                                     -----------
                                                                       2,681,513
                                                                     -----------
        CHEMICAL--1.2%
  4,500 Albemarle Corp............................................        82,125
 10,800 Cabot Corp................................................       264,600
 32,000 Terra Industries, Inc.....................................       396,000
                                                                     -----------
                                                                         742,725
                                                                     -----------
        COMPUTER SOFTWARE & SERVICES--2.3%
 26,600 Comdisco, Inc.............................................       708,225
  3,600 Compuware Corp.(c)........................................       142,200
  8,000 Sterling Software, Inc.(c)................................       616,000
                                                                     -----------
                                                                       1,466,425
                                                                     -----------
        COSMETICS--3.6%
 40,600 Johnson & Johnson.........................................     2,009,700
  2,700 Procter & Gamble Co.......................................       244,688
                                                                     -----------
                                                                       2,254,388
                                                                     -----------
</TABLE>
<TABLE>
<CAPTION>
 SHARES                                                               VALUE(A)
 <C>    <S>                                                          <C>
        DRUGS--4.6%
  6,200 Amgen, Inc.(c)............................................   $   334,800
  5,900 Bristol Myers & Squibb Co.................................       531,000
 10,100 Eli Lilly and Co..........................................       656,500
  7,500 Merck & Company, Inc......................................       484,687
  3,900 Rhone Poulenc Rorer, Inc..................................       261,788
  9,400 Schering Plough Corp......................................       589,850
                                                                     -----------
                                                                       2,858,625
                                                                     -----------
        ELECTRIC UTILITIES--3.1%
 15,200 Consolidated Edison Co. of New York.......................       444,600
 29,000 Pinnacle West Capital Corp................................       880,875
 21,500 Unicom Corp...............................................       599,313
                                                                     -----------
                                                                       1,924,788
                                                                     -----------
        ELECTRONICS--5.1%
  5,200 Kemet Corp.(c)............................................       104,000
 26,500 KLA Instruments Corp.(c)..................................       616,125
 18,900 Komag, Inc.(c)............................................       498,487
 19,900 Novellus Systems, Inc.(c).................................       716,400
 17,800 Raytheon Co...............................................       918,925
  5,100 Tellabs, Inc.(c)..........................................       341,063
                                                                     -----------
                                                                       3,195,000
                                                                     -----------
        ENTERTAINMENT--0.2%
  3,800 Grand Casinos, Inc.(c)....................................        97,850
                                                                     -----------
        FINANCIAL SERVICES--2.3%
 19,110 Bear Stearns Companies, Inc...............................       451,474
 41,200 Lehman Brothers Holdings, Inc.............................     1,019,700
                                                                     -----------
                                                                       1,471,174
                                                                     -----------
        GAS UTILITIES--2.3%
  4,800 Nicor, Inc................................................       136,200
 19,900 Oneok.....................................................       497,500
 16,200 Williams Companies, Inc...................................       801,900
                                                                     -----------
                                                                       1,435,600
                                                                     -----------
        HEALTHCARE--2.0%
 19,700 Abbott Labs...............................................       856,950
  5,600 Millipore Corp............................................       234,500
  2,000 Pacificare Health Systems, Inc.(c)........................       135,500
                                                                     -----------
                                                                       1,226,950
                                                                     -----------
        HOTEL & RESTAURANT--0.2%
  3,000 McDonalds Corp............................................       140,250
                                                                     -----------
        INSURANCE--OTHER--2.9%
 14,400 Bankers Life Holdings Corp................................       318,600
 14,600 Loews Corp................................................     1,151,575
 16,350 Old Republic International Corp...........................       351,525
                                                                     -----------
                                                                       1,821,700
                                                                     -----------
</TABLE>
 
                See accompanying notes to financial statements.
 
38
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK VALUE GROWTH SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        INTERNATIONAL OIL--6.7%
  3,600 Chevron Corp..............................................   $   212,400
 27,500 Exxon Corp................................................     2,389,063
 14,200 Mobil Corp................................................     1,592,175
                                                                     -----------
                                                                       4,193,638
                                                                     -----------
        MEDIA--0.1%
  1,000 King World Productions(c).................................        36,375
                                                                     -----------
        METALS--1.4%
 11,100 Asarco, Inc...............................................       306,637
  8,700 Phelps Dodge Corp.........................................       542,663
                                                                     -----------
                                                                         849,300
                                                                     -----------
        MISCELLANEOUS--0.2%
  2,700 American Water Works, Inc.................................       108,674
                                                                     -----------
        MORTGAGE--0.5%
    500 Federal Home Loan Mortgage Corp...........................        42,750
  8,400 Green Tree Financial Corp.................................       262,500
                                                                     -----------
                                                                         305,250
                                                                     -----------
        MOTOR VEHICLES--5.1%
 22,600 Chrysler Corp.............................................     1,401,200
 30,400 General Motors Corp.......................................     1,592,200
  3,500 Paccar, Inc...............................................       171,500
                                                                     -----------
                                                                       3,164,900
                                                                     -----------
        OIL REFINEMENT/DISTRIBUTION--1.2%
  4,700 Royal Dutch Petroleum Co..................................       722,625
  2,000 Ultramar Corp.............................................        58,000
                                                                     -----------
                                                                         780,625
                                                                     -----------
        OIL SERVICE--2.3%
 12,300 Ensco International, Inc.(c)..............................       399,750
  2,800 Halliburton Co............................................       155,400
 15,000 IPL Energy, Inc...........................................       378,750
 10,400 Sonat Offshore Drilling, Inc..............................       525,200
                                                                     -----------
                                                                       1,459,100
                                                                     -----------
        OIL RESERVES--3.4%
 23,000 Amoco Corp................................................     1,664,625
    200 NGC Corp..................................................         3,000
 12,000 Phillips Petroleum Company................................       502,500
                                                                     -----------
                                                                       2,170,125
                                                                     -----------
        PAPER--0.6%
  8,900 Champion International Corp...............................       371,575
                                                                     -----------
        PHOTOGRAPHY--0.8%
  6,100 Eastman Kodak.............................................       474,274
                                                                     -----------
</TABLE>
 
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        PRODUCER OF GOODS--6.9%
  8,000 Applied Materials, Inc.(c)................................   $   244,000
  5,300 Case Corp.................................................       254,400
 12,200 Caterpillar Tractor Co....................................       826,550
 22,900 Dover Corp................................................     1,056,263
 13,600 Harsco Corp...............................................       914,600
  8,000 Illinois Tool Works, Inc..................................       541,000
  8,600 Lam Research Corp.(c).....................................       223,600
  4,800 Varian Associates, Inc....................................       248,400
                                                                     -----------
                                                                       4,308,813
                                                                     -----------
        PUBLISHING--0.3%
  3,700 Reynolds & Reynolds.......................................       197,024
                                                                     -----------
        RETAIL--6.3%
 16,200 Eckerd Jack Corp. Del(c)..................................       366,525
 10,300 Gap, Inc..................................................       330,888
  4,100 Kroger Co.(c).............................................       161,950
 18,600 May Department Stores Co..................................       813,750
  1,800 Mercantile Stores Co., Inc................................       105,525
 28,400 Sears Roebuck and Co......................................     1,380,950
  3,400 Tiffany & Co. New.........................................       248,200
  9,000 TJX Companies, Inc........................................       303,750
  8,000 Waban, Inc.(c)............................................       191,000
                                                                     -----------
                                                                       3,902,538
                                                                     -----------
        SERVICES--2.9%
 11,500 Gtech Holdings Corp.(c)...................................       340,688
  2,800 Omnicom Group.............................................       130,200
 22,800 PHH Corp..................................................     1,299,600
  1,000 Primark Corp.(c)..........................................        32,625
                                                                     -----------
                                                                       1,803,113
                                                                     -----------
        SOAPS--2.1%
 13,800 Clorox Co.................................................     1,223,025
  2,500 First Brands Corp.........................................        67,500
                                                                     -----------
                                                                       1,290,525
                                                                     -----------
        TELEPHONE--7.5%
 27,100 Ameritech Corp............................................     1,609,063
 23,800 Bell Atlantic Corp........................................     1,517,250
 21,700 Bell South Corp...........................................       919,537
  5,100 SBC Communications, Inc...................................       251,175
  9,600 Sprint Corp...............................................       403,200
                                                                     -----------
                                                                       4,700,225
                                                                     -----------
        THRIFT--0.4%
  7,200 Standard Federal Bancorporation...........................       277,200
                                                                     -----------
        TIRES AND RUBBER GOODS--1.2%
 14,900 Goodyear Tire & Rubber Company............................       718,924
                                                                     -----------
        Total Common Stocks
         (Identified Cost $54,977,247)............................    60,473,261
                                                                     -----------
</TABLE>


                See accompanying notes to financial statements.
 
                                                                              39
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK VALUE GROWTH SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
SHORT-TERM INVESTMENT--2.8%

<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 $1,717,000 Repurchase agreement with State Street Bank & Trust
             Company dated 6/28/96 at 4.75% to be repurchased at
             $1,717,680 on 7/1/96. Collaterized by $1,800,000
             U.S Treasury Bills due 12/19/96 with a value of
             $1,754,672.........................................   $ 1,717,000
                                                                   -----------
            Total Short-Term Investment
             (Identified cost $1,717,000).......................     1,717,000
                                                                   -----------
            Total Investments--99.8%
             (Identified cost $56,694,247)(b)...................    62,190,261
            Other assets less liabilities.......................       141,160
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $62,331,421
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
    At June 30,1996 the net unrealized appreciation on investments based on cost
    of $56,694,247 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $ 7,278,606
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................    (1,782,592)
                                                                   -----------
            Net unrealized appreciation.........................   $ 5,496,014
                                                                   ===========
(c) Non-income producing security.
</TABLE> 

                See accompanying notes to financial statements.
 
40
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK VALUE GROWTH SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

 
<TABLE>
<S>                                                          <C>     <C>
ASSETS
 Investments at value......................................          $62,190,261
 Cash......................................................                  953
 Receivable for:
 Securities sold...........................................               33,600
 Fund shares sold..........................................              117,149
 Dividends and interest....................................               77,556
                                                                     -----------
                                                                      62,419,519
LIABILITIES
 Payable for:
 Fund shares redeemed......................................  $ 4,952
 Foreign withholding taxes.................................      497
 Miscellaneous.............................................      471
 Accrued expenses:
 Management fees...........................................   44,869
 Deferred trustees' fees...................................      655
 Other expenses............................................   36,654
                                                             -------
                                                                          88,098
                                                                     -----------
NET ASSETS.................................................          $62,331,421
                                                                     ===========
 Net Assets consist of:
 Capital paid in...........................................          $51,849,730
 Undistributed net investment income.......................              394,186
 Accumulated net realized gains............................            4,591,491
 Unrealized appreciation on
  investments..............................................            5,496,014
                                                                     -----------
NET ASSETS.................................................          $62,331,421
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share ($62,331,421
 divided by 421,289 shares of beneficial interest).........          $    147.95
                                                                     ===========
Identified cost of investments.............................          $56,694,247
                                                                     ===========
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE>
<S>                                                     <C>       <C>
INVESTMENT INCOME
 Dividends............................................            $   554,012(a)
 Interest.............................................                 62,260
                                                                  -----------
                                                                      616,272
EXPENSES
 Management fees......................................  $194,314
 Trustees' fees and expenses..........................     6,668
 Custodian............................................    27,207
 Audit and tax services...............................     5,700
 Legal................................................     5,163
 Printing.............................................    16,324
 Miscellaneous........................................     3,194
                                                        --------
  Total expenses......................................   258,570
  Less expenses assumed by the investment adviser.....   (22,619)     235,951
                                                        --------  -----------
NET INVESTMENT INCOME.................................                380,321
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on investments--net....................              4,109,596
 Unrealized depreciation on investments--net..........             (2,154,870)
                                                                  -----------
Net gain on investment transactions...................              1,954,726
                                                                  -----------
NET INCREASE IN NET ASSETS FROM OPERATIONS............            $ 2,335,047
                                                                  ===========
(a) Net of foreign taxes of $3,607.
</TABLE> 

                See accompanying notes to financial statements.
 
                                                                              41
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK VALUE GROWTH SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                    SIX MONTHS
                                                    YEAR ENDED         ENDED
                                                 DECEMBER 31, 1995 JUNE 30, 1996
                                                 ----------------- -------------
<S>                                              <C>               <C>
FROM OPERATIONS
 Net investment income.........................     $   563,717     $   380,321
 Net realized gain on investments..............       2,941,365       4,109,596
 Unrealized appreciation (depreciation) on
  investments..................................       6,907,865      (2,154,870)
                                                    -----------     -----------
 INCREASE IN NET ASSETS FROM OPERATIONS........      10,412,947       2,335,047
                                                    -----------     -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income.........................        (549,852)              0
 Paid in capital...............................      (1,825,459)              0
                                                    -----------     -----------
                                                     (2,375,311)              0
                                                    -----------     -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares..................      22,945,280      17,241,926
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income......         549,852               0
 Distributions from net realized gain..........       1,825,459               0
                                                    -----------     -----------
                                                     25,320,591      17,241,926
 Cost of shares redeemed.......................      (8,163,352)     (5,374,589)
                                                    -----------     -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS...........................      17,157,239      11,867,337
                                                    -----------     -----------
 TOTAL INCREASE IN NET ASSETS..................      25,194,875      14,202,384
NET ASSETS
 Beginning of the period.......................      22,934,162      48,129,037
                                                    -----------     -----------
 End of the period.............................     $48,129,037     $62,331,421
                                                    ===========     ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period.......................     $         0     $    13,865
                                                    ===========     ===========
 End of the period.............................     $    13,865     $   394,186
                                                    ===========     ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares................         175,593         117,244
 Issued in connection with the reinvestment of:
 Distributions from net investment income......           3,932               0
 Distributions from net realized gain..........          13,054               0
                                                    -----------     -----------
                                                        192,579         117,244
 Redeemed......................................         (62,314)        (36,558)
                                                    -----------     -----------
 Net change....................................         130,265          80,686
                                                    ===========     ===========
</TABLE>
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                             APRIL 30, 1993(A)                       SIX MONTHS
                                  THROUGH                              ENDED
                               DECEMBER 31,    YEAR ENDED YEAR ENDED  JUNE 30,
                                   1993           1994       1995       1996
                             ----------------- ---------- ---------- ----------
<S>                          <C>               <C>        <C>        <C>
Net Asset Value, Beginning
 of Period.................       $100.00       $112.32    $109.03    $141.31
                                  -------       -------    -------    -------
Income From Investment
 Operations
 Net Investment Income.....          0.92          1.90       1.77       0.90
 Net Realized and
  Unrealized Gain (Loss) on
  Investments..............         13.33         (3.25)     37.91       5.74
                                  -------       -------    -------    -------
 Total From Investment
  Operations...............         14.25         (1.35)     39.68       6.64
                                  -------       -------    -------    -------
Less Distributions
 Distributions From Net
  Investment Income........         (0.92)        (1.92)     (1.71)      0.00
 Distributions From Net
  Realized Capital Gains...         (1.00)         0.00      (5.69)      0.00
 Distributions in Excess of
  Net Realized Capital
  Gains....................         (0.01)         0.00       0.00       0.00
 Distributions From Paid-in
  Capital..................          0.00         (0.02)      0.00       0.00
                                  -------       -------    -------    -------
 Total Distributions.......         (1.93)        (1.94)     (7.40)      0.00
                                  -------       -------    -------    -------
Net Asset Value, End of
 Period....................       $112.32       $109.03    $141.31    $147.95
                                  =======       =======    =======    =======
TOTAL RETURN (%)...........         14.24(c)      (1.21)     36.46       4.70(c)
Ratio of Operating Expenses
 to Average Net Assets (%).          0.85(b)       0.85       0.85       0.85(b)
Ratio of Net Investment
 Income to Average Net
 Assets (%)................          2.16(b)       2.30       1.63       1.37(b)
Portfolio Turnover Rate
 (%).......................            49(b)        133         92        116(b)
Average Commission Rate
 (d).......................           --            --         --     $0.0373
Net Assets, End of Period
 (000).....................       $ 9,082       $22,934    $48,129    $62,331
The ratios of expenses to
 average net assets without
 giving effect to the
 voluntary expense
 agreement described in
 Note 4 to the Financial
 Statements would have been
 (%).......................          0.94(b)       0.86       1.06       0.93(b)
</TABLE>
(a) Commencement of operations.
(b) Computed on an annualized basis.
(c) Not computed on an annualized basis.
(d) For fiscal years beginning on or after September 1, 1995, a fund is
    required to disclose its average commission rate per share for trades on
    which commissions are charged. This rate generally does not reflect mark-
    ups, mark-downs, or spreads on shares traded on a principal basis.

                See accompanying notes to financial statements.
 
42
<PAGE>
 
ZENITH WESTPEAK STOCK INDEX SERIES
PORTFOLIO MANAGERS: GERALD H. SCRIVER AND PHILIP J. COOPER; 
WESTPEAK INVESTMENT ADVISORS, L.P.
 
- ----------------  ------------------   -----------------------------------------
                                       MARKET REVIEW
                                       -----------------------------------------
 
                                         The Westpeak Stock Index Series
[PHOTO OF GERALD  [PHOTO OF PHILIP     returned 9.9%, compared to 10.2%
H. SCRIVER        J. COOPER APPEARS    posted by the S&P 500 Index/20/ for
APPEARS HERE]     HERE]                the six months ended June 30, 1996.
 
                                         The Series is managed so as to track
                                       the performance of the S&P 500
                                       Index/20/. Westpeak's approach is to
                                       seek and emulate the S&P 500
                                       Index/20/ by owning a majority of
- ----------------  ------------------   the stocks in the Index in the same
proportion as the Index. This process seeks to minimize the tracking error (the
difference between the performance of the Series and the Index). For example,
during the second quarter the Series returned 4.42% while the S&P 500 Index
returned 4.52%.

- --------------------------------------------------------------------------------
OUTLOOK AND STRATEGY
- --------------------------------------------------------------------------------

  As we enter the third quarter of 1996, we believe the outlook for stocks and
bonds is fairly unfriendly. We believe the economy is going to experience
several more quarters of above-potential growth. This will result in the
perception of an increase in inflationary pressures and the distinct
possibility of tightening in Fed interest rate policy. Bonds appear to offer
decent value relative to stocks, but yields are likely to rise further as
investors raise their outlook for economic growth. We expect the Long
Government bond yield to reach 7.50-7.75% during this cycle.
 
  Westpeak's measures of speculation, valuation and monetary environment
indicate the market (as measured by the Russell 1000/18/) is high-risk
territory. An equity bear phase should emerge this summer. A market downturn
will shift relative performance to value stocks and away from growth stocks.
 
A $10,000 Investment Compared to an Index     FUND FACTS
                                                                                
                                              GOAL: Investment results that     
 [GRAPH APPEARS HERE]                         correspond to the composite       
                                              price and yield performance of    
                                              United States publicly traded     
                   Stock                      common stocks.                    
                   Index    S&P                                                 
                  Series    500/20/           START DATE: May 1, 1987           
     4/30/87     $10,000  $10,000                                               
    12/31/87       8,780    8,770             SIZE: $68 million as of June      
    12/31/88      10,215   10,216             30, 1996                          
    12/31/89      13,294   13,444                                               
    12/31/90      12,743   13,025             MANAGERS: Gerald Scriver and      
    12/31/91      16,614   16,976             Philip Cooper. Mr. Scriver and    
    12/31/92      17,826   18,268             Mr. Cooper have managed the       
    12/31/93      19,560   20,101             Series since 1993; they have      
    12/31/94      19,783   20,374             also managed Westpeak Value       
    12/31/95      27,079   28,003             Growth Series since August,       
    06/30/96      29,752   30,825             1993 and New England Growth       
                                              Opportunities Fund since May 1,   
                                              1995. Mr. Scriver joined          
                                              Westpeak in July, 1991 and Mr.    
                                              Cooper joined Westpeak in         
                                              December, 1991.                  

Average Annual Return                       
                                            
          Stock Index  Lipper Variable S&P 500
           Series       Fund Index Average/18/
 6 mos.*    9.87%           9.95%           
   1 year  25.30%          25.45%           
  5 years  15.31%          15.19%
Since                                       
 inception 12.63%             n/a           
        *not annualized                     

  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
                                                                             43
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--98.2% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        AEROSPACE--1.9%
  4,100 Allied Signal, Inc. ......................................   $   234,213
  4,500 Boeing Co. ...............................................       392,062
    900 General Dynamics Corp. ...................................        55,800
  2,815 Lockheed Martin Corp. ....................................       236,460
  3,000 McDonnell Douglas Corp. ..................................       145,500
    400 Northrop Grumman Corp. ...................................        27,250
    900 Teledyne, Inc. ...........................................        32,513
  1,600 United Technologies Corp. ................................       184,000
                                                                     -----------
                                                                       1,307,798
                                                                     -----------
        AGRICULTURE AND FOOD--2.8%
  6,596 Archer-Daniels-Midland Co. ...............................       126,149
  3,300 Campbell Soup Company.....................................       232,650
  3,050 Conagra, Inc. ............................................       138,394
  2,100 CPC International, Inc. ..................................       151,200
  2,200 General Mills, Inc. ......................................       119,900
  4,800 H.J. Heinz Co. ...........................................       145,800
  1,200 Hershey Foods Corp. ......................................        88,050
  2,900 Kellogg Co. ..............................................       212,425
    800 Pioneer Hi Bred International, Inc. ......................        42,300
  1,600 Quaker Oats Co. ..........................................        54,600
  6,000 Sara Lee Corp. ...........................................       194,250
  2,200 Unilever N.V. ............................................       319,275
  1,800 William Wrigley Jr. Co. ..................................        90,900
                                                                     -----------
                                                                       1,915,893
                                                                     -----------
        AIR TRANSPORT--0.4%
    900 AMR Corp.(c)..............................................        81,900
    900 Delta Airlines, Inc. .....................................        74,700
    700 Federal Express Corp.(c)..................................        57,400
  1,600 Southwest Airlines Co. ...................................        46,600
    900 US Air Group, Inc.(c).....................................        16,200
                                                                     -----------
                                                                         276,800
                                                                     -----------
        ALUMINUM--0.3%
  2,400 Alcan Aluminum, Ltd. .....................................        73,200
  2,000 Aluminum Company of America...............................       114,750
    900 Reynolds Metals Co. ......................................        46,912
                                                                     -----------
                                                                         234,862
                                                                     -----------
        APPAREL--0.6%
    100 Brown Group, Inc. ........................................         1,738
  1,000 Fruit of the Loom, Inc. ..................................        25,500
    600 Liz Claiborne, Inc. ......................................        20,775
  2,400 Nike, Inc. ...............................................       246,600
  1,200 Reebok International Ltd. ................................        40,350
    300 Russell Corp. ............................................         8,288
    100 Springs Industries, Inc...................................         5,050
    400 Stride Rite Corp..........................................         3,300
  1,000 VF Corp...................................................        59,625
                                                                     -----------
                                                                         411,226
                                                                     -----------
</TABLE>

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        BANKS--6.7%
  5,475 Banc One Corp. ...........................................   $   186,150
  1,800 Bank of Boston Corp. .....................................        89,100
  2,200 Bank of New York, Inc. ...................................       112,750
  4,928 BankAmerica Corp. ........................................       373,296
    900 Bankers Trust New York Corp. .............................        66,487
  1,100 Barnett Banks of Florida, Inc. ...........................        67,100
  2,000 Boatmens Bancshares, Inc. ................................        80,250
  5,570 Chase Manhattan Corp. ....................................       393,381
  6,700 Citicorp(c)...............................................       553,587
  1,500 Comerica, Inc. ...........................................        66,938
  2,800 Core States Financial Corp. ..............................       107,800
  1,300 Fifth Third Bancorp. .....................................        70,200
  2,200 First Bank Systems, Inc. .................................       127,600
  4,510 First Chicago Corp. ......................................       176,454
  3,450 First U.N. Corp. .........................................       210,019
  3,662 Fleet Financial Group, Inc. ..............................       159,297
  2,400 J.P. Morgan & Co., Inc. ..................................       203,100
  3,100 Keycorp...................................................       120,125
  1,750 Mellon Bank Corp. ........................................        99,750
  2,700 National City Corp. ......................................        94,838
  3,816 Nationsbank Corp. ........................................       315,297
  4,600 Norwest Corp. ............................................       160,425
  4,400 PNC Bank Corp. ...........................................       130,900
    700 Republic New York Corp. ..................................        43,575
  2,200 Suntrust Banks, Inc. .....................................        81,400
  1,900 U.S. Bancorp. ............................................        68,638
  1,900 Wachovia Corp. ...........................................        83,125
  1,333 Wells Fargo & Co. ........................................       318,420
                                                                     -----------
                                                                       4,560,002
                                                                     -----------
        BEVERAGES--3.5%
 33,200 Coca Cola Co. ............................................     1,622,650
 20,200 PepsiCo, Inc. ............................................       714,575
  1,300 Whitman Corp. ............................................        31,363
                                                                     -----------
                                                                       2,368,588
                                                                     -----------
        BUSINESS MACHINES--4.4%
  2,100 3Com Corp. ...............................................        96,075
  1,400 Amdahl Corporation(c).....................................        15,050
  1,900 Apple Computer, Inc. .....................................        39,900
  2,500 Bay Networks, Inc. .......................................        64,375
  1,000 Cabletron Systems, Inc.(c)................................        68,625
  7,200 Cisco Systems, Inc. ......................................       407,700
  3,300 Compaq Computer Corp.(c)..................................       162,525
    300 Data General Corp.(c).....................................         3,900
  1,800 Digital Equipment Corp.(c)................................        81,000
  3,000 EMC Corp. ................................................        55,875
  6,800 Hewlett-Packard Co. ......................................       677,450
  7,300 International Business Machines Corp. ....................       722,700
  1,700 Pitney Bowes, Inc. .......................................        81,175
  2,200 Silicon Graphics, Inc.(c).................................        52,800
</TABLE>

                See accompanying notes to financial statements.
 
44
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        BUSINESS MACHINES--(CONTINUED)
  2,800 Sun Microsystems, Inc.(c).................................   $   164,850
  1,800 Tandem Computers, Inc.(c).................................        22,275
  2,200 Unisystems, Corp.(c)......................................        15,675
  4,500 Xerox Corp. ..............................................       240,750
                                                                     -----------
                                                                       2,972,700
                                                                     -----------
        CHEMICALS--3.3%
  1,500 Air Products and Chemicals, Inc. .........................        86,625
    800 Ashland, Inc. ............................................        31,700
    900 Avery Dennison Corp. .....................................        49,388
    600 B.F. Goodrich Co. ........................................        22,425
  3,050 Dow Chemical Co. .........................................       231,800
  1,300 Eastman Chemical Co. .....................................        79,138
  7,900 E.I. Du Pont de Nemours & Co. ............................       625,087
    300 FMC Corp.(c)..............................................        19,575
    800 Great Lakes Chemical Corp. ...............................        49,800
  1,400 Hercules, Inc. ...........................................        77,350
  8,700 Monsanto Company..........................................       282,750
  2,100 Morton International, Inc. ...............................        78,225
  1,000 Nalco Chemical Co. .......................................        31,500
  3,300 Occidental Petroleum Corp. ...............................        81,675
  2,800 PPG Industries, Inc. .....................................       136,500
  2,000 Praxair, Inc. ............................................        84,500
  1,000 Rohm & Haas Co. ..........................................        62,750
  1,000 Sigma-Aldrich Corp. ......................................        53,500
  1,700 Union Carbide Corp. ......................................        67,575
  1,200 W.R. Grace & Co. .........................................        85,050
                                                                     -----------
                                                                       2,236,913
                                                                     -----------
        CONSTRUCTION--0.2%
    800 Armstrong World Industries, Inc. .........................        46,100
    700 Centex Corp. .............................................        21,788
    900 Fluor Corp. ..............................................        58,838
    700 Sherwin Williams Co. .....................................        32,550
    100 Skyline Corp. ............................................         2,500
                                                                     -----------
                                                                         161,776
                                                                     -----------
        CONSUMER DURABLES--0.4%
  1,000 Black & Decker Corp. .....................................        38,625
  2,000 Masco Corp. ..............................................        60,500
    800 Maytag Corp. .............................................        16,700
  2,800 Tenneco, Inc. ............................................       143,150
  1,000 Whirlpool Corp. ..........................................        49,625
                                                                     -----------
                                                                         308,600
                                                                     -----------
        CONTAINERS--0.2%
    200 Ball Corp. ...............................................         5,750
    400 Bemis, Inc. ..............................................        14,000
  1,800 Crown Cork & Seal, Inc.(c) ...............................        81,000
    900 Temple Inland, Inc. ......................................        42,075
                                                                     -----------
                                                                         142,825
                                                                     -----------
</TABLE>
 
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                           <C>
        COSMETICS--2.6%
    200 Alberto Culver Co. ........................................   $    9,275
  1,600 Avon Products, Inc. .......................................       72,200
 17,400 Johnson & Johnson .........................................      861,300
  9,060 Procter & Gamble Co. ......................................      821,062
                                                                      ----------
                                                                       1,763,837
                                                                      ----------
        DOMESTIC OIL RESERVES--0.8%
  2,000 Atlantic Richfield Co. ....................................      237,000
  1,600 Burlington Resources, Inc. ................................       68,800
    400 Louisiana Land & Exploration...............................       23,050
    800 Pennzoil Company...........................................       37,000
  3,900 Phillips Petroleum Company.................................      163,312
  1,711 Santa Fe Energy Research, Inc.(c)..........................       20,318
                                                                      ----------
                                                                         549,480
                                                                      ----------
        DRUGS & MEDICINE--6.1%
    700 Allergan, Inc. ............................................       27,475
  1,600 Alza Corp.(c) .............................................       43,800
  8,400 American Home Products Corp. ..............................      505,050
  3,800 Amgen, Inc.(c) ............................................      205,200
  6,640 Bristol Myers & Squibb Co. ................................      597,600
  7,200 Eli Lilly & Co. ...........................................      468,000
    600 Mallinckrodt Group, Inc. ..................................       23,325
 16,200 Merck & Co., Inc. .........................................    1,046,925
  8,500 Pfizer, Inc. ..............................................      606,687
  6,680 Pharmacia & Upjohn, Inc. ..................................      296,425
  4,600 Schering-Plough Corp. .....................................      288,650
                                                                      ----------
                                                                       4,109,137
                                                                      ----------
        ELECTRIC UTILITIES--3.2%
  2,500 American Electric Power Co., Inc. .........................      106,562
  2,100 Baltimore Gas & Electric Co. ..............................       59,588
  2,200 Carolina Power & Light Co. ................................       83,600
  2,500 Central & South West Corp. ................................       72,500
  2,111 Cinergy Corp. .............................................       67,552
  3,100 Consolidated Edison Co. of New York .......................       90,675
  2,050 Dominion Resources, Inc. ..................................       82,000
  2,100 DTE Energy Co. ............................................       64,838
  2,800 Duke Power Co. ............................................      143,500
  5,700 Edison International ......................................      100,462
  3,200 Entergy Corp. .............................................       90,800
  2,300 FPL Group, Inc. ...........................................      105,800
  1,500 General Public Utilities Corp. ............................       52,875
  4,000 Houston Industries, Inc. ..................................       98,500
  2,000 Niagara Mohawk Power Corp. ................................       15,500
    500 Northern States Power Co. .................................       24,688
  2,100 Ohio Edison Co. ...........................................       45,938
  5,600 Pacific Gas & Electric Corp. ..............................      130,200
  4,000 Pacificorp ................................................       89,000
  2,900 PECO Energy Co. ...........................................       75,400
  2,000 P.P. & L Res, Inc. ........................................       47,250
  3,200 Public Service Enterprise Group ...........................       87,600
</TABLE>

                See accompanying notes to financial statements.
 
                                                                              45
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        ELECTRIC UTILITIES--(CONTINUED)
  8,800 Southern Co. .............................................   $   216,700
  2,500 Texas Utilities Company ..................................       106,875
  2,700 Unicom Corp. .............................................        75,263
  1,300 Union Electric Co. .......................................        52,325
                                                                     -----------
                                                                       2,185,991
                                                                     -----------
        ELECTRONICS--3.9%
  1,700 Advanced Micro Devices, Inc.(c) ..........................        23,163
  3,056 AMP, Inc. ................................................       122,622
  1,087 Andrew Corp.(c) ..........................................        58,426
  1,300 Cooper Industries, Inc. ..................................        53,950
  1,800 DSC Communications Corp.(c) ..............................        54,225
    300 Harris Corp. .............................................        18,300
  1,400 Honeywell, Inc. ..........................................        76,300
 11,200 Intel Corp. ..............................................       822,500
  2,000 LSI Logic Corp.(c) .......................................        52,000
  3,400 Micron Technology, Inc. ..................................        87,975
  7,800 Motorola, Inc. ...........................................       490,425
  1,800 National Semiconductor Corp.(c) ..........................        27,900
  3,100 Northern Telecom, Ltd. ...................................       168,562
    300 Raychem Corp. ............................................        21,563
  2,600 Raytheon Co. .............................................       134,225
  3,500 Rockwell International Corp. .............................       200,375
  1,100 Scientific Atlanta, Inc. .................................        17,050
    200 Tektronix, Inc. ..........................................         8,950
  1,100 Tellabs, Inc.(c) .........................................        73,563
  2,500 Texas Instruments, Inc. ..................................       124,687
    200 Thomas & Betts Corp. .....................................         7,500
                                                                     -----------
                                                                       2,644,261
                                                                     -----------
        FINANCE--1.8%
  6,400 American Express Co. .....................................       285,600
    400 Beneficial Corp. .........................................        22,450
  2,402 Dean Witter, Discover & Co. ..............................       137,514
  1,200 Household International, Inc. ............................        91,200
  2,325 MBNA Corp. ...............................................        66,263
  2,300 Merrill Lynch & Co., Inc. ................................       149,787
  2,000 Morgan Stanley Group, Inc. ...............................        98,250
  1,200 Salomon, Inc. ............................................        52,800
  6,576 Travelers Group, Inc. ....................................       300,030
                                                                     -----------
                                                                       1,203,894
                                                                     -----------
        FOREIGN OIL RESERVES--0.1%
    900 Kerr McGee Corp. .........................................        54,788
                                                                     -----------
        FOREST PRODUCTS--0.0%
  1,300 Louisiana Pacific Corp. ..................................        28,763
                                                                     -----------
        GAS UTILITIES--0.8%
    900 Columbia Gas System, Inc.(c)..............................        46,913
  1,100 Consolidated Natural Gas Co. .............................        57,475
    700 Eastern Enterprises.......................................        23,275
</TABLE>
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
  3,200 Enron Corp. ..............................................   $   130,800
    700 Ensearch Corporation......................................        15,225
    400 Nicor, Inc. ..............................................        11,350
  1,300 Noram Energy Corp. .......................................        14,138
    200 Oneok, Inc. ..............................................         5,000
  1,100 Pacific Enterprises, Ltd. ................................        32,588
  1,829 PanEnergy Corp. ..........................................        60,128
    300 Peoples Energy Corp. .....................................        10,050
  1,000 Sonat, Inc. ..............................................        45,000
  1,600 Williams Companies, Inc. .................................        79,200
                                                                     -----------
                                                                         531,142
                                                                     -----------
        HEALTH CARE--3.2%
 11,000 Abbott Laboratories, Inc. ................................       478,500
    400 Bausch & Lomb, Inc. ......................................        17,000
  3,400 Baxter International, Inc. ...............................       160,650
    600 Becton Dickinson & Co. ...................................        48,150
  1,300 Beverly Enterprises, Inc.(c)..............................        15,600
  1,300 Biomet, Inc.(c)...........................................        18,688
  2,600 Boston Scientific Corp.(c)................................       117,000
  5,791 Columbia Healthcare Corp. ................................       309,095
  1,300 Community Psychiatric Centers(c)..........................        12,350
  3,300 Corning, Inc. ............................................       126,637
    400 C.R. Bard, Inc. ..........................................        13,600
  2,100 Humana, Inc.(c)...........................................        37,537
    400 Manor Care, Inc. .........................................        15,750
  3,600 Medtronics, Inc. .........................................       201,600
    400 Millipore Corp. ..........................................        16,750
  1,100 St. Jude Medical, Inc.(c).................................        36,850
  3,000 Tenet Healthcare Corp.(c).................................        64,125
  2,600 U.S. Healthcare, Inc. ....................................       143,000
  2,300 United Healthcare Corp. ..................................       116,150
    700 United States Surgical Corp. .............................        21,700
  3,800 Warner-Lambert Company....................................       209,000
                                                                     -----------
                                                                       2,179,732
                                                                     -----------
        HOTELS AND RESTAURANTS--1.2%
    600 Bally Entertainment Group(c)..............................        16,500
  2,200 Darden Restaurants, Inc.(c)...............................        23,650
  1,750 Harrahs Entertainment, Inc. ..............................        49,437
    400 Hilton Hotels Corp. ......................................        45,000
  1,300 ITT Corp. New.............................................        86,125
    200 Luby's Cafeterias, Inc. ..................................         4,700
  1,700 Marriott Corporation......................................        91,375
 10,100 McDonald's Corp. .........................................       472,175
    400 Ryans Family Steak Houses(c)..............................         3,700
    800 Shoney's, Inc.(c).........................................         8,700
  1,400 Wendys International, Inc. ...............................        26,075
                                                                     -----------
                                                                         827,437
                                                                     -----------
        INTERNATIONAL OIL--4.2%
  8,300 Chevron Corporation.......................................       489,700
 16,300 Exxon Corporation.........................................     1,416,062
</TABLE>

                See accompanying notes to financial statements.
 
46
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        INTERNATIONAL OIL--(CONTINUED)
  5,400 Mobil Corporation.........................................   $   605,475
  1,200 Oryx Energy Corp.(c)......................................        19,500
  3,700 Texaco, Inc. .............................................       310,337
                                                                     -----------
                                                                       2,841,074
                                                                     -----------
        LEISURE--0.3%
  1,200 Brunswick Corp. ..........................................        24,000
  1,400 Hasbro, Inc. .............................................        50,050
  3,750 Mattel, Inc. .............................................       107,344
    100 Outboard Marine Corp. ....................................         1,813
                                                                     -----------
                                                                         183,207
                                                                     -----------
        LIFE INSURANCE--0.4%
  2,600 American General Corp. ...................................        94,575
    525 Jefferson Pilot Corp. ....................................        27,103
  1,400 Providian Corp. ..........................................        60,025
  1,100 Transamerica Corp. .......................................        89,100
  1,050 USLife Corp. .............................................        34,519
                                                                     -----------
                                                                         305,322
                                                                     -----------
        LIQUOR--0.7%
    300 Adolph Coors Co. .........................................         5,363
  3,300 Anheuser-Busch Companies, Inc. ...........................       247,500
  1,100 Brown Forman Corp. "B"....................................        44,000
  5,100 Seagram Company, Ltd. ....................................       171,487
                                                                     -----------
                                                                         468,350
                                                                     -----------
        MEDIA--2.0%
  2,600 Comcast Corp. ............................................        48,100
  1,600 General Instrument Corp. .................................        46,200
    250 King World Productions(c).................................         9,094
  2,300 Loral Space & Communications..............................        31,338
  8,500 Tele-Communications A(c)..................................       154,062
  5,000 Time-Warner, Inc. ........................................       196,250
  1,000 Tribune Co. ..............................................        72,625
  4,857 Viacom, Inc.(c)...........................................       188,815
  9,998 Walt Disney Co. ..........................................       628,624
                                                                     -----------
                                                                       1,375,108
                                                                     -----------
        MISCELLANEOUS MINING--0.2%
    800 Asarco, Inc. .............................................        22,100
  1,050 Cyprus Amax Minerals Co. .................................        23,756
  1,400 Inco, Ltd. ...............................................        45,150
  1,000 Phelps Dodge Corp. .......................................        62,375
                                                                     -----------
                                                                         153,381
                                                                     -----------
        MORTGAGE--1.1%
  2,400 Federal Home Loan Mortgage Corp. .........................       205,200
 14,500 Federal National Mortgage Association.....................       485,750
  1,800 Green Tree Acceptance Corp. ..............................        56,250
                                                                     -----------
                                                                         747,200
                                                                     -----------
</TABLE>
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        MOTOR VEHICLES--2.3%
  5,300 Chrysler Corp. ...........................................   $   328,600
  1,300 Dana Corp. ...............................................        40,300
    400 Echlin, Inc. .............................................        15,150
    800 Fleetwood Enterprises, Inc. ..............................        24,800
 16,700 Ford Motor Co. ...........................................       540,662
 10,100 General Motors Corp. .....................................       528,987
    100 Nacco Industries, Inc. ...................................         5,538
  1,220 Navistar International Corp., Inc.(c).....................        12,048
    345 Paccar, Inc. .............................................        16,905
    500 Varity Corp.(c)...........................................        24,063
                                                                     -----------
                                                                       1,537,053
                                                                     -----------
        OIL REFINING--2.8%
  1,200 Amerada Hess Corp. .......................................        64,350
  6,400 Amoco Corp. ..............................................       463,200
  1,400 Coastal Corp. ............................................        58,450
  7,000 Royal Dutch Petroleum Co. ADR(d)..........................     1,076,250
    800 Sun, Inc. ................................................        24,300
  3,000 Unocal Corp. .............................................       101,250
  4,000 USX Marathon Group........................................        80,500
                                                                     -----------
                                                                       1,868,300
                                                                     -----------
        OIL SERVICES--0.7%
  2,000 Baker Hughes, Inc.........................................        65,750
  1,300 Halliburton Co............................................        72,150
    300 Helmerich & Payne, Inc....................................        10,987
  1,100 Rowan Companies, Inc.(c)..................................        16,225
  3,100 Schlumberger, Ltd.........................................       261,175
    300 Western Atlas, Inc.(c)....................................        17,475
                                                                     -----------
                                                                         443,762
                                                                     -----------
        OTHER INSURANCE--3.0%
  1,200 Aetna Life and Casualty Company...........................        85,800
  5,686 Allstate Corp.............................................       259,424
  6,312 American International Group, Inc.........................       622,521
  1,400 Aon Corp..................................................        71,050
  3,000 Chubb Corp................................................       149,625
  1,000 CIGNA Corp................................................       117,875
  1,300 General Reinsurance Corp..................................       197,925
  1,300 ITT Hartford Group, Inc...................................        69,225
  1,200 Lincoln National Corp., Inc. .............................        55,500
  1,400 Loews Corp................................................       110,425
  1,000 Safeco Corp...............................................        35,375
    600 St. Paul Companies, Inc...................................        32,100
  1,450 Torchmark, Inc............................................        63,438
  1,700 UNUM Corp.................................................       105,825
  2,100 USF&G Corp. ..............................................        34,388
                                                                     -----------
                                                                       2,010,496
                                                                     -----------
</TABLE>

                See accompanying notes to financial statements.
 
                                                                              47
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        PAPER--1.4%
  1,600 Alco Standard Corp........................................   $    72,400
    633 Boise Cascade Corp........................................        23,184
  1,100 Champion International Corp...............................        45,925
  1,200 Georgia Pacific Corp......................................        85,200
  3,910 International Paper Co. ..................................       144,181
    900 James River Corp..........................................        23,737
  3,806 Kimberly Clark Corp.......................................       294,013
    900 Mead Corp. ...............................................        46,688
    200 Potlatch Corp.............................................         7,825
  1,100 Stone Container Corp......................................        15,125
    500 Union Camp Corp...........................................        24,375
    675 Westvaco Corporation......................................        20,166
  2,500 Weyerhaeuser Co...........................................       106,250
    700 Willamette Industries, Inc................................        41,650
                                                                     -----------
                                                                         950,719
                                                                     -----------
        PHOTOGRAPHY--0.6%
  4,950 Eastman Kodak Co..........................................       384,862
    800 Polaroid Corp.............................................        36,500
                                                                     -----------
                                                                         421,362
                                                                     -----------
        POLLUTION CONTROL--0.5%
  2,800 Browning-Ferris Industries, Inc...........................        81,200
  3,200 Laidlaw, Inc..............................................        32,400
    700 Safety Kleen Corp.........................................        12,250
  6,300 WMX Technologies, Inc. ...................................       206,325
                                                                     -----------
                                                                         332,175
                                                                     -----------
        PRECIOUS METALS--0.7%
  4,300 Barrick Gold Corp.........................................       116,637
  1,800 Echo Bay Mines, Ltd.......................................        19,350
  1,425 Engelhard Corp............................................        32,775
  2,700 Freeport McMoran Copper & Gold............................        86,063
  1,800 Homestake Mining Co. .....................................        30,825
  1,124 Newmont Mining Corp.......................................        55,498
  3,000 Placer Dome, Inc..........................................        71,625
  2,200 Santa Fe Pacific Gold Corp................................        31,075
                                                                     -----------
                                                                         443,848
                                                                     -----------
        PRODUCER GOODS--6.2%
  2,300 Applied Materials, Inc.(c) ...............................        70,150
    700 Briggs & Stratton Corp. ..................................        28,788
  1,000 Case Equipment Corp. .....................................        48,000
  2,900 Caterpillar Tractor Co. ..................................       196,475
    700 Cincinnati Milacron, Inc. ................................        16,800
    200 Crane Co. ................................................         8,200
    700 Cummins Engine, Inc. .....................................        28,263
  4,200 Deere & Co. ..............................................       168,000
  2,000 Dover Corporation.........................................        92,250
  1,600 Dresser Industries, Inc. .................................        47,200
  1,000 Eaton Corp. ..............................................        58,625
</TABLE>
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
  3,100 Emerson Electric Co. .....................................   $   280,162
    300 Foster Wheeler Corp. .....................................        13,463
 22,700 General Electric Co. .....................................     1,963,550
    500 General Signal Corp. .....................................        18,937
  1,400 Genuine Parts Company.....................................        64,050
    400 Giddings & Lewis, Inc. ...................................         6,500
    800 Harnischfeger Industries, Inc. ...........................        26,600
  1,300 Illinois Tool Works, Inc. ................................        87,912
  1,200 Ingersoll Rand Co. .......................................        52,500
  1,300 ITT Industries Inc. ......................................        32,662
    300 Johnson Controls, Inc. ...................................        20,850
    600 McDermott International, Inc. ............................        12,525
  5,300 Minnesota Mining & Mfg. Co. ..............................       365,700
    400 National Services Industries, Inc. .......................        15,650
    800 Owens Corning Fiberglas Co.(c) ...........................        34,400
  1,400 Pall Corp. ...............................................        33,775
    600 Parker Hannifin Corp. ....................................        25,425
    800 Perkin Elmer Corp. .......................................        38,600
    300 Snap-On Tools Corp. ......................................        14,213
    600 Stanley Works.............................................        17,850
  1,000 Textron, Inc. ............................................        79,875
    200 Timken Co. ...............................................         7,750
    700 Trinova Corp. ............................................        23,363
  1,000 TRW, Inc. ................................................        89,875
  2,000 TYCO International Ltd. ..................................        81,500
    900 W.W. Grainger, Inc. ......................................        69,750
                                                                     -----------
                                                                       4,240,188
                                                                     -----------
        PROPERTY--0.0%
    300 Kaufman & Broad Home Corp. ...............................         4,350
    200 Pulte Corp. ..............................................         5,350
                                                                     -----------
                                                                           9,700
                                                                     -----------
        PUBLISHING--1.0%
  1,100 American Greetings Corp. .................................        30,113
  2,100 Gannet Co., Inc. .........................................       148,575
    300 John H. Harland Co. ......................................         7,387
    800 Jostens, Inc. ............................................        15,800
    600 Knight-Ridder, Inc. ......................................        43,500
    800 McGraw-Hill Companies, Inc. ..............................        36,600
    200 Meredith Corp. ...........................................         8,350
  1,200 Moore Corp., Ltd. ........................................        22,650
  1,000 New York Times Co. .......................................        32,625
  1,700 R.R. Donnelley & Sons Co. ................................        59,288
  1,900 Time Mirror Co. ..........................................        82,650
  5,600 U.S. West Media Group, Inc.(c)............................       178,500
                                                                     -----------
                                                                         666,038
                                                                     -----------
        RAILROADS--1.0%
  2,122 Burlington Northern, Inc. ................................       171,617
  1,300 Conrail, Inc. ............................................        86,288
  2,600 CSX Corporation...........................................       125,450
</TABLE>

                See accompanying notes to financial statements.
 
48
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        RAILROADS--(CONTINUED)
  1,500 Norfolk Southern Corp. ...................................   $   127,125
  2,300 Union Pacific Corp. ......................................       160,712
                                                                     -----------
                                                                         671,192
                                                                     -----------
        RETAIL--FOOD--0.7%
  2,800 Albertson's, Inc. ........................................       115,850
  2,100 American Stores Co. ......................................        86,625
    300 Fleming Companies, Inc. ..................................         4,313
    600 Giant Foods, Inc. ........................................        21,525
    800 Great Atlantic & Pacific Tea Company, Inc. ...............        26,300
  1,400 Kroger Co.(c).............................................        55,300
  1,300 SuperValu Stores, Inc. ...................................        40,950
  2,700 Sysco Corp. ..............................................        92,475
  1,200 Winn-Dixie Stores, Inc. ..................................        42,450
                                                                     -----------
                                                                         485,788
                                                                     -----------
        RETAIL--OTHER--4.3%
  1,400 Charming Shoppes, Inc.(c).................................         9,887
  1,200 Circuit City Stores, Inc. ................................        43,350
    800 Dayton Hudson Corp. ......................................        82,500
  1,700 Dillard Department Stores, Inc. ..........................        62,050
  2,600 Federated Department Stores...............................        88,725
    600 Harcourt General, Inc. ...................................        30,000
  6,349 Home Depot, Inc. .........................................       342,846
  2,500 J.C. Penney Company, Inc. ................................       131,250
  5,900 KMart Corp.(c)............................................        73,012
    200 Longs Drug Stores Corp. ..................................         8,925
  2,400 Lowes Companies, Inc. ....................................        86,700
  2,700 May Department Stores Co. ................................       118,125
  1,100 Melville Corporation......................................        44,550
    250 Mercantile Stores Co., Inc. ..............................        14,656
  1,400 Nordstrom, Inc. ..........................................        62,300
    432 Payless Shoesource, Inc. .................................        13,716
    900 Pep Boys: Manny, Moe & Jack...............................        30,600
  2,239 Price Costco.(c)..........................................        48,418
    900 Rite Aid Corp. ...........................................        26,775
  5,300 Sears, Roebuck & Co. .....................................       257,712
  1,200 Tandy Corp. ..............................................        56,850
  5,200 The Gap, Inc. ............................................       167,050
  3,593 The Limited, Inc. ........................................        77,250
  1,300 TJX Companies, Inc. ......................................        43,875
  3,475 Toys R Us, Inc.(c)........................................        99,037
  3,200 Walgreen Co. .............................................       107,200
 30,200 Wal-Mart Stores, Inc. ....................................       766,325
  1,800 Woolworth Corp.(c)........................................        40,500
                                                                     -----------
                                                                       2,934,184
                                                                     -----------
        SERVICES--4.2%
    800 Alexander & Alexander Services............................        15,800
    600 Autodesk, Inc. ...........................................        17,925
  4,000 Automatic Data Processing, Inc. ..........................       154,500
</TABLE>
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
    900 Ceridian Corp.(c).........................................   $    45,450
  3,000 Computer Associates International, Inc. ..................       213,750
    700 Computer Sciences Corp.(c)................................        52,325
  2,100 CUC International, Inc.(c)................................        74,550
  1,000 De Luxe Corp. ............................................        35,500
  1,200 Dow Jones & Co., Inc. ....................................        50,100
  2,320 Dun & Bradstreet Corp. ...................................       145,000
    400 EG & G, Inc. .............................................         8,550
  3,100 First Data Corp. .........................................       246,837
  1,200 H & R Block, Inc. ........................................        39,150
    600 Intergraph Corp.(c).......................................         7,275
    800 Interpublic Group Companies, Inc. ........................        37,500
  1,000 Marsh & McLennan Companies................................        96,500
  7,800 Microsoft Corp.(c)........................................       936,975
  5,000 Novell, Inc.(c)...........................................        69,375
    300 Ogden Corp. ..............................................         5,437
  8,625 Oracle Systems Corp.(c)...................................       340,148
    800 Ryder Systems, Inc. ......................................        22,500
  1,550 Service Corporation International.........................        89,125
    200 Shared Medical System.....................................        12,850
  5,400 Westinghouse Electric Corp. ..............................       101,250
                                                                     -----------
                                                                       2,818,372
                                                                     -----------
        SOAPS--1.5%
    400 Clorox Co. ...............................................        35,450
  2,200 Colgate Palmolive Co. ....................................       186,450
  1,100 Dial Corp. ...............................................        31,487
    700 Ecolab, Inc. .............................................        23,100
  5,800 Gillette Co. .............................................       361,775
  1,600 International Flavours & Fragrances, Inc. ................        76,200
  1,900 Newell Co. ...............................................        58,187
    800 Premark International, Inc. ..............................        14,800
  1,800 Ralston Purina Co. .......................................       115,425
  2,200 Rubbermaid, Inc. .........................................        59,950
    800 Tupperware Corp. .........................................        33,800
                                                                     -----------
                                                                         996,624
                                                                     -----------
        STEEL & IRON--0.2%
  1,300 Armco, Inc.(c)............................................         6,500
  1,200 Bethlehem Steel Corp.(c)..................................        14,250
    300 Inland Steel Industries, Inc. ............................         5,887
  1,000 Nucor Corp. ..............................................        50,625
  1,020 USX US Steel Corp. .......................................        28,942
  1,200 Worthington Industries, Inc. .............................        25,050
                                                                     -----------
                                                                         131,254
                                                                     -----------
        TELEPHONE--7.4%
  6,400 Airtouch Communications...................................       180,800
  2,400 ALLTEL Corp. .............................................        73,800
  6,900 Ameritech Corp. ..........................................       409,687
 21,135 AT & T Corp. .............................................     1,310,370
  5,600 Bell Atlantic Corp. ......................................       357,000
</TABLE>

                See accompanying notes to financial statements.
 
                                                                              49
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)               
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        TELEPHONE--(CONTINUED)
 13,000 BellSouth Corp. ..........................................   $   550,875
 12,500 GTE Corp. ................................................       559,375
  8,900 MCI Communications Corp. .................................       228,062
  5,600 NYNEX Corp. ..............................................       266,000
  5,100 Pacific Telesis Group.....................................       172,125
  7,900 SBC Communications, Inc. .................................       389,075
  6,700 Sprint Corp. .............................................       281,400
  5,600 U.S. West, Inc.(c)........................................       102,200
  2,500 Worldcom, Inc. ...........................................       138,437
                                                                     -----------
                                                                       5,019,206
                                                                     -----------
        THRIFT--0.2%
    700 Golden West Financial Corp. ..............................        39,200
  1,450 Great Western Financial Corp. ............................        34,619
  1,800 H.F. Ahmanson & Co. ......................................        48,600
                                                                     -----------
                                                                         122,419
                                                                     -----------
        TIRES AND RUBBER GOODS--0.1%
  1,100 Cooper Tire & Rubber Co. .................................        24,475
  1,600 Goodyear Tire & Rubber Company............................        77,200
                                                                     -----------
                                                                         101,675
                                                                     -----------
        TOBACCO--2.1%
  2,600 American Brands, Inc. ....................................       117,975
 11,400 Philip Morris Companies, Inc. ............................     1,185,600
  3,000 UST, Inc. ................................................       102,750
                                                                     -----------
                                                                       1,406,325
                                                                     -----------
        TRUCKING AND FREIGHT--0.0%
    300 Caliber Systems, Inc. ....................................        10,200
    300 Consolidated Freightways, Inc. ...........................         6,337
    300 Yellow Corp.(c)...........................................         3,975
                                                                     -----------
                                                                          20,512
                                                                     -----------
        Total Common Stocks
         (Identified cost $46,062,484)............................    66,681,279
                                                                     -----------
</TABLE>

SHORT-TERM INVESTMENT--2.7%

<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 $1,825,000 Repurchase Agreement with State Street Bank & Trust
             Co. dated 6/28/96 at 4.750% to be repurchased at
             $1,825,722, on 7/01/96 collateralized by
             $1,910,000, U.S. Treasury Bills due 12/12/96, with
             a value of $1,861,902..............................   $ 1,825,000
                                                                   -----------
            Total Short Term Investment
             (Identified cost $1,825,000).......................     1,825,000
                                                                   -----------
            Total Investments--100.9%
             (Identified cost $47,887,484)(b)...................    68,506,279
            Other assets less liabilities.......................      (632,593)
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $67,873,686
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
  At June 30, 1996 the net unrealized appreciation on investments based on cost
  of $47,887,484 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $21,333,863
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................      (715,068)
                                                                   -----------
            Net unrealized appreciation.........................   $20,618,795
                                                                   ===========
</TABLE>
(c) Non-income producing security.
(d) An American Depository Receipt (ADR) is a certificate issued by a U.S. bank
    representing the right to receive securities of the foreign issuer
    described. The values of ADR's are significantly influenced by trading on
    exchanges not located in the United States or Canada.
 
50
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                         <C>      <C>
ASSETS
 Investments at value.....................................           $68,506,279
 Cash.....................................................                   167
 Receivable for:
 Fund shares sold.........................................                78,010
 Dividends and interest...................................                99,418
                                                                     -----------
                                                                      68,683,874
LIABILITIES
 Payable for:
 Securities purchased.....................................  $704,877
 Fund shares redeemed.....................................    21,225
 Miscellaneous............................................    24,290
 Accrued expenses:
 Management fees..........................................    16,187
 Deferred trustees' fees..................................    33,492
 Other expenses...........................................    10,117
                                                            --------
                                                                         810,188
                                                                     -----------
NET ASSETS................................................           $67,873,686
                                                                     ===========
 Net Assets consist of:
 Capital paid in..........................................           $46,517,888
 Undistributed net investment income......................               611,031
 Accumulated net realized gains...........................               125,972
 Unrealized appreciation on investments...................            20,618,795
                                                                     -----------
NET ASSETS................................................           $67,873,686
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($67,873,686 divided by 617,209 shares of beneficial
 interest)................................................           $    109.97
                                                                     ===========
Identified cost of investments............................           $47,887,484
                                                                     ===========
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE>
<S>                                                      <C>       <C>
INVESTMENT INCOME
 Dividends.............................................            $  688,228(a)
 Interest..............................................                29,368
                                                                   ----------
                                                                      717,596
EXPENSES
 Management fees.......................................  $ 79,263
 Trustees' fees and expenses...........................     9,245
 Custodian.............................................    38,946
 Audit and tax services................................     5,700
 Legal.................................................     3,864
 Printing..............................................    18,437
 Miscellaneous.........................................     5,540
                                                         --------
  Total expenses.......................................   160,995
  Less expenses assumed by the investment adviser......   (34,175)    126,820
                                                         --------  ----------
NET INVESTMENT INCOME..................................               590,776
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on investments--net.....................               158,516
 Unrealized appreciation on investments--net...........             5,183,707
                                                                   ----------
Net gain on investment transactions....................             5,342,223
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS.............            $5,932,999
                                                                   ==========
(a) Net of foreign taxes of: $5,057
</TABLE> 
 
                See accompanying notes to financial statements.

                                                                              51
<PAGE>
 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                     SIX MONTHS
                                                        YEAR ENDED      ENDED
                                                       DECEMBER 31,   JUNE 30,
                                                           1995         1996
                                                       ------------  -----------
<S>                                                    <C>           <C>
FROM OPERATIONS
 Net investment income...............................  $ 1,070,362   $   590,776
 Net realized gain on investments....................      775,273       158,516
 Unrealized appreciation on investments..............   13,212,050     5,183,707
                                                       -----------   -----------
 INCREASE IN NET ASSETS FROM OPERATIONS..............   15,057,685     5,932,999
                                                       -----------   -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income...............................   (1,050,107)            0
 Net realized gain on investments....................     (673,888)            0
                                                       -----------   -----------
                                                        (1,723,995)            0
                                                       -----------   -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares........................   17,851,781     9,418,797
 Net asset value of shares issued in connection with
  the reinvestment of:
 Distributions from net investment income............    1,050,107             0
 Distributions from net realized gain................      673,888             0
                                                       -----------   -----------
                                                        19,575,776     9,418,797
 Cost of shares redeemed.............................  (11,403,132)   (6,148,732)
                                                       -----------   -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.......................................    8,172,644     3,270,065
                                                       -----------   -----------
 TOTAL INCREASE IN NET ASSETS........................   21,506,334     9,203,064
NET ASSETS
 Beginning of the period.............................   37,164,288    58,670,622
                                                       -----------   -----------
 End of the period...................................  $58,670,622   $67,873,686
                                                       ===========   ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period.............................  $         0   $    20,255
                                                       ===========   ===========
 End of the period...................................  $    20,255   $   611,031
                                                       ===========   ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares......................      202,803        89,553
 Issued in connection with the reinvestment of:
 Distributions from net investment income............       10,562             0
 Distributions from net realized gain................        6,778             0
                                                       -----------   -----------
                                                           220,143        89,553
 Redeemed............................................     (127,215)      (58,517)
                                                       -----------   -----------
 Net change..........................................       92,928        31,036
                                                       ===========   ===========
</TABLE>
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                       SIX MONTHS
                                  YEAR ENDED DECEMBER 31,                ENDED
                          -------------------------------------------   JUNE 30,
                           1991     1992     1993     1994     1995       1996
                          -------  -------  -------  -------  -------  ----------
<S>                       <C>      <C>      <C>      <C>      <C>      <C>
Net Asset Value,
 Beginning of Period....  $108.49  $137.39  $ 72.00  $ 76.48  $ 75.35   $100.09
                          -------  -------  -------  -------  -------   -------
Income From Investment
 Operations
 Net Investment Income..     3.56     8.35     1.54     1.80     1.88      0.96
 Net Realized and
  Unrealized Gain (Loss)
  on Investments........    29.29     2.02     5.18    (0.92)   25.89      8.92
                          -------  -------  -------  -------  -------   -------
 Total From Investment
  Operations............    32.85    10.37     6.72     0.88    27.77      9.88
                          -------  -------  -------  -------  -------   -------
Less Distributions
 Distributions From Net
  Investment Income.....    (3.56)   (8.35)   (1.36)   (1.82)   (1.85)     0.00
 Distributions in Excess
  of Net Investment
  Income................     0.00     0.00    (0.18)    0.00     0.00      0.00
 Distributions From Net
  Realized Capital
  Gains.................    (0.39)  (67.41)   (0.55)   (0.16)   (1.18)     0.00
 Distributions in Excess
  of Net Realized
  Capital Gains.........     0.00     0.00    (0.15)    0.00     0.00      0.00
 Distributions From
  Paid-in Capital.......     0.00     0.00     0.00    (0.03)    0.00      0.00
                          -------  -------  -------  -------  -------   -------
 Total Distributions....    (3.95)  (75.76)   (2.24)   (2.01)   (3.03)     0.00
                          -------  -------  -------  -------  -------   -------
Net Asset Value, End of
 Period.................  $137.39  $ 72.00  $ 76.48  $ 75.35  $100.09   $109.97
                          =======  =======  =======  =======  =======   =======
TOTAL RETURN (%)........    30.37     7.30     9.72     1.14    36.88      9.87(b)
Ratio of Operating
 Expenses to Average Net
 Assets (%).............     0.36     0.35     0.34     0.33     0.40      0.40(a)
Ratio of Net Investment
 Income to Average Net
 Assets (%).............     2.86     2.63     2.52     2.59     2.20      1.87(a)
Portfolio Turnover Rate
 (%)....................        2       17       12        2        5         2(a)
Average Commission Rate
 (c)....................      --       --       --       --       --    $0.0353
Net Assets, End of
 Period (000)...........  $20,496  $10,172  $28,817  $37,164  $58,671   $67,874
The ratios of expenses
 to average net assets
 without giving effect
 to the voluntary
 expense agreement
 described in Note 4 to
 the Financial
 Statements would have
 been (%)...............      --       --       --       --      0.54      0.51
</TABLE>
(a) Computed on an annualized basis.
(b) Not computed on an annualized basis.
(c) For fiscal years beginning on or after September 1, 1995, a fund is
    required to disclose its average commission rate per share for trades on
    which commissions are charged. This rate generally does not reflect mark-
    ups, mark-downs, or spreads on shares traded on a principal basis.
 
                See accompanying notes to financial statements.

52
<PAGE>
 
ZENITH LOOMIS SAYLES BALANCED SERIES
PORTFOLIO MANAGERS: DOUG RAMOS, MERI ANNE BECK 
LOOMIS, SAYLES & COMPANY, L.P.
 
- ------------------  -----------------   MARKET REVIEW
 
                  
  [PHOTO OF DOUG    [PHOTO OF MERI       At the outset of 1996, most
  RAMOS APPEARS     ANNE BECK APPEARS  investors were expecting economic
  HERE]             HERE]              growth to start slowly and quicken as
                                       the year progressed. Some pessimistic
                                       souls even discussed the possibility
                                       of a recession. At the time this all
                                       seemed very reasonable; economic
                                       growth had slowed dramatically in the
                                       fourth quarter of 1995, the East Coast
                                       was struck by a severe blizzard and
                                       the federal government's partial
                                       shutdown all pointed to a weak first
- ------------------  -----------------  quarter.
 
  However, the economic picture began to change in February and March.
Unexpectedly strong reports on employment and light vehicle sales suggested
that the economy was not as weak as expected. Fixed-income investors started
questioning the prospect of further Federal Reserve easing. Stock investors
became concerned that the Federal Reserve would raise interest rates to rein
in economic growth and keep inflation from gaining momentum. Rising interest
rates halted the stock market rally that began on January 11.
 
  These developments produced mixed results for the Loomis Sayles Balanced
Series in the first six months of 1996. In this environment, bond market
performance was negative. As measured by the Lehman Government Corporate
Index/4/, bonds returned -1.88% for the first six months of the year. While
the initial rally in stocks was stopped in February by the rise in interest
rates, renewed economic growth and the prospects for stronger earnings growth
in the second half of the year helped stocks trade marginally higher in May
and June. For the first two quarters of 1996, stocks within the S&P 500/20/
produced a total return of +10.2%. Fortunately, on average, 62% of the Series'
assets were invested in common stocks during this period. Overall the Series
returned 4.27% during the first six months of the year.
 
  BONDS. The Series' purchase of corporate bonds in the consumer, insurance,
finance and technology sectors was beneficial as spreads tightened on good
credit and financial news. Individual bonds, such as Federated Department
Stores and La Quinta Inns, were positive consumer holdings in an improving
sector. Sears Roebuck and Delta Airlines received ratings upgrades causing
spreads to narrow versus Treasury bonds. Bankers Trust lagged in performance
due to a pending lawsuit regarding derivative usage, but improved after a
settlement was reached.
 
  An intermediate maturity and an emphasis on current or higher coupon bonds
were beneficial both on a current income and price performance basis in an
environment of declining bond prices. Due to historically narrow corporate
bond spreads, high quality discount coupon mortgage securities continue to be
purchased.
 
  STOCKS. The equity markets continued to exhibit a positive bias toward large
capitalization growth stocks, while low P/E ("value") and mid capitalization
stocks continued to lag. Perhaps reversing a long-term trend, small
capitalization stocks are staging an impressive comeback. However, the Series'
medium to large capitalization value bias continued to be a drag on
performance compared with the S&P 500/20/.
 
  The Series' financial sector holdings did very well, especially in the first
quarter. In the banking industry, holdings in Chase Manhattan, Nationsbank and
First Interstate--now part of Wells Fargo--performed very well. Significant
positive returns were also recorded by Green Tree Financial and Ace Ltd.
 
  In the basic materials sector, chemical holdings in Dupont and Praxair did
well. Energy was the best performing sector, completely reversing last year's
results, with El Paso Natural Gas and Ultramar providing significant returns.
Finally, technology performed well with handsome returns generated by Intel
Corporation, EMC Corporation, and IBM, which was recently sold from the
portfolio. The one poor performer in the portfolio was the utility sector,
which was hurt by the rise in interest rates.
 
                                                                             53
<PAGE>
 
OUTLOOK AND STRATEGY
 
  In anticipation of continued potential for economic growth through the end
of the year, as well as continued signs of an increase in the rate of
corporate earnings growth, we are increasing the Series' weighting in stocks
to 65%. We continue to invest in stocks with below average P/E ratios and
above average long-term growth potential. Stock selection remains a critical
element in determining performance for "value" portfolios. We believe that the
market's current bias toward large capitalization growth stocks will reverse
itself, though it may take an acceleration in earnings growth rates.
 
A $10,000 Investment Compared to an Index    FUND FACTS
 
  [GRAPH APPEARS HERE]                       GOAL: Reasonable long-term
                                             investment return from a
          Zenith Stock   S&P    Leh/gov't    combination of long-term capital
            Index        500/20/ corp./4/    appreciation and moderate
10/31/94  $10,000     $10,000   $10,000      current income.
12/31/94    9,990       9,794    10,048
12/31/95   12,467      13,461    11,981      START DATE: October 31, 1994
06/30/96   12,998      14,818    11,756
                                             SIZE: $35 million as of June 30,
                                             1996
Average Annual Return                       
                        Lipper Variable      MANAGERS: Douglas Ramos and Meri
          Balanced         Balanced          Anne Beck have managed the
           Series        Fund Average/8/     Series since its inception. Mr.
 6 mos.*    4.27%           4.14%            Ramos serves as portfolio co-
   1 year  12.37%          16.47%            manager of New England Balanced
Since                                        Fund and New England Value Fund.
 inception 17.07%             n/a            Ms. Beck also serves as
        *not annualized                      portfolio co-manager of New
                                             England Balanced Fund. Mr. Ramos
                                             joined Loomis Sayles in 1985 and
                                             Ms. Beck joined Loomis Sayles in
                                             1986.
 
 
  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
54
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES BALANCED SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--57.3% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
 SHARES                              VALUE (A)
 <C>     <S>                        <C>         
 
         AEROSPACE--3.0%
   5,300 Lockheed Martin Corp. ..   $   445,200
   7,200 Northrop Grumman Corp. .       490,500
   2,600 Raytheon Co. ...........       134,225
                                    ----------- 
                                      1,069,925
                                    -----------
         AUTOMOBILES--2.3%
   6,800 Chrysler Corp. .........       421,600
   7,600 General Motors Corp. ...       398,050
                                    -----------
                                        819,650
                                    -----------
         BANKS--4.0%
   6,300 Chase Manhattan Corp. ..       444,937
   5,500 NationsBank Corp. ......       454,438
  11,700 Norwest Corp. ..........       408,038
     466 Wells Fargo & Co. ......       111,316
                                    -----------
                                      1,418,729
                                    -----------
         CHEMICALS--3.7%
         E.I. Du Pont de Nemours
   5,600  & Co. .................       443,100
   8,600 PPG Industries, Inc. ...       419,250
  10,600 Praxair, Inc. ..........       447,850
                                    -----------
                                      1,310,200
                                    -----------
         COMPUTER & BUSINESS
          EQUIPMENT--1.0%
  19,500 EMC Corp. ..............       363,187
                                    -----------
         CONGLOMERATES--1.9%
   7,900 Allied Signal, Inc. ....       451,288
   6,600 Philips NV (ADR)(d).....       215,325
                                    -----------
                                        666,613
                                    -----------
         ELECTRIC UTILITIES--1.3%
  26,700 Edison International....       470,587
                                    -----------
         ELECTRONIC COMPONENTS--
          1.9%
   6,700 Intel Corp. ............       492,031
   3,700 Texas Instruments,
          Inc. ..................       184,538
                                    -----------
                                        676,569
                                    -----------
         FINANCIAL SERVICES--3.7%
   5,000 Federal Home Loan
          Mortgage Corp. ........       427,500
  13,700 Federal National
          Mortgage Association...       458,950
  13,000 Green Tree Financial
          Corp. .................       406,250
                                    -----------
                                      1,292,700
                                    -----------
         FOOD--AGRIBUSINESS--1.3%
  13,900 Penenergy Corp. ........       456,962
                                    -----------
</TABLE>
 
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>     <S>                                                         <C>
 
         FOOD & BEVERAGE--1.4%
  17,100 IBP, Inc. ...............................................   $   472,387
                                                                     -----------
         FREIGHT--TRANSPORTATION--3.9%
   5,200 Burlington Northern Santa Fe.............................       420,550
  21,000 Canadian Pacific Ltd. ...................................       462,000
   5,900 Federal Express Corp.(c).................................       483,800
                                                                     -----------
                                                                       1,366,350
                                                                     -----------
         GAS & PIPELINE UTILITIES--0.5%
   4,500 El Paso Natural Gas Co. .................................       173,250
                                                                     -----------
         HEALTH CARE--DRUGS--0.8%
  10,700 Glaxo Wellcome PLC (ADR)(d)..............................       286,225
                                                                     -----------
         HEALTH CARE--SERVICES--1.1%
  32,300 Beverly Enterprises, Inc.(c).............................       387,600
                                                                     -----------
         HOUSING & BUILDING MATERIALS--3.5%
   7,500 Armstrong World Industries, Inc. ........................       432,187
  10,100 Black & Decker Corp. ....................................       390,113
  13,900 Masco Corp. .............................................       420,475
                                                                     -----------
                                                                       1,242,775
                                                                     -----------
         HOUSEHOLD PRODUCTS--1.4%
   8,200 Premark International, Inc. .............................       151,700
   8,200 Tupperware Corp. ........................................       346,450
                                                                     -----------
                                                                         498,150
                                                                     -----------
         INSURANCE--4.6%
   9,400 ACE Ltd. ................................................       441,800
   8,800 Chubb Corp. .............................................       438,900
  11,600 Everest Reinsurance Holdings.............................       300,150
  10,400 Providian Corp. .........................................       445,900
                                                                     -----------
                                                                       1,626,750
                                                                     -----------
         LEISURE TIME--2.5%
  15,600 American Greetings Corp. ................................       427,050
  16,100 Carnival Corp. ..........................................       464,887
                                                                     -----------
                                                                         891,937
                                                                     -----------
         OIL--2.0%
   8,800 Repsol S.A., (ADR)(d)....................................       305,800
  13,400 Ultramar Corp. ..........................................       388,600
                                                                     -----------
                                                                         694,400
                                                                     -----------
         PACKAGING--1.2%
   9,500 Crown Cork & Seal, Inc. .................................       427,500
                                                                     -----------
</TABLE>
 
                See accompanying notes to financial statements. 
                                                                              55
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES BALANCED SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
  SHARES                                                              VALUE (A)
 <C>      <S>                                                        <C>
 
          RETAIL--FOOD & DRUG--3.6%
   18,500 Eckerd Corp. Delaware...................................   $   418,563
   10,600 Kroger Co. .............................................       418,700
   11,000 Melville Corp. .........................................       445,500
                                                                     -----------
                                                                       1,282,763
                                                                     -----------
          TELECOMMUNICATIONS--3.5%
   12,500 DSC Communications Corp. (Rights)(c)....................       376,563
    8,700 GTE Corp. ..............................................       389,325
   13,400 Pacific Telesis Group...................................       452,250
                                                                     -----------
                                                                       1,218,138
                                                                     -----------
          TOBACCO--3.2%
    5,200 Loews Corp. ............................................       410,150
    2,800 Philip Morris Companies, Inc. ..........................       291,200
   12,400 UST, Inc. ..............................................       424,700
                                                                     -----------
                                                                       1,126,050
                                                                     -----------
          Total Common Stocks
           (Identified Cost $18,657,639)..........................    20,239,397
                                                                     -----------
 
MEDIUM & LONG TERM BONDS & NOTES--34.4%
 
<CAPTION>
   FACE
  AMOUNT
 <C>      <S>                                                        <C>
          AEROSPACE--0.9%
 $330,000 Lockheed Martin Corporation 6.550%, 5/15/99.............       329,455
                                                                     -----------
          BANKS--3.8%
  100,000 Bankers Trust, NY Corp. 8.125%, 4/01/02.................       104,271
  350,000 Capital One Bank 6.830%, 5/17/99........................       349,422
   50,000 Chase Manhattan Corp. 9.050%, 2/01/02...................        50,716
  475,000 Household Bank FSB 6.250%, 4/01/99......................       470,241
  310,000 Mellon Bank NA 7.000%, 3/15/06..........................       302,148
   50,000 Norwest Corp. 7.650%, 3/15/05...........................        51,476
                                                                     -----------
                                                                       1,328,274
                                                                     -----------
          CABLE & MEDIA--1.0%
  350,000 TCI Communications, Inc. 7.250%, 6/15/99................       350,815
                                                                     -----------
          COMPUTER--0.8%
  300,000 Comdisco, Inc. 5.760%, 1/19/99..........................       294,360
                                                                     -----------
          ENERGY--0.4%
  125,000 Coastal Corp. 8.125%, 9/15/02...........................       130,324
   25,000 Standard Oil Co. 9.000%, 6/01/19........................        26,147
                                                                     -----------
                                                                         156,471
                                                                     -----------
</TABLE>
 
<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                            VALUE (A)
 <C>        <S>                                                     <C>
 
            FINANCE--4.9%
 $  125,000 Associates Corp. NA 8.350%, 12/22/98.................   $   130,422
    115,000 Avalon Properties, Inc. 7.375%, 9/15/02..............       113,242
    200,000 Ford Motor Credit Corp.
             6.850%, 8/15/00.....................................       200,332
    244,000 General Motors Acceptance Corp. 5.500%, 12/15/01.....       225,502
    350,000 Great Western Financial Corp. 6.125%, 6/15/98........       347,767
     50,000 International Lease Finance Corp. 8.040%, 12/01/97...        51,296
    100,000 Secured Finance Investment, Inc. 9.05%, 12/15/04.....       110,119
     50,000 Standard Credit Card 8.625%, 1/07/02.................        50,990
    300,000 WFS Financial 6.950%, 11/20/03.......................       301,968
    200,000 World Omni Automobile Lease 6.550%, 6/25/02..........       199,360
                                                                    -----------
                                                                      1,730,998
                                                                    -----------
            GOVERNMENT AGENCY--6.5%
    350,000 Federal Home Loan Banks 7.151%, 9/13/05..............       341,702
     30,000 Federal National Mortgage Association Zero Coupon
             10/10/01............................................        29,433
     25,000 United States Treasury Notes 8.250%, 7/15/98.........        25,988
    175,000 United States Treasury Notes 5.500%, 4/15/00.........       169,750
    105,000 United States Treasury Notes 6.125%, 7/31/00.........       103,836
  1,670,000 United States Treasury Notes 6.250%, 2/15/03.........     1,640,508
                                                                    -----------
                                                                      2,311,217
                                                                    -----------
            HEALTH CARE--0.1%
     50,000 Columbia/HCA Healthcare Corp. 8.020%, 8/5/02.........        52,242
                                                                    -----------
            INDUSTRIALS--2.2%
    325,000 Amerco 7.850%, 5/15/03...............................       326,313
     68,000 Anheuser Busch Companies, Inc. 8.500%, 3/01/17.......        70,818
    200,000 Martin Marietta Corp. 6.500%, 4/15/03................       194,002
    200,000 Tektronix, Inc. 7.625%, 8/15/02......................       201,280
                                                                    -----------
                                                                        792,413
                                                                    -----------
            INSURANCE--0.8%
    275,000 Travelers Aetna 6.750%, 4/15/01......................       272,998
                                                                    -----------
</TABLE>

                See accompanying notes to financial statements. 
 
56
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES BALANCED SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
MEDIUM & LONG TERM BONDS & NOTES--(CONTINUED)

<TABLE>
<CAPTION>
   FACE
  AMOUNT                                                              VALUE (A)
 <C>      <S>                                                        <C>
 
          LEISURE & LODGING--1.1%
 $100,000 Carnival Corp. 7.050%, 5/15/05..........................   $    97,628
  300,000 La Quinta Inns, Inc. 7.400%, 9/15/05....................       285,000
                                                                     -----------
                                                                         382,628
                                                                     -----------
          MORTGAGE--2.4%
  375,000 Federal Home Loan Mortgage 6.500%, 7/15/10..............       357,836
  390,220 Federal Home Loan Mortgage 6.000%, 8/15/22..............       335,344
  200,000 Federal National Mortgage Association 6.000%, 2/25/24...       165,340
                                                                     -----------
                                                                         858,520
                                                                     -----------
          MORTGAGE BACKED--1.8%
  200,000 Federal Home Loan Mortgage 8.000%, 7/15/21..............       201,874
   50,000 G.E. Capital Mortgage Inc. 10.000%, 3/25/24.............        52,500
   75,000 PaineWebber CMO Tr.
           9.000%, 10/20/03.......................................        76,945
   75,000 Westam Mortgage Financial Corp. 8.950%, 8/01/18.........        80,038
  200,000 Westam Mortgage Financial Corp. 9.400%, 12/01/18........       215,936
                                                                     -----------
                                                                         627,293
                                                                     -----------
          RETAIL STORE--1.4%
  335,000 Federated Department Stores, Inc. 8.500%, 6/15/03.......       336,186
  170,000 Sears Overseas Finance Zero Coupon 7/12/98..............       148,856
                                                                     -----------
                                                                         485,042
                                                                     -----------
          SECURITIES--3.3%
  225,000 Alex Brown, Inc. 7.625%, 8/15/05........................       225,367
  200,000 Donaldson Lufkin & Jennrette 6.875%, 11/01/05...........       189,540
  100,000 Lehman Bros. Inc. 5.750%, 11/15/98......................        97,855
  200,000 Lehman Bros. Inc. 7.375%, 5/15/07.......................       202,686
  100,000 Merrill Lynch & Co. 8.375%, 2/09/00.....................       104,409
  145,000 Salomon, Inc 7.500%, 2/01/03............................       144,037
  200,000 Smith Barney Holdings, Inc. 5.500%, 1/15/99.............       194,734
                                                                     -----------
                                                                       1,158,628
                                                                     -----------
          TECHNOLOGY--0.6%
  200,000 Digital Equipment Corp. 8.625%, 11/01/12................       201,514
                                                                     -----------
</TABLE>
 
<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 
            TELECOMMUNICATIONS--0.6%
 $  200,000 Southern Bell Telephone & Telegraph Co. 7.625%,
             3/15/13............................................   $   197,698
                                                                   -----------
            TRANSPORTATION--0.4%
     25,000 American Airlines 10.180%, 1/02/13..................        28,624
    100,000 AMR Corp 10.290%, 3/08/21...........................       121,457
                                                                   -----------
                                                                       150,081
                                                                   -----------
            UTILITIES--1.3%
    250,000 Cincinnati Gas & Electric Co. 7.375%, 11/01/01......       251,057
    195,000 Detroit Edison Co. 6.340%, 3/15/00..................       191,166
                                                                   -----------
                                                                       442,223
                                                                   -----------
            YANKEE/SUPRANATIONAL--0.1%
     50,000 SKF Aktiebolaget AB 7.625%, 7/15/03.................        50,160
                                                                   -----------
            Total Bonds & Notes
             (Identified Cost $12,211,390)......................    12,173,030
                                                                   -----------
 
SHORT-TERM INVESTMENTS--7.7%
 
  1,528,000 Repurchase Agreement with State Street Bank & Trust
             Co. dated 6/28/96 at 4.750% to be repurchased at
             $1,528,605 on 7/01/96. Collateralized by $1,600,000
             U.S. Treasury Bill due 12/19/96, with a value of
             $1,559,709.........................................     1,528,000
  1,200,000 Associates Corp. of North America 5.450%, 7/01/96...     1,200,000
                                                                   -----------
            Total Short-Term Investments
             (Identified Cost $2,728,000).......................     2,728,000
                                                                   -----------
            Total Investments--99.4%
             (Identified Cost $33,597,029(b))...................    35,140,427
            Other assets less liabilities.......................       204,642
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $35,345,069
                                                                   ===========
(a) See Note 1a.
(b) Federal Tax Information:
At June 30, 1996 the net unrealized appreciation on investments based on cost
  of $33,597,029 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $ 1,888,840
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................      (345,442)
                                                                   -----------
            Net unrealized appreciation.........................   $ 1,543,398
                                                                   ===========
</TABLE>
(c) Non-income producing security.
(d) An American Depository Receipt (ADR) is a certificate issued by a U.S.
    bank representing the right to receive securities of the foreign issuer
    described. The values of ADRs are significantly influenced by trading on
    exchanges not located in the United States or Canada.


                See accompanying notes to financial statements.
 
                                                                             57
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES BALANCED SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

 
<TABLE>
<S>                                                         <C>      <C>
ASSETS
 Investments at value.....................................           $35,140,427
 Cash.....................................................                   646
 Receivable for:
 Fund shares sold.........................................                79,480
 Securities sold..........................................               152,004
 Dividends and interest...................................               206,861
 Foreign taxes............................................                   275
 Due from advisor.........................................                    86
 Unamortized organization expense.........................                 6,703
                                                                     -----------
                                                                      35,586,482
LIABILITIES
 Payable for:
 Securities purchased.....................................  $137,992
 Fund shares redeemed.....................................    58,246
 Accrued expenses:
 Management fees..........................................    13,270
 Other expenses...........................................    31,905
                                                            --------
                                                                         241,413
                                                                     -----------
NET ASSETS................................................           $35,345,069
                                                                     ===========
 Net Assets consist of:
 Capital paid in..........................................           $33,113,070
 Undistributed net investment income......................               446,272
 Accumulated net realized gains...........................               242,329
 Unrealized appreciation on investments...................             1,543,398
                                                                     -----------
NET ASSETS................................................           $35,345,069
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($35,345,069 divided by 2,837,644 shares of beneficial
 interest)................................................           $     12.46
                                                                     ===========
Identified cost of investments............................           $33,597,029
                                                                     ===========
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                  

<TABLE>
<S>                                                      <C>       <C>
INVESTMENT INCOME
 Dividends.............................................            $  174,405(a)
 Interest..............................................               385,392
                                                                   ----------
                                                                      559,797
EXPENSES
 Management fees.......................................  $ 94,346
 Trustees' fees and expenses...........................     6,453
 Custodian.............................................    26,323
 Audit and tax services................................    10,347
 Legal.................................................     5,411
 Printing..............................................     3,056
 Amortization of organization expenses.................     1,003
 Miscellaneous.........................................     4,971
                                                         --------
  Total expenses.......................................   151,910
  Less expenses assumed by the investment adviser......   (37,335)    114,575
                                                         --------  ----------
NET INVESTMENT INCOME..................................               445,222
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on Investments--net.....................               103,879
 Unrealized appreciation on investments--net...........               515,612
                                                                   ----------
Net gain on investment transactions....................               619,491
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS.............            $1,064,713
                                                                   ==========
</TABLE>
(a)Net of foreign taxes of: $2,749.
 
                See accompanying notes to financial statements.

58
<PAGE>
 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES BALANCED SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                     SIX MONTHS
                                                        YEAR ENDED      ENDED
                                                       DECEMBER 31,   JUNE 30,
                                                           1995         1996
                                                       ------------  -----------
<S>                                                    <C>           <C>
FROM OPERATIONS
 Net investment income...............................  $   382,625   $   445,222
 Net realized gain on investments....................      426,765       103,879
 Unrealized appreciation on investments..............    1,029,622       515,612
                                                       -----------   -----------
 INCREASE IN NET ASSETS FROM OPERATIONS..............    1,839,012     1,064,713
                                                       -----------   -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income...............................     (382,625)            0
 In excess of net investment income..................       (1,297)            0
 Net realized gain on investments....................     (288,315)            0
                                                       -----------   -----------
                                                          (672,237)            0
                                                       -----------   -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares........................   18,594,352    18,604,691
 Net asset value of shares issued in connection with
  the reinvestment of:
 Distributions from net investment income............      383,922             0
 Distributions from net realized gain................      288,315             0
                                                       -----------   -----------
                                                        19,266,589    18,604,691
 Cost of shares redeemed.............................   (4,333,030)   (3,147,011)
                                                       -----------   -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.......................................   14,933,559    15,457,680
                                                       -----------   -----------
 TOTAL INCREASE IN NET ASSETS........................   16,100,334    16,522,393
NET ASSETS
 Beginning of the period.............................    2,722,342    18,822,676
                                                       -----------   -----------
 End of the period...................................  $18,822,676   $35,345,069
                                                       ===========   ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period.............................  $       251   $     1,050
                                                       ===========   ===========
 End of the period...................................  $     1,050   $   446,272
                                                       ===========   ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares......................    1,626,505     1,518,994
 Issued in connection with the reinvestment of:
 Distributions from net investment income............       32,426             0
 Distributions from net realized gain................       24,351             0
                                                       -----------   -----------
                                                         1,683,282     1,518,994
 Redeemed............................................     (382,082)     (256,443)
                                                       -----------   -----------
 Net change..........................................    1,301,200     1,262,551
                                                       ===========   ===========
</TABLE>
 
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                   OCTOBER 31, 1994(A)     YEAR     SIX MONTHS
                                         THROUGH          ENDED       ENDED
                                      DECEMBER 31,     DECEMBER 31,  JUNE 30,
                                          1994             1995        1996
                                   ------------------- ------------ ----------
<S>                                <C>                 <C>          <C>
Net Asset Value, Beginning of
 Period...........................       $10.00          $  9.94     $ 11.95
                                         ------          -------     -------
Income From Investment Operations
 Net Investment Income............         0.05             0.26        0.41
 Net Realized and Unrealized Gain
  (Loss) on Investments...........        (0.06)            2.20        0.10
                                         ------          -------     -------
 Total From Investment Operations.        (0.01)            2.46        0.51
                                         ------          -------     -------
Less Distributions
 Distributions From Net Investment
  Income..........................        (0.05)           (0.26)       0.00
 Capital Gains....................         0.00            (0.19)       0.00
                                         ------          -------     -------
 Total Distributions..............        (0.05)           (0.45)       0.00
                                         ------          -------     -------
Net Asset Value, End of Period....       $ 9.94          $ 11.95     $ 12.46
                                         ======          =======     =======
TOTAL RETURN (%)..................        (0.10)(c)        24.79        4.27(c)
Ratio of Operating Expenses to
 Average Net Assets (%)...........         0.85 (b)         0.85        0.85(b)
Ratio of Net Investment Income to
 Average Net Assets (%)...........         4.16 (b)         4.03        3.26(b)
Portfolio Turnover Rate (%).......            0 (b)           72          63(b)
Average Commission Rate (d).......          --               --      $0.0095
Net Assets, End of Period (000)...       $2,722          $18,823     $35,345
The ratios of expenses to average
 net assets without giving effect
 to the voluntary expense
 agreement described in Note 4 to
 the Financial Statements would
 have been (%)....................         3.73 (b)         1.85        1.13(b)
</TABLE>
(a) Commencement of operations.
(b) Computed on an annualized basis.
(c) Not computed on an annualized basis.
(d) For fiscal years beginning on or after September 1, 1995, a fund is
    required to disclose its average commission rate per share for trades on
    which commissions are charged. This rate generally does not reflect mark-
    ups, mark-downs, or spreads on shares traded on a principal basis.
 
                See accompanying notes to financial statements.

                                                                              59
<PAGE>
 
ZENITH BACK BAY ADVISORS MANAGED SERIES
PORTFOLIO MANAGER: PETER PALFREY; 
BACK BAY ADVISORS(R), L.P.
 
- ------------------  MARKET REVIEW
 
  
  [PHOTO OF PETER    The Back Bay Advisors Managed Series ended the first six
  PALFREY APPEARS  months of 1996 nominally behind its peer group of Lipper
  HERE]            "Flexible Funds", with a total return of 5.24%, versus the
                   comparable Lipper average of 5.41%--an underperformance of
                   17 basis points. For the 12-month period ended June 30,
                   1996, the Series remained well ahead of its peer group,
                   with a top quartile performance of 18.22% versus 15.24%
                   for the Lipper averages--an outperformance of 298 basis
                   points. During the first half of 1996, the Series' asset
                   allocation moved to a slightly greater overweight position
                   in stocks--from 67% to 69%; this was achieved through a
                   combination of bond sales and the greater relative market
- ------------------ appreciation of stock holdings. During this same period, the
duration on the bond portfolio was reduced by 0.7 years to 6.58 years and the
portfolio weighting in bonds was reduced from 33% to 29%. At the end of the
second quarter, the allocation to stocks was trimmed modestly, raising cash and
bringing equity exposure down to 69.4%.
 
  Despite being a relatively volatile period, stocks managed to extend their
bull market advance, with the S&P 500 Index/20/ (including reinvestment of
dividends) up 10.2% through June 30. Solid fundamentals (good corporate
earnings growth, improved economic outlook), coupled with record capital
inflows served to push equities to consecutive new highs, despite investor
concern over "full" valuations and increasing interest rates. Bonds, in
contrast, declined sharply over the same period, with the Lehman
Government/Corporate Index/4/ down 1.88% through June 30. The weakness in
fixed income markets reflected investor concern over the sharp rebound in U.S.
economic growth (from the somewhat anemic pace of growth in late 1995), marked
by strong payroll gains and higher than expected energy and commodity prices.
While inflation has remained below 3% on a year-over-year basis, investors
fear that tighter labor markets could lead to increased wage pressures,
answered by a corresponding shift to a more restrictive monetary policy by the
Federal Reserve Board.
 
OUTLOOK AND STRATEGY
 
  Recent volatility in equity and fixed income markets during early July
reflects increased investor uncertainty over the sustainability of the current
economic growth cycle. The depth and extent of the present stock market
correction will depend on investor reaction to the remaining second quarter
earnings announcements and on management comments about the prospects for
subsequent quarters. While it may take some time to work through this current
correction, with market conditions expected to be quite choppy through the
summer, I remain constructive on the equity market on a longer term basis.
During periods of greater investor uncertainty, larger capitalization, high
quality stocks, such as those favored by the Series, tend to outperform as
investors seek relative safety.
 
  In the credit markets, investor interest in bonds has been perked by recent
weakness in stocks, with many market pundits talking of a major asset
allocation shift. Interestingly, the equity sell off has not translated into
any meaningful, lasting support for bonds thus far. This is most likely due to
investor fear that the economy may not slow sufficiently through the remainder
of 1996 to avert Federal Reserve action and/or a pickup in inflationary
pressures. However, I expect that Gross Domestic Product (GDP) growth will
likely slow from the current 4-4.5% pace to a more sustainable 3% average pace
during the second half of the year. This is due primarily to the dampening
effect on consumer spending (housing, auto) from the 100 basis point increase
in rates thus far this year. Given that the bond market has already "priced-
in" 50 basis points of Federal Reserve monetary tightening between now and
year-end, any signs of moderating economic growth, coupled with continued
benign inflation, should be more positively received by credit market
participants. Accordingly, I have begun to position the bond portion of the
Series more aggressively, with issues that potentially perform best in a
stable to falling interest rate environment.
 
60
<PAGE>
 
A $10,000 Investment Compared to an Index        FUND FACTS
 
     [GRAPH APPEARS HERE]                        GOAL: A favorable total
                                                 return through investment in
           Zenith                                diversified portfolio. The
           Managed       S&P      Leh/gov't      Series' portfolio is expected
           Series        500/20/    corp./4/     to include a mix of
 5/01/87  $10,000     $10,000     $10,000        (1) common stocks, (2) notes
12/31/87    9,935       8,770      10,357        and bonds and (3) money
12/31/88   10,877      10,216      11,142        market instruments.
12/31/89   12,952      13,444      12,729
12/31/90   13,369      13,025      13,782        START DATE: May 1, 1987
12/31/91   16,085      16,976      16,001
12/31/92   17,142      18,268      17,213        SIZE: $151 million as of June
12/31/93   18,968      20,101      19,117        30, 1996
12/31/94   18,756      20,374      18,447
12/31/95   24,620      28,003      21,997        MANAGER: Peter Palfrey has
06/30/96   25,911      30,825      21,583        managed the Series since
                                                 January, 1994 and joined Back
                                                 Bay Advisors in 1993. Mr.
Average Annual Return                            Palfrey also manages several
                                                 other fixed income and
           Zenith    Lipper Variable Flexible    separate accounts.
     Managed Series  Portfolio Fund Average/9/
 6 mos.*    5.24%           5.41%           
   1 year  18.26%          15.24%           
  5 years  12.67%          12.12%
Since                                       
 inception 10.95%             n/a           
        *not annualized                     

  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would be
lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
                                                                              61
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--69.4% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        AEROSPACE--1.0%
  5,025 Boeing Co.................................................   $   437,803
 14,600 Rockwell International Corp...............................       835,850
  2,500 United Technologies Corp..................................       287,500
                                                                     -----------
                                                                       1,561,153
                                                                     -----------
        APPAREL--0.2%
  7,400 Melville Corp.............................................       299,700
                                                                     -----------
        AUTOMOBILE & RELATED--1.4%
 15,432 Chrysler Corp.............................................       956,784
  4,600 Ford Motor Co.............................................       148,925
 12,500 General Motors Corp.......................................       654,687
  6,750 Genuine Parts Co..........................................       308,813
                                                                     -----------
                                                                       2,069,209
                                                                     -----------
        BANKS--3.5%
 32,186 Banc One Corp.............................................     1,094,324
 10,144 Bank America Corp.........................................       768,408
  5,400 Bankers Trust New York Corp. .............................       398,925
 19,000 Citicorp..................................................     1,569,875
 10,900 J.P. Morgan & Co., Inc....................................       922,413
  7,200 Nations Bank Corp.........................................       594,900
                                                                     -----------
                                                                       5,348,845
                                                                     -----------
        BUSINESS MACHINES--1.4%
  8,500 Apple Computer............................................       178,500
 28,400 Digital Equipment Corp.(c)................................     1,278,000
  5,900 International Business Machines Corp......................       584,100
                                                                     -----------
                                                                       2,040,600
                                                                     -----------
        BUSINESS SERVICES--1.4%
 28,500 Browning Ferris Industries, Inc...........................       826,500
 10,000 Dun & Bradstreet Corp.....................................       625,000
  9,200 H & R Block, Inc..........................................       300,150
  9,500 WMX Technologies, Inc.....................................       311,125
                                                                     -----------
                                                                       2,062,775
                                                                     -----------
        CHEMICALS--3.4%
 14,200 Allied-Signals, Inc.......................................       811,175
  8,200 Dow Chemical Co...........................................       623,200
 13,700 E.I. Du Pont de Nemours & Co..............................     1,084,012
 56,000 Monsanto Co...............................................     1,820,000
 15,600 PPG Industries, Inc.......................................       760,500
                                                                     -----------
                                                                       5,098,887
                                                                     -----------
        COMMUNICATION--5.3%
 15,500 Airtouch Communications, Inc. ............................       437,875
 35,200 Ameritech Corp. ..........................................     2,090,000
 27,261 AT & T Co. ...............................................     1,690,182
 12,200 Bell Atlantic Corp. ......................................       777,750
</TABLE>
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
 16,200 Bellsouth Corp. ..........................................   $   686,475
 10,600 GTE Corp. ................................................       474,350
 14,600 NYNEX Corp. ..............................................       693,500
 15,500 Pacific Telesis Group.....................................       523,125
  7,200 SBC Comunications, Inc. ..................................       354,600
  9,700 US West, Inc. ............................................       309,188
                                                                     -----------
                                                                       8,037,045
                                                                     -----------
        CONGLOMERATES--0.7%
  2,200 ITT Corp. ................................................       145,750
 13,800 Minnesota Mining & Manufacturing..........................       952,200
                                                                     -----------
                                                                       1,097,950
                                                                     -----------
        CONSTRUCTION--1.3%
 28,600 Home Depot, Inc. .........................................     1,544,400
 14,900 Masco Corp. ..............................................       450,725
                                                                     -----------
                                                                       1,995,125
                                                                     -----------
        CONSUMER DURABLES--0.0%
    800 Whirlpool Corp. ..........................................        39,700
                                                                     -----------
        DOMESTIC OIL--1.7%
  2,400 Amoco Corp. ..............................................       173,700
  2,700 Atlantic Richfield Co. ...................................       319,950
  3,600 Halliburton Co. ..........................................       199,800
 69,300 Oryx Energy Co. ..........................................     1,126,125
    934 Santa Fe Energy, Inc.(c)..................................        11,091
  3,601 Sun, Inc. ................................................       109,380
    800 Tenneco, Inc. ............................................        40,900
 15,600 Unocal Corp. .............................................       526,500
                                                                     -----------
                                                                       2,507,446
                                                                     -----------
        DRUGS & MEDICINE--6.2%
  8,800 Abbott Laboratories.......................................       382,800
 22,000 American Home Products Corp. .............................     1,322,750
 37,100 Baxter International, Inc. ...............................     1,752,975
 15,200 Eli Lilly & Co. ..........................................       988,000
 31,500 Merck & Co., Inc. ........................................     2,035,687
 19,200 Pfizer Inc. ..............................................     1,370,400
 18,705 Pharmacia & Upjohn, Inc. .................................       830,034
 10,800 Schering Plough Corp. ....................................       677,700
                                                                     -----------
                                                                       9,360,346
                                                                     -----------
        ELECTRONICS--4.0%
 43,200 AMP, Inc. ................................................     1,733,400
  9,400 Emerson Electric Co. .....................................       849,525
 22,400 Hewlett-Packard...........................................     2,231,600
  6,400 Motorola, Inc. ...........................................       402,400
 15,400 Raytheon Co. .............................................       795,025
                                                                     -----------
                                                                       6,011,950
                                                                     -----------
</TABLE>
 
                See accompanying notes to financial statements.
 
62
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        ENERGY & UTILITIES--2.8%
 18,300 American Electric Power, Inc. ............................   $   780,037
 11,700 Consolidated Edison Co. ..................................       342,225
 40,200 Edison International......................................       708,525
 45,700 Pacific Gas & Electric Co. ...............................     1,062,525
  7,700 Public Service Enterprise Group...........................       210,788
 10,200 Southern Co. .............................................       251,175
  8,900 Texas Utilities Co. ......................................       380,475
 17,300 Unicom Corp. .............................................       482,237
                                                                     -----------
                                                                       4,217,987
                                                                     -----------
        ENERGY RAW MATERIALS--1.1%
 58,800 Occidental Petroleum Corp. ...............................     1,455,300
  3,200 Schlumberger Ltd. ........................................       269,600
                                                                     -----------
                                                                       1,724,900
                                                                     -----------
        ENTERTAINMENT--0.0%
  2,200 ITT Industry, Inc. .......................................        55,275
                                                                     -----------
        FINANCE--2.1%
 25,000 American Express Co. .....................................     1,115,625
  4,449 Dean Witter, Discover & Co. ..............................       254,705
 11,600 Federal Home Loan Mortgage Corp. .........................       991,800
 16,900 Salomon, Inc. ............................................       743,600
                                                                     -----------
                                                                       3,105,730
                                                                     -----------
        FOOD & AGRICULTURE--4.8%
 39,800 Coca Cola Co. ............................................     1,945,225
  5,000 General Mills, Inc. ......................................       272,500
 41,850 H. J. Heinz Co. ..........................................     1,271,194
 24,600 Kellogg Co. ..............................................     1,801,950
 16,200 PepsiCo, Inc. ............................................       573,075
 13,300 Ralston Purina Co. .......................................       852,862
 16,000 Sara Lee Corp. ...........................................       518,000
                                                                     -----------
                                                                       7,234,806
                                                                     -----------
        GOLD--0.2%
 18,434 Santa Fe Pacific Gold Corp. ..............................       260,380
                                                                     -----------
        INSURANCE--2.4%
 11,500 Aetna Life & Casualty Co. ................................       822,250
 10,568 Allstate Corp. ...........................................       482,165
 14,400 American General Corp. ...................................       523,800
  6,468 American International Group, Inc. .......................       637,907
  2,700 CIGNA Corp. ..............................................       318,263
  4,300 General Reinsurance Corp. ................................       654,675
  2,200 ITT Hartford Group, Inc. .................................       117,150
                                                                     -----------
                                                                       3,556,210
                                                                     -----------
        INTERNATIONAL OIL--4.9%
 11,000 Chevron Corp. ............................................       649,000
  9,400 Cooper Industries, Inc. ..................................       390,100
</TABLE>
<TABLE>
<CAPTION>
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
 25,100 Exxon Corp. ..............................................   $ 2,180,562
  7,800 Mobil Corp. ..............................................       874,575
  9,800 Royal Dutch Petroleum Co. ADR(d)..........................     1,506,750
 21,200 Texaco, Inc. .............................................     1,778,150
                                                                     -----------
                                                                       7,379,137
                                                                     -----------
        LIQUOR--0.4%
  3,300 Anheuser-Busch Companies, Inc. ...........................       247,500
 11,700 Seagram, Ltd. ............................................       393,413
                                                                     -----------
                                                                         640,913
                                                                     -----------
        MEDIA--0.6%
  3,000 Gannett Co. Inc. .........................................       212,250
 15,200 Tele-Communications, Inc. ................................       275,500
  7,200 Time Warner, Inc. ........................................       282,600
  9,700 US West, Inc. ............................................       177,025
                                                                     -----------
                                                                         947,375
                                                                     -----------
        NON-FERROUS METALS--0.7%
  8,075 Alcan Aluminum Ltd. ......................................       246,288
 14,000 Aluminum Company of America...............................       803,250
                                                                     -----------
                                                                       1,049,538
                                                                     -----------
        OFFICE EQUIPMENT--1.8%
 50,700 Xerox Corp. ..............................................     2,712,450
                                                                     -----------
        OPTICAL PHOTO, EQUIPMENT--0.2%
  3,600 Eastman Kodak Co. ........................................       279,900
                                                                     -----------
        PAPER & FOREST PRODUCTS--1.3%
 12,640 Burlington Northern Santa Fe..............................     1,022,260
  3,600 Georgia-Pacific Corp. ....................................       255,600
 11,800 International Paper Co. ..................................       435,125
  1,400 Kimberly Clark Corp. .....................................       108,150
  4,050 Weyerhaeuser Co. .........................................       172,125
                                                                     -----------
                                                                       1,993,260
                                                                     -----------
        PRODUCER OF GOODS--2.9%
  5,600 Caterpillar Inc. .........................................       379,400
 24,000 Deere & Co. ..............................................       960,000
 34,400 General Electric Co. .....................................     2,975,600
  4,200 Westinghouse Electric Corp. ..............................        78,750
                                                                     -----------
                                                                       4,393,750
                                                                     -----------
        RAILROADS & SHIPPING--0.4%
  4,500 Norfolk Southern Corp. ...................................       381,375
  4,200 Union Pacific Corp. ......................................       293,475
                                                                     -----------
                                                                         674,850
                                                                     -----------
        RESTAURANTS--0.3%
  5,000 Darden Restaurants, Inc. .................................        53,750
  9,200 McDonald's Corp. .........................................       430,100
                                                                     -----------
                                                                         483,850
                                                                     -----------
</TABLE>

                See accompanying notes to financial statements. 
 
                                                                              63
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
COMMON STOCKS--(CONTINUED)

<TABLE>
<CAPTION>
 
 SHARES                                                               VALUE (A)
 <C>    <S>                                                          <C>
        RETAIL--3.3%
 19,000 Albertsons, Inc. .........................................   $   786,125
  8,000 Dayton Hudson Corp. ......................................       825,000
 15,600 J.C. Penney Company, Inc. ................................       819,000
 38,900 Kmart Corp.(c)............................................       481,388
  7,800 May Department Stores Co. ................................       341,250
 11,400 Sears Roebuck & Co. ......................................       554,325
  5,400 The Limited, Inc. ........................................       116,100
 11,625 Toys R Us(c)..............................................       331,313
 29,200 Wal-Mart Stores, Inc. ....................................       740,950
                                                                     -----------
                                                                       4,995,451
                                                                     -----------
        SOAPS & COSMETICS--3.3%
  6,260 Bristol-Myers Squibb Co. .................................       563,400
 18,400 Gillette Co. .............................................     1,147,700
 10,400 Johnson & Johnson.........................................       514,800
 10,300 Procter & Gamble Co. .....................................       933,437
 12,400 Unilever, N.V. ...........................................     1,799,550
                                                                     -----------
                                                                       4,958,887
                                                                     -----------
        STEEL--0.9%
 64,700 USX Marathon Group........................................     1,302,087
    220 USX-US Steel Group........................................         6,243
                                                                     -----------
                                                                       1,308,330
                                                                     -----------
        TOBACCO--1.2%
  8,500 American Brands, Inc. ....................................       385,688
 13,600 Philip Morris Companies, Inc. ............................     1,414,400
                                                                     -----------
                                                                       1,800,088
                                                                     -----------
        TRAVEL & RECREATION--2.3%
 55,735 Walt Disney Co. ..........................................     3,504,338
                                                                     -----------
        Total Common Stock
         (Identified cost $67,194,984)............................   104,808,136
                                                                     -----------
</TABLE>
 
BONDS & NOTES--29.5%
 
<TABLE>
<CAPTION>
    FACE
   AMOUNT
 <C>         <S>                                                     <C>
             CORPORATE BONDS--16.5%
 $ 3,000,000 360 Communications,
              7.500%, 03/01/06.....................................    2,872,740
   2,500,000 Banco de Comercio Exterior,
              8.625%, 6/02/00......................................    2,555,275
   1,000,000 Boston Edison Co.,
              7.800%, 5/15/10......................................      942,060
   2,000,000 Cemex SA,
              8.875%, 6/10/98......................................    2,010,420
   2,000,000 Lehman Brothers Holdings, Inc.,
              8.500%, 5/01/07......................................    2,101,040
</TABLE>
<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>         <S>                                                   <C>
 $ 1,730,000 Lehman Brothers Holdings, Inc.,
              8.800%, 3/01/15...................................   $  1,898,796
   1,000,000 Maxus Energy Corp.,
              9.375%, 11/01/03..................................        965,000
   1,000,000 Paramount Communications, Inc.,
              8.250%, 8/01/22...................................        943,050
   1,485,000 Public Service Electric & Gas Co.,
              8.750%, 11/01/21..................................      1,586,648
   5,000,000 Tele-Communications, Inc.,
              9.800%, 2/01/12...................................      5,402,400
  10,000,000 Time Warner Inc.,
              Zero Coupon, 12/17/12.............................      3,625,000
      30,000 Viacom, Inc.,
              8.000%, 7/07/06...................................         27,450
                                                                   ------------
                                                                     24,929,879
                                                                   ------------
             FOREIGN--4.9%
  11,500,000 Government of Canada,
              Zero Coupon, 12/01/20(e)..........................      1,138,216
   8,500,000 Government of Canada,
              8.000%, 06/01/23(e)...............................      6,151,029
                                                                   ------------
                                                                      7,289,245
                                                                   ------------
             YANKEE--6.9%
   3,250,000 Argentina Republic,
              9.250%, 2/23/01...................................      3,107,813
   6,000,000 Hydro Quebec,
              7.500%, 4/01/16...................................      5,830,800
   1,500,000 United Mexican States,
              9.750%, 2/06/01...................................      1,492,500
                                                                   ------------
                                                                     10,431,113
                                                                   ------------
             U.S. GOVERNMENT BONDS--1.2%
     501,211 Government National Mortgage Association, 10.000%,
              9/15/18...........................................        546,786
     594,723 Government National Mortgage Association, 11.500%
              with various maturities to 2013...................        668,994
   1,500,000 United States Treasury Bond,
              Zero Coupon, 7/07/06..............................        587,790
                                                                   ------------
                                                                      1,803,570
                                                                   ------------
             Total Bonds & Notes
              (Identified Cost $43,134,047).....................     44,453,807
                                                                   ------------
</TABLE>
 
                See accompanying notes to financial statements.
 
64
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
SHORT-TERM INVESTMENT--0.5%

<TABLE>
<CAPTION>
   FACE
  AMOUNT                                                           VALUE (A)
 <C>      <S>                                                     <C>
 $825,000 American Express Credit Corp., 5.390%, 7/01/96.......   $    825,000
                                                                  ------------
          Short-Term Investment
           (Identified Cost $825,000)..........................        825,000
                                                                  ------------
          Total Investments--99.4%
           (Identified Cost $111,154,031)(b)...................    150,086,943
          Other assets less liabilities........................        863,155
                                                                  ------------
          TOTAL NET ASSETS--100%...............................   $150,950,098
                                                                  ============
(a)  See Note 1A.
(b)  Federal Tax Information:
     At June 30, 1996 the net unrealized appreciation on investments based on
     cost of $111,154,031 for federal income tax purposes was as follows:
          Aggregate gross unrealized appreciation for all
           investments in which there is an excess of value
           over tax cost.......................................   $ 41,451,115
          Aggregate gross unrealized depreciation for all
           investments in which there is an excess of tax cost
           over value..........................................     (2,518,203)
                                                                  ------------
          Net unrealized appreciation..........................   $ 38,932,912
                                                                  ============
</TABLE>
(c)  Non-income producing security.
(d)  An American Depository Receipt (ADR) is a certificate issued by a U.S.
     bank representing the right to receive securities of the foreign issuer
     described. The values of ADR's are significantly influenced by trading on
     exchanges not located in the United States or Canada.
(e)  Denominated in Canadian dollars.

                See accompanying notes to financial statements.
 
                                                                              65
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                     <C>         <C>
ASSETS
 Investments at value.................................              $150,086,943
 Cash.................................................                     3,545
 Receivable for:
 Fund shares sold.....................................                    45,938
 Dividends and interest...............................                 1,027,938
                                                                    ------------
                                                                     151,164,364
LIABILITIES
 Payable for:
 Fund shares redeemed.................................  $74,343
 Foreign withholding taxes............................      282
 Miscellaneous........................................   16,591
 Accrued expenses:
 Management fees......................................   61,555
 Deferred trustees' fees..............................   30,097
 Other expenses.......................................   31,398
                                                        -------
                                                                         214,266
                                                                    ------------
NET ASSETS............................................              $150,950,098
                                                                    ============
 Net Assets consist of:
 Capital paid in......................................              $108,119,183
 Undistributed net investment income..................                 2,793,804
 Accumulated net realized gains.......................                 1,104,183
 Unrealized appreciation on investments...............                38,932,928
                                                                    ------------
NET ASSETS............................................              $150,950,098
                                                                    ============
 Computation of offering price:
 Net asset value and redemption price per share
  ($150,950,098 divided by 877,150 shares of
  beneficial interest)................................              $     172.09
                                                                    ============
 Identified cost of investments.......................              $111,154,031
                                                                    ============
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)
<TABLE>
<S>                                                    <C>         <C>
INVESTMENT INCOME
 Dividends...........................................              $1,286,210(a)
 Interest............................................               1,929,822
                                                                   ----------
                                                                    3,216,032
EXPENSES
 Management fees.....................................  $  372,228
 Trustees' fees and expenses.........................      11,149
 Custodian...........................................      43,055
 Audit and tax services..............................       7,700
 Legal...............................................       6,150
 Printing............................................      22,909
 Miscellaneous.......................................       4,967
                                                       ----------
  Total expenses.....................................                 468,158
                                                                   ----------
NET INVESTMENT INCOME................................               2,747,874
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS,
 FORWARD CURRENCY CONTRACTS AND FOREIGN CURRENCY
 TRANSACTIONS
 Realized gain on:
 Investments--net....................................     793,554
 Foreign currency transactions--net..................     (45,625)
                                                       ----------
  Total realized gain on investments and foreign
   currency transactions.............................     747,929
                                                       ----------
 Unrealized appreciation on:
 Investments--net....................................   4,164,356
 Foreign currency transactions--net..................         (88)
                                                       ----------
  Total unrealized appreciation on investments and
   foreign currency transactions.....................   4,164,268
                                                       ----------
Net gain on investment transactions..................               4,912,197
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS...........              $7,660,071
                                                                   ==========
(a) Net of foreign taxes of: $10,837.
</TABLE> 

                See accompanying notes to financial statements.
 
66
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                    SIX MONTHS
                                                      YEAR ENDED      ENDED
                                                     DECEMBER 31,    JUNE 30,
                                                         1995          1996
                                                     ------------  ------------
<S>                                                  <C>           <C>
FROM OPERATIONS
 Net investment income.............................  $  5,487,603  $  2,747,874
 Net realized gain on investments and foreign
  currency transactions............................     2,566,425       747,929
 Unrealized appreciation on investments, and
  foreign currency transactions....................    28,568,247     4,164,268
                                                     ------------  ------------
 INCREASE IN NET ASSETS FROM OPERATIONS............    36,622,275     7,660,071
                                                     ------------  ------------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income.............................    (5,487,603)            0
 In excess of net investment income................      (212,274)            0
 Net realized gain on investments..................      (764,206)            0
                                                     ------------  ------------
                                                       (6,464,083)            0
                                                     ------------  ------------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares......................    22,221,525    10,086,880
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income..........     5,699,877             0
 Distributions from net realized gain..............       764,206             0
                                                     ------------  ------------
                                                       28,685,608    10,086,880
 Cost of shares redeemed...........................   (33,185,396)  (14,332,589)
                                                     ------------  ------------
 DECREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.....................................    (4,499,788)   (4,245,709)
                                                     ------------  ------------
 TOTAL INCREASE IN NET ASSETS......................    25,658,404     3,414,362
NET ASSETS
 Beginning of the period...........................   121,877,332   147,535,736
                                                     ------------  ------------
 End of the period.................................  $147,535,736  $150,950,098
                                                     ============  ============
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period...........................  $         85  $     45,930
                                                     ============  ============
 End of the period.................................  $     45,930  $  2,793,804
                                                     ============  ============
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares....................       150,563        60,278
 Issued in connection with the reinvestment of:
 Distributions from net investment income..........        35,150             0
 Distributions from net realized gain..............         4,713             0
                                                     ------------  ------------
                                                          190,426        60,278
 Redeemed..........................................      (223,554)      (85,395)
                                                     ------------  ------------
 Net change........................................       (33,128)      (25,117)
                                                     ============  ============
</TABLE>
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                          SIX MONTHS
                                   YEAR ENDED DECEMBER 31,                  ENDED
                          ----------------------------------------------   JUNE 30,
                           1991     1992      1993      1994      1995       1996
                          -------  -------  --------  --------  --------  ----------
<S>                       <C>      <C>      <C>       <C>       <C>       <C>
Net Asset Value,
 Beginning of Period....  $112.79  $127.87  $ 130.26  $ 137.18  $ 130.30   $ 163.52
                          -------  -------  --------  --------  --------   --------
Income From Investment
 Operations
 Net Investment Income..     6.41     5.14      4.35      5.42      6.34       3.13
 Net Realized and
  Unrealized Gain (Loss)
  on Investments........    16.23     3.45      9.58     (6.92)    34.33       5.44
                          -------  -------  --------  --------  --------   --------
 Total From Investment
  Operations............    22.64     8.59     13.93     (1.50)    40.67       8.57
                          -------  -------  --------  --------  --------   --------
Less Distributions
 Distributions From Net
  Investment Income.....    (6.41)   (5.13)    (4.36)    (5.38)    (6.34)      0.00
 Distribution in Excess
  of Net Investment
  Income................     0.00     0.00      0.00      0.00     (0.23)      0.00
 Distributions From Net
  Realized Capital
  Gains.................    (1.15)   (1.07)    (2.65)     0.00     (0.88)      0.00
                          -------  -------  --------  --------  --------   --------
 Total Distributions....    (7.56)   (6.20)    (7.01)    (5.38)    (7.45)      0.00
                          -------  -------  --------  --------  --------   --------
Net Asset Value, End of
 Period.................  $127.87  $130.26  $ 137.18  $ 130.30  $ 163.52   $ 172.09
                          =======  =======  ========  ========  ========   ========
TOTAL RETURN (%)........    20.17     6.70     10.65     (1.11)    31.26       5.24(b)
Ratio of Operating
 Expenses to Average Net
 Assets (%).............     0.55     0.54      0.53      0.54      0.64       0.63(a)
Ratio of Net Investment
 Income to Average Net
 Assets (%).............     5.45     5.32      3.65      3.98      4.06       3.69(a)
Portfolio Turnover Rate
 (%)....................       36       36        22        76        51         64(a)
Average Commission Rate
 (c)....................      --       --        --        --        --    $ 0.0555
Net Assets, End of
 Period (000)...........  $49,995  $77,575  $121,339  $121,877  $147,536   $150,950
</TABLE>
(a) Computed on an annualized basis.
(b) Not computed on an annualized basis.
(c) For fiscal years beginning on or after September 1, 1995, a fund is
    required to disclose its average commission rate per share for trades on
    which commissions are charged. This rate generally does not reflect mark-
    ups, mark-downs, or spreads on shares traded on a principal basis.

                See accompanying notes to financial statements. 

                                                                              67
<PAGE>
 
ZENITH SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES
PORTFOLIO MANAGERS: STEVEN GUTERMAN, PETER WILBY AND DAVID SCOTT;
SALOMON BROTHERS ASSET MANAGEMENT INC
                                       ----------------------------------------
- -----------------  -----------------    MARKET REVIEW
                                       ----------------------------------------
                                     
[PHOTO OF STEVEN   [PHOTO OF PETER       The Series maintained its sector
GUTERMAN  APPEARS  WILBY APPEARS       weightings in emerging market and high
HERE]              HERE]               yield debt securities throughout the
                                       first six months of the year. Credit
                                       quality continues to improve due to
                                       further strides made by U.S.
                                       corporations to strengthen balance
                                       sheets by posting higher earnings and
                                       paying down debt. The emerging markets
                                       sector continues to be viewed
                                       positively and the economic outlook
                                       for Latin American countries appears
- -----------------  -----------------   to be especially attractive. Exposure to
- -----------------  Eastern European debt was reduced at the start of the
                   second quarter in order to reap profits from a strong
                   performance in the first quarter. The Series also took
                   some gains in the non-US investment grade sector by
                   shifting assets out of Canadian government bonds which had
  [PHOTO OF        rallied relative to US Treasuries on further strides
  DAVID SCOTT      towards budget deficit reduction at both the Federal and
  APPEARS HERE]    provincial level. The investment grade sector was
                   positioned defensively throughout most of the first six
                   months as interest rates tended to spike higher each month
                   with the release of strong monthly employment reports and
                   then rally back sporadically with other, more ambiguous
- -----------------  data.
- ------------------------------------------------------------------------------- 
OUTLOOK AND STRATEGY
- ------------------------------------------------------------------------------- 
  Signs of U.S. economic strength emerged in the first half of the year,
suggesting that an accelerated pace of growth could be sustained into the
third quarter. Fueled by gains in consumption, housing, business investment
and net exports, the faster pace of growth pushed interest rates higher. We
continue to believe, however, that this stepped-up rebound will prove self-
limiting. GDP growth will likely peak and then slow toward trend levels in the
second half of the year. The high yield and emerging markets debt sectors
continue to offer attractive risk/reward opportunities and we expect to
maintain our allocations to those sectors. In the investment-grade portion of
the portfolio, we expect allocations to continue underweighting Treasuries and
overweighing mortgages and corporate bonds.
 

A $10,000 Investment Compared to an Index
          [GRAPH APPEARS HERE]

           Strategic Bond   Lehman Aggregate     FUND FACTS
            Opp. Series           Bond/3/
10/31/94      $10,000           $10,000          GOAL: A high level of total
12/31/94        9,860            10,047          return consistent with the
12/31/95       11,771            11,903          preservation of capital.
06/30/96       12,242            11,758
                                                 START DATE: October 31, 1994
 
Average Annual Return                            SIZE: $18 million as of June
                                                 30, 1996
          Strategic  Lipper Variable General
         Bond Opp.   Bond Fund Average/10/       MANAGERS: Steven Guterman,
 6 mos.*    5.53%           0.70%                Peter Wilby and David Scott
   1 year  12.16%           7.56%                have managed the Series
Since                                            since its inception in
 inception 13.91%             n/a                October 1994. Mr. Guterman,
        *not annualized                          Mr. Wilby and Mr. Scott have
                                                 managed the Salomon Brothers
                                                 Investment Series--Strategic
                                                 Bond Series since March
                                                 1995, and the North American
                                                 Funds--Strategic Series
                                                 since March 1993. Mr. Wilby
                                                 also manages the Salomon
                                                 Brothers Investment Series--
                                                 High Yield Bond Series.
 
  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
68
<PAGE>
 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
BONDS & NOTES--91.1% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
    FACE
   AMOUNT                               VALUE (A)
 <C>        <S>                        <C>
            CORPORATE BONDS--36.8%
 $  125,000 Airplane Pass Thru Trust
             10.875%, 3/15/19.......   $   130,313
    150,000 Alvey Systems, Inc.
             11.375%, 1/31/03.......       155,063
    150,000 American Media
             Operations
             11.625%, 11/15/04......       149,437
    150,000 American Skiing Co.
             12.000%, 7/15/06.......       148,125
    150,000 Americold Corp. 12.875%,
             5/01/08................       153,375
    200,000 Arch Communications
             Group
             0/10.875%, 3/15/08(q)..       105,750
    150,000 Argosy Gaming Co.
             13.250%, 6/01/04.......       153,375
    100,000 Berry Plastics 12.250%,
             4/15/04................       108,125
    150,000 Borg Warner Security
             Corp.
             9.125% 5/01/03.........       140,438
    150,000 Cablevision Systems
             Corp.
             10.500%, 5/15/16.......       145,875
    150,000 Clark Schwebel, Inc.
             10.500%, 4/15/06.......       154,875
    150,000 Cobb Theaters 10.625%,
             3/01/03................       153,750
    150,000 Cole National Group,
             Inc.
             11.250%, 10/01/01......       157,125
    240,000 CS Wireless Systems,
             Inc.
             0/11.375%, 3/01/06(q)..       124,800
    150,000 Empress River Casino
             Financial Corp.
             10.750%, 4/01/02.......       156,750
    100,000 Excide Electronics
             Group, Inc.
             11.500%, 3/15/06.......       102,500
    100,000 Finlay Fine Jewelry
             Corp.
             10.625%, 5/01/03.......        99,875
    100,000 Flagstar Corp. 10.750%,
             9/15/01................        87,500
    150,000 Four M Corp. 12.000%,
             6/01/06................       154,875
    150,000 Hayes Wheels
             International, Inc.
             11.000%, 7/15/06.......       152,062
    100,000 Herff Jones, Inc.
             11.000%, 8/15/05.......       104,875
    150,000 Hines Horticulture
             11.750%, 10/15/05......       155,438
    150,000 HMH Properties, Inc.
             9.500%, 5/15/05........       143,625
    125,000 In Flight Phone Corp.
             14.000, 5/15/02(o).....        45,000
    125,000 Intelcom Group USA, Inc.
             0/13.500%, 9/15/05(q)..        75,469
    150,000 Jitney Jungle Stores
             12.000%, 3/01/06.......       153,187
    150,000 Jordan Industries, Inc.
             10.375% 8/01/03........       143,437
    150,000 KCS Energy, Inc.
             11.000%, 1/15/03.......       158,250
    250,000 Marcus Cable Co.
             Zero Coupon 12/15/05...       155,000
    180,000 Mellon Financial Co.
             9.750%, 6/15/01........       201,191
    150,000 Norcal Waste Systems,
             Inc.
             12.500%, 11/15/05......       157,875
    150,000 Paracelsus Healthcare
             Corp.
             9.875%, 10/15/03.......       151,125
    250,000 Peoples Choice TV Corp.
             0/13.125%, 6/01/04(q)..       147,500
    150,000 Remington Product Co.
             11.000%, 5/15/06.......       149,438
</TABLE>
<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                            VALUE (A)
 <C>        <S>                                                     <C>
 $  150,000 Renco Metals, Inc. 12.000%, 7/15/00..................   $   169,313
    150,000 Revlon Worldwide Corp.
             Zero Coupon 3/15/98.................................       125,062
    150,000 Rogers Cablesystems, LTD
             10.000%, 3/15/05....................................       150,000
    150,000 Selmer, Inc. 11.000%, 5/15/05........................       156,937
    150,000 Smiths Food & Drug 11.250%, 5/15/07..................       152,250
    125,000 Southdown, Inc. 10.000%, 3/01/06.....................       123,438
    150,000 Specialty Equipment Companies, Inc.
             11.375% 12/01/03....................................       156,562
    100,000 Specialty Retailers, Inc.
             11.000%, 8/15/03....................................       102,000
    150,000 Stone Container Corp.
             10.750%, 10/01/02...................................       151,875
    150,000 Talley Manufacturing & Technology, Inc. 10.750%,
             10/15/03............................................       152,062
    150,000 Telex Communications, Inc.
             12.000%, 7/15/04....................................       159,750
    150,000 Trump Atlantic City Associates
             11.250%, 5/01/06....................................       151,125
    150,000 Twin Laboratories, Inc.
             10.250%, 5/15/06....................................       152,813
    100,000 United States Leasing International
             8.450%, 1/25/05.....................................       106,303
                                                                    -----------
                                                                      6,684,888
                                                                    -----------
            FOREIGN CORPORATE BONDS--5.0%
    150,000 Algoma Steel, Inc.
             12.375%, 7/15/02(e).................................       147,000
    250,000 Diamond Cable Communication 0/11.750%,
             12/15/05(i)(q)......................................       148,125
    300,000 International Semi Tech.
             Zero Coupon, 8/15/03(q).............................       174,375
    400,000 Korea Development Bank
             9.600%, 12/01/00....................................       440,588
                                                                    -----------
                                                                        910,088
                                                                    -----------
            FOREIGN GOVERNMENT BONDS--26.0%
    940,500 Argentina (Republic of)
             6.3125%, 3/31/05(c).................................       720,423
    186,000 Brazil (Federal Republic of)
             6.375%, 1/01/01(d)..................................       168,098
    595,336 Brazil (Federal Republic of) C Bonds 4.000%,
             4/15/14(d)..........................................       368,066
    500,000 Brazil (Federal Republic of)
             6.500%, 4/15/06(d)..................................       404,375
    250,000 Brazil (Federal Republic of)
             5.000%, 4/15/24(d)..................................       137,812
     60,000 Denmark (Kingdom of)
             9.000%, 11/15/98(f).................................        11,110
     30,000 Denmark (Kingdom of)
             7.000%, 12/15/04(f).................................         5,067
</TABLE>

                See accompanying notes to financial statements.  

                                                                              69
<PAGE>
 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
BONDS & NOTES--(CONTINUED)

<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                            VALUE (A)
 <C>        <S>                                                     <C>
            FOREIGN GOVERNMENT BONDS--(CONTINUED)
 $   50,000 Dutch Government
             6.250%, 7/15/98(k)..................................   $    30,519
    500,000 Ecuador (Republic of)
             3.250%, 2/28/25(g)..................................       179,375
    210,000 Germany (Federal Republic of)
             6.000%, 2/20/98(h)..................................       142,297
  1,150,000 Germany (Federal Republic of)
             6.000%, 4/20/98(h)..................................       779,980
    220,000 Germany (Federal Republic of)
             6.000%, 2/16/06(h)..................................       138,902
    500,000 Morocco (Kingdom of)
             4.375%, 1/01/09.....................................       363,750
    250,000 Philippines (Republic of)
             6.250%, 12/01/17(l).................................       200,312
    200,000 Poland (Republic of) 3.750%, 10/27/14(m).............       150,500
    250,000 United Mexican States
             6.250%, 12/31/19(j).................................       161,875
    430,000 United Mexican States
             11.500%, 5/15/26....................................       391,154
    500,000 Venezuela (Republic of)
             6.563%, 12/18/07(n).................................       353,812
                                                                    -----------
                                                                      4,707,427
                                                                    -----------
            U.S. GOVERNMENT BONDS--23.3%
    500,000 Federal Home Loan Bank
             6.490%, 9/08/97.....................................       503,275
     32,256 Federal National Mortgage Association 13.000%,
             11/01/15............................................        37,840
    300,000 Federal National Mortgage Association 6.500%,
             3/01/25.............................................       280,593
    149,858 Federal National Mortgage Association 7.000%,
             5/01/26.............................................       144,144
     24,683 Government National Mortgage Association 7.000%,
             4/15/24.............................................        23,688
</TABLE>
<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 $  574,560 Government National Mortgage Association 7.000%,
             5/15/26............................................   $   551,400
    150,000 United States Treasury Bonds
             6.875%, 8/15/25....................................       148,476
     90,000 United States Treasury Notes
             6.125%, 5/31/97....................................        90,300
    960,000 United States Treasury Notes
             5.625%, 2/28/01....................................       927,754
    100,000 United States Treasury Notes
             6.250%, 4/30/01....................................        99,088
  1,400,000 United States Treasury Notes
             6.875%, 5/15/06....................................     1,415,316
                                                                   -----------
                                                                     4,221,874
                                                                   -----------
            Total Bonds & Notes
             (Identified Cost $16,422,142)......................    16,524,277
                                                                   -----------
 
SHORT-TERM INVESTMENT--12.2%
 
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 $2,211,000 Repurchase agreement with Merrill Lynch & Co. dated
             6/28/96 at 5.300% to be repurchased at $2,211,977
             on 7/1/96 collateralized by $2,205,000 U.S.
             Treasury Bond 7.250% due 5/15/16 with a value of
             $2,253,951.........................................     2,211,000
                                                                   -----------
            Total Short-Term Investment
             (Identified Cost $2,211,000).......................     2,211,000
                                                                   -----------
            Total Investments--103.3%
             (Identified Cost $18,633,142)(b)...................    18,735,277
            Other assets less liabilities(p)....................      (598,047)
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $18,137,230
                                                                   ===========
</TABLE>

                See accompanying notes to financial statements. 
 
70
<PAGE>
 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
CURRENCY CONTRACTS OUTSTANDING AT JUNE 30, 1996

<TABLE>
<CAPTION>
                                       LOCAL   AGGREGATE           UNREALIZED
         CURRENCY           DELIVERY CURRENCY    FACE     TOTAL   APPRECIATION/
         CONTRACT             DATE    AMOUNT     VALUE    VALUE   DEPRECIATION
<S>                         <C>      <C>       <C>       <C>      <C>
Australian Dollar (bought)  07/22/96    26,824 $ 21,191  $ 21,049    $  (142)
Australian Dollar (sold)    07/22/96    27,689   21,542    21,729       (187)
Belgian Franc (sold)        07/22/96   115,822    3,780     3,706         74
Canadian Dollar (bought)    07/22/96   218,488  159,830   160,110        280
Canadian Dollar (sold)      07/22/96   216,635  158,939   158,752        187
Deutsche Mark (bought)      07/22/96    78,967   51,720    52,008        288
Deutsche Mark (bought)      07/22/96 1,034,620  680,000   681,412      1,412
Deutsche Mark (sold)        07/22/96   427,968  286,842   281,864      4,978
Deutsche Mark (sold)        07/22/96   108,112   71,692    71,204        488
Danish Krone (bought)       07/22/96   422,907   72,540    72,262       (278)
Danish Krone (sold)         07/22/96   552,452   95,845    94,398      1,447
Pound Sterling (bought)     07/22/96   167,397  258,963   259,916        953
Pound Sterling (sold)       07/22/96   153,141  234,719   237,780     (3,061)
Pound Sterling (sold)       07/22/96    43,864   66,673    68,107     (1,434)
Pound Sterling (sold)       07/22/96    78,089  117,680   121,247     (3,567)
Pound Sterling (sold)       07/22/96    58,493   87,447    90,821     (3,374)
Netherlands Guilder
 (bought)                   07/22/96   259,487  153,452   152,411     (1,041)
Netherlands Guilder (sold)  07/22/96   315,446  189,230   185,278      3,952
                                                                     -------
Total Appreciation on Forward Currency contracts................     $   975
                                                                     =======
</TABLE>
(a) See Note 1A.
(b) Federal Tax Information:
    At June 30, 1996 the net unrealized appreciation on investments based on
    cost of $18,633,142 for federal income tax purposes was as follows:
 
<TABLE>
    <S>                                                            <C>
    Aggregate gross unrealized appreciation for all investments in
     which there is an excess of value over tax cost.............. $ 284,901
    Aggregate gross unrealized depreciation for all investments in
     which there is an excess of tax cost over value..............  (182,766)
                                                                   ---------
    Net unrealized appreciation................................... $ 102,135
                                                                   =========
</TABLE>
(c) Denominated in Argentinian australs.
(d) Denominated in Brazilian cruzerios.
(e) Denominated in Canadian dollars.
(f) Denominated in Danish kroner.
(g) Denominated in Ecuador sucre.
(h) Denominated in German marks.
(i) Denominated in Great British pound sterling.
(j) Denominated in Mexican pesos.
(k) Denominated in Netherland guilders.
(l) Denominated in Philippine pesos.
(m) Denominated in Polish zloty.
(n) Denominated in Venezuelan bolivar.
(o) Rights attached.
(p) Including deposits in foreign denominated currencies with a value of
    $29,987 and a cost of $29,744.
(q) Step Bond; Coupon rate is zero or below market for an initial period then
    increases to a higher coupon rate at a specified date and rate.

                See accompanying notes to financial statements.
 
                                                                              71
<PAGE>
 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                       <C>        <C>
ASSETS
 Investments at value...................................             $18,735,277
 Cash...................................................                     325
 Foreign cash at value..................................                  29,987
 Receivable for:
 Fund shares sold.......................................                  33,454
 Securities sold........................................               1,560,868
 Open forward currency
  contracts--net........................................                     975
 Dividends and interest.................................                 286,768
 Foreign withholding taxes..............................                     432
 Due from advisor.......................................                   5,128
 Unamortized organization expense.......................                   6,706
                                                                     -----------
                                                                      20,659,920
LIABILITIES
 Payable for:
 Securities purchased...................................  $2,460,332
 Fund shares redeemed...................................      28,363
 Accrued expenses:
 Management fees........................................       4,970
 Other expenses.........................................      29,025
                                                          ----------
                                                                       2,522,690
                                                                     -----------
NET ASSETS..............................................             $18,137,230
                                                                     ===========
 Net Assets consist of:
 Capital paid in........................................             $17,235,189
 Undistributed net investment income....................                 592,640
 Accumulated net realized gains.........................                 206,169
 Unrealized appreciation on investments, forward
  contracts and foreign currency........................                 103,232
                                                                     -----------
NET ASSETS..............................................             $18,137,230
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($18,137,230 divided by 1,584,503 shares of beneficial
 interest)..............................................             $     11.45
                                                                     ===========
Identified cost of investments..........................             $18,633,142
                                                                     ===========
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE>
<S>                                                           <C>       <C>
INVESTMENT INCOME
 Dividends..................................................            $    150
 Interest...................................................             599,545
                                                                        --------
                                                                         599,695
EXPENSES
 Management fees............................................  $ 43,905
 Trustees' fees and expenses................................     6,384
 Custodian..................................................    29,606
 Audit and tax services.....................................     9,900
 Legal......................................................     5,411
 Printing...................................................     1,411
 Amortization of organization expenses......................     1,001
 Miscellaneous..............................................     5,302
                                                              --------
  Total expenses............................................   102,920
  Less expenses assumed by the
   investment adviser.......................................   (45,511)   57,409
                                                              --------  --------
NET INVESTMENT INCOME.......................................             542,286
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS, FORWARD
 CURRENCY CONTRACTS AND FOREIGN CURRENCY TRANSACTIONS
 Realized gain on:
 Investments--net...........................................   172,540
 Foreign currency transactions--net.........................    13,689
                                                              --------
  Total realized gain on investments and foreign currency
   transactions.............................................   186,229
                                                              --------
 Unrealized appreciation (depreciation) on:
 Investments--net...........................................   (65,644)
 Foreign currency transactions--net.........................    15,382
                                                              --------
  Total unrealized depreciation on investments and foreign
   currency transactions....................................   (50,262)
                                                              --------
Net gain on investment transactions.........................             135,967
                                                                        --------
NET INCREASE IN NET ASSETS FROM OPERATIONS..................            $678,253
                                                                        ========
</TABLE>

                See accompanying notes to financial statements.
 
72
<PAGE>
 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                    SIX MONTHS
                                                    YEAR ENDED         ENDED
                                                 DECEMBER 31, 1995 JUNE 30, 1996
                                                 ----------------- -------------
<S>                                              <C>               <C>
FROM OPERATIONS
 Net investment income.........................     $  460,904      $   542,286
 Net realized gain on investments and foreign
  currency transactions........................        248,441          186,229
 Unrealized appreciation (depreciation) on in-
  vestments, and foreign currency transactions.        208,090          (50,262)
                                                    ----------      -----------
 INCREASE IN NET ASSETS FROM OPERATIONS........        917,435          678,253
                                                    ----------      -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income.........................       (435,233)               0
 Net realized gain on investments..............       (170,001)               0
                                                    ----------      -----------
                                                      (605,234)               0
                                                    ----------      -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares..................      9,873,846       10,055,378
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income......        435,233                0
 Distributions from net realized gain..........        170,001                0
                                                    ----------      -----------
                                                    10,479,080       10,055,378
 Cost of shares redeemed.......................     (4,757,322)      (2,080,525)
                                                    ----------      -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS...........................      5,721,758        7,974,853
                                                    ----------      -----------
 TOTAL INCREASE IN NET ASSETS..................      6,033,959        8,653,106
NET ASSETS
 Beginning of the period.......................      3,450,165        9,484,124
                                                    ----------      -----------
 End of the period.............................     $9,484,124      $18,137,230
                                                    ==========      ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period.......................     $        0      $    50,354
                                                    ==========      ===========
 End of the period.............................     $   50,354      $   592,640
                                                    ==========      ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares................        919,222          895,511
 Issued in connection with the reinvestment of:
 Distributions from net investment income......         40,562                0
 Distributions from net realized gain..........         15,844                0
                                                    ----------      -----------
                                                       975,628          895,511
 Redeemed......................................       (455,476)        (185,485)
                                                    ----------      -----------
 Net change....................................        520,152          710,026
                                                    ==========      ===========
</TABLE>
 
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                  OCTOBER 31, 1994(A)  YEAR ENDED   SIX MONTHS
                                        THROUGH       DECEMBER 31,     ENDED
                                   DECEMBER 31, 1994      1995     JUNE 30, 1996
                                  ------------------- ------------ -------------
<S>                               <C>                 <C>          <C>
Net Asset Value, Beginning of
 Period.........................        $10.00           $ 9.74       $ 10.85
                                        ------           ------       -------
Income From Investment
 Operations
 Net Investment Income..........          0.12             0.58          0.87
 Net Realized and Unrealized
  Gain (Loss) on Investments....         (0.26)            1.30         (0.27)
                                        ------           ------       -------
 Total From Investment
  Operations....................         (0.14)            1.88          0.60
                                        ------           ------       -------
Less Distributions
 Distributions From Net
  Investment Income.............         (0.12)           (0.55)         0.00
 Distributions From Net Realized
  Capital Gains.................          0.00            (0.22)         0.00
                                        ------           ------       -------
 Total Distributions............         (0.12)           (0.77)         0.00
                                        ------           ------       -------
Net Asset Value, End of Period..        $ 9.74           $10.85       $ 11.45
                                        ======           ======       =======
TOTAL RETURN (%)                         (1.40)(c)        19.38          5.53(c)
Ratio of Operating Expenses to
 Average Net Assets (%).........          0.85 (b)         0.85          0.85(b)
Ratio of Net Investment Income
 to Average Net Assets (%)......          7.05 (b)         8.39          7.91(b)
Portfolio Turnover Rate (%).....           403 (b)          202           219(b)
Net Assets, End of Period (000).        $3,450           $9,484       $18,137
The ratios of expenses to
 average net assets without
 giving effect to the voluntary
 expense agreement described in
 Note 4 to the Financial
 Statements would have been (%).          2.01 (b)         2.44          1.52(b)
</TABLE>
 
(a) Commencement of operations.
(b) Computed on an annualized basis.
(c) Not computed on an annualized basis.
 

                See accompanying notes to financial statements.

                                                                              73
<PAGE>
 
ZENITH BACK BAY BOND INCOME SERIES
PORTFOLIO MANAGER: CATHY BUNTING
BACK BAY ADVISORS(R), L.P.
 
- ----------------    MARKET REVIEW
 
[PHOTO OF CATHY
BUNTING APPEARS      After rewarding investors with price gains for much of
HERE]              1995, the bond market reversed direction during the first
                   six months of 1996. Unexpected evidence of economic
                   strength fueled a climb in interest rates, tempering last
                   year's strong performance in the bond markets. Employment
                   data released in March were key among a host of indicators
                   signaling that the economy was growing at a surprisingly
                   strong pace. The good news is that inflation levels
- ----------------   remained tame in spite of the economy's vigor.
 
  Though rising interest rates create challenging conditions for fixed income
investments, corporate bonds fared markedly better than government debt in the
first half of the year. The favorable economic landscape helped cushion price
declines of corporate issues in the face of rising interest rates. However,
the Series held its own returning -1.61% compared to the Lehman Brothers
Intermediate Government/Corporate Bond Index/4/ which returned -0.21% over the
same period.
 
  The Series' focus on corporate bonds worked to its advantage during the past
six months. With 60%-70% of the portfolio devoted to corporate issues, the
Series managed to evade the steeper declines that beset government issues. All
corporate sectors benefited from the favorable economic environment and
institutional investors' increased participation in the corporate bond market,
helping to stabilize the prices of their debt.
 
  The Series took advantage of opportunities in select sectors, namely
telephone and utilities. Increasingly competitive conditions in the utility
sector prompted consolidations and restructuring, rendering these bonds more
attractive. Meanwhile, with no new supply to speak of, the balance between
supply and demand shifted in favor of utilities. Supply, in fact, had been
shrinking as many utility companies repurchased their outstanding debt. The
lower quality, BBB rated bonds continue to offer good value in this sector.
 
  The portfolio's Canadian holdings also worked well for the Series. Real
(inflation-adjusted) returns on Canadian bonds were attractive as the
inflation rate in Canada remained low. Further, the country's Quebec
Separatist referendum issue--a major source of volatility in Canada's
securities markets during 1995--has been postponed until 1998 or beyond,
improving overall investor sentiment. The sounder fiscal situation in Canada
added further to the fundamental merit of Canadian debt.
 
  Also contributing positively to the Series' performance was the average
credit quality of the portfolio--slightly lower relative to the average
quality of the Lehman Aggregate Bond Index/3/. Taking a bit more credit risk
during the six months was amply rewarded, as lower-grade bonds generally
performed better than their higher-grade counterparts.
 
  Positives aside, volatility in the cable sector took a toll on the Series'
six-month results. Specifically, Moody's--an independent bond rating agency--
unexpectedly downgraded the credit quality of TCI Communications to below
investment grade (bonds rated BBB and above are considered to be "investment
grade"). The sober effects reverberated throughout the sector, hampering the
performance of cable/media bonds as a group. We took advantage of the
consequent price weakness in the sector and added to our holdings of TCI.
 
  As always, intensive credit-by-credit research precedes all our investment
decisions. One of the largest cable companies in the nation, TCI has
demonstrated its commitment to trying to regain investment grade ratings, it
has implemented some structural changes to help improve its balance sheet.
That said, we believe the investment viability of TCI issues, as well as other
select cable bonds, remain fundamentally intact.
 
  During the period, the 5.8 year average duration of the Series was modestly
longer than the 4.8 year average of the Lehman Aggregate Bond Index/3/.
(Duration is a more precise measure than maturity of the sensitivity of bond
prices to changes in interest rates. Essentially, the longer a bond's or a
portfolio's duration, the more pronounced its reactions to interest rate
movements.) While the Series' longer duration boosted its performance last
year amidst falling interest rates, it hampered returns this year as rates
rose.
 
74
<PAGE>
 
  On the other hand, the Series' duration structure helped boost its current
yield in a rising interest rate environment. During the second half, we plan
to maintain our current duration strategy, anticipating that economic growth
will slow, while inflation levels remain subdued.
- ---------------------------------------------------------------------------- 
OUTLOOK AND STRATEGY
- ---------------------------------------------------------------------------- 
  Whether the recent pace of economic growth will translate into escalating
inflation rates is an open question. In fact, definitive signs have yet to
emerge indicating whether the recent pace of economic growth is sustainable.
Job growth--a key force behind the economy's strength--bears watching.
 
  Though the direction of interest rates over the short term is unclear, a
portfolio of quality fixed-income investments can still provide income-
oriented investors with a reliable source of regular income. In the months
ahead, thorough credit research will remain key in helping us position the
Series in the securities with potential to deliver an attractive stream of
income and a steady share price.
 
A $10,000 Investment Compared to an Index    FUND FACTS

    [GRAPH APPEARS HERE]                     GOAL: A high level of current
                                             income consistent with the
              Bond   Lehman      Cost        protection of capital and
             Income  Gov't/       of         moderate investment risk.
             Series  Corp./4/   Living/1/                                      
 6/30/86    $10,000 $10,000    $10,000       START DATE: August 26, 1983       
12/31/86     10,691  10,510     10,091       SIZE: $165.5 million as of June   
12/31/87     10,843  10,896     10,539       30, 1996                          
12/31/88     11,751  11,635     11,005                                          
12/31/89     13,196  13,119     11,516       MANAGER: Catherine Bunting,        
12/31/90     14,263  14,322     12,219       since 1989; portfolio manager of   
12/31/91     16,824  16,417     12,594       New England Bond Income Fund       
12/31/92     18,201  17,594     12,959       since 1989, she joined Back Bay    
12/31/93     20,496  19,129     13,315       Advisors in April 1987.            
12/31/94     19,807  18,756     13,671
12/31/95     24,006  21,627     14,018
06/30/96     23,276  21,582     14,301 

Average Annual Return                       
                                            
           Zenith    Lipper Variable A-Rated
         Bond Income  Corp. Bond Fund Avg./7/
 6 mos.*   -1.61%          -2.18%           
   1 year   5.48%           4.48%           
  5 years   9.64%           8.29%
 10 years   8.97%             n/a           
        *not annualized                     

  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
                                                                             75
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS BOND INCOME SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
BONDS & NOTES--94.8% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 
            CORPORATE BONDS AND NOTES--69.9%
            BROADCASTING--4.7%
 $5,520,000 Continental Cablevision, Inc., 11.000%, 6/01/07.....   $  6,244,500
  1,500,000 Continental Cablevision, Inc., 9.500%, 8/01/13......      1,631,250
                                                                   ------------
                                                                      7,875,750
                                                                   ------------
            FINANCIAL--7.8%
  4,000,000 American General Financing, 8.450%, 10/15/09........      4,433,200
  4,160,000 Associates Corp. of North America, 8.550%, 7/15/09..      4,640,771
  3,750,000 Toronto Dominion Bank, 7.875%, 8/15/04..............      3,813,375
                                                                   ------------
                                                                     12,887,346
                                                                   ------------
            FOREIGN--6.7%
  4,500,000 British Columbia Province Canada, 7.750%, 06/16/03..      3,346,177
  4,000,000 Government of Canada, 9.000%, 12/01/04(c)...........      3,192,851
  2,250,000 Government of Canada, 7.500%, 09/01/00(c)...........      1,685,102
  2,500,000 Government of Canada, 8.000%, 06/01/23(c)...........      1,809,126
  1,300,000 Ontario Hydro, 8.875%, 10/25/05(c)..................      1,009,778
                                                                   ------------
                                                                     11,043,034
                                                                   ------------
            LEISURE--2.8%
  4,500,000 Time Warrner Inc. 9.150%, 2/01/23...................      4,688,775
                                                                   ------------
            OIL AND GAS--3.6%
  3,290,000 Oryx Energy Co. 10.000%, 4/01/01....................      3,578,467
  2,250,000 Mitchell Energy & Development Corp., 9.250%,
             1/15/02............................................      2,391,143
                                                                   ------------
                                                                      5,969,610
                                                                   ------------
            PUBLISHING--3.0%
  2,150,000 Golden Books Publishing, Inc., 7.650%, 9/15/02......      1,838,250
  2,800,000 News America Holdings, Inc., 9.500%, 7/15/24........      3,097,276
                                                                   ------------
                                                                      4,935,526
                                                                   ------------
            RAILROADS--2.5%
  4,000,000 Southern Pacific Rail Corp., 9.375%, 8/15/05........      4,200,000
                                                                   ------------
</TABLE>
 
<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 
            TELECOMMUNICATIONS--11.1%
 $1,300,000 360 Communications, 7.125%, 3/01/03.................   $  1,249,027
  4,250,000 AT&T Corp., 8.350%, 1/15/25.........................      4,450,388
  3,000,000 Bellsouth Telecomm, Inc., 5.850%, 11/15/45..........      2,925,480
  1,500,000 MCI Communications Corp., 7.750%, 3/23/25...........      1,470,975
  5,035,000 Tele-Communications, Inc., 9.250%, 1/15/03..........      5,009,976
  3,500,000 US West Communication, Inc., 7.200%, 11/10/26.......      3,237,675
                                                                   ------------
                                                                     18,343,521
                                                                   ------------
            UTILITIES--(DIVERSIFIED)--8.4%
  2,200,000 Long Island Lighting Co., 8.900%, 7/15/19...........      1,992,474
  2,250,000 Long Island Lighting Co., 9.000%, 11/01/22..........      2,064,848
    625,000 New York State Electric & Gas Co., 9.875%, 2/01/20..        658,394
  4,250,000 New York State Electric & Gas Co., 8.875%, 11/01/21.      4,445,755
  5,000,000 Tennessee Valley Authority, 6.125%, 7/15/03.........      4,784,050
                                                                   ------------
                                                                     13,945,521
                                                                   ------------
            UTILITIES--(ELECTRIC)--8.2%
  3,450,000 Alabama Power Co., 8.750%, 12/01/21.................      3,553,500
  5,700,000 Arizona Public Service Co., 8.000%, 12/30/15........      5,714,706
  1,700,000 Texas Utilities Electric Co., 8.875%, 2/01/22.......      1,789,760
  2,400,000 Texas Utilities Electric Co., 8.500%, 8/01/24.......      2,464,920
                                                                   ------------
                                                                     13,522,886
                                                                   ------------
            YANKEE--11.1%
  1,500,000 Argentina Republic, 9.250%, 2/23/01.................      1,434,375
    900,000 British Columbia Hydro & Power, 12.500%, 9/01/13....      1,040,805
  1,000,000 British Columbia Hydro & Power, 12.500%, 1/15/14....      1,173,240
  1,750,000 Canadian Pacific Limited, 8.850%, 06/01/22..........      1,839,618
  1,500,000 Finland Republic, 6.950%, 2/15/26...................      1,412,385
  1,500,000 Hydro Quebec, 7.500%, 4/01/16.......................      1,457,700
  1,000,000 Maxus Energy Corp., 11.500%, 11/15/15...............      1,043,750
</TABLE>

                See accompanying notes to financial statements.
 
76
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS BOND INCOME SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
BONDS & NOTES--(CONTINUED)                

<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>        <S>                                                    <C>
 
            YANKEE--(CONTINUED)
 $  450,000 Petroleos Mexicanos,
             5.788%, 4/07/97, 144A(d),(e).......................   $    451,125
  7,600,000 Petroleos Mexicanos, 8.625%, 12/01/23...............      5,782,308
  2,500,000 Province of Quebec, 8.625%, 12/01/26................      2,701,250
                                                                   ------------
                                                                     18,336,556
                                                                   ------------
            Total Corporate Bonds and Notes
             (Identified Cost $101,828,372).....................    115,748,525
                                                                   ------------
            U.S. GOVERNMENT AND AGENCIES--24.9%
     49,826 Federal Home Loan Bank, 9.000%, 5/01/01.............         51,508
     18,974 Federal Home Loan Bank, 9.000%, 9/01/01.............         19,614
  1,500,000 Federal National Mortgage Association, 7.850%,
             9/10/04............................................      1,513,560
  8,286,789 Government National Mortgage Association,
             7.000% with various maturities
             to 2025............................................      7,952,748
  6,811,800 Government National Mortgage Association,
             7.500% with various maturities
             to 2025............................................      6,718,138
  2,116,083 Government National Mortgage Association,
             8.5000% with various maturities
             to 2022............................................      2,177,576
    244,829 Government National Mortgage Association,
             9.000%, 10/15/16...................................        256,458
  2,500,000 Student Loan Marketing Association, 7.820%,
             10/14/99...........................................      2,508,575
  1,500,000 U.S. Treasury Notes,
             6.375%, 7/15/99....................................      1,504,230
  2,500,000 U.S. Treasury Notes,
             8.500%, 11/15/00...................................      2,694,225
  3,500,000 U.S. Treasury Notes,
             8.000%, 5/15/01....................................      3,723,335
  7,000,000 U.S. Treasury Notes,
             5.750%, 8/15/03....................................      6,669,390
  5,500,000 U.S. Treasury Notes,
             6.500%, 8/15/05....................................      5,425,255
                                                                   ------------
            Total U.S. Government and Agencies (Identified Cost
             $57,696,766).......................................     41,214,612
                                                                   ------------
            Total Bonds and Notes
             (Identified Cost $159,525,138).....................    156,963,137
                                                                   ------------
</TABLE>

SHORT-TERM INVESTMENT--3.2%

<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                          VALUE (A)
 <C>        <S>                                                   <C>
 
            COMMERCIAL PAPER--3.2%
 $5,365,000 American Express Credit Corp. 5.000%, 1/02/96......   $  5,365,000
                                                                  ------------
            Total Short-Term Investment (Identified Cost
             $5,365,000).......................................      5,365,000
                                                                  ------------
            Total Investments---98.1%
             (Identified Cost $164,890,138)(b).................    162,328,137
            Other assets less liabilities......................      3,211,141
                                                                  ------------
            TOTAL NET ASSETS--100%.............................   $165,539,278
                                                                  ============
(a)  See Note 1A.
(b)  Federal Tax Information:
     At June 30, 1996 the net unrealized depreciation on investments based on
     cost of $164,890,138 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost.....................................   $    748,907
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax
             cost over value...................................     (3,310,908)
                                                                  ------------
            Net unrealized depreciation........................   $ (2,562,001)
                                                                  ============
     As of June 30, 1996, the Series had a net tax basis capital 
     loss carryforward as follows:
            Expiring December 31, 2002.........................   $    362,321
(c)  Denominated in Canadian dollars.
(d)  Security exempt from registration under rule 144A of the Securities Act
     of 1933. These securities may be resold in transactions exempt from
     registration, normally to qualified institutional buyers.
(e)  Variable or floating rate security. Rate disclosed is as of June 30,
     1996.
</TABLE> 
                See accompanying notes to financial statements.
 
                                                                             77
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS BOND INCOME SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                    <C>        <C>
ASSETS
 Investments at value................................             $162,328,137
 Cash................................................                    5,913
 Receivable for:
 Fund shares sold....................................                  106,074
 Securities sold.....................................                1,706,208
 Dividends and interest..............................                3,375,773
                                                                  ------------
                                                                   167,522,105
LIABILITIES
 Payable for:
 Securities purchased................................  $1,687,271
 Fund shares redeemed................................     151,609
 Withholding taxes...................................         158
 Accrued expenses:
 Management fees.....................................      53,544
 Deferred trustees' fees.............................      33,695
 Other expenses......................................      56,550
                                                       ----------
                                                                     1,982,827
                                                                  ------------
NET ASSETS...........................................             $165,539,278
                                                                  ============
 Net Assets consist of:
 Capital paid in.....................................             $161,935,969
 Undistributed net investment income.................                5,927,287
 Accumulated net realized gains......................                  238,039
 Unrealized depreciation on investments..............               (2,562,017)
                                                                  ------------
 NET ASSETS..........................................             $165,539,278
                                                                  ============
Computation of offering price:
Net asset value and redemption price per share
 ($165,539,278 divided by 1,548,292 shares of
 beneficial interest)................................             $     106.92
                                                                  ============
Identified cost of investments.......................             $164,890,138
                                                                  ============
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE>
<S>                                                    <C>          <C>
INVESTMENT INCOME
 Interest............................................               $ 6,299,952
EXPENSES
 Management fees.....................................  $   324,600
 Trustees' fees and expenses.........................       12,511
 Custodian...........................................       38,188
 Audit and tax services..............................        7,550
 Legal...............................................        5,088
 Printing............................................       33,055
 Miscellaneous.......................................        4,969
                                                       -----------
  Total expenses.....................................                   425,961
                                                                    -----------
NET INVESTMENT INCOME................................                 5,873,991
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
 AND FOREIGN CURRENCY TRANSACTIONS
 Realized gain on:
 Investments--net....................................      575,446
 Foreign currency transactions--net..................        4,452
                                                       -----------
  Total realized gain on investments.................      579,898
                                                       -----------
 Unrealized depreciation on:
 Investments--net....................................   (9,116,191)
 Foreign currency transactions--net..................          444
                                                       -----------
  Total unrealized depreciation on investments and
   foreign currency transactions.....................   (9,115,747)
                                                       -----------
Net loss on investment transactions..................                (8,535,849)
                                                                    -----------
NET DECREASE IN NET ASSETS FROM OPERATIONS...........               $(2,661,858)
                                                                    ===========
</TABLE>

                See accompanying notes to financial statements.
 
78
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS BOND INCOME SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                    SIX MONTHS
                                                      YEAR ENDED      ENDED
                                                     DECEMBER 31,    JUNE 30,
                                                         1995          1996
                                                     ------------  ------------
<S>                                                  <C>           <C>
FROM OPERATIONS
 Net investment income.............................  $ 10,335,393  $  5,873,991
 Net realized gain on investments and foreign
  currency transactions............................     1,559,812       579,898
 Unrealized appreciation (depreciation) on
  investments, and foreign currency transactions...    15,392,179    (9,115,747)
                                                     ------------  ------------
 INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS.    27,287,384    (2,661,858)
                                                     ------------  ------------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income.............................    (9,888,438)            0
                                                     ------------  ------------
                                                       (9,888,438)            0
                                                     ------------  ------------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares......................    46,886,957    28,541,278
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income..........     9,888,437             0
                                                     ------------  ------------
                                                       56,775,394    28,541,278
 Cost of shares redeemed...........................   (37,696,007)  (23,052,092)
                                                     ------------  ------------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.....................................    19,079,387     5,489,186
                                                     ------------  ------------
 TOTAL INCREASE IN NET ASSETS......................    36,478,333     2,827,328
NET ASSETS
 Beginning of the period...........................   126,233,617   162,711,950
                                                     ------------  ------------
 End of the period.................................  $162,711,950  $165,539,278
                                                     ============  ============
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period...........................  $          0  $     53,292
                                                     ============  ============
 End of the period.................................  $     53,292  $  5,927,287
                                                     ============  ============
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares....................       440,564       267,108
 Issued in connection with the reinvestment of:
 Distributions from net investment income..........        91,832             0
                                                     ------------  ------------
                                                          532,396       267,108
 Redeemed..........................................      (356,518)     (216,057)
                                                     ------------  ------------
 Net change........................................       175,878        51,051
                                                     ============  ============
</TABLE>
 
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                          SIX MONTHS
                                   YEAR ENDED DECEMBER 31,                  ENDED
                          ----------------------------------------------   JUNE 30,
                           1991     1992      1993      1994      1995       1996
                          -------  -------  --------  --------  --------  ----------
<S>                       <C>      <C>      <C>       <C>       <C>       <C>
Net Asset Value,
 Beginning of Period....  $ 97.61  $103.44  $ 103.47  $ 106.14  $  95.53   $ 108.67
                          -------  -------  --------  --------  --------   --------
Income From Investment
 Operations
 Net Investment Income..     8.53     7.96      5.70      7.05      7.34       3.79
 Net Realized and
  Unrealized Gain (Loss)
  on Investments........     8.90     0.51      7.38    (10.61)    12.85      (5.54)
                          -------  -------  --------  --------  --------   --------
 Total From Investment
  Operations............    17.43     8.47     13.08     (3.56)    20.19      (1.75)
                          -------  -------  --------  --------  --------   --------
Less Distributions
 Distributions From Net
  Investment Income.....    (9.47)   (6.87)    (6.20)    (7.05)    (7.05)      0.00
 Distributions in Excess
  of Net Investment
  Income................     0.00     0.00     (0.05)     0.00      0.00       0.00
 Distributions From Net
  Realized Capital
  Gains.................    (2.13)   (1.57)    (4.16)     0.00      0.00       0.00
                          -------  -------  --------  --------  --------   --------
 Total Distributions....   (11.60)   (8.44)   (10.41)    (7.05)    (7.05)      0.00
                          -------  -------  --------  --------  --------   --------
Net Asset Value, End of
 Period.................  $103.44  $103.47  $ 106.14  $  95.53  $ 108.67   $ 106.92
                          =======  =======  ========  ========  ========   ========
TOTAL RETURN (%)........    17.96     8.18     12.61     (3.36)    21.20      (1.61)(b)
Ratio of Operating
 Expenses to Average Net
 Assets (%).............     0.45     0.44      0.43      0.44      0.55       0.52 (a)
Ratio of Net Investment
 Income to Average Net
 Assets (%).............     8.27     7.70      6.47      6.75      7.22       7.22 (a)
Portfolio Turnover Rate
 (%)....................      193       71       177        82        73        103 (a)
Net Assets, End of
 Period (000)...........  $49,369  $83,057  $131,242  $126,234  $162,712   $165,539
</TABLE>
 
(a)  Computed on an annualized basis.
(b)  Not computed on an annualized basis.
 
As of January 1, 1993, the Bond Income Series discontinued the use of
  equalization accounting.

                See accompanying notes to financial statements.
 
                                                                              79
<PAGE>
 
ZENITH SALOMON BROTHERS U.S. GOVERNMENT SERIES
PORTFOLIO MANAGERS: STEVEN GUTERMAN AND ROGER LAVAN; 
SALOMON BROTHERS ASSET MANAGEMENT INC
 
- ------------------ ------------------   MARKET REVIEW
 
                  
[PHOTO OF STEVEN   [PHOTO OF ROGER       Signs of U.S. economic strength
GUTTERMAN APPEARS  LAVAN APPEARS       emerged in the first half of the year,
HERE]              HERE]               suggesting that an accelerated pace of
                                       growth could be sustained into the
                                       third quarter. Fueled by gains in
                                       consumption, housing, business
                                       investment, and net exports, the
                                       faster pace of growth pushed interest
                                       rates higher. We continue to believe,
                                       however, that this stepped-up rebound
                                       will prove self-limiting. GDP growth
                                       will likely peak and then slow toward
                                       trend levels in the second half of the
- ------------------ ------------------  year.
 
  The Series reported negative returns in the first half of the year due to
the sharp rise in interest rates. Portfolio duration varied between 3 and 4.5
years over the period while the average life was generally centered around 7
years. Portfolio holdings in the first half were mainly in U.S. Treasuries and
U.S. Agency mortgage securities. The relative weighting to mortgage securities
increased throughout the first half of the year.
 
OUTLOOK AND STRATEGY
 
  In anticipation of high yields in the short-run, we positioned the Series
defensively with a neutral duration to our benchmark. During the second
quarter, the Series overweighted mortgage-backed securities. Mortgages
continue to look attractive as higher interest rates have reduced the
incentive for homeowners to refinance their mortgages. Barring a significant
rally, mortgages will continue to perform well in the coming months and will
be favored over Treasuries in the Series. Recent economic data such as new
home sales and the employment report continue to point to strong economic
growth and a possible increase in inflation. Therefore, we remain defensive on
the market with a short to neutral duration bias in the Series.
 

A $10,000 Investment Compared to an Index

[GRAPH APPEARS HERE]


          Salomon   Lehman Intermediate      FUND FACTS
          US Gov't      Government/5/
10/31/94  $10,000        $10,000             GOAL: a high level of current
12/31/94   10,060          9,989             income consistent with the
12/31/95   11,571         11,430             preservation of capital and
06/30/96   11,445         11,446             maintenance of liquidity.
 
                                             START DATE: October 31, 1994
Average Annual Return                       
                        Lipper Variable      SIZE: $10.8 million as of June
          US Gov't       US Mortgage         30, 1996
           Series    and GNMA Average/17/   
 6 mos.*   -1.09%          -0.52%            MANAGERS: Steven Guterman and
   1 year   3.96%           4.69%            Roger Lavan have managed the
Since                                        Series since its inception in
 inception  8.44%             n/a            October, 1994. Mr. Guterman and
        *not annualized                      Mr. Lavan have also managed the
                                             Salomon Bothers Investment
                                             Series--U.S. Government Income
                                             Series since March, 1995 and the
                                             North American U.S. Government
                                             Securities Fund since January,
                                             1992. They both joined Salomon
                                             Brothers Asset Management Inc in
                                             1990.

 
  Performance numbers are net of all Series expenses but do not include any
insurance, sales or administrative charges of the variable annuity or life
insurance contracts; if these charges were included, the returns shown would
be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than the original cost.
 
80
<PAGE>
 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS U.S. GOVERNMENT SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996 (UNAUDITED)
 
BONDS & NOTES--92.7% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                            VALUE (A)
 <C>        <S>                                                     <C>
            FEDERAL AGENCY--71.6%
 $  250,000 Federal Home Loan Banks
             6.490%, 9/08/97.....................................   $   251,637
    300,000 Federal Home Loan Banks
             5.940%, 6/13/00.....................................       293,199
    374,127 Federal Home Loan Mortgage
             6.000%, 10/01/10....................................       354,254
     75,473 Federal Home Loan Mortgage
             11.750%, 12/01/13...................................        84,789
     46,855 Federal Home Loan Mortgage
             11.750%, 12/01/13...................................        52,639
  1,949,264 Federal National Mortgage Association 6.500%,
             12/01/10............................................     1,885,913
     46,457 Federal National Mortgage Association 14.500%,
             11/01/14............................................        56,736
     22,784 Federal National Mortgage Association 12.500%,
             8/01/15.............................................        26,387
    111,968 Federal National Mortgage Association 12.500%
             9/01/15.............................................       130,233
    104,117 Federal National Mortgage Association 13.000%,
             11/01/15............................................       122,143
     53,586 Federal National Mortgage Association 12.000%,
             1/01/16.............................................        61,640
     33,261 Federal National Mortgage Association 11.500%,
             4/01/19.............................................        37,419
    113,770 Federal National Mortgage Association 11.500%,
             8/01/20.............................................       127,814
    170,366 Federal National Mortgage Association 9.500%,
             8/01/22.............................................       182,398
    448,192 Federal National Mortgage Association 6.500%,
             3/01/26.............................................       419,198
  1,000,000 Federal National Mortgage Association
             Pool 6.500%, 1/1/2099...............................       936,560
     28,949 Government National Mortgage Association 7.000%,
             4/15/24.............................................        27,782
     38,868 Government National Mortgage Association 7.000%,
             3/16/26.............................................        37,300
  2,130,165 Government National Mortgage Association 7.000%,
             5/15/26.............................................     2,044,298
    350,000 Government National Mortgage Association 7.000%,
             12/15/2098..........................................       335,345
    300,000 Student Loan Marketing Association 7.500%, 3/08/00...       308,565
                                                                    -----------
                                                                      7,776,249
                                                                    -----------
</TABLE>
<TABLE>
<CAPTION>
    FACE
   AMOUNT                                                           VALUE (A)
 <C>         <S>                                                   <C>
             U.S. TREASURY--21.1%
 $ 1,000,000 U.S. Treasury Notes 6.125%, 5/31/97................   $ 1,003,330
     500,000 U.S. Treasury Notes 5.625%, 2/28/01................       483,575
     250,000 U.S. Treasury Notes 6.500%, 5/31/01................       250,188
     450,000 U.S. Treasury Notes 6.625%, 6/30/01................       452,883
     100,000 U.S. Treasury Notes 6.875%, 5/15/06................       101,094
                                                                   -----------
                                                                     2,291,070
                                                                   -----------
             Total Bonds & Notes
              (Identified Cost $10,157,140).....................    10,067,319
                                                                   -----------
 
SHORT-TERM INVESTMENT--23.2%
 
 $ 2,514,000 Repurchase agreement with Merrill Lynch dated
              6/28/96 at 5.300% to be repurchased $2,515,110 on
              7/1/96 collateralized by $2,505,000 U.S. Treasury
              Bond 7.250% due 5/15/16 valued at $2,558,357......     2,514,000
                                                                   -----------
             Total Short-Term Investment
              (Identified Cost $2,514,000)......................     2,514,000
                                                                   -----------
             Total Investments--115.9%
              (Identified Cost $12,671,140)(b)..................    12,581,319
             Other assets less liabilities......................    (1,728,675)
                                                                   -----------
             TOTAL NET ASSETS--100%.............................   $10,852,644
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
    At June 30, 1996 the net unrealized depreciation on investments based on
    cost of $12,671,140 for federal income tax purposes was as follows:
             Aggregate gross unrealized appreciation for all
              investments in which there is an excess of value
              over tax cost.....................................   $    31,287
             Aggregate gross unrealized depreciation for all
              investments in which there is an excess of tax
              cost over value...................................      (121,108)
                                                                   -----------
             Net unrealized depreciation........................   $   (89,821)
                                                                   ===========
</TABLE>

                See accompanying notes to financial statements.
 
                                                                             81
<PAGE>
 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS U.S. GOVERNMENT SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                      <C>        <C>
ASSETS
 Investments at value..................................             $12,581,319
 Cash..................................................                     980
 Receivable for:
 Fund shares sold......................................                  22,343
 Dividends and interest................................                  72,046
 Due from advisor......................................                  10,752
 Prepaid expense.......................................                   6,706
                                                                    -----------
                                                                     12,694,146
LIABILITIES
 Payable for:
 Securities purchased..................................  $1,709,699
 Fund shares redeemed..................................     104,211
 Accrued expenses:
 Management fees.......................................       1,978
 Other expenses........................................      25,614
                                                         ----------
                                                                      1,841,502
                                                                    -----------
NET ASSETS.............................................             $10,852,644
                                                                    ===========
 Net Assets consist of:
 Capital paid in.......................................             $10,728,424
 Undistributed net investment income...................                 280,229
 Accumulated net realized losses.......................                 (66,188)
 Unrealized depreciation on investments................                 (89,821)
                                                                    -----------
NET ASSETS.............................................             $10,852,644
                                                                    ===========
Computation of offering price:
Net asset value and redemption price per share
 ($10,852,644 divided by 993,945 shares of beneficial
 interest).............................................             $     10.92
                                                                    ===========
Identified cost of investments.........................             $12,671,140
                                                                    ===========
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE> 
<S>                                                          <C>      <C>
INVESTMENT INCOME
 Interest..................................................           $ 312,162
                                                                      ---------
                                                                        312,162
EXPENSES
 Management fees...........................................  $25,664
 Trustees' fees and expenses...............................    6,369
 Custodian.................................................   21,456
 Audit and tax services....................................    9,850
 Legal.....................................................    5,412
 Printing..................................................      745
 Amortization of organization expenses.....................    1,001
 Miscellaneous.............................................    4,985
                                                             -------
  Total expenses...........................................   75,482
  Less expenses assumed by the investment adviser..........  (42,814)    32,668
                                                             -------  ---------
NET INVESTMENT INCOME......................................             279,494
REALIZED AND UNREALIZED LOSS ON INVESTMENTS
 Realized loss on:
  Investments--net.........................................             (80,877)
 Unrealized depreciation on:
  Investments--net.........................................            (284,185)
                                                                      ---------
Net loss on investment transactions........................            (365,062)
                                                                      ---------
NET DECREASE IN NET ASSETS FROM OPERATIONS.................           $ (85,568)
                                                                      =========
</TABLE>

                See accompanying notes to financial statements.
 
82
<PAGE>
 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS U.S. GOVERNMENT SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                     SIX MONTHS
                                                        YEAR ENDED      ENDED
                                                       DECEMBER 31,   JUNE 30,
                                                           1995         1996
                                                       ------------  -----------
<S>                                                    <C>           <C>
FROM OPERATIONS
 Net investment income...............................  $   214,389   $   279,494
 Net realized gain (loss) on investments.............       71,273       (80,877)
 Unrealized appreciation (depreciation) on invest-
  ments..............................................      195,460      (284,185)
                                                       -----------   -----------
 INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS...      481,122       (85,568)
                                                       -----------   -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income...............................     (214,389)            0
 In excess of net investment income..................       (1,001)            0
 Net realized gain on investments....................      (50,946)            0
                                                       -----------   -----------
                                                          (266,336)            0
                                                       -----------   -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares........................    7,348,256     5,096,310
 Net asset value of shares issued in connection with
  the reinvestment of:
 Distributions from net investment income............      215,390             0
 Distributions from net realized gain................       50,946             0
                                                       -----------   -----------
                                                         7,614,592     5,096,310
 Cost of shares redeemed.............................   (2,299,033)   (1,700,134)
                                                       -----------   -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.......................................    5,315,559     3,396,176
                                                       -----------   -----------
 TOTAL INCREASE IN NET ASSETS........................    5,530,345     3,310,608
NET ASSETS
 Beginning of the period.............................    2,011,691     7,542,036
                                                       -----------   -----------
 End of the period...................................  $ 7,542,036   $10,852,644
                                                       ===========   ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the period.............................  $         0   $       735
                                                       ===========   ===========
 End of the period...................................  $       735   $   280,229
                                                       ===========   ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares......................      671,863       466,417
 Issued in connection with the reinvestment of:
 Distributions from net investment income............       19,652             0
 Distributions from net realized gain................        4,648             0
                                                       -----------   -----------
                                                           696,163       466,417
 Redeemed............................................     (214,709)     (155,934)
                                                       -----------   -----------
 Net change..........................................      481,454       310,483
                                                       ===========   ===========
</TABLE>
 
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
<TABLE>
<CAPTION>
                                   OCTOBER 31, 1994(A)     YEAR     SIX MONTHS
                                         THROUGH          ENDED       ENDED
                                      DECEMBER 31,     DECEMBER 31,  JUNE 30,
                                          1994             1995        1996
                                   ------------------- ------------ ----------
<S>                                <C>                 <C>          <C>
Net Asset Value, Beginning of Pe-
 riod............................        $10.00           $ 9.96     $ 11.04
                                         ------           ------     -------
Income From Investment Operations
 Net Investment Income...........          0.10             0.33        0.28
 Net Realized and Unrealized Gain
  (Loss) on Investments..........         (0.04)            1.16       (0.40)
                                         ------           ------     -------
 Total From Investment Opera-
  tions..........................          0.06             1.49       (0.12)
                                         ------           ------     -------
Less Distributions
 Distributions From Net Invest-
  ment Income....................         (0.10)           (0.33)       0.00
 Distributions From Net Realized
  Capital Gains..................          0.00            (0.08)       0.00
                                         ------           ------     -------
 Total Distributions.............         (0.10)           (0.41)       0.00
                                         ------           ------     -------
Net Asset Value, End of Period...        $ 9.96           $11.04     $ 10.92
                                         ======           ======     =======
TOTAL RETURN (%).................          0.60(c)         15.02       (1.09)(c)
Ratio of Operating Expenses to
 Average Net Assets (%)..........          0.70(b)          0.70        0.70(b)
Ratio of Net Investment Income to
 Average Net Assets (%)..........          5.70(b)          5.62        5.96(b)
Portfolio Turnover Rate (%)......         1,409(b)           415         421(b)
Net Assets, End of Period (000)..        $2,012           $7,542     $10,853
The ratios of expenses to average
 net assets without giving effect
 to the voluntary expense
 agreement described in Note 4 to
 the Financial Statements would
 have been (%)...................          2.54(b)          2.90        1.62(b)
</TABLE>
(a) Commencement of operations.
(b) Computed on an annualized basis.
(c) Not computed on an annualized basis.

                See accompanying notes to financial statements. 
 
                                                                              83
<PAGE>
 
ZENITH BACK BAY ADVISORS MONEY MARKET SERIES*
PORTFOLIO MANAGER: JOHN DONOVAN; 
BACK BAY ADVISORS(R), L.P.
 
- -----------------   MARKET REVIEW
 
  
 [PHOTO OF JOHN      The interest rate environment during the first half of
 DONOVAN APPEARS   1996 was notable for its high level of volatility, as the
 HERE]             economic releases presented conflicting views as to the
                   strength of the domestic economy, and political events in
                   Washington raised hopes of imminent fiscal policy reform
                   but subsequently caused them to fade away.
 
                     Based on a fourth quarter 1995 Gross Domestic Product
                   (GDP) of only 0.5% and a January economy plagued by severe
                   winter storms, the Federal Reserve Board lowered short
                   term interest rates by 25 basis points to 5.25% in late
- -----------------  January, pushing the three-month treasury bill yield to 4.89%
and the one-year treasury bill yield to 4.79% by mid-February on market
expectations of further rate cuts. However, with the return of milder weather
and the end of the General Motors strike, economic activity picked up
significantly, resulting in a respectable first quarter GDP growth rate of 2.2%.
At this point, the market's outlook for Federal Reserve policy turned to neutral
with the three-month and one-year bill yields backing up to 5.13% and 5.41%
respectively.
 
  The second quarter saw continued expansion as the important housing and
automobile sectors remained strong despite the pressures of higher interest
rates. Job growth was surprisingly solid in spite of the ongoing trend toward
downsizing in many prominent corporations, and wage pressures began to appear
in certain industries and certain areas of the country. In addition,
expectations of a fiscal drag on the economy through a balanced budget
agreement evaporated as Washington returned to politics as usual. With second
quarter GDP growth rate expected to exceed 4%, the interest rate outlook has
come full circle to where participants are now expecting an imminent Federal
Reserve tightening and have significantly backed up rates to a point where the
three-month and one-year bills are yielding 5.30% and 5.95%.
 
  The Series is using a barbell strategy to achieve an average maturity of 63
days as of the end of June. Fifty four percent of the Series is invested in
securities with maturities shorter than one month. This may give the Series
flexibility to invest in higher yielding securities quickly if the Federal
Reserve Board pushes up rates. As a hedge against the Federal Reserve Board
not tightening credit and because of the higher yield opportunities in the
longer end of the curve, 15% of the Series is invested in securities longer
than 4 months.
 
OUTLOOK AND STRATEGY
 
  The short term interest rate picture remains murky as we enter the second
half of 1996. Although concerns have arisen about a strong economy leading to
increased inflation, it is unclear whether the Federal Reserve will
necessarily have to raise rates aggressively to slow down economic growth. The
market has already priced in about 50 basis points of Federal Reserve
tightening but could certainly anticipate more if inflation concerns persist.
At present, the Series is well-positioned to take advantage of the backup in
rates.
 
* Money Market Funds are not insured or guaranteed by the U.S. Government.
  There can be no assurance that the Series will maintain a stable net asset
  value of $100.00 per share. All performance information represents past
  performance and is not indicative of future results. Investment return and
  principal value may fluctuate so that shares may be worth more or less than
  original cost.
 
FUND FACTS
 
BACK BAY ADVISORS MONEY MARKET SERIES
 
GOAL: The highest possible level of current income consistent with the
preservation of capital.
 
START DATE: August 1, 1993
 
SIZE: $100.9 million as of June 30, 1996
 
MANAGER: John Donovan has served as portfolio manager since 1995. Mr. Donovan
         joined Back Bay Advisors in 1992.
 
 
84
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISERS MONEY MARKET SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996
 
INVESTMENTS--98.7% OF TOTAL NET ASSETS

<TABLE>
<CAPTION>
    FACE                                         INTEREST MATURITY
   VALUE    DESCRIPTION                            RATE     DATE    VALUE (A)
 <C>        <S>                                  <C>      <C>      <C>
            CERTIFICATE OF DEPOSIT--10.9%
 $2,000,000 Societe Generale New York.........    5.320%  07/01/96 $  2,000,000
  1,000,000 Dresdner U.S. Finance, Inc. ......    5.320%  07/05/96    1,000,032
  2,000,000 Morgan Guaranty Trust London......    5.350%  07/15/96    2,000,008
  1,000,000 Banque National de Paris..........    5.240%  07/30/96    1,000,039
  2,000,000 Union Bank of Switzerland.........    5.300%  10/04/96    2,000,966
  1,000,000 Banque National de Paris..........    5.460%  11/14/96    1,000,052
  1,000,000 Banque National de Paris..........    5.550%  12/02/96    1,000,000
  1,000,000 Societe Generale New York.........    5.650%  04/01/97      999,228
                                                                   ------------
                                                                     11,000,325
                                                                   ------------
            Total Certificate of Deposit (Cost
             $11,000,325).....................                       11,000,325
                                                                   ------------
            CERTIFICATE OF DEPOSIT
             (EURODOLLAR)--1.0%
  1,000,000 Toronto Dominion Bank.............    5.170%  01/17/97    1,000,491
                                                                   ------------
            Total Certificate of Deposit
             (Eurodollar) (Cost $1,000,491)...                        1,000,491
                                                                   ------------
            COMMERCIAL PAPER--88.0%
            AUTOMOTIVE--9.9%
    425,000 Ford Motor Credit Corp. ..........    5.450%  07/05/96      424,743
  1,100,000 Ford Motor Credit Corp. ..........    5.290%  07/08/96    1,098,869
  1,200,000 General Motors Acceptance Corp. ..    5.320%  07/09/96    1,198,581
  1,500,000 American Honda Finance............    5.350%  07/16/96    1,496,656
  1,000,000 General Motors Acceptance Corp. ..    5.390%  07/19/96      997,305
    195,000 Ford Motor Credit Corp. ..........    5.280%  07/26/96      194,285
  1,200,000 General Motors Acceptance Corp. ..    5.400%  07/31/96    1,194,600
  1,320,000 Ford Motor Credit Corp. ..........    5.340%  08/01/96    1,314,322
  1,000,000 General Motors Acceptance Corp. ..    5.410%  08/12/96      993,688
  1,045,000 Ford Motor Credit Corp. ..........    5.400%  10/17/96    1,028,071
                                                                   ------------
                                                                      9,941,120
                                                                   ------------
            BANKING--13.8%
    330,000 Royal Bank of Canada..............    5.090%  07/01/96      330,000
  1,000,000 Societe General North America.....    4.900%  07/22/96      997,142
  2,000,000 ABN Amro North....................    5.100%  07/24/96    1,993,483
  2,000,000 Dresdner US Finance...............    5.320%  10/01/96    1,972,809
    500,000 J.P. Morgan.......................    5.300%  11/01/96      490,946
  1,500,000 ABN Amro North....................    5.290%  11/07/96    1,471,566
  1,000,000 Banque National de Paris..........    5.310%  11/21/96      978,908
  1,500,000 J.P. Morgan.......................    5.370%  12/02/96    1,465,542
  1,000,000 Dresdner US Finance...............    5.410%  12/05/96      976,406
  1,235,000 Swiss Bank Corp. New York.........    5.430%  12/27/96    1,201,656
            First National Bank North
  2,000,000  Carolina.........................    5.300%  06/03/97    2,000,000
                                                                   ------------
                                                                     13,878,458
                                                                   ------------
            DRUGS--4.3%
  1,000,000 American Home Products Corp. .....    5.350%  07/09/96      998,811
  1,500,000 American Home Products Corp. .....    5.370%  07/26/96    1,494,406
    900,000 American Home Products Corp. .....    5.400%  08/05/96      895,275
  1,000,000 American Home Products Corp. .....    5.400%  08/13/96      993,550
                                                                   ------------
                                                                      4,382,042
                                                                   ------------
</TABLE>

                See accompanying notes to financial statements.
 
                                                                              85
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MONEY MARKET SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996
 
INVESTMENTS--(CONTINUED)

<TABLE>
<CAPTION>
    FACE                                         INTEREST MATURITY
   VALUE    DESCRIPTION                            RATE     DATE    VALUE (A)
 <C>        <S>                                  <C>      <C>      <C>
            FINANCE--26.0%
 $  150,000 American Express..................    5.360%  07/02/96 $    149,978
  1,000,000 UBS Finance.......................    5.390%  07/02/96      999,850
  1,300,000 Avco Financial Services...........    5.340%  07/10/96    1,298,267
  2,000,000 Household Finance.................    5.360%  07/18/96    1,994,938
            Associates Corporation North
  1,500,000  America..........................    5.250%  07/22/96    1,495,406
  1,000,000 Avco Financial Services...........    5.370%  07/29/96      995,823
  1,500,000 Avco Financial Services...........    5.390%  08/07/96    1,491,690
            Associates Corporation North
  1,000,000  America..........................    5.290%  08/09/96      994,269
    885,000 American Express..................    5.270%  09/13/96      875,413
  1,300,000 American Express..................    5.270%  09/17/96    1,285,156
  1,000,000 Transamerica Finance Group........    5.220%  09/18/96      988,545
  1,500,000 Transamerica Finance Group........    5.300%  09/20/96    1,482,113
  1,000,000 CIT Group Hold....................    5.100%  09/27/96      987,533
    820,000 CIT Group Hold....................    5.100%  09/30/96      809,429
    900,000 American Express..................    5.280%  10/10/96      886,668
  1,000,000 Transamerica Finance Group........    5.300%  10/15/96      984,394
  1,000,000 American Express..................    5.270%  10/28/96      982,580
    710,000 Transamerica Finance Group........    5.290%  11/12/96      696,020
            International Lease Finance
  1,500,000  Corp. ...........................    5.440%  11/13/96    1,469,400
  1,000,000 General Electric Capital Corp. ...    4.940%  11/26/96      979,691
  1,000,000 General Electric Capital Corp. ...    5.230%  12/13/96      976,029
  1,000,000 General Electric Capital Corp. ...    5.600%  02/21/96      963,445
    500,000 General Electric Capital Corp. ...    5.620%  03/07/97      480,564
  2,000,000 Household Finance.................    5.460%  05/22/97    2,000,000
                                                                   ------------
                                                                     26,267,201
                                                                   ------------
            FOOD & TOBACCO--2.0%
  1,040,000 BAT Capital Corp. ................    5.280%  07/02/96    1,039,847
  1,000,000 PepsiCo, Inc. ....................    5.280%  09/03/96      990,613
                                                                   ------------
                                                                      2,030,460
                                                                   ------------
            FORESTRY--1.6%
  1,600,000 Weyerhaeuser MTG..................    5.380%  07/25/96    1,594,261
                                                                   ------------
            INSURANCE--4.4%
  1,840,000 MetLife Funding, Inc. ............    5.380%  07/09/96    1,837,800
  1,500,000 Prudential Funding Corp. .........    5.340%  07/17/96    1,496,440
  1,175,000 Prudential Funding Corp. .........    5.490%  12/30/96    1,142,388
                                                                   ------------
                                                                      4,476,628
                                                                   ------------
            OIL & GAS--1.0%
  1,000,000 Chevron Oil Finance Co. ..........    5.000%  10/11/96      985,833
                                                                   ------------
            POLLUTION CONTROL--3.4%
  1,270,000 WMX Technologies, Inc. ...........    5.340%  08/16/96    1,261,334
    290,000 WMX Technologies, Inc. ...........    5.280%  11/05/96      284,598
  1,000,000 WMX Technologies, Inc. ...........    5.420%  01/24/97      968,535
    500,000 WMX Technologies, Inc. ...........    5.630%  02/04/97      482,964
    500,000 WMX Technologies, Inc ............    5.630%  03/04/97      480,764
                                                                   ------------
                                                                      3,478,195
                                                                   ------------
</TABLE>

                See accompanying notes to financial statements. 
 
86
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MONEY MARKET SERIES)
 
INVESTMENTS AS OF JUNE 30, 1996
 
INVESTMENTS--(CONTINUED)

<TABLE>
<CAPTION>
    FACE                                          INTEREST MATURITY
   VALUE    DESCRIPTION                             RATE     DATE    VALUE (A)
 <C>        <S>                                   <C>      <C>      <C>
            RETAIL--4.0%
 $1,530,000 Sears Roebuck Corp. ...............    5.300%  07/11/96 $  1,527,748
  1,500,000 Sears Roebuck Corp. ...............    5.350%  07/12/96    1,497,548
  1,000,000 Sears Roebuck Corp. ...............    5.390%  08/15/96      993,262
                                                                    ------------
                                                                       4,018,558
                                                                    ------------
            SECURITIES--16.8%
  2,000,000 Goldman Sachs Group................    5.650%  07/01/96    2,000,000
    460,000 Lehman Brothers, Inc. .............    5.420%  07/01/96      460,000
    500,000 Merrill Lynch, Inc. ...............    5.280%  07/02/96      499,927
  1,520,000 Lehman Brothers, Inc. .............    5.350%  07/03/96    1,519,548
  1,131,000 Merrill Lynch, Inc. ...............    5.400%  07/03/96    1,130,661
  1,215,000 Smith Barney, Inc. ................    5.280%  07/03/96    1,214,644
  1,445,000 Smith Barney, Inc. ................    5.300%  07/05/96    1,444,149
  1,500,000 Smith Barney, Inc. ................    5.370%  07/08/96    1,498,434
  1,310,000 Lehman Brothers, Inc. .............    5.370%  07/09/96    1,308,437
  1,000,000 Lehman Brothers, Inc. .............    5.370%  07/10/96      998,657
  1,060,000 Merrill Lynch, Inc. ...............    5.450%  07/19/96    1,057,112
    625,000 Merrill Lynch, Inc. ...............    5.380%  07/22/96      623,039
    900,000 Merrill Lynch, Inc. ...............    5.370%  07/24/96      896,912
  1,000,000 Morgan Stanley Group...............    5.060%  08/02/96      995,502
  1,300,000 Goldman Sachs Group................    5.370%  11/22/96    1,272,076
                                                                    ------------
                                                                      16,919,098
                                                                    ------------
            TELECOMMUNICATIONS--0.8%
    825,000 Bell Atlantic Services.............    5.380%  07/23/96      822,288
                                                                    ------------
            Total Commercial Paper
             (Cost $88,794,142)................                       88,794,142
                                                                    ------------
            Total Investments--98.7%
             (Cost $100,794,958) (b)...........                      100,794,958
            Other assets less liabilities......                          100,962
                                                                    ------------
            TOTAL NET ASSETS--100%.............                     $100,895,920
                                                                    ============
</TABLE>
 
(a)  See Note 1A.
(b)  The aggregate cost for federal income tax purposes was $100,794,958.
 
                See accompanying notes to financial statements.

                                                                              87
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MONEY MARKET SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
JUNE 30, 1996 (UNAUDITED)                 
                                          

<TABLE>
<S>                                                        <C>      <C>
ASSETS
 Investments at value....................................           $100,794,958
 Cash....................................................                  3,804
 Receivable for:
 Fund shares sold........................................                682,617
 Dividends and interest..................................                227,388
                                                                    ------------
                                                                     101,708,767
LIABILITIES
 Payable for:
 Fund shares redeemed....................................  $330,537
 Dividends declared......................................   357,184
 Miscellaneous...........................................    23,792
 Accrued expenses:
 Management fees.........................................    59,938
 Deferred trustees' fees.................................    28,188
 Other expenses..........................................    13,208
                                                           --------
                                                                         812,847
                                                                    ------------
NET ASSETS...............................................           $100,895,920
                                                                    ============
 Net Assets consist of:
 Capital paid in.........................................           $100,895,920
                                                                    ------------
NET ASSETS...............................................           $100,895,920
                                                                    ============
Computation of offering price:
Net asset value and redemption price per share
 ($100,895,920 divided by 1,008,959 shares of beneficial
 interest)...............................................           $     100.00
                                                                    ============
Cost of investments......................................           $100,794,958
                                                                    ============
</TABLE>

STATEMENT OF OPERATIONS      
SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                   

<TABLE>
<S>                                                          <C>      <C>
INVESTMENT INCOME
 Interest..................................................           $2,581,876
EXPENSES
 Management fees...........................................  $163,887
 Trustees' fees and expenses...............................     9,477
 Custodian.................................................    29,996
 Audit and tax services....................................     5,762
 Legal.....................................................     4,065
 Printing..................................................    15,976
 Miscellaneous.............................................     4,971
                                                             --------
 Total expenses............................................              234,134
                                                                      ----------
NET INVESTMENT INCOME......................................            2,347,742
                                                                      ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS.................           $2,347,742
                                                                      ==========
</TABLE>

                See accompanying notes to financial statements.
 
88
<PAGE>
 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MONEY MARKET SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                    SIX MONTHS
                                                     YEAR ENDED       ENDED
                                                    DECEMBER 31,     JUNE 30,
                                                        1995           1996
                                                    -------------  ------------
<S>                                                 <C>            <C>
FROM OPERATIONS
 Net investment income............................  $   4,403,095  $  2,347,742
                                                    -------------  ------------
 Increase in net assets from operations...........      4,403,095     2,347,742
                                                    -------------  ------------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income............................     (4,403,095)   (2,347,742)
                                                    -------------  ------------
                                                       (4,403,095)   (2,347,742)
                                                    -------------  ------------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares.....................    141,012,985   105,256,018
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income.........      4,331,085     2,347,742
                                                    -------------  ------------
                                                      145,344,070   107,603,760
 Cost of shares redeemed..........................   (129,156,304)  (96,855,999)
                                                    -------------  ------------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS....................................     16,187,766    10,747,761
                                                    -------------  ------------
 TOTAL INCREASE IN NET ASSETS.....................     16,187,766    10,747,761
NET ASSETS
 Beginning of the period..........................     73,960,393    90,148,159
                                                    -------------  ------------
 End of the period................................  $  90,148,159  $100,895,920
                                                    =============  ============
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares...................      1,410,130     1,052,681
 Issued in connection with the reinvestment of:
 Distributions from net investment income.........         43,311        23,357
                                                    -------------  ------------
                                                        1,453,441     1,076,038
 Redeemed.........................................     (1,291,563)     (968,561)
                                                    -------------  ------------
 Net change.......................................        161,878       107,477
                                                    =============  ============
</TABLE>
 
FINANCIAL HIGHLIGHTS (UNAUDITED)
 
 
<TABLE>
<CAPTION>
                                                                       SIX MONTHS
                                  YEAR ENDED DECEMBER 31,                ENDED
                          -------------------------------------------   JUNE 30,
                           1991     1992     1993     1994     1995       1996
                          -------  -------  -------  -------  -------  ----------
<S>                       <C>      <C>      <C>      <C>      <C>      <C>          
Net asset value at
 beginning of period....  $100.00  $100.00  $100.00  $100.00  $100.00   $ 100.00
                          -------  -------  -------  -------  -------   --------
Income From Investment
 Operations
 Net investment income..     6.03     3.73     2.93     3.89     5.50       2.33
                          -------  -------  -------  -------  -------   --------
 Total from Investment
  Operations............     6.03     3.73     2.93     3.89     5.50       2.33
 Distributions from net
  investment income.....    (6.03)   (3.73)   (2.93)   (3.89)   (5.50)     (2.33)
                          -------  -------  -------  -------  -------   --------
 Total Distributions....    (6.03)   (3.73)   (2.93)   (3.89)   (5.50)     (2.33)
                          -------  -------  -------  -------  -------   --------
Net asset value at end
 of period..............  $100.00  $100.00  $100.00  $100.00  $100.00   $ 100.00
                          =======  =======  =======  =======  =======   ========
TOTAL RETURN (%)........     6.20     3.79     2.97     4.01     5.64       2.51(b)
Ratio of operating
 expenses to average net
 assets (%).............     0.38     0.38     0.38     0.40     0.50       0.50(a)
Ratio of net investment
 income to average net
 assets (%).............     6.01     3.71     2.93     3.89     5.50       2.33(a)
Net Assets, End of
 Period (000)...........  $58,614  $61,607  $59,044  $73,960  $90,148   $100,896
The ratios of expenses
 to average net assets
 without giving effect
 to the voluntary
 expense agreement
 described in Note 4 to
 the Financial
 Statements would have
 been (%)...............      --       --       --       --      0.51       0.50(a)
</TABLE>
 
(a) Computed on an annualized basis.
(b) Not computed on an annualized basis.

                See accompanying notes to financial statements. 
 
                                                                              89
<PAGE>
 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--JUNE 30, 1996 (UNAUDITED)
1. New England Zenith Fund (the "Fund") is organized as a Massachusetts
business trust under the laws of the Commonwealth of Massachusetts pursuant to
an Agreement and Declaration of Trust dated December 16, 1986. The Fund
succeeded to the operations of The New England Zenith Fund, Inc. on February
27, 1987. The Fund is registered under the Investment Company Act of 1940, as
amended, as a diversified, open-end management investment company.
 
Shares in the Fund are not offered directly to the general public and,
currently, are available only to certain separate accounts established by New
England Variable Life Insurance Company ("NEVLICO"), New England Mutual Life
Insurance Company ("The New England") or its subsidiaries as an investment
vehicle for variable life insurance or variable annuity products, although not
all Series are available to all such separate accounts. In the future, shares
may be offered to separate accounts of insurance companies unaffiliated with
NEVLICO or The New England.
 
The Fund's Agreement and Declaration of Trust permits the issuance of an
unlimited number of shares of beneficial interest, no par value, in separate
Series, with shares of each Series representing interests in a separate
portfolio of assets. Each Series is separately managed and has its own
investment objective and policies. The Fund (or its predecessor) began
offering shares of the Series on the dates set forth below:
 
<TABLE>
<S>                      <C>
Bond Income Series...... August 26, 1983
Capital Growth Series... August 26, 1983
Money Market Series..... August 26, 1983
Stock Index Series...... March 30, 1987
Managed Series.......... May 1, 1987
Avanti Growth Series.... April 30, 1993
Value Growth Series..... April 30, 1993
</TABLE>
<TABLE>
<S>                        <C>
Small Cap Series.........  May 1, 1994
Balanced Series..........  October 31, 1994
International Equity Se-
 ries....................  October 31, 1994
U.S. Government Series...  October 31, 1994
Strategic Bond Opportuni-
 ties Series.............  October 31, 1994
Venture Value Series.....  October 31, 1994
Equity Growth Series.....  October 31, 1994
</TABLE>
 
The following is a summary of significant accounting policies followed by the
Fund in the preparation of the Financial Statements of the Series. The
policies are in conformity with generally accepted accounting principles for
investment companies. The preparation of financial statements in accordance
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts and disclosures in
the financial statements. Actual results could differ from those estimates.
 
A. SECURITY VALUATION
 
  MONEY MARKET SERIES--The Money Market Series employs the amortized cost
  method of security valuation which, in the opinion of the Board of
  Trustees, represents the fair market value of the particular security. The
  Board monitors the deviations between the Series' net asset value per
  share, as determined by using available market quotations, and its
  amortized cost price per share. If the deviation exceeds 1/2 of 1%, the
  Board will consider what action, if any, should be initiated to provide
  fair valuation of the Series.
 
  BOND INCOME, MANAGED, BALANCED, U.S. GOVERNMENT AND STRATEGIC BOND
  OPPORTUNITIES SERIES--Debt securities (other than short-term obligations)
  are valued on the basis of valuations furnished by a pricing service,
  authorized by the Board of Trustees, which service determines valuations
  for normal, institutional-size trading units of such securities using
  market information, transactions for comparable securities and various
  relationships between securities which are generally recognized by
  institutional traders. Short-term notes are stated at amortized cost which
  approximates market value.
 
  CAPITAL GROWTH, MANAGED, STOCK INDEX, AVANTI GROWTH, VALUE GROWTH, SMALL
  CAP, BALANCED, INTERNATIONAL EQUITY, VENTURE VALUE AND EQUITY GROWTH
  SERIES--Equity securities are valued on the basis of market valuations
  furnished by a pricing service, authorized by the Board of Trustees. The
  pricing service provides the last reported sale price for securities listed
  on a national securities exchange or on the NASDAQ National Market System,
  or if there is no reported sale during the day, and in the case of over-
  the-counter securities not so listed, the last bid price. Securities for
  which current market quotations are not readily available are taken at fair
  value as determined in good faith by the Board of
 
90
<PAGE>
 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--JUNE 30, 1996--(CONTINUED) (UNAUDITED)
   Trustees, although the actual calculations may be made by persons acting
   pursuant to the direction of the Board. Short-term notes are stated at
   amortized cost which approximates market value.
 
B. FOREIGN CURRENCY TRANSLATION--The books and records of the Funds are
   maintained in U.S. dollars. The values of securities, currencies and other
   assets and liabilities denominated in currencies other than U.S. dollars
   are translated into U.S. dollars based upon foreign exchange rates
   prevailing at the end of the period. Purchases and sales of investment
   securities, income and expenses are translated on the respective dates of
   such transactions.
 
   Since the values of investment securities are presented at the foreign
   exchange rates prevailing at the end of the period, it is not practical to
   isolate that portion of the results of operations arising from changes in
   exchange rates from fluctuations arising from changes in market prices of the
   investment securities.
 
   Net realized and unrealized gains and losses on foreign currency transactions
   represent foreign exchange gains from the sale of short-term securities and
   holdings of foreign currencies, foreign currency gains and losses between
   trade dates and settlement dates on investment securities transactions, and
   the difference between the amounts of daily interest accruals on the books of
   the Fund and the amounts actually received resulting from changes in exchange
   rates on the payable date.
 
   FORWARD FOREIGN CURRENCY CONTRACTS. The Fund may use foreign currency
   contracts to facilitate transactions in foreign securities and to manage the
   Fund's currency exposure. Contracts to buy generally are used to acquire
   exposure to foreign currencies, while contracts to sell are used to hedge the
   Fund's investments against currency fluctuations. Also, a contract to buy or
   sell can offset a previous contract. These contracts involve market risk in
   excess of the unrealized gain or loss reflected in the Fund's Statements of
   Assets and Liabilities. The U.S. dollar value of the currencies the Fund has
   committed to buy or sell is shown in the Schedules of Investments under the
   caption "Forward Foreign Currency Contracts." This amount represents the
   aggregate exposure to each currency the Fund has acquired or hedged through
   currency contracts at period end. Losses may arise from changes in the value
   of the foreign currency or if the counterparties do not perform under the
   contract's terms. The U.S. dollar value of forward foreign currency contracts
   is determined using forward currency exchange rates supplied by a quotation
   service.
 
C. SECURITY TRANSACTIONS AND RELATED INVESTMENT INCOME--Security transactions
   are accounted for on the trade date (date the order to buy or sell is
   executed). Dividend income is recorded on the ex-dividend date and interest
   income is recorded on the accrual basis. In determining gain or loss on
   securities sold, the cost of securities has been determined on the
   identified cost basis.
 
D. FUTURES CONTRACTS--The Value Growth, Stock Index, Managed, Balanced,
   International Equity, U.S. Government, Strategic Bond Opportunities and
   Venture Value Series each may enter into futures contracts on the S&P 500
   Index or on interest-bearing securities or indices thereof, or on indices
   of stocks to hedge against changes in the values of securities the Series
   owns or expects to purchase. Upon entering into a futures contract, the
   Series is required to deposit with a broker an amount ("initial margin")
   equal to a certain percentage of the purchase price indicated in the
   futures contract. Subsequent payments ("variation margin") are made or
   received by the Series each day, dependent on the daily fluctuations in the
   value of the underlying security, and are recorded for financial reporting
   purposes as unrealized gains or losses by the Series. When entering into a
   closing transaction, the Series will realize, for book purposes, a gain or
   loss equal to the difference between the value of the futures contract to
   sell and the futures contract to buy. Futures contracts are valued at the
   most recent settlement price, unless such price does not reflect the fair
   market value of the contract, in which case the position will be valued by
   or under the direction of the Board of Trustees. Certain risks are
   associated with investments in futures contracts, including risk of
   imperfect correlation between the value of a position in futures contracts
   and the value of the stocks or bonds that the Series is attempting to
   hedge. In addition, there is a risk that the Series may not be able to
   close out its futures positions due to an illiquid secondary market.
 
E. REPURCHASE AGREEMENTS--The Series, through their custodian, receive
   delivery of the underlying securities collateralizing repurchase
   agreements. It is the Series' policy that the market value of the
   collateral be at least equal to 100% of the repurchase price. Each Series'
   adviser is responsible for determining that the value of the collateral is
   at all times at least equal to the repurchase price. In connection with
   transactions in repurchase agreements, if the seller defaults and the value
   of the collateral declines or if the seller enters an insolvency
   proceeding, realization of the collateral by the Series may be delayed or
   limited.
 
                                                                             91
<PAGE>
 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--JUNE 30, 1996--(CONTINUED) (UNAUDITED)
 
F. SHORT SALES AGAINST THE BOX--The Equity Growth Series may hedge against
   changes in the value of investments by engaging in short sales against the
   box. In a short sale against the box, the fund sells a borrowed security,
   while at the same time either owning an identical security or having the
   right to obtain such a security. By selling short against the box the
   equity underlying one of its convertible holdings, the Series would seek to
   offset the effect that a decline in the underlying equity might have on the
   value of the convertible security. While the short sale is outstanding, the
   Series will not dispose of the security hedged by the short sale. The
   Series is required to establish a margin account with the broker lending
   the security sold short. While the short sale is outstanding, the broker
   retains the proceeds of the short sale and the Series instructs the
   custodian to maintain in a separate account securities having a value at
   least equal to the amount of the securities sold short. The Series had no
   such transactions during the six months ended June 30, 1996.
 
G. FEDERAL TAXES--Each Series, which is a separate taxable entity, intends to
   meet the requirements of the Internal Revenue Code applicable to regulated
   investment companies and to distribute to its shareholders all of its
   taxable income and any net realized capital gains at least annually.
   Accordingly, no provision for federal income tax has been made.
 
H. DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS--Money Market Series dividends
   are declared daily to shareholders of record at the time and are paid
   monthly. Dividends and distributions are recorded by all other Series on
   the ex-dividend date. Net realized gains from security transactions are
   distributed at least annually to shareholders. The timing and
   characterization of certain income and capital gains distributions are
   determined in accordance with federal tax regulations which may differ from
   generally accepted accounting principles. Permanent book and tax basis
   differences relating to shareholder distributions will result in
   reclassification to paid in capital. These differences primarily relate to
   tax equalization, investments in mortgage backed securities and investments
   in foreign securities.
 
I. OTHER--The Money Market Series invests primarily in a portfolio of money
   market instruments maturing in 397 days or less whose ratings are within
   the two highest ratings categories by a nationally recognized rating agency
   or, if not rated, are believed to be of comparable quality. The weighted
   average maturity of the Series is less than ninety days. The ability of the
   issuers of the securities held by the Series to meet their obligations may
   be affected by foreign economic, political and legal developments in the
   case of foreign banks or of foreign branches or subsidiaries of U.S. banks
   or domestic economic developments in a specific industry, state or region.
 
2. At June 30, 1996 The New England owned an aggregate of 11 shares of the
fourteen Series and held 15,958,759 shares in separate investment accounts for
annuity contracts offered by The New England. NEVLICO, a life insurance
subsidiary of The New England, held the remaining 9,999,000 shares then
outstanding in separate investment accounts for life insurance and annuity
contracts offered by NEVLICO.
 
As long as The New England owns (directly or through NEVLICO) more than 25% of
the Fund's outstanding shares, it will be presumed to be in control (as that
term is defined by the Investment Company Act of 1940, as amended) of the
Fund.
 
3. For the six months ended June 30, 1996, purchases and sales of securities
(excluding short-term investments) for each of the Series were as follows:
 
<TABLE>
<CAPTION>
                                    PURCHASES                        SALES
                          ------------------------------ ------------------------------
         SERIES               OTHER      U.S. GOVERNMENT     OTHER      U.S. GOVERNMENT
         ------           -------------- --------------- -------------- ---------------
<S>                       <C>            <C>             <C>            <C>
Back Bay Advisors Bond
 Income.................  $   72,274,167   $20,497,109   $   58,078,109   $20,151,317
Capital Growth..........   1,325,026,661           --     1,290,107,685           --
Westpeak Stock Index....       3,834,474           --           755,737           --
Back Bay Advisors
 Managed................      47,326,703       617,880       49,938,778       113,694
Loomis Sayles Avanti
 Growth.................      33,986,799           --        23,063,576           --
Westpeak Value Growth...      43,718,750           --        31,182,194           --
Loomis Sayles Small Cap.      25,727,596           --        10,232,265           --
Loomis Sayles Balanced..      17,409,280     4,751,545        5,074,622     2,957,387
Draycott International
 Equity.................      19,325,110           --        10,470,205           --
Salomon Brothers U.S.
 Government.............             --     20,916,045              --     17,423,127
Salomon Brothers
 Strategic Bond
 Opportunities..........      13,476,185     8,315,029        7,407,314     5,633,507
Venture Value...........      22,186,884           --         2,536,982           --
Alger Equity Growth.....      61,713,743           --        27,029,125           --
</TABLE>
 
92
<PAGE>
 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--JUNE 30, 1996--(CONTINUED) (UNAUDITED)
 
Purchases and sales of corporate short-term obligations for the Money Market
Series aggregated $353,378,049 and $343,457,175, respectively.
 
Transactions in index futures contracts for the Managed Series for the six
months ended June 30, 1996 are summarized as follows:
<TABLE>
<CAPTION>
                                                          PURCHASES OF FUTURES
                                                               CONTRACTS
                                                         ----------------------
                                                                    AGGREGATE
                                                         NUMBER OF  FACE VALUE
                                                         CONTRACTS OF CONTRACTS
                                                         --------- ------------
<S>                                                      <C>       <C>
Contracts opened........................................     10    $ 3,153,870
Contracts closed........................................    (10)    (3,153,870)
                                                            ---    -----------
Open at June 30, 1996...................................      0    $         0
                                                            ===    ===========
</TABLE>
 
Transactions in forward currency contracts for the Strategic Bond
Opportunities Series for the six months ended June 30, 1996 are summarized as
follows:
<TABLE>
<CAPTION>
                                                              SALES OF CONTRACTS
                                                              ------------------
                                                               AGGREGATED FACE
                                                              VALUE OF CONTRACTS
                                                              ------------------
<S>                                                           <C>
Open at December 31, 1995....................................    $   919,184
Contracts opened.............................................      3,707,020
Contracts closed.............................................     (4,544,431)
                                                                 -----------
Open at June 30, 1996........................................    $    81,773
                                                                 ===========
</TABLE>
 
4. MANAGEMENT FEES.
 
TNE Advisers, Inc. acts as adviser to all of the Series (except the Capital
Growth Series for which Capital Growth Management, L.P. ("CGM") serves as
advisor). Separate management agreements for each Series provide for fees as
set forth below:
 
<TABLE>
<CAPTION>
                              NET FEES EARNED
                              BY TNE ADVISERS
                            FOR THE SIX MONTHS                MANAGEMENT FEE
                            ENDED JUNE 30, 1996              PAID BY SERIES TO
                          BEFORE REDUCTION DUE TO           TNE ADVISERS, INC.
         SERIES             EXPENSE LIMITS (A)           (% OF AVERAGE NET ASSETS)
         ------           ----------------------- ---------------------------------------
<S>                       <C>                     <C>
Loomis Sayles Small Cap
 Series.................         $ 85,853         1.00% all assets
Draycott International
 Equity Series..........           26,080         0.90% all assets
Alger Equity Growth
 Series.................          102,399         0.75% all assets
Loomis Sayles Avanti
 Growth Series..........           72,303         0.70% the first $200 million
                                                  0.65% the next $300 million
                                                  0.60% amounts in excess of $500 million
Venture Value Series....           73,677         0.75% all assets
Westpeak Value Growth
 Series.................           70,845         0.70% the first $200 million
                                                  0.65% the next $300 million
                                                  0.60% amounts in excess of $500 million
Westpeak Stock Index
 Series.................           47,559         0.25% all assets
Loomis Sayles Balanced
 Series.................           28,634         0.70% of all assets
Back Bay Managed Series.          210,904         0.50% of all assets
Salomon Brothers                                  0.65% of all assets
 Strategic Bond
 Opportunities Series...           20,264
Back Bay Advisors Bond
 Income Series..........          149,869         0.40% the first $400 million
                                                  0.35% the next $300 million
                                                  0.30% the next $300 million
                                                  0.25% amounts in excess of $1 billion
Salomon Brothers U.S.
 Government Series......           15,165         0.55% all assets
Back Bay Advisors Money
 Market Series..........           93,653         0.35% the first $500 million
                                                  0.30% the next $500 million
                                                  0.25% amounts in excess of $1 billion
</TABLE>
(a) There are two forms of expense limit, a Voluntary Expense Limitation and
    an Expense Deferral Arrangement. Only one pertains to each of these
    Series, as described below.
 
                                                                             93
<PAGE>
 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--JUNE 30, 1996--(CONTINUED) (UNAUDITED)
 
The Capital Growth Series pays its adviser, CGM, a management fee at an annual
rate of 0.70% of the first $200 million of average net assets, 0.65% of the
next $300 million of such assets and 0.60% of such assets in excess of $500
million. For advisory services rendered during the six months ended June 30,
1996, CGM was paid at an annual rate of 0.64% of the Capital Growth Series'
average net assets, totaling $3,093,449.
 
SUB-ADVISORY FEES. TNE Advisers, Inc. has sub-contracted day-to-day portfolio
management responsibilities to each of the following sub-advisers to manage
the Series: Loomis, Sayles & Company, L.P., for the Loomis Sayles Small Cap,
Loomis Sayles Avanti Growth and the Loomis Sayles Balanced Series, Draycott
Partners, Ltd. for the Draycott International Equity Series; Fred Alger
Management, Inc. for the Alger Equity Growth Series; Davis Selected Advisers,
L.P. for the Venture Value Series; Westpeak Investment Advisors, L.P. for the
Westpeak Value Growth and Westpeak Stock Index Series; Back Bay Advisors, L.P.
for the Back Bay Advisors Managed, Back Bay Advisors Bond Income and Back Bay
Advisors Money Market Series and Salomon Brothers Asset Management Inc, for
the Salomon Brothers Strategic Bond Opportunities and Salomon Brothers U.S.
Government Series. TNE Advisers, Inc. pays each sub-adviser at the following
rates for providing sub-advisory services to the following Series:
 
<TABLE>
<CAPTION>
                            GROSS FEES
                            EARNED BY      ANNUAL
                           SUB-ADVISOR   PERCENTAGE
                          FOR SIX MONTHS RATES PAID
                            ENDED JUNE    TO SUB-         AVERAGE DAILY NET ASSET
         SERIES              30, 1996     ADVISERS              VALUE LEVELS
         ------           -------------- ---------- ------------------------------------
<S>                       <C>            <C>        <C>
Loomis Sayles Small Cap
 Series.................      $98,286      0.55%    of the first $25 million
                                           0.50%    of the next $75 million
                                           0.45%    of the next $100 million
                                           0.40%    of amounts in excess of $200 million
Draycott International
 Equity Series..........      $74,535      0.75%    of the first $10 million
                                           0.60%    of the next $40 million
                                           0.45%    of amounts in excess of $50 million
Alger Equity Growth Se-
 ries*..................     $133,458      0.45%    of the first $100 million
                                           0.40%    of the next $400 million
                                           0.35%    of amounts in excess of $500 million
Loomis Sayles Avanti
 Growth Series..........     $125,411      0.50%    of the first $25 million
                                           0.40%    of the next $75 million
                                           0.35%    of the next $100 million
                                           0.30%    of amounts in excess of $200 million
Venture Value Series....     $110,514      0.45%    of the first $100 million
                                           0.40%    of the next $400 million
                                           0.35%    of amounts in excess of $500 million
Westpeak Value Growth
 Series.................     $123,469      0.50%    of the first $25 million
                                           0.40%    of the next $75 million
                                           0.35%    of the next $100 million
                                           0.30%    of amounts in excess of $200 million
Westpeak Stock Index Se-
 ries...................      $31,704      0.10%    of all assets
Loomis Sayles Balanced
 Series.................      $65,712      0.50%    of the first $25 million
                                           0.40%    of the next $75 million
                                           0.30%    of amounts in excess of $100 million
Back Bay Advisors Man-
 aged Series............     $161,324      0.25%    of the first $50 million
                                           0.20%    of amounts in excess of $50 million
</TABLE>
- -------
* During the period January 1, 1996 through May 1, 1996 the sub-advisory fees
  for the Alger Equity Growth Series were: 0.45% of the Series' first $10
  million of average daily net assets; 0.40% of the next $90 million of such
  assets, 0.35% of the next $150 million of such assets, 0.30% of the next
  $250 million of such assets and 0.25% of such assets in excess of $500
  million.
 
94
<PAGE>
 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--JUNE 30, 1996--(CONTINUED) (UNAUDITED)
<TABLE>
<CAPTION>
                            GROSS FEES
                             EARNED BY      ANNUAL
                            SUB-ADVISOR   PERCENTAGE
                          FOR SIX MONTHS  RATES PAID
                            ENDED JUNE     TO SUB-         AVERAGE DAILY NET ASSET
         SERIES              30, 1996      ADVISERS              VALUE LEVELS
         ------           --------------- ---------- ------------------------------------
<S>                       <C>             <C>        <C>
Salomon Brothers Strate-
 gic Bond Opportunities
 Series.................      $23,641       0.35%    of the first $50 million
                                            0.30%    of the next $150 million
                                            0.25%    of the next $300 million
                                            0.20%    of amounts in excess of $500 million
Back Bay Advisors Bond
 Income Series..........     $174,731       0.25%    of the first $50 million
                                            0.20%    of the next $200 million
                                            0.15%    of amounts in excess of $250 million
Salomon Brothers U.S.
 Government Series......      $10,499       0.225%   of the first $200 million
                                            0.150%   of the next $300 million
                                            0.100%   of amounts in excess of $500 million
Back Bay Advisors Money
 Market Series..........      $70,234       0.15%    of the first $100 million
                                            0.10%    of amounts in excess of $100 million
</TABLE>
 
VOLUNTARY EXPENSE LIMITATION AND EXPENSE DEFERRAL AGREEMENT.
 
Each Series (except the Capital Growth Series) is subject to one of two forms
of expense limit. The first form of expense limit is a Voluntary Expense
Limitation, which relates to the Loomis Sayles Avanti Growth Series, Westpeak
Value Growth Series, Westpeak Stock Index Series, Back Bay Advisors Managed,
Back Bay Advisors Bond Income and Back Bay Advisors Money Market Series.
Pursuant to this agreement TNE Advisers, Inc. bears expenses (other than
advisory fees and any brokerage costs, interest, taxes or extraordinary
expenses) of the Series in excess of 0.15% of the respective Series' average
daily net assets. In the case of the Loomis Sayles Small Cap Series, TNE
Advisers, Inc. bears all the expenses (other than any brokerage costs,
interest, taxes or extraordinary expenses) of the Series in excess of 1.00% of
the Series' average daily net assets. Similar Voluntary Expense Limitations
with The New England were in effect with respect to the Capital Growth Series
from November 1, 1994 to April 30, 1996 and with respect to the Back Bay
Advisors Money Market, Back Bay Advisors Bond Income, Back Bay Advisors
Managed and Westpeak Stock Index Series from November 1, 1994 to April 30,
1995 and with respect to the Loomis Sayles Small Cap, Loomis Sayles Avanti
Growth and Westpeak Value Growth Series from December 1, 1994 to April 30,
1995.
 
The second form of expense limit is an Expense Deferral Agreement which has
been in effect since November 1, 1994 and relates to the Draycott
International Equity Series, Alger Equity Growth Series, Venture Value Series,
Loomis Sayles Balanced Series, Salomon Brothers Strategic Bond Opportunities
Series, and Salomon Brothers U.S. Government Series. Under this arrangement,
which TNE Advisers, Inc. can terminate at any time, TNE Advisers, Inc. has
agreed to pay expenses of the Series' operations (exclusive of any brokerage
costs, interest, taxes or extraordinary expenses) in excess of the annual
percentages of the Series net assets set forth below, subject to the
obligation of the Series to repay TNE Advisers, Inc. such expenses in future
years, if any, when the Series' expenses fall below that percentage; provided,
however, that no Series is obligated to repay any expenses paid by TNE
Advisers, Inc. more than two years after the end of the fiscal year in which
such expenses were incurred. The percentage applicable to each Series are as
follows:
 
<TABLE>
<CAPTION>
                                                                        % OF
                                                                      AVERAGE
                SERIES                                               NET ASSETS
                ------                                               ----------
       <S>                                                           <C>
       Draycott International Equity Series.........................    1.30%
       Alger Equity Growth Series...................................    0.90
       Venture Value Series.........................................    0.90
       Loomis Sayles Balanced Series................................    0.85
       Salomon Brothers Strategic Bond Opportunities Series.........    0.85
       Salomon Brothers U.S. Government Series......................    0.70
</TABLE>
 
                                                                             95
<PAGE>
 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--JUNE 30, 1996--(CONTINUED) (UNAUDITED)
For the period January 1, 1996 to June 30, 1996 the effective expense ratios
for each series, after giving effect to the foregoing arrangements, and the
amounts of expenses deferred for those Series to which the Expense Deferral
Agreement applies, are:
 
<TABLE>
<CAPTION>
                                                   EXPENSES ASSUMED
                                                      BY THE NEW
                                                   ENGLAND AND TNE
                           TOTAL EXPENSE RATIO      ADVISERS AS A
                         UNDER CURRENT VOLUNTARY RESULT OF THE SERIES
                            EXPENSE AGREEMENT       EXCEEDING THE
                           OR EXPENSE DEFERRAL    VOLUNTARY EXPENSE   EXPENSES DEFERRED UNTIL EXPENSES DEFERRED UNTIL
        SERIES                 ARRANGEMENT              LIMIT              DECEMBER 1997         DECEMBER 31, 1998
        ------           ----------------------- -------------------- ----------------------- -----------------------
<S>                      <C>                     <C>                  <C>                     <C>
Back Bay Advisors Money
 Market Series                    0.50%                --                 not applicable          not applicable
Back Bay Advisors Bond
 Income Series                    0.52%                --                 not applicable          not applicable
Back Bay Advisors
 Managed Series                   0.63%                --                 not applicable          not applicable
Westpeak Value Growth
 Series                           0.85%             $22,619               not applicable          not applicable
Westpeak Stock Index
 Series                           0.40%              34,175               not applicable          not applicable
Loomis Sayles Small Cap
 Series                           1.00%              66,288               not applicable          not applicable
Loomis Sayles Avanti
 Growth Series                    0.85%              26,039               not applicable          not applicable
Draycott International
 Equity Series                    1.30%             not applicable        $176,796                $62,308
Alger Equity Growth
 Series                           0.90%*            not applicable          77,254                  6,754
Venture Value Series              0.90%             not applicable         108,971                 46,239
Loomis Sayles Balanced
 Series                           0.85%             not applicable          96,085                 37,335
Salomon Brothers
 Strategic Bond
 Opportunities Series             0.85%             not applicable          88,120                 45,511
Salomon Brothers U.S.
 Government Series                0.70%             not applicable          84,623                 42,814
</TABLE>
 
* Prior to January 1, 1996 the voluntary expenses limit was 0.85%
 
Effective May 1, 1996, Fred Alger Management, Inc. has agreed with TNE
Advisers, Inc. that the sub-advisory fee payable by TNE Advisers, Inc. to Fred
Alger Management, Inc. will be reduced by 0.05% of the first $240 million of
the excess of the Series' average daily net assets over $10 million, and by
0.10% of the excess of the Series' average daily net assets over $250 million.
This fee reduction benefits TNE Advisers, Inc. but does not reduce the
advisory fee payable by the Series. The fee reduction agreement will expire on
(a) January 1, 1998 or (b) at such time as TNE Advisers, Inc. has recovered
certain expenses (generally those expenses borne by TNE Advisers, Inc. under
the Expense Deferral Arrangement prior to January 1, 1996 which were not
recovered from the Series), whichever occurs first.
 
5. The Fund does not pay any compensation to its officers or to any trustees
who are directors, officers or employees of The New England, NEVLICO, Back Bay
Advisors, L.P., Capital Growth Management Limited Partnership, Loomis, Sayles
& Company, L.P., Westpeak Investment Advisors, L.P., New England Funds L.P. or
their affiliates, other than registered investment companies. Each
disinterested trustee is compensated by each Series as follows:
 
<TABLE>
<CAPTION>
                          BOND  CAPITAL MONEY  STOCK          AVANTI VALUE  SMALL
                         INCOME GROWTH  MARKET INDEX  MANAGED GROWTH GROWTH  CAP
                         ------ ------- ------ ------ ------- ------ ------ -----
<S>                      <C>    <C>     <C>    <C>    <C>     <C>    <C>    <C>
Annual Retainer......... $2,416 $3,692  $1,580 $1,527 $2,391   $796   $795  $761
Meeting Fee............. $  133 $  133  $  133 $  133 $  133   $133   $133  $133
Committee Chairman
 Annual Retainer
 (Contract Review)...... $  287 $1,627  $  159 $  104 $  261   $ 86   $ 85  $ 49
Committee Chairman
 Annual Retainer
 (Audit)................ $  192 $1,084  $  106 $   69 $  174   $ 57   $ 57  $ 33
</TABLE>
 
<TABLE>
<CAPTION>
                                                             STRATEGIC
                                  INTERNATIONAL    U.S.        BOND      VENTURE EQUITY
                         BALANCED    EQUITY     GOVERNMENT OPPORTUNITIES  VALUE  GROWTH
                         -------- ------------- ---------- ------------- ------- ------
<S>                      <C>      <C>           <C>        <C>           <C>     <C>
Annual Retainer.........   $746       $742         $727        $730       $773    $792
Meeting Fee.............   $133       $133         $133        $133       $133    $133
Committee Chairman
 Annual Retainer
 (Contract Review)......   $ 33       $ 29         $ 73        $ 77       $ 62    $ 82
Committee Chairman
 Annual Retainer
 (Audit)................   $ 22       $ 19         $  9        $ 11       $ 41    $ 55
</TABLE>
 
A deferred compensation plan is available to trustees on a voluntary basis.
Each participating trustee will receive deferred compensation in an amount
equal to the value that such compensation would have had if it had been
invested in the relevant Series on the normal payment date.
 
96
<PAGE>
 
FOOTNOTES TO PORTFOLIO MANAGER COMMENTARY
- ---------------------------------
 
 (1)  COL (Cost of Living) is based on the Consumer Price Index, a widely
      recognized measure of the cost of goods and services in the United
      States, calculated by the U.S. Bureau of Labor Statistics.
 
 (2)  EAFE-Morgan Stanley Capital International Europe, AustralAsia, Far East
      Index is an arithmetical average (weighted by market value) of the
      performance (in U.S. dollars) of 1,036 companies representing the stock
      markets of Europe, Australia, New Zealand and the Far East. The Index
      performance has not been adjusted for ongoing management, distribution
      and operating expenses and sale charges applicable to mutual funds
      investments.
 
 (3)  Lehman Brothers Aggregate Bond Index includes most obligations of the
      U.S. Treasury, agencies and quasi-federal corporations, most publicly
      issued investment grade corporate bonds, and most bonds backed by
      mortgage pools of GNMA, FNMA and FHLMC. The index has not been adjusted
      for ongoing management, distribution and operating expenses and sales
      charges applicable to mutual funds expenses.
 
 (4)  Lehman Brothers Government/Corporate Bond Index is an unmanaged index of
      the market value of approximately 5,300 bonds with a face value
      currently in excess of $1.3 trillion. To be included in the Lehman
      Brothers Government/ Corporate Bond Index, an issue must have amounts
      outstanding in excess of $25 million, have at least one year to maturity
      and be rated "Baa" or higher ("investment grade") by a nationally
      recognized rating agency. The index has not been adjusted for ongoing
      management, distribution and operating expenses and sales charges
      applicable to mutual fund expenses.
 
 (5)  Lehman Brothers Intermediate Government Bond Index includes most
      obligations of the U.S. Treasury, agencies and quasi-federal
      corporations having maturities of 1 to 10 years. The index has not been
      adjusted for ongoing management, distribution and operating expenses and
      sales charges applicable to mutual fund expenses.
 
 (6)  Lehman Brothers Intermediate Government/Corporate Bond Index is an
      unmanaged index of investment grade bonds issued by the U.S. government
      and U.S. corporations having maturities between one and ten years. The
      Index performance has not been adjusted for ongoing management,
      distribution and operating expenses and sales charges applicable to
      mutual fund investments.
 
 (7)  Lipper Variable A-Rated Corporate Bond Fund Average is an average of the
      total return performance (calculated on the basis of net asset value) of
      funds with similar investment objectives as calculated by Lipper
      Analytical Services, an independent mutual fund ranking service.
 
 (8)  Lipper Variable Balanced Fund Average is an average of the total return
      performance (calculated on the basis of net asset level) of funds with
      similar investment objectives as calculated by Lipper Analytical
      Services, an independent mutual fund ranking service.
 
 (9)  Lipper Variable Flexible Portfolio Fund Average is an average of the
      total return performance (calculated on the basis of net asset value) of
      funds with similar investment objectives as calculated by Lipper
      Analytical Services, an independent mutual fund ranking service.
 
(10)  Lipper Variable General Bond Fund Average is an average of the total
      return performance (calculated on the basis of net asset value) of funds
      with similar investment objectives as calculated by Lipper Analytical
      Services, an independent mutual fund ranking service.
 
(11)  Lipper Variable Growth Fund Average is an average of the total return
      performance (calculated on the basis of net asset value) of funds with
      similar investment objectives as calculated by Lipper Analytical
      Services, an independent mutual fund ranking service.
 
(12)  Lipper Variable Growth and Income Fund Average is an average of the
      total return performance (calculated on the basis of net asset value) of
      funds with similar investment objectives as calculated by Lipper
      Analytical Services, an independent mutual fund ranking service.
 
(13)  Lipper Variable International Funds Average is an average of the total
      return performance (calculated on the basis of net asset value) of funds
      with similar investment objectives as calculated by Lipper Analytical
      Services, an independent mutual fund ranking service.
 
(14)  Lipper  Variable  Intermediate  Investment  Grade  Debt  Average  is
      an  average  of  the  total  return  performance (calculated on the
      basis of net asset value) of funds with similar investment objectives as
      calculated by Lipper Analytical Services, an independent mutual fund
      ranking service.
 
                                                                             97
<PAGE>
 
(15)  Lipper Variable Small Company Fund Average is an average of the total
      return performance (calculated on the basis of net asset value) of funds
      with similar investment objectives as calculated by Lipper Analytical
      Services, an independent mutual fund ranking service.
 
(16)  Lipper Variable S&P 500 Index Fund Average is an average of the total
      return performance (calculated on the basis of net asset value) of funds
      with similar investment objectives as calculated by Lipper Analytical
      Services, an independent mutual fund ranking service.
 
(17)  Lipper Variable U.S. Mortgage and GNMA Fund Average is an average of the
      total return performance (calculated on the basis of net asset value) of
      funds with similar investment objectives as calculated by Lipper
      Analytical Services, an independent mutual fund ranking service.
 
(18)  The Russell 1000 represents the "large cap" segment of the Russell 3000
      index. This index is comprised of 1,000 large U.S. companies as
      determined by market capitalization, the smallest of which has
      approximately $250 million in market capitalization. The average market
      capitalization for this index is currently $510 million, and the median
      capitalization is $2.38 billion.
 
(19)  Russell 2000 Index consists of 2000 small market capitalization stocks
      having an average market cap of $160 million. The Russell 2000 Index
      performance has not been adjusted for ongoing management, distribution
      and operating expenses and sales charges applicable to mutual fund
      investments.
 
(20)  Standard & Poor's 500 Index (S&P 500) is an unmanaged index representing
      the performance of 500 major companies, most of which are listed on the
      New York Stock Exchange. The S&P 500 performance has not been adjusted
      for ongoing management, distribution and operating expenses and sales
      charges applicable to mutual fund investments.
 
98
<PAGE>
 
 
 
 
                       THIS PAGE INTENTIONALLY LEFT BLANK
 
 
 
 
                                                                              99
<PAGE>
 
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
 
STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 1996 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                                                NEW ENGLAND ZENITH FUND
                                               ------------------------------------------------------------------------
                                                 CAPITAL       BOND        MONEY       STOCK                  AVANTI
                                                  GROWTH      INCOME      MARKET       INDEX      MANAGED     GROWTH
                                               SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
                                               ------------ ----------- ----------- ----------- ----------- -----------
<S>                                            <C>          <C>         <C>         <C>         <C>         <C>
ASSETS
 Investments in New England Zenith Fund,
  Variable Insurance Products Fund, and
  Variable Insurance Products Fund II, at
  value....................................... $493,429,165 $32,240,131 $23,719,578 $26,776,820 $26,955,032 $22,270,621
<CAPTION>
 NEW ENGLAND ZENITH
 FUND:                   SHARES       COST
 ---------------------  --------- ------------
<S>                     <C>       <C>          <C>          <C>         <C>         <C>         <C>         <C>
 Capital Growth
  Series..............  1,250,898 $397,583,551
 Back Bay Advisors
  Bond Income Series..    304,591   31,739,399
 Back Bay Advisors
  Money Market Series.    237,196   23,719,578
 Westpeak Stock Index
  Series..............    243,492   21,695,648
 Back Bay Advisors
  Managed Series......    156,652   20,442,310
 Loomis Sayles Avanti
  Growth Series.......    141,060   17,384,595
 Westpeak Value Growth
  Series..............    105,575   12,911,145
 Loomis Sayles Small
  Cap Series..........     95,734   10,980,427
 Loomis Sayles
  Balanced Series.....    120,141    1,452,153
 Alger Equity Growth
  Series..............  1,157,387   16,322,624
 Draycott
  International Equity
  Series..............    273,163    2,949,510
 Venture Value Series.    646,112    8,484,481
 Variable Insurance
  Products Fund I:
 Equity-Income
  Portfolio...........  3,528,936   58,332,835
 Overseas Portfolio...  2,991,849   47,085,641
 High Income
  Portfolio...........    247,794    2,778,732
 Variable Insurance
  Products Fund II:
 Asset Manager
  Portfolio...........    207,980    2,993,740
 Amount due and accrued from policy-related
  transactions, net...........................      273,441      26,278     584,242      43,398      22,160      24,058
 Dividends receivable.........................      --          --           89,087     --          --          --
                                               ------------ ----------- ----------- ----------- ----------- -----------
  Total Assets................................  493,702,606  32,266,409  24,392,907  26,820,218  26,977,192  22,294,679
LIABILITIES
 Due New England Variable Life Insurance
  Company.....................................   59,655,288   3,996,079   3,543,804   3,577,495   2,832,019   4,050,354
                                               ------------ ----------- ----------- ----------- ----------- -----------
  Total Liabilities...........................   59,655,288   3,996,079   3,543,804   3,577,495   2,832,019   4,050,354
                                               ------------ ----------- ----------- ----------- ----------- -----------
NET ASSETS FOR VARIABLE LIFE INSURANCE
 POLICIES..................................... $434,047,318 $28,270,330 $20,849,103 $23,242,723 $24,145,173 $18,244,325
                                               ============ =========== =========== =========== =========== ===========
</TABLE>
 
                       See Notes to Financial Statements
 
100
<PAGE>
 
 
 
<TABLE>
<CAPTION>
                                                                                                                VARIABLE
                                                                                                                INSURANCE
                                                                                   VARIABLE INSURANCE           PRODUCTS
                                                                                      PRODUCTS FUND              FUND II
- -------------------------------------------------------------------------- ----------------------------------- -----------
   VALUE        SMALL                  EQUITY    INTERNATIONAL   VENTURE     EQUITY-                  HIGH        ASSET
  GROWTH         CAP      BALANCED     GROWTH       EQUITY        VALUE      INCOME     OVERSEAS     INCOME      MANAGER
SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
- -----------  ----------- ----------- ----------- ------------- ----------- ----------- ----------- ----------- -----------
<S>          <C>         <C>         <C>         <C>           <C>         <C>         <C>         <C>         <C>
$15,619,832  $13,179,643 $1,496,960  $16,816,838  $3,124,981   $9,116,640  $68,743,665 $53,494,256 $2,919,011  $3,250,730
     24,267       48,570      4,277       55,655       7,171       21,595       78,344      54,319      3,019         492
    --           --          --          --           --           --          --          --          --          --
- -----------  ----------- ----------  -----------  ----------   ----------  ----------- ----------- ----------  ----------
 15,644,099   13,228,213  1,501,237   16,872,493   3,132,152    9,138,235   68,822,009  53,548,575  2,922,030   3,251,222
  2,583,600    1,942,420    241,965    2,987,379     499,536    1,528,438   10,254,908   9,066,143    355,136     533,639
- -----------  ----------- ----------  -----------  ----------   ----------  ----------- ----------- ----------  ----------
  2,583,600    1,942,420    241,965    2,987,379     499,536    1,528,438   10,254,908   9,066,143    355,136     533,639
- -----------  ----------- ----------  -----------  ----------   ----------  ----------- ----------- ----------  ----------
$13,060,499  $11,285,793 $1,259,272  $13,885,114  $2,632,616   $7,609,797  $58,567,101 $44,482,432 $2,566,894  $2,717,583
===========  =========== ==========  ===========  ==========   ==========  =========== =========== ==========  ==========
<CAPTION>
- -------------


    TOTAL
 ------------
<S> 
 $813,153,903
    1,271,286
       89,087
 ------------
  814,514,276
  107,648,203
 ------------
  107,648,203
 ------------
 $706,866,073
 ============
</TABLE>
 
 
                       See Notes to Financial Statements
 
                                                                             101
<PAGE>
 
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
 
STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                                 NEW ENGLAND ZENITH FUND
                                 --------------------------------------------------------------------------
                                   CAPITAL       BOND        MONEY       STOCK                    AVANTI
                                   GROWTH       INCOME      MARKET       INDEX       MANAGED      GROWTH
                                 SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT
                                 -----------  ----------- ----------- -----------  -----------  -----------
<S>                              <C>          <C>         <C>         <C>          <C>          <C>
INCOME
 Dividends.....................  $--           $--         $585,542   $--          $--          $--
EXPENSE
 Mortality and expense risk
  charge.......................    1,359,863      89,218     71,108       70,375       71,483       59,213
                                 -----------   ---------   --------   ----------   ----------   ----------
 Net investment income (loss)..   (1,359,863)    (89,218)   514,434      (70,375)     (71,483)     (59,213)
NET REALIZED AND
 UNREALIZED GAIN (LOSS)
 ON INVESTMENTS
 Net unrealized appreciation
  (depreciation) on
  investments:
   Beginning of period.........   71,963,590     997,195      --       2,853,587    5,216,548    2,881,100
   End of period...............   95,845,614     500,732      --       5,081,172    6,512,722    4,886,026
                                 -----------   ---------   --------   ----------   ----------   ----------
 Net change in unrealized
  appreciation (depreciation)..   23,882,024    (496,463)     --       2,227,585    1,296,174    2,004,926
 Net realized gain (loss) on
  investments..................      209,809        (657)     --           1,270       14,663        9,736
                                 -----------   ---------   --------   ----------   ----------   ----------
 Net realized and unrealized
  gain (loss) on investments...   24,091,833    (497,120)     --       2,228,855    1,310,837    2,014,662
                                 -----------   ---------   --------   ----------   ----------   ----------
NET INCREASE (DECREASE) IN NET
 ASSETS RESULTING FROM
 OPERATIONS....................  $22,731,970   $(586,338)  $514,434   $2,158,480   $1,239,354   $1,955,449
                                 ===========   =========   ========   ==========   ==========   ==========
</TABLE>
 
 
                       See Notes to Financial Statements
 
102
<PAGE>
 
 
 
<TABLE>
<CAPTION>
                                                                                                                   VARIABLE
                                                                                                                   INSURANCE
                                                                                      VARIABLE INSURANCE           PRODUCTS
                                                                                         PRODUCTS FUND              FUND II
 ---------------------------------------------------------------------------------------------------------------- -----------
    VALUE         SMALL                   EQUITY    INTERNATIONAL   VENTURE     EQUITY-                  HIGH        ASSET
   GROWTH          CAP       BALANCED     GROWTH       EQUITY        VALUE      INCOME     OVERSEAS     INCOME      MANAGER
 SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
 -----------   -----------  ----------- ----------- ------------- ----------- ----------- ----------- ----------- -----------
 <S>           <C>          <C>         <C>         <C>           <C>         <C>         <C>         <C>         <C>
 $--           $--            $--        $--          $--          $--        $ 2,662,990 $1,164,550   $199,463    $174,907
     42,766        31,125       3,065      35,347        6,487       19,771       188,019    147,792      7,913       8,876
 ----------    ----------     -------    --------     --------     --------   ----------- ----------   --------    --------
    (42,766)      (31,125)     (3,065)    (35,347)      (6,487)     (19,771)    2,474,971  1,016,758    191,550     166,031
  2,105,777       768,552       3,769      65,901       24,089      171,931     9,642,454  4,022,725    167,043     269,255
  2,708,687     2,199,216      44,807     494,214      175,471      632,159    10,410,830  6,408,615    140,279     256,990
 ----------    ----------     -------    --------     --------     --------   ----------- ----------   --------    --------
    602,910     1,430,664      41,038     428,313      151,382      460,228       768,376  2,385,890    (26,764)    (12,265)
      2,792        32,052         305        (302)         793          635         4,426     23,389      1,502       2,495
 ----------    ----------     -------    --------     --------     --------   ----------- ----------   --------    --------
    605,702     1,462,716      41,343     428,011      152,175      460,863       772,802  2,409,279    (25,262)     (9,770)
 ----------    ----------     -------    --------     --------     --------   ----------- ----------   --------    --------
 $  562,936    $1,431,591     $38,278    $392,664     $145,688     $441,092   $ 3,247,773 $3,426,037   $166,288    $156,261
 ==========    ==========     =======    ========     ========     ========   =========== ==========   ========    ========
<CAPTION>
- -------------


    TOTAL
 ------------
<S> 
 $  4,787,452
    2,212,421
 ------------
    2,575,031
  101,153,516
  136,297,534
 ------------
   35,144,018
      302,908
 ------------
   35,446,926
 ------------
 $ 38,021,957
 ============
</TABLE>
 
 
 
                       See Notes to Financial Statements
 
                                                                             103
<PAGE>
 
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
 
STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                          NEW ENGLAND ZENITH FUND
                          ---------------------------------------------------------------------------
                            CAPITAL       BOND         MONEY       STOCK                    AVANTI
                            GROWTH       INCOME       MARKET       INDEX       MANAGED      GROWTH
                          SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT
                          -----------  -----------  ----------- -----------  -----------  -----------
<S>                       <C>          <C>          <C>         <C>          <C>          <C>
INCOME
 Dividends..............  $    --      $    --       $564,140   $    --      $    --      $    --
EXPENSE
 Mortality and expense
  risk charge (Note 3)..      957,237       65,466     56,121        40,416      51,579       30,976
                          -----------  -----------   --------   -----------  ----------   ----------
 Net investment income
  (loss)................     (957,237)     (65,466)   508,019       (40,416)    (51,579)     (30,976)
NET REALIZED AND
 UNREALIZED GAIN (LOSS)
 ON INVESTMENTS
 Net unrealized
  appreciation
  (depreciation) on
  investments:
   Beginning of period..    9,892,073   (2,028,893)     --       (1,645,744)    703,242      205,680
   End of period........   97,554,400      875,829      --          959,698   3,649,734    2,235,192
                          -----------  -----------   --------   -----------  ----------   ----------
 Net change in
  unrealized
  appreciation
  (depreciation)........   87,662,327    2,904,722      --        2,605,442   2,946,492    2,029,512
 Net realized gain
  (loss) on
  investments...........      472,396          591      --            1,234      14,137       10,282
                          -----------  -----------   --------   -----------  ----------   ----------
 Net realized and
  unrealized gain
  (loss) on
  investments...........   88,134,723    2,905,313      --        2,606,676   2,960,629    2,039,794
                          -----------  -----------   --------   -----------  ----------   ----------
NET INCREASE (DECREASE)
 IN NET ASSETS RESULTING
 FROM OPERATIONS........  $87,177,486  $2,839,847    $508,019   $ 2,566,260  $2,909,050   $2,008,818
                          ===========  ===========   ========   ===========  ==========   ==========
</TABLE>
 
 
                       See Notes to Financial Statements
 
104
<PAGE>
 
 
 
<TABLE>
<CAPTION>
                                                                                                                  VARIABLE
                                                                                                                  INSURANCE
                                                                                     VARIABLE INSURANCE           PRODUCTS
                                                                                        PRODUCTS FUND              FUND II
 --------------------------------------------------------------------------------------------------------------- -----------
    VALUE         SMALL                  EQUITY    INTERNATIONAL   VENTURE     EQUITY                   HIGH        ASSET
   GROWTH          CAP      BALANCED     GROWTH       EQUITY       GROWTH      INCOME     OVERSEAS     INCOME      MANAGER
 SUB-ACCOUNT   SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
 -----------   ----------- ----------- ----------- ------------- ----------- ----------- ----------- ----------- -----------
 <S>           <C>         <C>         <C>         <C>           <C>         <C>         <C>         <C>         <C>
 $    --        $   --        $ --       $  --        $  --        $  --     $1,740,446  $  282,520    $ 8,412     $11,896
     20,921        6,642        13           675          128          508       93,571     111,562      1,846       3,303
 ----------     --------      ----       -------      -------      -------   ----------  ----------    -------     -------
    (20,921)      (6,642)      (13)         (675)        (128)        (508)   1,646,875     170,958      6,566       8,593
      1,918        4,662       --          --           --           --         149,659     260,895        213      (1,503)
  1,397,000      264,055       573        79,573       (3,820)      27,865    3,425,550   1,750,898     55,614      65,677
 ----------     --------      ----       -------      -------      -------   ----------  ----------    -------     -------
  1,395,082      259,393       573        79,573       (3,820)      27,865    3,275,891   1,490,003     55,401      67,180
      3,797        1,553        52             6          (62)          33        2,706       3,044        932       1,426
 ----------     --------      ----       -------      -------      -------   ----------  ----------    -------     -------
  1,398,879      260,946       625        79,579       (3,882)      27,898    3,278,597   1,493,047     56,333      68,606
 ----------     --------      ----       -------      -------      -------   ----------  ----------    -------     -------
 $1,377,958     $254,304      $612       $78,904      $(4,010)     $27,390   $4,925,472  $1,664,005    $62,899     $77,199
 ==========     ========      ====       =======      =======      =======   ==========  ==========    =======     =======
<CAPTION>
- -------------


    TOTAL
 ------------
 <C>
 $  2,607,414
    1,440,964
 ------------
    1,166,450
    7,542,202
  112,337,838
 ------------
  104,795,636
      512,127
 ------------
  105,307,763
 ------------
 $106,474,213
 ============
</TABLE>
 
 
                       See Notes to Financial Statements
 
                                                                             105
<PAGE>
 
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
 
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
 
 
 STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 1994 (UNAUDITED)
                       See Notes to Financial Statements
<TABLE>
<CAPTION>
                                                                                                             VARIABLE INSURANCE
                                                 NEW ENGLAND ZENITH FUND                                        PRODUCTS FUND
                   --------------------------------------------------------------------------------------- -----------------------
                     CAPITAL        BOND        MONEY       STOCK                    AVANTI       VALUE      EQUITY
                      GROWTH       INCOME      MARKET       INDEX       MANAGED      GROWTH      GROWTH      INCOME     OVERSEAS
                   SUB-ACCOUNT   SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
                   ------------  ----------- ----------- -----------  -----------  ----------- ----------- ----------- -----------
<S>                <C>           <C>         <C>         <C>          <C>          <C>         <C>         <C>         <C>
INCOME
 Dividends.......  $    --        $   --      $260,487   $    --      $    --       $   --      $   --      $ 438,262   $ 69,390
EXPENSE
 Mortality and
 expense risk
 charge (Note 3).       791,830      52,229     42,483        27,189      41,554       12,397       6,653      23,528     48,988
                   ------------   ---------   --------   -----------  ----------    ---------   ---------   ---------   --------
 Net investment
 income (loss)...      (791,830)    (52,229)   218,004       (27,189)    (41,554)     (12,397)     (6,653)    414,734     20,402
NET REALIZED AND
UNREALIZED GAIN
(LOSS) ON
INVESTMENTS
 Net unrealized
 appreciation
 (depreciation)
 on investments:
 Beginning of
 period..........    46,100,393      41,284      --       (1,457,732)  1,602,795      143,154      67,310      93,013    700,341
 End of period...    28,176,440    (898,423)     --       (1,831,944)    851,996     (279,074)    (93,805)   (306,789)   898,893
                   ------------   ---------   --------   -----------  ----------    ---------   ---------   ---------   --------
 Net change in
 unrealized
 appreciation
 (depreciation)..   (17,923,953)   (939,707)     --         (374,212)   (750,799)    (422,228)   (161,115)   (399,802)   198,552
 Net realized
 gain (loss) on
 investments.....       117,667       1,641      --            2,919      (4,548)         653         851        (417)      (258)
                   ------------   ---------   --------   -----------  ----------    ---------   ---------   ---------   --------
 Net realized and
 unrealized gain
 (loss) on
 investments.....   (17,806,286)   (938,066)     --         (371,293)   (755,347)    (421,575)   (160,264)   (400,219)   198,294
                   ------------   ---------   --------   -----------  ----------    ---------   ---------   ---------   --------
NET INCREASE
(DECREASE) IN NET
ASSETS RESULTING
FROM OPERATIONS..  $(18,598,116)  $(990,295)  $218,004   $  (398,482) $ (796,901)   $(433,972)  $(166,917)  $  14,515   $218,696
                   ============   =========   ========   ===========  ==========    =========   =========   =========   ========
<CAPTION>
                   -------------
                      TOTAL
                   -------------
<S>                <C>
INCOME
 Dividends.......  $    768,139
EXPENSE
 Mortality and
 expense risk
 charge (Note 3).     1,046,851
                   -------------
 Net investment
 income (loss)...      (278,712)
NET REALIZED AND
UNREALIZED GAIN
(LOSS) ON
INVESTMENTS
 Net unrealized
 appreciation
 (depreciation)
 on investments:
 Beginning of
 period..........    47,290,558
 End of period...    26,517,294
                   -------------
 Net change in
 unrealized
 appreciation
 (depreciation)..   (20,773,264)
 Net realized
 gain (loss) on
 investments.....       118,508
                   -------------
 Net realized and
 unrealized gain
 (loss) on
 investments.....   (20,654,756)
                   -------------
NET INCREASE
(DECREASE) IN NET
ASSETS RESULTING
FROM OPERATIONS..  $(20,933,468)
                   =============
</TABLE>
 
106
<PAGE>
 
 
 
                      [THIS PAGE INTENTIONALLY LEFT BLANK]
 
 
 
                                                                             107
<PAGE>
 
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
 
STATEMENT OF CHANGES IN NET ASSETS
FOR THE SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                          NEW ENGLAND ZENITH FUND
                        ------------------------------------------------------------------------------
                          CAPITAL        BOND         MONEY         STOCK                    AVANTI
                           GROWTH       INCOME        MARKET        INDEX       MANAGED      GROWTH
                        SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT
                        ------------  -----------  ------------  -----------  -----------  -----------
<S>                     <C>           <C>          <C>           <C>          <C>          <C>
FROM INVESTMENT
 ACTIVITIES
 Net investment income
  (loss)............... $ (1,359,863) $   (89,218) $    514,434  $   (70,375) $   (71,483) $   (59,213)
 Net realized and
  unrealized gain
  (loss) on
  investments..........   24,091,833     (497,120)      --         2,228,855    1,310,837    2,014,662
                        ------------  -----------  ------------  -----------  -----------  -----------
   Increase (decrease)
    in net assets
    derived from
    investment
    activities.........   22,731,970     (586,338)      514,434    2,158,480    1,239,354    1,955,449
FROM POLICY-RELATED
 TRANSACTIONS
 Net premiums
  transferred from New
  England Variable
  Life Insurance
  Company..............   53,435,648    4,218,292    33,049,580    2,902,396    2,664,297    3,149,453
 Net transfers (to)
  from other sub-
  accounts.............    1,339,350      592,254   (28,343,980)   2,111,786      190,777    1,126,268
 Net transfers to New
  England Variable
  Life Insurance
  Company..............  (38,294,306)  (2,633,015)   (3,802,787)  (2,505,089)  (1,948,255)  (2,324,302)
                        ------------  -----------  ------------  -----------  -----------  -----------
   Increase in net
    assets derived from
    policy related
    transactions.......   16,480,692    2,177,531       902,813    2,509,093      906,819    1,951,419
                        ------------  -----------  ------------  -----------  -----------  -----------
 Net increase in net
  assets...............   39,212,662    1,591,193     1,417,247    4,667,573    2,146,173    3,906,868
NET ASSETS, AT
 BEGINNING OF THE
 PERIOD ...............  394,834,656   26,679,137    19,431,856   18,575,150   21,999,000   14,337,457
                        ------------  -----------  ------------  -----------  -----------  -----------
NET ASSETS, AT END OF
 THE PERIOD ........... $434,047,318  $28,270,330  $ 20,849,103  $23,242,723  $24,145,173  $18,244,325
                        ============  ===========  ============  ===========  ===========  ===========
</TABLE>
 
 
 
 
                       See Notes to Financial Statements
 
108
<PAGE>
 
 
 
<TABLE>
<CAPTION>
                                                                                        VARIABLE INSURANCE
                                                                                           PRODUCTS FUND
- ------------------------------------------------------------------------------  -------------------------------------
   VALUE         SMALL                    EQUITY     INTERNATIONAL   VENTURE      EQUITY-                    HIGH
  GROWTH          CAP       BALANCED      GROWTH        EQUITY        VALUE       INCOME      OVERSEAS      INCOME
SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT
- -----------   -----------  -----------  -----------  ------------- -----------  -----------  -----------  -----------
<S>           <C>          <C>          <C>          <C>           <C>          <C>          <C>          <C>
$   (42,766)  $   (31,125) $   (3,065)  $   (35,347)  $   (6,487)  $   (19,771) $ 2,474,971  $ 1,016,758  $  191,550
    605,702     1,462,716      41,343       428,011      152,175       460,863      772,802    2,409,279     (25,262)
- -----------   -----------  ----------   -----------   ----------   -----------  -----------  -----------  ----------
    562,936     1,431,591      38,278       392,664      145,688       441,092    3,247,773    3,426,037     166,288
  2,342,172     1,905,133     242,433     3,550,409      546,876     1,778,905    9,205,421    8,101,022     427,597
  1,245,146     2,952,358     794,239     7,071,895    1,398,090    3,421,648     5,173,468       76,744     483,284
 (1,400,233)   (1,548,285)   (233,889)   (2,842,352)    (411,886)   (1,418,288)  (6,412,413)  (5,503,590)   (252,768)
- -----------   -----------  ----------   -----------   ----------   -----------  -----------  -----------  ----------
  2,187,085     3,309,206     802,783     7,779,952    1,533,080     3,782,265    7,966,476    2,674,176     658,113
- -----------   -----------  ----------   -----------   ----------   -----------  -----------  -----------  ----------
  2,750,021     4,740,797     841,061     8,172,616    1,678,768     4,223,357   11,214,249    6,100,213     824,401
 10,310,478     6,544,996     418,211     5,712,498      953,848     3,386,440   47,352,852   38,382,219   1,742,493
- -----------   -----------  ----------   -----------   ----------   -----------  -----------  -----------  ----------
$13,060,499   $11,285,793  $1,259,272   $13,885,114   $2,632,616   $ 7,609,797  $58,567,101  $44,482,432  $2,566,894
===========   ===========  ==========   ===========   ==========   ===========  ===========  ===========  ==========
<CAPTION>
   VARIABLE
   INSURANCE
   PRODUCTS
   FUND II
- ---------------------------
    ASSET
   MANAGER
 SUB-ACCOUNT     TOTAL
 ------------ -------------
<S>           <C>
 $  166,031   $  2,575,031
     (9,770)    35,446,926
 ------------ -------------
    156,261     38,021,957
    577,897    128,097,531
    366,673        --
   (356,241)   (71,887,699)
 ------------ -------------
    588,329     56,209,832
 ------------ -------------
    744,590     94,231,789
  1,972,993    612,634,284
 ------------ -------------
 $2,717,583   $706,866,073
 ============ =============
</TABLE>
 
 
                       See Notes to Financial Statements
 
                                                                             109
<PAGE>
 
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
 
STATEMENT OF CHANGES IN NET ASSETS
FOR THE SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                          NEW ENGLAND ZENITH FUND
                        ------------------------------------------------------------------------------
                          CAPITAL        BOND         MONEY         STOCK                    AVANTI
                           GROWTH       INCOME        MARKET        INDEX       MANAGED      GROWTH
                        SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT
                        ------------  -----------  ------------  -----------  -----------  -----------
<S>                     <C>           <C>          <C>           <C>          <C>          <C>
FROM INVESTMENT
 ACTIVITIES
 Net investment income
  (loss)............... $   (957,237) $   (65,466) $    508,019  $   (40,416) $   (51,579) $   (30,976)
 Net realized and
  unrealized gain
  (loss) on
  investments..........   88,134,723    2,905,313       --         2,606,676    2,960,629    2,039,794
                        ------------  -----------  ------------  -----------  -----------  -----------
   Increase (decrease)
    in net assets
    derived from
    investment
    activities.........   87,177,486    2,839,847       508,019    2,566,260    2,909,050    2,008,818
FROM POLICY-RELATED
 TRANSACTIONS
 Net premiums
  transferred from New
  England Variable
  Life Insurance
  Company..............   49,734,998    3,544,173    18,550,018    2,071,157    2,195,879    2,349,422
 Net transfers (to)
  from other sub-
  accounts.............   (6,736,788)   1,120,498   (16,699,146)   1,420,830      263,128    1,761,125
 Net transfers to New
  England Variable
  Life Insurance
  Company..............  (33,892,334)  (2,096,225)   (2,543,340)  (1,506,471)  (1,743,836)  (1,650,709)
                        ------------  -----------  ------------  -----------  -----------  -----------
   Increase (decrease)
    in net assets
    derived from
    policy-related
    transactions.......    9,105,876    2,568,446      (692,468)   1,985,516      715,171    2,459,838
                        ------------  -----------  ------------  -----------  -----------  -----------
 Net increase
  (decrease) in net
  assets...............   96,283,362    5,408,293      (184,449)   4,551,776    3,624,221    4,468,656
NET ASSETS, AT
 BEGINNING OF THE
 PERIOD................  249,494,737   16,750,131    16,880,743    9,678,964   14,759,578    6,411,211
                        ------------  -----------  ------------  -----------  -----------  -----------
NET ASSETS, AT END OF
 THE PERIOD............ $345,778,099  $22,158,424  $ 16,696,294  $14,230,740  $18,383,799  $10,879,867
                        ============  ===========  ============  ===========  ===========  ===========
</TABLE>
 
 
                       See Notes to Financial Statements
 
110
<PAGE>
 
 
 
<TABLE>
<CAPTION>
                                                                                                                     VARIABLE
                                                                                                                     INSURANCE
                                                                                      VARIABLE INSURANCE             PRODUCTS
                                                                                         PRODUCTS FUND                FUND II
- ----------------------------------------------------------------------------- ------------------------------------- -----------
   VALUE         SMALL                   EQUITY     INTERNATIONAL   VENTURE     EQUITY                     HIGH        ASSET
  GROWTH          CAP       BALANCED     GROWTH        EQUITY       GROWTH      INCOME      OVERSEAS      INCOME      MANAGER
SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT SUB-ACCOUNT
- -----------   -----------  ----------- -----------  ------------- ----------- -----------  -----------  ----------- -----------
<S>           <C>          <C>         <C>          <C>           <C>         <C>          <C>          <C>         <C>
$   (20,921)  $   (6,642)    $   (13)  $     (675)    $   (128)    $    (508) $ 1,646,875  $   170,958   $   6,566  $    8,593
  1,398,879      260,946         625       79,579       (3,882)       27,898    3,278,597    1,493,047      56,333      68,606
- -----------   ----------     -------   ----------     --------     ---------  -----------  -----------   ---------  ----------
  1,377,958      254,304         612       78,904       (4,010)       27,390    4,925,472    1,664,005      62,899      77,199
  1,497,200      674,650         900       24,947        9,485        24,004    6,224,222    8,425,634     112,982     270,411
  1,634,366    3,015,492      54,304    1,247,281      279,885       898,179    8,902,110      492,201     973,615   1,372,920
 (1,125,185)    (806,258)     (5,066)    (179,460)     (42,059)     (127,498)  (4,621,563)  (4,184,101)   (198,454)   (440,380)
- -----------   ----------     -------   ----------     --------     ---------  -----------  -----------   ---------  ----------
  2,006,381    2,883,884      50,138    1,092,768      247,311       794,685   10,504,769    4,733,734     888,143   1,202,951
- -----------   ----------     -------   ----------     --------     ---------  -----------  -----------   ---------  ----------
  3,384,339    3,138,188      50,750    1,171,672      243,301       822,075   15,430,241    6,397,739     951,042   1,280,150
  4,092,981      190,830       --          --            --           --       19,132,167   27,868,832      30,422     200,694
- -----------   ----------     -------   ----------     --------     ---------  -----------  -----------   ---------  ----------
$ 7,477,320   $3,329,018     $50,750   $1,171,672     $243,301     $ 822,075  $34,562,408  $34,266,571   $ 981,464  $1,480,844
===========   ==========     =======   ==========     ========     =========  ===========  ===========   =========  ==========
<CAPTION>
- --------------


    TOTAL
 -------------
 <S> 
 $  1,166,450
  105,307,763
 -------------
  106,474,213
   95,710,082
           --
  (55,162,939)
 -------------
   40,547,143
 -------------
  147,021,356
  365,491,290
 -------------
 $512,512,646
 =============
</TABLE>
 
 
                       See Notes to Financial Statements
 
                                                                             111
<PAGE>
 
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
 
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
 
 
 STATEMENT OF CHANGES IN NET ASSETS
 
FOR THE SIX MONTHS ENDED JUNE 30, 1994 (UNAUDITED)

<TABLE>
<CAPTION>
                                                  NEW ENGLAND ZENITH FUND
                   -------------------------------------------------------------------------------------------
                     CAPITAL        BOND         MONEY         STOCK                    AVANTI        VALUE
                      GROWTH       INCOME        MARKET        INDEX       MANAGED      GROWTH       GROWTH
                   SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT   SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT  SUB-ACCOUNT
                   ------------  -----------  ------------  -----------  -----------  -----------  -----------
<S>                <C>           <C>          <C>           <C>          <C>          <C>          <C>
FROM INVESTMENT
ACTIVITIES
 Net investment
 income (loss)...  $   (791,830) $   (52,229) $    218,004  $   (27,189) $   (41,554) $  (12,397)  $   (6,653)
 Net realized and
 unrealized gain
 (loss) on
 investments.....   (17,806,286)    (938,066)          --      (371,293)    (755,347)   (421,575)    (160,264)
                   ------------  -----------  ------------  -----------  -----------  ----------   ----------
 Increase
 (decrease) in
 net assets
 derived from
 investment
 activities......   (18,598,116)    (990,295)      218,004     (398,482)    (796,901)   (433,972)    (166,917)
FROM POLICY-
RELATED
TRANSACTIONS
 Net premiums
 transferred from
 New England
 Variable Life
 Insurance
 Company.........    49,862,225    3,075,314    19,503,281    1,849,762    1,887,274   1,359,085      644,341
 Net transfers
 (to) from other
 sub-accounts....       337,418     (765,574)  (14,187,909)     232,168     (419,362)  1,356,107      866,967
 Net transfers to
 New England
 Variable Life
 Insurance
 Company.........   (27,715,942)  (1,956,957)   (2,262,853)  (1,058,382)  (1,354,649)   (861,494)    (445,323)
                   ------------  -----------  ------------  -----------  -----------  ----------   ----------
 Increase in net
 assets derived
 from policy-
 related
 transactions....    22,483,701      352,783     3,052,519    1,023,548      113,263   1,853,698    1,065,985
                   ------------  -----------  ------------  -----------  -----------  ----------   ----------
 Net increase
 (decrease) in
 net assets......     3,885,585     (637,512)    3,270,523      625,066     (683,638)  1,419,726      899,068
 NET ASSETS, AT
 BEGINNING OF THE
 PERIOD..........   229,946,670   16,444,862    12,758,384    7,369,159   14,204,213   2,663,683    1,501,043
                   ------------  -----------  ------------  -----------  -----------  ----------   ----------
 NET ASSETS, AT
 END OF THE
 PERIOD..........  $233,832,255  $15,807,350  $ 16,028,907  $ 7,994,225  $13,520,575  $4,083,409   $2,400,111
                   ============  ===========  ============  ===========  ===========  ==========   ==========
<CAPTION>
                     VARIABLE INSURANCE
                        PRODUCTS FUND
                   -------------------------
                     EQUITY
                     INCOME      OVERSEAS
                   SUB-ACCOUNT  SUB-ACCOUNT     TOTAL
                   ------------ ------------ -------------
<S>                <C>          <C>          <C>
FROM INVESTMENT
ACTIVITIES
 Net investment
 income (loss)...  $   414,734  $    20,402  $   (278,712)
 Net realized and
 unrealized gain
 (loss) on
 investments.....     (400,219)     198,294   (20,654,756)
                   ------------ ------------ -------------
 Increase
 (decrease) in
 net assets
 derived from
 investment
 activities......       14,515      218,696   (20,933,468)
FROM POLICY-
RELATED
TRANSACTIONS
 Net premiums
 transferred from
 New England
 Variable Life
 Insurance
 Company.........    3,416,999    4,184,916    85,783,197
 Net transfers
 (to) from other
 sub-accounts....    4,180,528    8,399,657           --
 Net transfers to
 New England
 Variable Life
 Insurance
 Company.........   (2,006,902)  (3,753,018)  (41,415,520)
                   ------------ ------------ -------------
 Increase in net
 assets derived
 from policy-
 related
 transactions....    5,590,625    8,831,555    44,367,677
                   ------------ ------------ -------------
 Net increase
 (decrease) in
 net assets......    5,605,140    9,050,251    23,434,209
 NET ASSETS, AT
 BEGINNING OF THE
 PERIOD..........    4,281,914    9,453,665   298,623,593
                   ------------ ------------ -------------
 NET ASSETS, AT
 END OF THE
 PERIOD..........  $ 9,887,054  $18,503,916  $322,057,802
                   ============ ============ =============
</TABLE>

See Notes to Financial Statements
 
112
<PAGE>
 
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
 
 NOTES TO FINANCIAL STATEMENTS
 
1. New England Variable Life Separate Account (the "Account") of New England
Variable Life Insurance Company ("NEVLICO"), was established by NEVLICO's
Board of Directors on January 31, 1983 in accordance with the regulations of
the Delaware Insurance Department. NEVLICO is a wholly-owned subsidiary of New
England Mutual Life Insurance Company ("The New England"). The Account is
registered as a unit investment trust under the Investment Company Act of
1940. The assets of the Account are owned by NEVLICO. However, that portion of
the Account assets equal to the reserves and other liabilities of the Account
may not be charged with liabilities that arise out of any other business
NEVLICO may conduct.
 
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
 
The accompanying financial statements of the Account are unaudited, but in the
opinion of management include all adjustments (Consisting of only normally
recurring adjustments) necessary for the fair presentation thereof. The
results of operations for each of the six month periods ending June 30, 1996,
1995 and 1994 are not necessarily indicative of results to be expected for the
full year or any future periods.
 
2. The Account has sixteen investment sub-accounts each of which invests in
the shares of one portfolio of the New England Zenith Fund ("Zenith Fund"),
the Variable Insurance Products Fund or the Variable Insurance Products Fund
II. The portfolios of the Zenith Fund, the Variable Insurance Products Fund
and Variable Insurance Products Fund II in which the sub-accounts invest are
referred to herein as the "Eligible Funds". The Zenith Fund, the Variable
Insurance Products Fund and the Variable Insurance Products Fund II are
diversified, open-end management investment companies. The Account purchases
or redeems shares of the sixteen Eligible Funds based on the amount of net
premiums invested in the Account, transfers among the sub-accounts, policy
loans, surrender payments, and death benefit payments. The values of the
shares of the Eligible Funds are determined as of the close of the New York
Stock Exchange (normally 4:00 p.m. Boston time) on each day the Exchange is
open for trading. Realized gains and losses on the sale of the Eligible Funds'
shares are computed on the basis of identified cost on the trade date. Income
from dividends is recorded on the ex-dividend date.
 
3. Certain deductions are made from each premium payment paid to NEVLICO to
arrive at a net premium that is transferred to the Account, and certain
deductions are made from the variable life insurance policies' cash value.
These deductions include sales load, administrative expenses, a risk charge,
state premium taxes and the cost of providing insurance protection. Charges
for investment advisory fees and other expenses are deducted from the assets
of the Eligible Funds.
 
NEVLICO charges the Account for mortality and expense risks NEVLICO assumes.
Currently, the charges are made daily at an annual rate of .35% of the Account
assets attributable to fixed premium ("Zenith Life") variable life policies,
 .45% of the Account assets attributable to single premium ("Zenith Life One")
variable life policies, .60% of the Account assets attributable to variable
ordinary ("Zenith Life Plus" and "Zenith Life Plus II") life policies and
limited payment ("Zenith Life Executive 65") variable life policies, .90% of
the Account assets attributable to variable survivorship ("Zenith Survivorship
Life") life policies, and .75% of the Accounts assets attributable to flexible
premium ("Zenith Flexible Life") variable life policies.
 
4. For federal income tax purposes the Account's operations are included with
those of NEVLICO. NEVLICO intends to make appropriate charges against the
Account in the future if and when tax liabilities arise.
 
                                                                            113
<PAGE>
 
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
 
 NOTES TO FINANCIAL STATEMENTS--(CONTINUED)
5. The adviser and sub-adviser for each series of the Zenith Fund are listed
in the chart below. TNE Advisers, Inc. which is a subsidiary of The New
England, and each of the sub-advisers are registered with the SEC as
investment advisers under the Investment Advisers Act of 1940.
 
<TABLE>
<CAPTION>
        SERIES                                    ADVISER                              SUB-ADVISER
        ------                    ---------------------------------------- ------------------------------------
<S>                               <C>                                      <C>
Capital Growth                    Capital Growth Management, L.P. ("CGM")*
Back Bay Advisors Money Market    TNE Advisers, Inc.                       Back Bay Advisors, L.P.**
Back Bay Advisors Bond  Income    TNE Advisers, Inc.                       Back Bay Advisors, L.P.**
Back Bay Advisors Managed         TNE Advisers, Inc.                       Back Bay Advisors, L.P.**
Westpeak Stock Index              TNE Advisers, Inc.                       Westpeak Investment Advisors, L.P.**
Westpeak Value Growth             TNE Advisers, Inc.                       Westpeak Investment Advisors, L.P.**
Loomis Sayles Avanti Growth       TNE Advisers, Inc.                       Loomis, Sayles & Company, L.P.**
Loomis Sayles Small Cap           TNE Advisers, Inc.                       Loomis, Sayles & Company, L.P.**
Loomis Sayles Balanced            TNE Advisers, Inc.                       Loomis, Sayles & Company, L.P.**
Draycott International Equity     TNE Advisers, Inc.                       Draycott Partners, Ltd.
Venture Value                     TNE Advisers, Inc.                       Davis Selected Advisers, Inc.
Alger Equity Growth               TNE Advisers, Inc.                       Fred Alger Management, Inc.
</TABLE>
 * An affiliate of The New England
** An indirect subsidiary of The New England
 
In the case of the Back Bay Advisors Money Market Series, Back Bay Advisors
Bond Income Series, Back Bay Advisors Managed Series, Westpeak Stock Index
Series, Westpeak Value Growth Series, Loomis Sayles Avanti Growth Series and
Loomis Sayles Small Cap Series, TNE Advisers became the adviser on May 1,
1995. Prior to that date those series were advised by their current sub-
adviser, except as follows. The New England itself served as investment
adviser to the Back Bay Advisors Money Market Series and Back Bay Advisors
Bond Income Series until September 10, 1986 when Back Bay Advisors assumed The
New England's responsibilities under the investment advisory agreements with
those Series. Back Bay Advisors served as investment adviser to the Westpeak
Stock Index Series until August 2, 1993, when Westpeak became the investment
adviser. The Capital Growth Series was managed by Loomis, Sayles until March
1, 1990, when its Capital Growth Management Division was reorganized into CGM.
The Equity-Income, Overseas, and High Income Portfolios of the Variable
Insurance Products Fund and the Asset Manager Portfolio of the Variable
Insurance Products Fund II receive investment advice from Fidelity Management
& Research Company.
 
6. The following table shows the aggregate cost of shares purchased and
proceeds from sales of each sub-account as of June 30, 1996:
 
<TABLE>
<CAPTION>
                                           PURCHASES     SALES
                                          ----------- -----------
   <S>                                    <C>         <C>
   Capital Growth Series                  $75,982,904 $56,621,847
   Back Bay Advisors Bond Income Series     7,805,023   5,410,760
   Back Bay Advisors Money Market Series   39,160,663  36,697,311
   Westpeak Stock Index Series              6,703,825   3,512,028
   Back Bay Advisors Managed Series         4,502,908   3,282,381
   Loomis Sayles Avanti Growth Series       5,789,760   2,968,047
   Westpeak Value Growth Series             4,463,192   1,788,676
   Loomis Sayles Small Cap Series           6,274,182   2,761,705
   Loomis Sayles Balanced Series            1,212,151     258,719
   Alger Equity Growth Series              11,847,413   2,323,623
   Draycott International Equity Series     2,178,562     398,948
   Venture Value Series                     5,976,896   1,324,108
   Equity-Income Portfolio                 20,612,983   7,874,753
   Overseas Portfolio                      14,529,153   9,445,809
   High Income Portfolio                    1,555,631     653,892
   Asset Manager Portfolio                  1,490,239     755,532
</TABLE>
 
114
<PAGE>
 
[LOGO OF THE NEW ENGLAND APPEARS HERE]
                                                       -------------------
                                                            Bulk Rate 
                                                           U.S. Postage
                                                               PAID   
                                                            Hudson, MA
                                                          Permit No. 19
                                                       -------------------
NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
501 BOYLSTON STREET
BOSTON, MASSACHUSETTS 02116



 
 
EQUAL OPPORTUNITY EMPLOYER M/F
 
(C) 1996 NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(C) 1996 NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY

- --------------------------------------------------------------------------------
This booklet has been prepared for variable contract owners of
New England Variable Life Insurance Company and of The New
England.
 
 
 
 
 
(2_FIDELITY_LOGOS)
VARIABLE INSURANCE PRODUCTS
FUND
MONEY MARKET PORTFOLIO
HIGH INCOME PORTFOLIO
EQUITY-INCOME PORTFOLIO
GROWTH PORTFOLIO
OVERSEAS PORTFOLIO
SEMIANNUAL REPORT 
JUNE 30, 1996
CONTENTS
 
 
MONEY MARKET PORTFOLIO          VIPF-3    PERFORMANCE                          
                                VIPF-4    FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-5    INVESTMENTS                          
                                VIPF-8    FINANCIAL STATEMENTS                 
 
HIGH INCOME PORTFOLIO           VIPF-10   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-11   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-12   INVESTMENTS                          
                                VIPF-18   FINANCIAL STATEMENTS                 
 
EQUITY-INCOME PORTFOLIO         VIPF-20   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-21   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-22   INVESTMENTS                          
                                VIPF-27   FINANCIAL STATEMENTS                 
 
GROWTH PORTFOLIO                VIPF-29   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-30   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-31   INVESTMENTS                          
                                VIPF-36   FINANCIAL STATEMENTS                 
 
OVERSEAS PORTFOLIO              VIPF-38   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-39   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-40   INVESTMENTS                          
                                VIPF-44   FINANCIAL STATEMENTS                 
 
NOTES TO FINANCIAL STATEMENTS   VIPF-46   NOTES TO THE FINANCIAL STATEMENTS    
 
THIS REPORT AND THE FINANCIAL STATEMENTS CONTAINED HEREIN ARE SUBMITTED FOR
THE GENERAL INFORMATION OF THE SHAREHOLDERS OF THE FUNDS. THIS REPORT IS
NOT 
AUTHORIZED FOR DISTRIBUTION TO PROSPECTIVE INVESTORS IN THE FUNDS UNLESS
PRECEDED OR ACCOMPANIED BY AN EFFECTIVE PROSPECTUS. 
MUTUAL FUND SHARES ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED BY,
ANY DEPOSITORY INSTITUTION. SHARES ARE NOT INSURED BY THE FDIC, FEDERAL
RESERVE BOARD OR ANY OTHER AGENCY, AND ARE SUBJECT TO INVESTMENT RISKS,
INCLUDING POSSIBLE LOSS OF PRINCIPAL AMOUNT INVESTED. 
NEITHER THE FUNDS NOR FIDELITY DISTRIBUTORS CORPORATION IS A BANK.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
PERFORMANCE
 
 
To measure a money market fund's performance, you can look at either total
return or yield. Total return reflects both the change 
in a fund's share price over a given period, and reinvestment of its
dividends (or income). Yield measures the income paid by a fund. Since a
money market fund tries to maintain a $1 share price, yield is an important
measure of performance.
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   PAST 10   
JUNE 30, 1996    YEAR     YEARS    YEARS     
 
Money Market     5.55%    4.54%    5.99%     
 
AVERAGE ANNUAL TOTAL RETURNS take the fund's actual (or cumulative) return
and show you what would have happened if the fund had achieved that return
by performing at a constant rate each year. 
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER. 
If Fidelity had not reimbursed certain fund expenses, the fund's five year
and 10 year total returns would have been lower. Yield will vary.
YIELD
Row: 1, Col: 1, Value: 5.85
Row: 1, Col: 2, Value: 2.87
Row: 2, Col: 1, Value: 5.64
Row: 2, Col: 2, Value: 2.86
Row: 3, Col: 1, Value: 5.56
Row: 3, Col: 2, Value: 2.83
Row: 4, Col: 1, Value: 5.13
Row: 4, Col: 2, Value: 2.71
Row: 5, Col: 1, Value: 5.159999999999999
Row: 5, Col: 2, Value: 2.66
Money Market
MMDA
6% -
5% -
4% -
3% -
2% -
1% -
0% 
  6/28/95 9/27/95 12/27/95 4/3/96 6/26/96
 
 Money Market 5.85% 5.64% 5.56% 5.13% 5.16%
 
 MMDA 2.87% 2.86% 2.83% 2.71% 2.66%
YIELD refers to the income paid by the fund over a given period. Yields for
money market funds are usually for seven-day periods, 
expressed as annual percentage rates. A yield that assumes income earned is
reinvested or compounded is called an effective yield. The chart above
shows the fund's current seven-day yield at quarterly intervals over the
past year. This is compared to similar yields for the average bank money
market deposit account (MMDA). The MMDA average is supplied by BANK RATE
MONITOR.(Trademark)
 
COMPARING PERFORMANCE
There are some important differences between 
a bank money market deposit account (MMDA) 
and a money market fund. First, the U.S. 
Government neither insures nor guarantees a 
money market fund. In fact, there is no 
assurance that a money fund will maintain a $1 
share price. Second, a money market fund 
returns to its shareholders income earned by the 
fund's investments after expenses. This is in 
contrast to banks, which set their MMDA rates 
periodically based on current interest rates, 
competitors' rates, and internal criteria.
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with 
Bob Litterst, Portfolio 
Manager of Money 
Market Portfolio
Q. BOB, HOW HAS THE INVESTMENT CLIMATE CHANGED DURING THE PAST SIX MONTHS?
A. It has changed dramatically. Six months ago, the economy was growing
slowly, inflationary pressures were mild and, on the fiscal front, Congress
and the White House appeared headed toward a balanced budget agreement. In
December 1995, just before the period began, the Federal Reserve had
lowered the rate banks charge each other for overnight loans - known as the
federal funds rate - one-quarter percentage point. On January 31, 1996, the
Fed cut the federal funds rate again, to 5.25%. By then, market
participants were so optimistic about the prospect of further rate cuts
that the money market yield curve was inverted; that is, rates fell rather
than rose at longer maturities.
Q. WHEN DID THE SHIFT IN SENTIMENT OCCUR?
A. The first indication that conditions might be about to change was Fed
Chairman Alan Greenspan's February testimony before Congress, which
dampened hopes of further rate cuts. Then came the February employment
report, which came in well above analysts' predictions. Because they're so
volatile, monthly employment numbers aren't always very accurate indicators
of long-term trends. But with the release of subsequent monthly employment
numbers, the trend solidified. We know now that during the first six months
of 1996, the economy created more than 230,000 new jobs per month, much
higher than in 1995 and almost double the rate of growth in the labor
force. While the recent strength in the labor market is probably not
sustainable, it has shown no signs of abating and will likely contribute to
robust economic activity in the second quarter and beyond. Meanwhile, the
trend toward lower inflation began to deteriorate, albeit at a moderate
pace. Initially, increases in food and energy prices were the prime
drivers. More recently, signs of rising wage pressures have appeared. As a
result, market participants have pushed short-term interest rates steadily
higher while reassessing when the Fed might choose to raise the federal
funds rate.
Q. HOW DID YOU RESPOND TO CHANGING CONDITIONS?
A. When the period began, the fund's average maturity was 70 days,
reflecting my belief at the time that rates were likely to keep falling. As
market sentiment has shifted, I've shortened the fund's average maturity,
though not as much as you might expect; it was 61 days at the end of March.
Typically during periods of volatility, the market overreacts, creating
buying opportunities. That's why in recent months I've occasionally added
securities with maturities between six and 12 months, rather than shorten
up all at once. At the end of June, the fund's average maturity was 58
days.
Q. WHAT'S THE OUTLOOK?
A. The consensus among most market participants as we head into the third
quarter of 1996 is that the economy has considerable momentum. Job growth
is very strong, unemployment is at a new low for the cycle and wages are
beginning to move higher. It appears that during the second quarter, the
gross domestic product (GDP) expanded at an annual rate of at least 4%, on
the strength of consumer activity and inventory restocking. Earlier
forecasts for slower economic growth in the second half of the year, which
included those made by the Fed staff, appear less likely to be realized.
That increases the probability that the Fed will lift short-term rates to
curtail inflationary pressures in the economy. In the past, the Fed has
been reluctant to intervene on the eve of a presidential election. This
time, however, it may have no choice. If the Fed does act, the most likely
time would be at the next meeting of the Federal Open Market Committee in
August. When the period ended, the fund's average maturity was 58 days, or
slightly longer than neutral. Looking ahead, I'll probably aim to shorten
up even more, at least enough to get the fund on the short side of neutral,
probably between 40 and 50 days.
 
FUND FACTS
GOAL: income and share price stability by 
investing in high quality, short-term instruments 
START DATE: April 1, 1982
SIZE: as of June 30, 1996, more than $826 
million
MANAGER: Robert Litterst, since 1992; joined 
Fidelity in 1991
(checkmark)
 
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
INVESTMENTS JUNE 30, 1996 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
BANKERS' ACCEPTANCES - 0.5%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
CHASE MANHATTAN BANK 
7/1/96 5.40% $ 1,241,965 $ 1,241,597
8/13/96 5.45  1,836,798  1,824,376
10/3/96 5.48  446,151  439,786
10/15/96 5.49  460,254  452,867
TOTAL BANKERS' ACCEPTANCES   3,958,626
CERTIFICATES OF DEPOSIT - 27.5%
DOMESTIC CERTIFICATES OF DEPOSIT - 1.9%
Bank of New York
4/29/97 5.80  3,000,000  3,000,000
Chase Manhattan Bank (USA)
7/24/96 5.20  3,000,000  3,000,000
Old Kent Bank & Trust Co.
7/24/96 5.25  10,000,000  10,000,000
  16,000,000
CHICAGO BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 0.6%
ABN-AMRO Bank
12/2/96 5.51  5,000,000  5,000,000
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 14.5%
Banque Nationale de Paris
8/5/96 5.42  10,000,000  10,000,000
8/29/96 5.11  3,000,000  3,000,000
Bayerische Landesbank Girozentrale
7/30/96 5.60 (a)  10,000,000  10,000,000
4/22/97 5.85  6,000,000  6,000,000
Canadian Imperial Bank of Commerce
12/5/96 5.63  3,000,000  3,000,000
Commerzbank, Germany
9/3/96 5.18  10,000,000  10,000,000
9/6/96 5.40  4,000,000  4,000,075
Deutsche Bank, A.G.
8/1/96 5.19  10,000,000  10,000,000
Dresdner Bank, A.G.
7/5/96 5.05  2,000,000  2,000,078
12/16/96 5.62  12,000,000  12,000,000
Landesbank Hessen - Thuringen
9/9/96 5.40  4,000,000  4,000,000
Rabobank Nederland, N.V.
7/29/96 5.18  5,000,000  5,000,000
Societe Generale
7/9/96 5.37  5,000,000  5,000,000
7/17/96 5.34  20,000,000  20,000,000
9/3/96 5.13  10,000,000  10,000,000
Swiss Bank Corp.
8/8/96 5.16  3,000,000  2,999,459
Westdeutsche Landesbank
8/26/96 5.08  4,000,000  4,000,000
  120,999,612
LONDON BRANCH, EURODOLLAR, DOMESTIC BANKS - 0.5%
Bank of America National Trust & Savings Assoc.
7/16/96 5.02  4,000,000  4,000,000
LONDON BRANCH, EURODOLLAR, FOREIGN BANKS - 10.0%
ABN-AMRO Bank
8/19/96 5.00  10,000,000  10,003,170
11/6/96 5.52  5,000,000  4,998,499
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
Abbey National Treasury Services
8/30/96 5.42% $ 3,000,000 $ 2,999,615
12/3/96 5.52  10,000,000  10,000,000
Banco Bilbao Vizcaya, S.A.
7/15/96 5.41  7,000,000  7,000,031
Banque Nationale de Paris
8/8/96 5.00  4,000,000  4,000,149
8/30/96 5.50  4,000,000  3,997,139
Bayerische Hypotheken-und Weschel
9/9/96 5.15  10,000,000  10,000,194
9/17/96 5.40  3,000,000  2,999,897
11/27/96 5.50  3,000,000  2,999,755
Bayerische Vereinsbank A.G.
12/3/96 5.51  5,000,000  5,000,212
Deutsche Bank, A.G.
7/29/96 5.20  5,000,000  5,000,000
9/9/96 5.41  9,000,000  9,000,000
Societe Generale
12/18/96 5.63  5,000,000  5,000,909
  82,999,570
TOTAL CERTIFICATES OF DEPOSIT   228,999,182
COMMERCIAL PAPER - 44.8%
ABN-AMRO North America Finance, Inc.
8/26/96 5.10  4,000,000  3,967,972
8/26/96 5.16  5,000,000  4,959,480
8/28/96 5.13  3,000,000  2,974,999
11/8/96 5.55  9,000,000  8,821,800
A.H. Robins Company, Incorporated
8/14/96 5.48  1,253,000  1,244,306
Abbott Laboratories
7/24/96 5.43  2,225,000  2,216,657
7/30/96 5.43  4,625,000  4,603,494
American Brands, Inc.
8/7/96 5.36  5,000,000  4,971,292
American Home Products
8/12/96 5.44  3,000,000  2,980,237
Asset Securitization Cooperative Corporation
8/6/96 5.42  5,000,000  4,971,658
8/19/96 5.44  2,000,000  1,984,700
Associates Corp. of North America
7/1/96 5.17  10,000,000  9,997,178
7/25/96 5.36  3,000,000  2,988,517
8/12/96 5.43  2,000,000  1,986,849
8/19/96 5.45  3,000,000  2,977,050
8/22/96 5.37  2,000,000  1,984,100
8/22/96 5.45  2,000,000  1,983,800
Bear Stearns Cos., Inc.
8/12/96 5.43  5,000,000  4,967,123
Beneficial Corp.
8/19/96 5.37  2,000,000  1,984,983
8/21/96 5.45  3,000,000  2,976,150
CIT Group Holdings, Inc.
8/12/96 5.38  2,000,000  1,987,020
8/12/96 5.44  4,000,000  3,973,600
Cheltenham & Gloucester Building Society
9/9/96 5.41  10,000,000  9,893,600
Chrysler Financial Corporation
7/29/96 5.45  3,000,000  2,986,500
COMMERCIAL PAPER - CONTINUED
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
Citibank Credit Card MasterTrust I (Dakota Certificate Program)
7/8/96 5.35% $ 3,200,000 $ 3,195,744
7/25/96 5.36  1,000,000  996,164
8/20/96 5.46  4,982,000  4,943,141
8/21/96 5.46  5,000,000  4,960,250
Commonwealth Bank of Australia
7/23/96 5.43  2,000,000  1,992,800
CoreStates Capital Corp.
7/2/96 5.43 (a)  5,000,000  5,000,000
7/5/96 5.43 (a)  5,000,000  5,000,000
7/8/96 (c) 5.49 (a)  5,000,000  5,000,000
Corporate Asset Funding Co., Inc.
8/5/96 5.40  2,000,000  1,989,054
Delaware Funding Corporation
8/20/96 5.45  5,000,000  4,961,000
Dresdner U.S. Finance Inc.
8/26/96 5.13  6,500,000  6,447,639
du Pont (E.I.) de Nemours & Co.
8/9/96 5.00  5,400,000  5,369,988
Eiger Capital Corp.
7/22/96 5.42  1,000,000  996,550
Enterprise Funding Corp.
8/20/96 5.45  2,572,000  2,551,938
8/21/96 5.37  1,452,000  1,440,670
8/23/96 5.43  4,000,000  3,967,245
Ford Motor Credit Corp.
7/8/96 5.35  10,000,000  9,986,750
8/30/96 5.46  15,000,000  14,860,500
General Electric Capital Corp.
8/14/96 5.39  10,000,000  9,932,278
8/20/96 5.04  10,000,000  9,928,933
General Electric Capital Services Inc.
9/19/96 5.40  10,000,000  9,879,278
General Motors Acceptance Corp.
7/15/96 5.42  7,000,000  6,983,231
7/22/96 5.42  4,500,000  4,484,562
8/19/96 5.43  1,000,000  992,406
8/20/96 5.50  4,000,000  3,968,570
11/26/96 5.68  3,000,000  2,930,875
12/4/96 5.70  3,000,000  2,927,123
Generale Bank
7/17/96 5.41  2,000,000  1,994,610
Goldman Sachs Group, L.P. (The)
8/19/96 5.40  4,000,000  3,969,741
8/22/96 5.40  10,000,000  9,920,500
Government of Canada
9/6/96 5.15  5,000,000  4,951,892
Morgan (J.P.) & Co.
12/3/96 5.71  2,500,000  2,439,271
Morgan Stanley Group, Inc.
7/11/96 5.35  2,000,000  1,996,468
7/15/96 5.35  5,000,000  4,988,222
7/22/96 5.12  5,000,000  4,984,029
Nationwide Building Society
7/12/96 5.42  2,000,000  1,996,137
9/6/96 5.50  1,000,000  989,574
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
New Center Asset Trust
8/5/96 5.40% $ 2,000,000 $ 1,989,044
8/12/96 5.43  4,000,000  3,973,845
8/19/96 5.41  4,000,000  3,969,684
9/27/96 5.43  4,000,000  3,947,100
11/26/96 5.64  7,475,000  7,303,387
PHH Corp.
7/22/96 5.47 (a)  3,000,000  2,999,832
Preferred Receivables Funding Corp.
7/2/96 5.33  4,270,000  4,268,113
7/25/96 5.36  10,000,000  9,961,723
Sears Roebuck Acceptance Corp.
7/26/96 5.42  5,000,000  4,979,769
8/13/96 5.44  2,000,000  1,986,512
8/14/96 5.44  2,000,000  1,986,212
Sherwood Medical Company
8/12/96 5.40  3,000,000  2,980,383
8/12/96 5.45  2,303,000  2,287,801
8/19/96 5.45  2,000,000  1,984,700
8/20/96 5.41  2,000,000  1,984,545
Textron, Inc.
7/11/96 5.51  1,000,000  998,174
7/15/96 5.54  1,000,000  997,551
U.S.L. Capital, Inc.
7/22/96 5.41  10,600,000  10,563,566
Unifunding, Inc.
9/3/96 5.44  3,000,000  2,970,493
Westpac Capital Corp.
7/25/96 5.24  12,000,000  11,955,756
8/5/96 5.06  10,000,000  9,949,331
10/9/96 5.50  10,000,000  9,848,417
TOTAL COMMERCIAL PAPER   372,186,136
FEDERAL AGENCIES - 4.3%
FEDERAL HOME LOAN BANK - AGENCY COUPONS (A) - 1.2%
7/2/96 5.35  5,000,000  4,998,848
9/20/96 5.44  5,000,000  4,998,504
  9,997,352
FEDERAL NATIONAL MORTGAGE ASSOC. - AGENCY COUPONS - 2.5%
5/28/97 6.00  9,500,000  9,500,000
7/29/96 5.37 (a)  6,000,000  5,994,907
9/20/96 5.47 (a)  5,000,000  4,996,166
  20,491,073
STUDENT LOAN MARKETING ASSOC. - AGENCY COUPONS (A) - 0.6%
7/16/96 5.50  5,000,000  5,000,000
TOTAL FEDERAL AGENCIES   35,488,425
BANK NOTES - 9.8%
Bank of America National Trust & Savings Assoc.
7/1/96 5.40 (a)  4,000,000  3,999,582
Bank of New York
9/3/96 5.16  3,000,000  3,000,000
Bank of New York - Delaware
7/30/96 5.64 (a)  8,000,000  8,000,000
BANK NOTES - CONTINUED
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
Comerica Bank-Detroit
9/1/96 5.45% (a) $ 5,000,000 $ 4,999,337
Huntington National Bank
7/30/96 5.59 (a)  10,000,000  10,000,000
NationsBank of Texas
10/17/96 5.78  10,000,000  9,997,691
PNC Bank, N.A.
7/8/96 5.46 (a)  4,300,000  4,297,091
7/9/96 5.47 (a)  11,400,000  11,399,427
7/20/96 5.43 (a)  6,000,000  5,998,763
7/20/96 5.45 (a)  5,000,000  4,998,846
Seattle First National Bank
7/5/96 5.43 (a)  5,000,000  4,997,436
Wachovia Bank of North Carolina, N.A.
7/26/96 5.44 (a)  5,000,000  4,999,062
11/15/96 5.02  5,000,000  4,989,668
TOTAL BANK NOTES   81,676,903
MASTER NOTES (A) - 2.0%
Goldman Sachs Group, L.P. (The)
8/14/96 5.50  4,000,000  4,000,000
J.P. Morgan Securities
7/9/96 5.45  6,000,000  6,000,000
7/17/96 5.50  3,000,000  3,000,000
Norwest Corp.
7/1/96 5.53  4,000,000  4,000,000
TOTAL MASTER NOTES   17,000,000
MEDIUM-TERM NOTES - 6.3%
Abbey National Treasury Services (b)
9/9/96 5.57 (a)  10,000,000  10,000,000
Associates Corp. of North America
8/1/96 5.55  2,000,000  1,998,150
Beneficial Corp.
7/19/96 5.47 (a)  5,000,000  4,998,836
8/3/96 5.46 (a)  3,000,000  2,999,213
CIT Group Holdings, Inc.
7/1/96 5.40 (a)  5,000,000  4,998,945
Ford Motor Credit Corp.
7/9/96 5.10  1,700,000  1,701,758
General Motors Acceptance Corp.
7/5/96 5.34 (a)  2,000,000  2,000,090
7/28/96 5.55 (a)  1,000,000  1,001,545
8/1/96 5.48 (a)  5,000,000  5,000,000
Liquid Asset Backed Securities Trust (1996-1) (b)
7/15/96 5.52 (a)  4,000,000  4,000,000
Norwest Corp.
9/10/96 5.61 (a)  6,000,000  6,000,000
Philip Morris Cos., Inc.
7/1/96 5.55  5,000,000  5,000,841
Transamerica Life Insurance and Annuity Co.
9/15/96 5.61 (a)  3,000,000  3,000,000
TOTAL MEDIUM-TERM NOTES   52,699,378
SHORT-TERM NOTES (A) - 4.7%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
Capital One Funding Corp. (1994-B)
7/8/96 5.50% $ 3,490,000 $ 3,490,000
7/8/96 (d) 5.50  79,000  79,000
Capital One Funding Corp. (1995-E)
7/8/96 5.50  5,900,000  5,900,000
SMM Trust (1995-B) (b)
7/2/96 5.49  2,500,000  2,500,000
SMM Trust (1995-D) (b)
7/27/96 5.54  4,000,000  4,000,000
SMM Trust (1995-N) (b)
8/8/96 5.55  3,000,000  3,000,000
SMM Trust (1995-P) (b)
9/15/96 5.66  1,000,000  1,000,000
SMM Trust (1996-I) (b)
7/29/96 5.54  5,000,000  5,000,000
SMM Trust (1996-V) (b)
9/26/96 5.62  14,000,000  14,000,000
TOTAL SHORT-TERM NOTES   38,969,000
REPURCHASE AGREEMENTS - 0.1%
   MATURITY
   AMOUNT
In a joint trading account
 (U.S. Government Obligations)
 dated 6/28/96 due 7/1/96:
 At 5.62%  $ 460,215  460,000
TOTAL INVESTMENTS - 100%  $ 831,437,650
Total Cost for Income Tax Purposes - $831,437,650
LEGEND
1. The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. The due date on these types of
securities reflects the next interest rate reset date or, when applicable,
the final maturity date.
2. Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $43,500,000 or 5.3% of net
assets.
3. Security purchased on a delayed delivery basis (see Note 2 of Notes to
Financial Statements).
4. Security sold on a delayed delivery basis (see Note 2 of Notes to
Financial Statements).
INCOME TAX INFORMATION
At December 31, 1995, the fund had a capital loss carryforward of
approximately $78,000 which will expire on December 31, 2002.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
<TABLE>
<CAPTION>
<S>                                                                                                    <C>           <C>            
 
 JUNE 30, 1996 (UNAUDITED)                                                                                                          
 
 
ASSETS                                                                                                                              
 
 
Investment in securities, at value (including repurchase agreements of $460,000) - See accompanying                  $ 831,437,650  
 
schedule                                                                                                                            
 
 
Receivable for investments sold                                                                                       79,000        
 
Delayed delivery                                                                                                                    
 
 
Interest receivable                                                                                                   4,893,808     
 
 
 TOTAL ASSETS                                                                                                         836,410,458   
 
 
LIABILITIES                                                                                                                         
 
 
Payable for investments purchased                                                                      $ 5,000,000                  
 
Delayed delivery                                                                                                                    
 
 
Share transactions in process                                                                           4,520,481                   
 
 
Accrued management fee                                                                                  127,637                     
 
 
Other payables and accrued expenses                                                                     108,819                     
 
 
 TOTAL LIABILITIES                                                                                                    9,756,937     
 
 
NET ASSETS                                                                                                           $ 826,653,521  
 
 
Net Assets consist of:                                                                                                              
 
 
Paid in capital                                                                                                      $ 826,685,763  
 
 
Accumulated net realized gain (loss) on investments                                                                   (32,242       
 
                                                                                                                     )              
 
 
NET ASSETS, for 826,685,763 shares outstanding                                                                       $ 826,653,521  
 
 
NET ASSET VALUE, offering price                                                                                       $1.00         
 
and redemption price per share ($826,653,521 (divided by) 826,685,763 shares)                                                       
 
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                     <C>          <C>            
 SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)                                         
 
INTEREST INCOME                                                      $ 22,606,356   
 
EXPENSES                                                                            
 
Management fee                                          $ 843,674                   
 
Transfer agent fees                                      292,564                    
 
Accounting fees and expenses                             55,938                     
 
Non-interested trustees' compensation                    2,491                      
 
Custodian fees and expenses                              21,987                     
 
Audit                                                    20,026                     
 
Legal                                                    1,669                      
 
Miscellaneous                                            797                        
 
 Total expenses before reductions                        1,239,146                  
 
 Expense reductions                                      (36,398      1,202,748     
                                                        )                           
 
NET INTEREST INCOME                                                   21,403,608    
 
NET REALIZED GAIN (LOSS)                                              30,484        
 ON INVESTMENTS                                                                     
 
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                 $ 21,434,092   
 
OTHER INFORMATION                                                                   
 
Expense reductions                                                   $ 1,613        
Custodian interest credits                                                          
 
 Transfer agent interest credits                                      34,785        
 
                                                                     $ 36,398       
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS      YEAR ENDED     
                                    ENDED           DECEMBER 31,   
                                    JUNE 30, 1996   1995           
                                    (UNAUDITED)                    
 
 
<TABLE>
<CAPTION>
<S>                                                                                    <C>              <C>                
Operations                                                                             $ 21,403,608     $ 43,984,366       
Net interest income                                                                                                        
 
 Net realized gain (loss)                                                               30,484           16,876            
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                        21,434,092       44,001,242        
 
Distributions to shareholders from net interest income                                  (21,403,608)     (43,984,366)      
 
Share transactions at net asset value of $1.00 per share                                818,118,433      1,212,453,074     
Proceeds from sales of shares                                                                                              
 
 Reinvestment of distributions from net interest income                                 21,396,789       43,984,366        
 
 Cost of shares redeemed                                                                (821,766,170)    (1,196,186,142)   
 
 NET INCREASE (DECREASE) IN NET ASSETS AND SHARES RESULTING FROM SHARE TRANSACTIONS     17,749,052       60,251,298        
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                               17,779,536       60,268,174        
 
NET ASSETS                                                                                                                 
 
 Beginning of period                                                                    808,873,985      748,605,811       
 
 End of period                                                                         $ 826,653,521    $ 808,873,985      
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>             <C>                        <C>    <C>    <C>    <C>    
                          SIX MONTHS      YEARS ENDED DECEMBER 31,                               
                          ENDED                                                                  
                          JUNE 30, 1996                                                          
 
SELECTED PER-SHARE DATA   (UNAUDITED)     1995                       1994   1993   1992   1991   
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                                                   <C>         <C>         <C>         <C>         <C>         <C>         
Net asset value, beginning of period                  $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
Income from Investment Operations                      .026        .057        .042        .032        .038        .059       
Net interest income                                                                                                           
 
Less Distributions                                     (.026)      (.057)      (.042)      (.032)      (.038)      (.059)     
From net interest income                                                                                                      
 
Net asset value, end of period                        $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
TOTAL RETURN B, C                                      2.64%       5.87%       4.25%       3.23%       3.90%       6.09%      
 
RATIOS AND SUPPLEMENTAL DATA                                                                                                  
 
Net assets, end of period (000 omitted)               $ 826,654   $ 808,874   $ 748,606   $ 353,104   $ 301,002   $ 271,123   
 
Ratio of expenses to average net assets                .30% A      .33%        .27%        .22%        .24%        .38%       
                                                                                          D                                   
 
Ratio of expenses to average net assets after          .29% A,     .33%        .27%        .22%        .24%        .38%       
expense reductions                                    E                                                                       
 
Ratio of net interest income to average net assets     5.25% A     5.72%       4.32%       3.16%       3.85%       5.93%      
 
</TABLE>
 
A ANNUALIZED
B TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED
DURING THE PERIODS SHOWN (SEE NOTE 7 OF NOTES TO FINANCIAL STATEMENTS).
C THE TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED
AND DO NOT REFLECT CHARGES ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S
SEPARATE ACCOUNT. INCLUSION OF THE CHARGES WOULD REDUCE THE TOTAL RETURNS
SHOWN.
D FMR AGREED TO REIMBURSE A PORTION OF THE FUND'S EXPENSES DURING THE
PERIOD. WITHOUT THIS REIMBURSEMENT, THE FUND'S EXPENSE RATIO WOULD HAVE
BEEN HIGHER.
E FMR OR THE FUND HAS ENTERED INTO VARYING ARRANGEMENTS WITH THIRD PARTIES
WHO EITHER PAID OR REDUCED A PORTION OF THE FUND'S EXPENSES (SEE NOTE 7 OF
NOTES TO FINANCIAL STATEMENTS).
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED                           PAST 1   PAST 5   PAST 10   
JUNE 30, 1996                           YEAR     YEARS    YEARS     
 
HIGH INCOME                             15.54%   16.33%   10.98%    
 
Merrill Lynch High Yield Master Index   9.37%    13.49%   10.89%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
You can compare the fund's returns to those of the Merrill Lynch High Yield
Master Index - a market-capitalization weighted index which includes all
domestic and yankee high-yield bonds. Issues included in the Index have
maturities of at least one year and have a credit rating of less than
BBB-/Baa3, but are not in default.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of 
how it will do tomorrow. Bond prices, for 
example, generally move in the opposite 
direction of interest rates. In turn, the share price, 
return, and yield of a fund that invests in bonds 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown.
If Fidelity had not reimbursed certain fund expenses, the fund's five and
10 year total returns would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. The fund includes high yielding, lower-rated
securities which are subject to greater price volatility and may involve
greater risk of default. The market for these securities may be less
liquid.
$10,000 OVER 10 YEARS
IMAHDR PRASUN   SHR__CHT 19960630 19960710 163426 S00000000000001
             VIP:  High Income           ML High Yield Master
             00152                       ML002
  1986/06/30      10000.00                    10000.00
  1986/07/31       9969.60                     9868.34
  1986/08/31      10009.85                    10050.46
  1986/09/30      10094.85                    10133.64
  1986/10/31      10396.46                    10311.93
  1986/11/30      10429.79                    10395.89
  1986/12/31      10495.75                    10452.03
  1987/01/31      10878.38                    10747.56
  1987/02/28      11066.63                    10925.00
  1987/03/31      11167.43                    11045.79
  1987/04/30      10818.44                    10804.91
  1987/05/31      10717.86                    10756.22
  1987/06/30      10949.33                    10904.91
  1987/07/31      10961.05                    10964.24
  1987/08/31      11051.84                    11074.11
  1987/09/30      10666.99                    10819.32
  1987/10/31      10156.90                    10530.24
  1987/11/30      10456.04                    10796.53
  1987/12/31      10623.40                    10939.90
  1988/01/31      10972.66                    11239.27
  1988/02/29      11301.18                    11544.24
  1988/03/31      11219.98                    11525.15
  1988/04/30      11307.44                    11558.43
  1988/05/31      11290.62                    11618.76
  1988/06/30      11527.26                    11840.91
  1988/07/31      11647.26                    11966.03
  1988/08/31      11591.62                    12005.35
  1988/09/30      11684.55                    12126.36
  1988/10/31      11811.75                    12315.29
  1988/11/30      11766.65                    12361.42
  1988/12/31      11860.15                    12413.73
  1989/01/31      12145.15                    12599.89
  1989/02/28      12204.89                    12684.57
  1989/03/31      12048.07                    12673.28
  1989/04/30      11914.64                    12710.68
  1989/05/31      12134.78                    12944.68
  1989/06/30      12482.34                    13128.08
  1989/07/31      12400.16                    13190.25
  1989/08/31      12328.24                    13255.40
  1989/09/30      11896.88                    13129.21
  1989/10/31      11386.85                    12921.55
  1989/11/30      11396.44                    12950.50
  1989/12/31      11365.20                    12938.79
  1990/01/31      11113.98                    12685.91
  1990/02/28      10942.84                    12501.17
  1990/03/31      10827.38                    12670.16
  1990/04/30      10859.46                    12734.53
  1990/05/31      11082.59                    12964.56
  1990/06/30      11257.17                    13215.73
  1990/07/31      11431.05                    13495.01
  1990/08/31      11239.82                    12978.40
  1990/09/30      10973.31                    12413.94
  1990/10/31      10707.03                    12098.04
  1990/11/30      10958.17                    12200.53
  1990/12/31      11111.40                    12376.33
  1991/01/31      11347.15                    12551.28
  1991/02/28      11975.80                    13482.87
  1991/03/31      12400.14                    14062.58
  1991/04/30      12840.19                    14563.37
  1991/05/31      13028.79                    14634.49
  1991/06/30      13311.68                    14928.88
  1991/07/31      13814.60                    15286.59
  1991/08/31      14003.20                    15607.89
  1991/09/30      14317.52                    15806.68
  1991/10/31      14804.73                    16276.38
  1991/11/30      14930.46                    16464.39
  1991/12/31      15009.04                    16655.67
  1992/01/31      15810.57                    17238.00
  1992/02/29      16384.62                    17666.11
  1992/03/31      16914.26                    17912.60
  1992/04/30      17033.85                    18042.98
  1992/05/31      17238.87                    18330.78
  1992/06/30      17426.81                    18558.53
  1992/07/31      17768.51                    18934.55
  1992/08/31      18144.38                    19185.23
  1992/09/30      18332.32                    19403.82
  1992/10/31      18058.96                    19158.75
  1992/11/30      18281.06                    19430.08
  1992/12/31      18486.09                    19680.27
  1993/01/31      18981.55                    20164.87
  1993/02/28      19305.34                    20546.57
  1993/03/31      19750.85                    20902.78
  1993/04/30      19880.79                    21052.82
  1993/05/31      20177.79                    21336.21
  1993/06/30      20697.55                    21737.07
  1993/07/31      20901.74                    21970.72
  1993/08/31      21124.50                    22180.16
  1993/09/30      21198.75                    22289.60
  1993/10/31      21699.95                    22709.48
  1993/11/30      21904.14                    22833.68
  1993/12/31      22256.83                    23062.00
  1994/01/31      22999.34                    23567.40
  1994/02/28      22971.77                    23397.92
  1994/03/31      22197.90                    22635.45
  1994/04/30      21973.88                    22370.94
  1994/05/31      22014.61                    22291.23
  1994/06/30      21933.15                    22373.28
  1994/07/31      22014.61                    22530.55
  1994/08/31      22014.61                    22687.05
  1994/09/30      22177.53                    22678.46
  1994/10/31      21973.88                    22736.09
  1994/11/30      21790.60                    22542.69
  1994/12/31      21892.42                    22793.44
  1995/01/31      22136.80                    23115.52
  1995/02/28      22896.58                    23836.75
  1995/03/31      23181.69                    24168.48
  1995/04/30      23861.57                    24734.35
  1995/05/31      24475.65                    25507.10
  1995/06/30      24541.44                    25701.93
  1995/07/31      25133.60                    25995.76
  1995/08/31      25330.98                    26153.53
  1995/09/30      25747.68                    26452.75
  1995/10/31      25988.93                    26640.26
  1995/11/30      26120.52                    26900.31
  1995/12/31      26427.56                    27332.11
  1996/01/31      27041.65                    27763.77
  1996/02/29      27488.29                    27805.58
  1996/03/31      27416.08                    27730.06
  1996/04/30      27825.27                    27742.62
  1996/05/31      28210.40                    27942.70
  1996/06/28      28354.82                    28110.55
IMATRL PRASUN   SHR__CHT 19960630 19960710 163431 R00000000000123
 
Let's say hypothetically that $10,000 was invested in High Income Portfolio
on June 30, 1986. As the chart shows, by June 30, 1996, the value of the
investment would have grown to $28,355 - a 183.55% increase on the initial
investment. For comparison, look at how the Merrill Lynch High Yield Master
Index did over the same period. With dividends and capital gains, if any,
reinvested, the same $10,000 investment would have grown to $28,111 - a
181.11% increase.
INVESTMENT SUMMARY
TOP FIVE HOLDINGS AS OF JUNE 30, 1996
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)    % OF FUND'S   
                                                INVESTMENTS   
 
PanAmSat Corp. (various issues)                 4.6           
 
Marvel Parent Holdings, Inc. (various issues)   2.7           
 
Cablevision System Corp. (various issues)       2.7           
 
Mothers Work, Inc. (various issues)             2.0           
 
American Financial Group, Inc.                  1.8           
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1996
                                   % OF FUND'S   
                                   INVESTMENTS   
 
Media & Leisure                    33.2          
 
Retail & Wholesale                 9.2           
 
Utilities                          8.1           
 
Finance                            6.4           
 
Industrial Machinery & Equipment   5.9           
 
QUALITY DIVERSIFICATION AS OF JUNE 30, 1996
(MOODY'S RATINGS)   % OF FUND'S   
                    INVESTMENTS   
 
Aaa, Aa, A          0.0           
 
Baa                 0.0           
 
Ba                  2.1           
 
B                   52.4          
 
Caa, Ca, C          9.7           
 
Nonrated            7.7           
 
TABLE EXCLUDES SHORT-TERM INVESTMENTS. UNRATED DEBT SECURITIES THAT ARE
EQUIVALENT TO BA AND BELOW AT JUNE 30, 1996, ACCOUNT FOR 7.7% OF THE FUND'S
INVESTMENTS.
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
An interview with Barry Coffman, Portfolio Manager of High Income Portfolio 
Q. BARRY, HOW DID THE FUND PERFORM?
A. It did quite well compared to its peers, and significantly outperformed
its benchmark. The Merrill Lynch High Yield Master Index had a total return
of 2.85% for the six months ended June 30, 1996, and 9.37% for the 12-month
period.
Q. WHAT CONTRIBUTED TO THE FUND'S PERFORMANCE?
A. The strength of the economy caused credit spreads to narrow during the
period. The securities most affected were the lowest-rated, or B-rated,
issues. That's where the fund is concentrated, while the index has a much
higher weighting in BB-rated securities. BB-rated securities are much more
sensitive to interest rate changes, and therefore traded down along with
U.S. Treasuries during the period.
Q. HOW DID INTEREST RATES FACTOR INTO THIS EQUATION?
A. Interest rates rose because of the unexpected strength of the economy,
which also benefited the stock market in general. In addition, defaults
were less than expected and credit spreads narrowed, which resulted in the
high-yield market significantly outperforming Treasuries. Within the
high-yield market, the fund also benefited from stronger relative
performance of B-rated issues compared to BB-rated securities.
Q. WHAT WAS BEHIND THE FUND'S INCREASE IN MEDIA AND
TELECOMMUNICATIONS-RELATED SECURITIES?
A. There have been a number of ongoing, secular changes occurring in many
of the media and telecommunications industries, which have created
opportunities for many companies. Many of them have huge capital needs and,
as a result, these sectors dominated the market for new issuance of
high-yield securities in the first half of 1996. The growth potential for
this market is still significant and should be independent of the larger
economic environment for the next few years. At the end of the period, we
were well-represented in many of these industries, including satellite
broadcasting, competitive local exchange companies (CLEC), cellular,
paging, wireless cable, and cable and telephone companies in the U.K.
Q. IN THE LAST REPORT, YOU MENTIONED THAT YOU HAD BEEN ADDING SOME SMALLER,
LESS VISIBLE COMPANIES TO THE PORTFOLIO. HOW DID THOSE INVESTMENTS WORK
OUT?
A. Many of them also were solid contributors to performance during the
period. The fund benefited from investing in securities that I was able to
purchase on what I viewed as very favorable terms. Harcor Energy is an
excellent example. I bought a sizable number of its bonds and received
warrants for equity in the company as well. Harcor subsequently boosted its
cash flow through additional drilling, which increased its stock price. In
addition, it announced a secondary stock offering, which could improve the
company's credit standing. In the specialty retail area, the fund also was
helped by some regional retailers such as Specialty Retailers and Mothers
Work, a maternity clothes company I've discussed in the past and which
continued to perform well over the period.
Q. STILL, THERE MUST HAVE BEEN SOME DISAPPOINTMENTS . . .
A. Right, but nothing that negatively impacted the fund very much. Somewhat
ironically, one of the higher-quality positions in the fund, Viacom, was
one of the poorer performers. After acquiring Paramount and Blockbuster,
Viacom planned to sell some cable systems, which I thought would result in
a credit upgrade. But a combination of regulatory delays and weakness in
the Treasury market - the bonds are very sensitive to interest rates
because they  trade on a tight spread relative to the price of Treasuries -
hurt the securities.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SEVERAL MONTHS?
A. I'd say that I'm a bit more cautious now than I was a few months ago.
The economy is expected to experience slower growth in the second half of
1996, partly due to the increase in interest rates. Still, I'll continue to
look for companies that I think can prosper independent of the economy and,
within those companies, I'll invest in whichever aspect of their capital
structure looks most attractive from a risk versus reward perspective.
 
 
 
FUND FACTS
GOAL: to seek high current income by 
investing in high-yielding, lower-rated fixed 
income securities
START DATE: September 19, 1985
SIZE: as of June 30, more than $1.1 billion
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
INVESTMENTS JUNE 30, 1996 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
CORPORATE BONDS - 71.8%
 MOODY'S PRINCIPAL VALUE
 RATINGS (B) AMOUNT (NOTE 1)
CONVERTIBLE BONDS - 1.6%
MEDIA & LEISURE - 0.8%
PUBLISHING - 0.8%
Hollinger liquid yield option 
 note yankee 0%, 10/5/13 B1 $ 30,000,000 $ 9,787,500
RETAIL & WHOLESALE - 0.1%
GROCERY STORES - 0.1%
Farm Fresh, Inc.
 7 1/2%, 3/1/10 B3  1,686,000  935,730
UTILITIES - 0.7%
TELEPHONE SERVICES - 0.7%
GST Telecommunications, Inc. 
 0%, 12/15/05 (c)(e) -  70,000  69,650
Winstar Communications, Inc. 
 0%, 10/15/05 (c)(e) -  11,550,000  7,969,500
  8,039,150
TOTAL CONVERTIBLE BONDS   18,762,380
NONCONVERTIBLE BONDS - 70.2%
AEROSPACE & DEFENSE - 0.6%
RHI Holdings, Inc.
 11 7/8%, 3/1/99 B2  2,160,000  2,160,000
Wyman-Gordon Co. 
 10 3/4%, 3/15/03 B1  4,490,000  4,714,500
  6,874,500
BASIC INDUSTRIES - 5.2%
CHEMICALS & PLASTICS - 1.5%
American Pacific Corp. 
 11%, 2/21/02 (e) B2  743,750  706,563
Atlantis Group, Inc. 
 11%, 2/15/03 B2  7,785,000  7,434,675
Foamex-JPS Automotive LP/ 
 Foamex-JPS Capital Corp.
 Series B, 14%, 7/1/04 Caa  2,760,000  1,938,900
Foamex LP/Foamex Capital
 Corp. 11 7/8%, 10/1/04 B3  2,480,000  2,542,000
Foamex LP/Foamex Capital
 Corp. 9 1/2%, 6/1/00 B1  380,000  380,000
NL Industries, Inc.:
 11 3/4%, 10/15/03 B1  2,270,000  2,321,075
 0%, 10/15/05 (c) B2  550,000  428,313
Texas Petrochemicals Corp. 
 11 1/8%, 7/1/06 (e) B3  1,960,000  1,989,400
  17,740,926
METALS & MINING - 0.4%
Renco Metals, Inc. 
 11 1/2%, 7/1/03 B2  4,190,000  4,190,000
PACKAGING & CONTAINERS - 0.2%
Crown Packaging Holdings Ltd., 
 Series B, 0%, 11/1/03 (c) Caa  6,840,000  2,599,200
PAPER & FOREST PRODUCTS - 3.1%
Florida Coast Paper Co. LLC 
 12 3/4, 6/1/03 (e) B3  7,210,000  7,498,400
Rapp International Finance
 Co. BV yankee
 13 1/4%, 12/15/05 Ba3  13,980,000  15,133,350
Repap Wisconsin, Inc. 
 9 7/8%, 5/1/06 B3  1,210,000  1,076,900
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (B) AMOUNT (NOTE 1)
Riverwood International 
 10 7/8%, 4/1/08 B3 $ 13,230,000 $ 12,998,475
  36,707,125
TOTAL BASIC INDUSTRIES   61,237,251
CONGLOMERATES - 0.7%
Jordan Industries, Inc. 
 10 3/8%, 8/1/03 B3  9,155,000  8,697,250
CONSTRUCTION & REAL ESTATE - 0.6%
CONSTRUCTION - 0.4%
UDC Homes, Inc.  Series B, 
 12 1/2%, 5/1/00 -  40,000  37,600
WCI Communities LP 
 17%, 7/24/98 (d) -  5,000,000  5,000,000
  5,037,600
REAL ESTATE - 0.2%
Littlefield Co.
 10%, 9/30/97 (d)(f) -  2,750,000  2,094,125
TOTAL CONSTRUCTION & REAL ESTATE   7,131,725
DURABLES - 3.1%
AUTOS, TIRES, & ACCESSORIES - 1.3%
APS, Inc. 
 11 7/8%, 1/15/06 (e) B2  400,000  419,000
Collins & Aikman Products Co. 
 11 1/2%, 4/15/06 B3  980,000  997,150
Harvard Industries, Inc.:
 12%, 7/15/04 B3  740,000  725,200
 11 1/8%, 8/1/05 B3  6,320,000  5,940,800
Hayes Wheels International,
 Inc. 11%, 7/15/06 B3  4,830,000  4,890,375
Venture Holdings Trust 
 9 3/4%, 4/1/04 B3  3,280,000  2,706,000
  15,678,525
HOME FURNISHINGS - 1.1%
Interlake Corp. 
 12 1/8%, 3/1/02 B3  7,570,000  7,570,000
Knoll, Inc. 
 10 7/8%, 3/15/06 B3  5,280,000  5,385,600
  12,955,600
TEXTILES & APPAREL - 0.7%
CMI Industries, Inc. 
 9 1/2%, 10/1/03 B1  4,050,000  3,493,125
Hat Brands, Inc. (f):
 Series B, 12 5/8%, 9/15/02 -  1,520,000  1,140,000
 Series D, 12 5/8%, 9/15/02 -  680,000  510,000
Synthetic 12 3/4%, 12/01/02 B3  2,590,000  2,745,400
  7,888,525
TOTAL DURABLES   36,522,650
ENERGY - 2.1%
OIL & GAS - 2.1%
Clark USA, Inc., Series B, 
 10 7/8%, 12/1/05 B2  5,420,000  5,555,500
Harcor Energy, Inc., Series B, 
 14 7/8%, 7/15/02 B3  15,000,000  16,350,000
Mesa Operating Co. 
 10 5/8%, 7/1/06 B2  2,930,000  2,988,600
  24,894,100
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (B) AMOUNT (NOTE 1)
FINANCE - 3.5%
CREDIT & OTHER FINANCE - 0.6%
Homeside, Inc. 
 11 1/4%, 5/15/03 (e) B+ $ 3,210,000 $ 3,306,300
Polysindo International Finance 
 Co. BV yankee 
 11 3/8%, 6/15/06 Ba3  3,730,000  3,799,938
  7,106,238
INSURANCE - 1.9%
American Life Holdings 
 11 1/4%, 9/15/04 B1  13,350,000  14,050,875
Penncorp Financial Group, Inc. 
 9 1/4%, 12/15/03 B1  7,950,000  7,989,750
  22,040,625
SAVINGS & LOANS - 1.0%
First Nationwide Parent Holdings 
 Ltd. 12 1/2%, 4/15/03 B2  11,610,000  12,103,425
SECURITIES INDUSTRY - 0.0%
ECM Corp. 14%, 6/1/02 (e) -  415,373  456,910
TOTAL FINANCE   41,707,198
HEALTH - 1.3%
MEDICAL EQUIPMENT & SUPPLIES - 1.3%
Wright Medical Technology, Inc., 
 Series B, 10 3/4%,
 7/1/00 B3  15,630,000  15,630,000
INDUSTRIAL MACHINERY & EQUIPMENT - 5.2%
ELECTRICAL EQUIPMENT - 1.2%
Magnetek, Inc. 
 10 3/4%, 11/15/98 B1  10,000,000  9,800,000
Telex Communications, Inc. 
 12%, 7/15/04 B2  3,500,000  3,745,000
  13,545,000
INDUSTRIAL MACHINERY & EQUIPMENT - 2.9%
Exide Corp.:
 10 3/4%, 12/15/02 B1  3,375,000  3,442,500
 10%, 4/15/05 B1  2,460,000  2,392,350
Howmet Corp.
 10%, 12/1/03 (e) B3  2,050,000  2,152,500
MVE, Inc. 12 1/2%,
 2/15/02 B3  5,595,000  5,818,800
Specialty Equipment Cos., Inc. 
 11 3/8%, 12/1/03 B3  13,600,000  14,042,000
Thermadyne Holdings Corp.:
 10 1/4%, 5/1/02 B3  1,484,000  1,491,420
 10 3/4%, 11/1/03 Caa  5,226,000  5,226,000
  34,565,570
POLLUTION CONTROL - 1.1%
Norcal Waste System, Inc. 
 12 3/4%, 11/15/05 (e)(g) B3  12,530,000  13,219,150
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   61,329,720
MEDIA & LEISURE - 19.8%
BROADCASTING - 9.3%
Adelphia Communications Corp. 
 12 1/2%, 5/15/02 B3  2,460,000  2,499,975
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (B) AMOUNT (NOTE 1)
Bell Cablemedia PLC yankee 
 0%, 9/15/05 (c) B2 $ 12,970,000 $ 7,895,488
CS Wireless Systems, Inc. 
 0%, 3/1/06 unit (c)(e) -  4,810,000  9,908,600
Citicasters, Inc. 
 9 3/4%, 2/15/04 B2  7,812,000  8,007,300
Cooke Media Group, Inc. 
 11 5/8%, 4/1/99 -  350,000  332,500
Diamond Cable 
 Communications PLC yankee
  0%, 12/15/05 (c) B3  18,150,000  10,663,125
NWCG Holdings Corp. 
 0%, 6/15/99 Caa  18,695,000  13,834,300
Peoples Choice TV Corp. 
 unit 0%, 6/1/04 (c) Caa  20,230,000  11,480,525
Robin Media Group, Inc. 
 11 1/8%, 4/1/97 -  12,340,000  12,340,000
UIH Australia/Pacific, Inc. 
 0%, 5/15/06 (c)(e) B2  12,000,000  6,330,000
Viacom, Inc. 8%, 7/7/06 B1  22,780,000  20,843,700
Videotron Group Ltd. yankee 
 10 5/8%, 2/15/05 Ba3  6,140,000  6,400,950
  110,536,463
ENTERTAINMENT - 1.7%
AMF Group, Inc. (e):
 10 7/8%, 3/15/06 B2  9,880,000  9,768,850
 0%, 3/15/06 (c) B2  14,610,000  8,072,025
Alliance Gaming Corp. 
 12 7/8%, 6/30/03 B2  2,200,000  2,200,000
  20,040,875
LEISURE DURABLES & TOYS - 1.2%
ICON Health and Fitness, Inc. 
 13%, 7/15/02 B3  5,890,000  6,567,350
IHF Holdings, Inc. 
 0%, 11/15/04 (c) Caa  10,250,000  7,072,500
  13,639,850
LODGING & GAMING - 2.8%
American Skiing Co.
 12%, 7/15/06 (e) B3  5,310,000  5,203,800
Casino Magic Financial Corp. 
 11 1/2%, 10/15/01 B1  2,745,000  2,827,350
HMH Properties, Inc., Series B, 
 9 1/2%, 5/15/05 B1  13,470,000  12,863,850
Horseshoe Gaming LLC, Series A, 
 12 3/4%, 9/30/00  B1  10,010,000  10,760,750
Wyndham Hotel Corp. 
 10 1/2%, 5/15/06 B2  1,810,000  1,800,950
  33,456,700
PUBLISHING - 3.0%
Hollinger International Publishing, 
 Inc. 9 1/4%, 2/1/06 B1  4,350,000  3,980,250
Marvel Holdings, Inc., Series B, 
 0%, 4/15/98 B3  18,000,000  14,400,000
Marvel Parent Holdings, Inc. 
 0%, 4/15/98 B3  22,440,000  17,727,600
  36,107,850
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (B) AMOUNT (NOTE 1)
MEDIA & LEISURE - CONTINUED
RESTAURANTS - 1.8%
Host Marriott Travel Plazas, Inc. 
 Series B, 9 1/2%, 5/15/05 B1 $ 10,690,000 $ 10,195,588
SC International Services, Inc. 
 13%, 10/1/05 B3  10,640,000  11,650,800
  21,846,388
TOTAL MEDIA & LEISURE   235,628,126
NONDURABLES - 2.4%
AGRICULTURE - 0.1%
Hines Horticulture, Inc., Series B, 
 11 3/4%, 10/15/05 B3  1,300,000  1,345,500
FOODS - 1.2%
Specialty Foods Corp.: 
 10 1/4%, 8/15/01 B3  3,410,000  3,205,400
 Series B:
  11 1/8%, 10/1/02 B3  6,300,000  6,016,500
  11 1/4%, 8/15/03 Caa  5,500,000  4,771,250
  13,993,150
HOUSEHOLD PRODUCTS - 1.1%
MacAndrews & Forbes Group, 
 Inc. 12 1/4%, 7/1/96 -  1,360,000  1,360,000
Revlon Worldwide Corp. 
 secured 0%, 3/15/98 B3  13,510,000  11,247,075
  12,607,075
TOTAL NONDURABLES   27,945,725
RETAIL & WHOLESALE - 9.1%
APPAREL STORES - 3.5%
Apparel Retailers, Inc.
 0%, 8/15/05 (c) Caa  11,230,000  9,770,100
Lamonts Apparel, Inc. 
 10 1/4%, 11/1/99 
 pay-in-kind (e)(f) -  2,201,000  99,045
Mothers Work, Inc. 
 12 5/8%, 8/1/05 B3  22,500,000  23,793,750
Specialty Retailers, Inc.
 11%, 8/15/03 B3  7,220,000  7,508,800
  41,171,695
GENERAL MERCHANDISE STORES - 0.8%
Pantry, Inc., Series B, 
 12%, 11/15/00 B2  10,500,000  9,240,000
GROCERY STORES - 3.4%
Food 4 Less Holdings, Inc. 
 0%, 7/15/05 (c) Caa  19,430,000  8,549,200
Pathmark Stores, Inc.:
 11 5/8%, 6/15/02 B3  5,480,000  5,466,300
 9 5/8%, 5/1/03 B2  1,470,000  1,379,963
Ralph's Grocery Co.:
 10.45%, 6/15/04 B1  3,230,000  3,092,725
 10.45%, 6/15/04 (e) B1  4,500,000  4,308,750
 11%, 6/15/05 B3  6,340,000  5,832,800
Star Markets, Inc. 
 13%, 11/1/04 B3  11,905,000  12,321,675
  40,951,413
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (B) AMOUNT (NOTE 1)
RETAIL & WHOLESALE, MISCELLANEOUS - 1.4%
Alliance Entertainment Corp. 
 Series B, 11 1/4%, 7/15/05 B3 $ 15,730,000 $ 14,943,500
Brylane LP Series B
 10%, 9/1/03 B2  350,000  336,000
Guitar Center Management Co., 
 Inc. 11%, 7/1/06 (e) B2  1,470,000  1,495,725
  16,775,225
TOTAL RETAIL & WHOLESALE   108,138,333
SERVICES - 3.0%
PRINTING - 1.7%
Big Flower Press:
 10 3/4%, 8/1/03 B2  275,000  266,750
 Class A, 10 3/4%,
  8/1/03  B3  3,219,000  3,122,430
 Class B, 10 3/4%,
  8/1/03 B2  967,000  937,990
Sullivan Graphics, Inc. 
 12 3/4%, 8/1/05 Caa  16,980,000  16,406,925
  20,734,095
SERVICES - 1.3%
Protection One Alarm Monitoring,
 Inc. 13 5/8%, 6/30/05 Caa  18,300,000  15,692,250
TOTAL SERVICES   36,426,345
TECHNOLOGY - 4.4%
COMMUNICATIONS EQUIPMENT - 2.3%
Echostar Satellite Broadcasting 
 Corp. 0%, 3/15/04 (c)(e) Caa  21,280,000  13,140,400
Hyperion Telecommunication,
 Inc. 0%, 4/15/03 unit (c)(e) -  25,950,000  14,402,250
  27,542,650
COMPUTERS & OFFICE EQUIPMENT - 2.0%
Dictaphone Corp. 
 11 3/4%, 8/1/05 B3  8,130,000  7,621,875
Exide Electronics Group, Inc. 
 11 1/2%, 3/15/06 unit (e) B  3,770,000  3,845,400
Unisys Corp.:
 10 5/8%, 10/01/99 B1  4,080,000  4,100,400
 12%, 4/15/03 (e) B1  8,530,000  8,700,600
  24,268,275
ELECTRONICS - 0.1%
Alpine Group, Inc. 
 12 1/4%, 7/15/03 B3  940,000  949,400
TOTAL TECHNOLOGY   52,760,325
TRANSPORTATION - 2.5%
AIR TRANSPORTATION - 1.4%
US Air, Inc.:
 Series 1993-A1 Pass Thru 
  Trust 8 5/8%, 9/1/98 B1  5,000,000  4,925,000
 9 5/8%, 2/1/01 B3  1,320,000  1,237,500
 10%, 7/1/03 B3  980,000  916,300
 10 3/8%, 3/1/13 B1  9,115,000  9,092,213
  16,171,013
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (B) AMOUNT (NOTE 1)
TRANSPORTATION - CONTINUED
RAILROADS - 1.1%
Transtar Holdings LP/Transtar
 Cap Corp., Series B, 0%, 
 12/15/03 (c) B- $ 17,941,000 $ 13,276,340
TOTAL TRANSPORTATION   29,447,353
UTILITIES - 6.7%
CELLULAR - 5.1%
Arch Communications Group,
 Inc. 0%, 3/15/08 (c) B3  14,800,000  7,622,000
Comunicaciones Celulares SA 
 yankee 0%, 11/15/03 (c) B3  12,000,000  7,140,000
Intercel, Inc.  unit
 0%, 2/1/06 (c) B2  16,720,000  10,032,000
International Cabletel, Inc., 
 Series B, 0%, 2/1/06 (c) B3  8,220,000  4,623,750
Microcell Telecommunications,
 Inc. unit, 0%, 6/1/06 (c)(e) B3  20,900,000  10,188,750
Millicom International Cellular
 SA 0%, 6/1/06 (c)(e) B3  35,000,000  18,287,500
Western Wireless Corp. 
 10 1/2%, 6/1/06 B3  2,870,000  2,862,825
  60,756,825
TELEPHONE SERVICES - 1.6%
GST USA, Inc. 
 0%, 12/15/05 (c) -  560,000  310,800
MFS Communications, Inc. 
 0%, 1/15/06 (c) B1  1,250,000  759,375
Shared Technologies Fairchild 
 Corp. 0%, 3/1/06 (c)(e) Caa  6,290,000  4,748,950
Winstar Communications, Inc. 
 0%, 10/15/05 (c) -  23,100,000  12,705,000
  18,524,125
TOTAL UTILITIES   79,280,950
TOTAL NONCONVERTIBLE BONDS   833,651,551
TOTAL CORPORATE BONDS
 (Cost $842,876,208)   852,413,931
COMMERCIAL MORTGAGE SECURITIES - 0.2%
Meritor Mortgage Security Corp. 
 commercial Series 1987-1 Class
  B, 9.40%, 2/1/00 (e)(f) -  1,350,000  231,390
SKW Real Estate LP commercial 
 Series II Class E,
 11%, 4/15/05 (e) B  1,500,000  1,502,850
TOTAL COMMERCIAL MORTGAGE SECURITIES
 (Cost $1,724,781)   1,734,240
COMMON STOCKS - 8.9%
 SHARES 
BASIC INDUSTRIES - 0.1%
IRON & STEEL - 0.1%
Republic Engineered Steels, Inc. (a)  116,100  406,350
PAPER & FOREST PRODUCTS - 0.0%
Mail-Well Holdings, Inc.  (a)(e)   23,479  205,441
TOTAL BASIC INDUSTRIES   611,791
 
 SHARES VALUE (NOTE 1)
CONGLOMERATES - 0.5%
American Standard Companies, Inc. (a)  164,100 $ 5,415,300
DURABLES - 0.0%
TEXTILES & APPAREL - 0.0%
Hat Brands, Inc. (warrants) (a)(d)  27,466  137,328
HM/Hat Brands Trust 
 Class I unit (a)(d)  340,000  340,000
  477,328
ENERGY - 1.2%
OIL & GAS - 1.2%
Flores & Rucks, Inc. (a)  356,000  12,282,000
Harcor Energy, Inc. (warrants)(a)  330,000  577,500
TransTexas Gas Corp. (a)  180,200  1,711,900
  14,571,400
FINANCE - 1.9%
INSURANCE - 1.9%
American Financial Group, Inc.   717,200  21,605,650
Penncorp. Financial Group, Inc.   25,000  793,750
  22,399,400
SECURITIES INDUSTRY - 0.0%
ECM Corp. LP (e)  3,000  300,000
TOTAL FINANCE   22,699,400
HEALTH - 0.1%
MEDICAL EQUIPMENT & SUPPLIES - 0.1%
MVE, Inc. (warrants) (a)  10,555  316,650
Wright Medical Technology,  Inc. 
 (warrants) (a)  1,976  247,000
  563,650
HOLDING COMPANIES - 0.0%
SDW Holdings Corp. (a):
 (warrants)  3,720  11,160
 Series B (warrants) (e)  4,450  57,850
  69,010
INDUSTRIAL MACHINERY & EQUIPMENT - 0.6%
ELECTRICAL EQUIPMENT - 0.6%
Exide Corp.   311,500  7,553,875
Terex Corp. (rights) (a)(d)  3,150  315
  7,554,190
MEDIA & LEISURE - 3.2%
BROADCASTING - 1.3%
Adelphia Communications Class A (a)  137,600  1,032,000
Benedek Communications Corp. unit 
 Class A  5,760  5,760,000
PanAmSat Corp. (a)  316,000  9,164,000
  15,956,000
ENTERTAINMENT - 0.0%
Live Entertainment, Inc. (a)(d):
 $2.00 (warrants)   232,000  11,600
 $2.72 (warrants)  221,765  11,088
  22,688
LEISURE DURABLES & TOYS - 0.1%
IHF Capital, Inc. (a)(e):
 Series H (warrants)   10,250  968,625
 Series I (warrants)  5,890  144,305
  1,112,930
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
MEDIA & LEISURE - CONTINUED
LODGING & GAMING - 1.7%
Bally Gaming International, Inc.
 (warrants) (a)  90,000 $ 270,000
Grand Casinos, Inc.   446,700  11,502,525
Host Marriott Corp.  (a)  597,100  7,836,938
Maritime Group Ltd. (warrants) (a)  17,880  179
Motels of America, Inc. (a)  3,000  195,000
  19,804,642
PUBLISHING - 0.1%
American Media, Inc. Class A (a)  339,500  1,782,375
General Media, Inc. (warrants) (a)  1,310  1,310
  1,783,685
TOTAL MEDIA & LEISURE   38,679,945
NONDURABLES - 0.3%
HOUSEHOLD PRODUCTS - 0.3%
Revlon, Inc. Class A (a)  113,300  3,299,863
RETAIL & WHOLESALE - 0.0%
APPAREL STORES - 0.0%
Lamonts Apparel, Inc. (a)  35,870  8,968
Lamonts Apparel, Inc. (warrants) (a)  66,214  1
Mothers Work, Inc.  10,950  279,225
  288,194
GROCERY STORES - 0.0%
FF Holdings Corp. (a)(d)  33,900  67,800
Food 4 Less Holdings, Inc. 
 (warrants) (a)(d)  9,348  186,960
MAFCO (warrants) (a)  59  -
  254,760
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Barry's Jewelers, Inc. (warrants) (a)  5,697  712
Town & Country Jewelry 
 Manufacturing Corp. Class A (a)  8,374  8,374
  9,086
TOTAL RETAIL & WHOLESALE   552,040
SERVICES - 0.9%
PRINTING- 0.6%
Big Flower Press Holdings, Inc. (a)  474,000  6,695,250
SERVICES - 0.3%
Protection One, Inc. (a)  181,600  2,973,700
Protection One, Inc. (warrants) (a)  74,560  745,600
Vestar/LPA Investment Corp. (a)  5,177  51,770
  3,771,070
TOTAL SERVICES   10,466,320
TECHNOLOGY - 0.0%
COMPUTERS & OFFICE EQUIPMENT - 0.0%
Exide Electronics Group, Inc. (a)  25,000  237,500
UTILITIES - 0.1%
CELLULAR - 0.1%
Arch Communications Group, Inc.   1,700  31,663
Comunicaciones Celulares SA
 (warrants)  (a)(e)  12,000  600,000
  631,663
ELECTRIC UTILITY - 0.0%
Eastern Utilities Associates  3  59
El Paso Electric Co. (a)  55,658  333,948
Northeast Utilities Associates (warrants) (a)  21,789  4,766
  338,773
 
 SHARES VALUE (NOTE 1)
GAS - 0.0%
UGI Corp. (warrants) (a)  14,033 $ 2,105
TOTAL UTILITIES   972,541
TOTAL COMMON STOCKS
 (Cost $94,753,375)   106,170,278
PREFERRED STOCKS - 11.0%
CONVERTIBLE PREFERRED STOCKS - 0.0%
RETAIL & WHOLESALE - 0.0%
GROCERY STORES - 0.0%
Supermarkets General Holdings Corp. 
 exchangeable pay-in-kind $3.52 (a)  4,950  128,700
NONCONVERTIBLE PREFERRED STOCKS - 11.0%
BASIC INDUSTRIES - 0.0%
PAPER & FOREST PRODUCTS - 0.0%
S D Warren Co. exchangeable 
 pay-in-kind  3,720  129,270
DURABLES - 0.1%
AUTOS, TIRES, & ACCESSORIES - 0.1%
Harvard Industries, Inc. pay-in-kind $14.25  25,979  675,454
ENERGY - 0.3%
OIL & GAS - 0.3%
Gulf Canada Resources Ltd. (d)  31,009  96,903
Gulf Canada Resources Ltd., 
 Series 1, adj. rate  924,342  2,881,048
  2,977,951
FINANCE - 1.0%
SAVINGS & LOANS - 1.0%
First Nationwide Bank $11.50  110,348  12,083,106
HOLDING COMPANIES - 0.1%
SDW Holdings Corp. (a)  44,500  1,546,375
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp. 8% (d)  1,589  1,142,459
MEDIA & LEISURE - 8.8%
BROADCASTING - 8.6%
Cablevision System Corp.:
 $11.125 pay-in-kind (e)  103,616  9,688,096
 Series H, $11.75 exchangeable
    pay-in-kind (a)  231,437  22,333,671
Chancellor Radio Broadcasting Co. 
 exchangeable pay-in-kind (e)  64,300  6,526,450
PanAmSat Corp. 12 3/4% pay-in-kind  40,207  45,634,945
Time Warner, Inc., Series K exchangeable  19,102  18,719,960
  102,903,122
PUBLISHING - 0.2%
K-III Communications Corp., Series B, 
 $11.625 pay-in-kind  25,901  2,596,575
TOTAL MEDIA & LEISURE   105,499,697
UTILITIES - 0.6%
TELEPHONE SERVICES - 0.6%
Intelecom Group USA, Inc. (a)  6,567  6,829,675
TOTAL NONCONVERTIBLE PREFERRED STOCKS   130,883,987
TOTAL PREFERRED STOCKS
 (Cost $127,614,155)   131,012,687
REPURCHASE AGREEMENTS - 8.1%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 5.46%, dated 
 6/28/96 due 7/1/96  $ 96,763,007 $ 96,719,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $1,163,687,519)  $ 1,188,050,136
LEGEND
1. Non-income producing
2. Standard & Poor's credit ratings are used in the absence of a rating by
Moody's Investors Service, Inc.
3. Debt obligation initially issued in zero coupon form which converts to
coupon form at a specified rate and date.
4. Restricted securities - Investment in securities not registered under
the Securities Act of 1933 (see Note 2 of Notes to Financial Statements). 
Additional information on each holding is as follows:
  ACQUISITION ACQUISITION
SECURITY DATE COST
Ampex Corp. 8%  2/16/95 $ 834,225
FF Holdings Corp.  10/2/92
  to 1/14/94 $ 135,752
Food 4 Less Holdings,  12/30/92
 Inc. (warrants) to 5/17/93 $ 229,281
Gulf Canada Resources Ltd.  10/15/93 $ 76,940
Hat Brands, Inc. (warrants)  9/2/92
  to 2/23/94 $ -
HM/Hat Brands Trust
 Class I unit  2/22/94 $ 340,000
Littlefield Co.
 10%, 9/30/97  2/28/94 $ 2,750,000
Live Entertainment, Inc.
 (warrants):
 $2.00  3/23/93 $ 220,717
 $2.72  3/23/93 $ 131,863
Terex Corp. (rights)  7/29/92 $ -
WCI Communities LP
  17%, 7/24/98  7/24/95 $ 4,937,231
5. Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $176,513,025 or 14.8% of net
assets.
6. Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
7. Debt obligation initially issued at one coupon which converts to a
higher coupon at a specified date.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $814,757,806 and $685,837,402, respectively, of which U.S.
government and government agency obligations aggregated $24,243,750 and
$23,786,719, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $1,407 for the period (see
Note 4 of Notes to Financial Statements).
The fund participated in the interfund lending program as a lender. The
maximum loan and the average daily loan balances during the period for
which loans were outstanding amounted to $24,330,000 and $14,516,333,
respectively. The weighted average interest rate was 5.45%. Interest earned
from the interfund lending program amounted to $13,187 and is included in
interest income on the Statement of Operations.
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 0.0% AAA, AA, A 0.0%
Baa 0.0% BBB 0.0%
Ba 2.1% BB 10.0%
B 52.4% B 49.5%
Caa 9.7% CCC 4.3%
Ca, C 0.0% CC, C 0.0%
  D 0.0%
The percentage not rated by either S&P or Moody's amounted to 5.9%
including long-term debt categorized as other securities. FMR has
determined that unrated debt securities that are lower quality account for
5.9% of the total value of investment in securities.
INCOME TAX INFORMATION
At June 30, 1996, the aggregate cost of investment securities for income
tax purposes was $1,163,978,551. Net unrealized appreciation aggregated
$24,071,585, of which $47,109,000 related to appreciated investment
securities and $23,037,415 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 JUNE 30, 1996 (UNAUDITED)               
 
ASSETS                                                          
 
Investment in                                 $ 1,188,050,136   
securities, at value                                            
(including                                                      
repurchase                                                      
agreements of                                                   
$96,719,000) (cost                                              
$1,163,687,519) -                                               
See accompanying                                                
schedule                                                        
 
Receivable for                                 8,006,128        
investments sold                                                
 
Receivable for fund                            2,867,350        
shares sold                                                     
 
Dividends receivable                           1,286,174        
 
Interest receivable                            16,929,392       
 
 TOTAL ASSETS                                  1,217,139,180    
 
LIABILITIES                                                     
 
Payable to custodian            $ 22,577                        
bank                                                            
 
Payable for                      26,878,636                     
investments                                                     
purchased                                                       
 
Payable for fund                 465,240                        
shares redeemed                                                 
 
Accrued management               580,732                        
fee                                                             
 
Other payables and               130,376                        
accrued expenses                                                
 
 TOTAL LIABILITIES                             28,077,561       
 
NET ASSETS                                    $ 1,189,061,619   
 
Net Assets consist of:                                          
 
Paid in capital                               $ 1,097,088,005   
 
Undistributed net                              51,787,017       
investment income                                               
 
Accumulated                                    15,828,606       
undistributed net                                               
realized gain (loss)                                            
on investments and                                              
foreign currency                                                
transactions                                                    
 
Net unrealized                                 24,357,991       
appreciation                                                    
(depreciation) on                                               
investments                                                     
and assets and                                                  
liabilities in                                                  
foreign currencies                                              
 
NET ASSETS, for                               $ 1,189,061,619   
100,933,211                                                     
shares outstanding                                              
 
NET ASSET VALUE,                               $11.78           
offering price                                                  
and redemption                                                  
price per                                                       
share                                                           
($1,189,061,619 (divided by)                                    
100,933,211                                                     
shares)                                                         
 
STATEMENT OF OPERATIONS
 SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)               
 
INVESTMENT INCOME                    $ 6,676,114    
Dividends                                           
 
Interest                              48,932,279    
 
 TOTAL INCOME                         55,608,393    
 
EXPENSES                                            
 
Management fee         $ 3,285,865                  
 
Transfer agent fees     161,007                     
 
Accounting fees and     300,553                     
expenses                                            
 
Non-interested          1,841                       
trustees'                                           
compensation                                        
 
Custodian fees and      30,842                      
expenses                                            
 
Registration fees       4,022                       
 
Audit                   19,221                      
 
Legal                   8,508                       
 
Miscellaneous           5,934                       
 
 Total expenses         3,817,793                   
before reductions                                   
 
 Expense reductions     (35,635       3,782,158     
                       )                            
 
NET INVESTMENT                        51,826,235    
INCOME                                              
 
REALIZED AND                                        
UNREALIZED GAIN                                     
(LOSS)                                              
Net realized gain                                   
(loss) on:                                          
 
 Investment             16,991,686                  
securities                                          
 
 Foreign currency       1,007         16,992,693    
transactions                                        
 
Change in net                                       
unrealized                                          
appreciation                                        
(depreciation) on:                                  
 
 Investment             8,460,085                   
securities                                          
 
 Assets and             (56           8,460,029     
liabilities in         )                            
 foreign currencies                                 
 
NET GAIN (LOSS)                       25,452,722    
 
NET INCREASE                         $ 77,278,957   
(DECREASE) IN NET                                   
ASSETS RESULTING                                    
FROM OPERATIONS                                     
 
OTHER INFORMATION                                   
 
Expense reductions                   $ 29,476       
Directed brokerage                                  
arrangements                                        
 
 Custodian interest                   6,159         
credits                                             
 
                                     $ 35,635       
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS      YEAR ENDED     
                                    ENDED           DECEMBER 31,   
                                    JUNE 30, 1996   1995           
                                    (UNAUDITED)                    
 
Operations                        $ 51,826,235      $ 76,879,046      
Net investment income                                                 
 
 Net realized gain (loss)          16,992,693        21,706,316       
 
 Change in net unrealized          8,460,029         49,316,188       
appreciation (depreciation)                                           
 
 NET INCREASE (DECREASE) IN        77,278,957        147,901,550      
NET ASSETS RESULTING FROM                                             
OPERATIONS                                                            
 
Distributions to shareholders      (81,893,762)      (43,871,918)     
From net investment income                                            
 
 From net realized gain            (16,022,693)      -                
 
 TOTAL DISTRIBUTIONS               (97,916,455)      (43,871,918)     
 
Share transactions                 456,333,503       747,404,302      
Net proceeds from sales of                                            
shares                                                                
 
 Reinvestment of distributions     97,916,454        43,871,918       
 
 Cost of shares redeemed           (384,550,398)     (424,723,050)    
 
 NET INCREASE (DECREASE) IN        169,699,559       366,553,170      
NET ASSETS RESULTING FROM                                             
SHARE TRANSACTIONS                                                    
 
  TOTAL INCREASE (DECREASE)        149,062,061       470,582,802      
IN NET ASSETS                                                         
 
NET ASSETS                                                            
 
 Beginning of period               1,039,999,558     569,416,756      
 
 End of period (including         $ 1,189,061,619   $ 1,039,999,558   
undistributed net                                                     
investment income of                                                  
$51,787,017 and                                                       
$76,334,012, respectively)                                            
 
OTHER INFORMATION                                                     
Shares                                                                
 
 Sold                              39,321,306        66,375,373       
 
 Issued in reinvestment of         8,680,536         4,326,619        
distributions                                                         
 
 Redeemed                          (33,371,112)      (37,385,468)     
 
 Net increase (decrease)           14,630,730        33,316,524       
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>                <C>                        <C>    <C>      <C>    <C>    
                          SIX MONTHS ENDED   YEARS ENDED DECEMBER 31,                                 
                          JUNE 30, 1996                                                               
 
SELECTED PER-SHARE DATA   (UNAUDITED)        1995                       1994   1993 D   1992   1991   
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                               <C>           <C>           <C>         <C>         <C>         <C>        
Net asset value, beginning of     $ 12.050      $ 10.750      $ 11.990    $ 10.820    $ 9.550     $ 7.070    
period                                                                                                       
 
Income from Investment             .549          .856          .770        .728        .790        .890      
Operations                                                                                                   
Net investment income                                                                                        
 
 Net realized and unrealized       .281          1.224         (.910)      1.332       1.290       1.590     
gain (loss)                                                                                                  
 
 Total from investment             .830          2.080         (.140)      2.060       2.080       2.480     
operations                                                                                                   
 
Less Distributions                 (.920)        (.780)        (.730)      (.794)      (.810)      -         
From net investment income                                                                                   
 
 In excess of net investment       -             -             -           (.036)      -           -         
income                                                                                                       
 
 From net realized gain            (.180)        -             (.370)      (.060)      -           -         
 
 Total distributions               (1.100)       (.780)        (1.100)     (.890)      (.810)      -         
 
Net asset value, end of period    $ 11.780      $ 12.050      $ 10.750    $ 11.990    $ 10.820    $ 9.550    
 
TOTAL RETURN B, C                  7.29%         20.72%        (1.64)%     20.40%      23.17%      35.08%    
 
RATIOS AND SUPPLEMENTAL                                                                                      
DATA                                                                                                         
 
Net assets, end of period (000    $ 1,189,062   $ 1,040,000   $ 569,417   $ 463,931   $ 200,591   $ 70,060   
omitted)                                                                                                     
 
Ratio of expenses to average       .70% A        .71%          .71%        .64% F      .67%        .97%      
net assets                                                                                                   
 
Ratio of expenses to average       .69% A,       .71%          .71%        .64%        .67%        .97%      
net assets after                   E                                                                         
expense reductions                                                                                           
 
Ratio of net investment income     9.46% A       9.32%         8.75%       8.69%       10.98%      12.94%    
to average net assets                                                                                        
 
Portfolio turnover rate            138% A        132%          122%        155%        160%        154%      
 
Average commission rate G         $ .0450                                                                    
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                          <C>   <C>   <C>   <C>   <C>   <C>   
A ANNUALIZED B THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN 
EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE                                             
7 OF NOTES TO FINANCIAL STATEMENTS). C TOTAL RETURNS FOR PERIODS OF 
LESS THAN ONE YEAR ARE NOT ANNUALIZED AND DO NOT REFLECT CHARGES                                        
ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT. INCLUSION 
OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS                                                        
SHOWN. D  EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF 
POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL                                                 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN, AND RETURN OF 
CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET                                              
INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN RECLASSIFICATIONS 
RELATED TO BOOK TO TAX DIFFERENCES. E FMR OR THE FUND HAS ENTERED                                         
INTO VARYING ARRANGEMENTS WITH THIRD PARTIES WHO EITHER PAID 
OR REDUCED A PORTION OF THE FUND'S EXPENSES (SEE NOTE 7 OF NOTES TO                                            
FINANCIAL STATEMENTS). F FMR VOLUNTARILY REIMBURSED A PORTION OF 
THE FUND'S EXPENSES. WITHOUT THIS REIMBURSEMENT, THE FUND'S                                                
EXPENSE RATIO WOULD HAVE BEEN HIGHER. G FOR FISCAL YEARS BEGINNING 
ON OR AFTER SEPTEMBER 1, 1995, A FUND IS REQUIRED TO DISCLOSE ITS                                        
AVERAGE COMMISSION RATE PER SHARE FOR SECURITY TRADES ON WHICH 
COMMISSIONS ARE CHARGED. THIS AMOUNT MAY VARY FROM PERIOD TO                                                 
PERIOD AND FUND TO FUND DEPENDING ON THE MIX OF TRADES EXECUTED 
IN VARIOUS MARKETS WHERE TRADING PRACTICES AND COMMISSION RATE                                              
STRUCTURES MAY DIFFER.                  
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value). 
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   LIFE OF   
JUNE 30, 1996    YEAR     YEARS    FUND      
 
Equity-Income    22.08%   18.95%   13.27%    
 
S&P 500          26.00%   15.73%   14.80%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
500 Index - a widely recognized, unmanaged index of common stocks. The S&P
500 returns reflect reinvestment of all dividends paid by stocks included
in the Index, but do not reflect any brokerage commissions or other fees
you might pay if you actually invested in those stocks.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
If Fidelity had not reimbursed certain fund expenses, the fund's life of
fund total return would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
IMAHDR PRASUN   SHR__CHT 19960630 19960710 164801 S00000000000001
             VIP:  Equity-Income         SP Standard & Poor 500
             00150                       SP001
  1986/10/09      10000.00                    10000.00
  1986/10/31      10110.00                    10329.97
  1986/11/30      10330.00                    10580.99
  1986/12/31      10020.00                    10311.18
  1987/01/31      11170.00                    11700.09
  1987/02/28      11430.00                    12162.25
  1987/03/31      11720.18                    12513.74
  1987/04/30      11428.43                    12402.36
  1987/05/31      11498.86                    12510.26
  1987/06/30      11738.55                    13142.03
  1987/07/31      12185.73                    13808.33
  1987/08/31      12521.12                    14323.38
  1987/09/30      12258.32                    14009.70
  1987/10/31       9866.20                    10992.01
  1987/11/30       9424.74                    10086.27
  1987/12/31       9906.52                    10853.84
  1988/01/31      10611.13                    11310.78
  1988/02/29      11136.95                    11837.86
  1988/03/31      10943.07                    11472.07
  1988/04/30      11124.21                    11599.41
  1988/05/31      11273.39                    11700.33
  1988/06/30      11914.76                    12237.37
  1988/07/31      11893.18                    12190.87
  1988/08/31      11688.12                    11776.38
  1988/09/30      12035.42                    12278.06
  1988/10/31      12243.12                    12619.39
  1988/11/30      12046.36                    12438.93
  1988/12/31      12156.33                    12656.61
  1989/01/31      12907.13                    13583.07
  1989/02/28      12840.88                    13244.86
  1989/03/31      13119.01                    13553.46
  1989/04/30      13625.32                    14256.89
  1989/05/31      14030.37                    14834.29
  1989/06/30      14039.98                    14749.73
  1989/07/31      14858.50                    16081.64
  1989/08/31      15097.24                    16396.84
  1989/09/30      14927.51                    16329.61
  1989/10/31      14066.31                    15950.76
  1989/11/30      14146.69                    16276.16
  1989/12/31      14264.74                    16666.78
  1990/01/31      13301.38                    15548.44
  1990/02/28      13380.20                    15749.02
  1990/03/31      13402.27                    16166.37
  1990/04/30      12937.59                    15762.21
  1990/05/31      13793.57                    17299.02
  1990/06/30      13656.23                    17181.39
  1990/07/31      13322.25                    17126.41
  1990/08/31      12258.45                    15578.18
  1990/09/30      11307.54                    14819.52
  1990/10/31      11019.21                    14755.80
  1990/11/30      11808.98                    15709.03
  1990/12/31      12083.75                    16147.31
  1991/01/31      12731.78                    16851.33
  1991/02/28      13608.52                    18056.20
  1991/03/31      13890.81                    18493.16
  1991/04/30      13955.72                    18537.54
  1991/05/31      14721.66                    19338.37
  1991/06/30      14119.72                    18452.67
  1991/07/31      14920.19                    19312.56
  1991/08/31      15235.12                    19770.27
  1991/09/30      15130.56                    19440.11
  1991/10/31      15382.51                    19700.60
  1991/11/30      14719.47                    18906.67
  1991/12/31      15882.70                    21069.59
  1992/01/31      16097.15                    20677.70
  1992/02/29      16619.87                    20946.51
  1992/03/31      16416.22                    20538.05
  1992/04/30      16930.49                    21141.87
  1992/05/31      17065.83                    21245.47
  1992/06/30      16916.41                    20928.91
  1992/07/31      17434.82                    21784.90
  1992/08/31      17052.84                    21338.31
  1992/09/30      17229.86                    21590.10
  1992/10/31      17436.12                    21665.67
  1992/11/30      18068.66                    22404.47
  1992/12/31      18564.83                    22680.04
  1993/01/31      19119.01                    22870.55
  1993/02/28      19548.49                    23181.59
  1993/03/31      20131.05                    23670.73
  1993/04/30      20047.35                    23097.89
  1993/05/31      20410.07                    23716.92
  1993/06/30      20650.14                    23785.70
  1993/07/31      20931.09                    23690.55
  1993/08/31      21731.81                    24588.43
  1993/09/30      21648.73                    24399.09
  1993/10/31      21846.69                    24904.16
  1993/11/30      21464.91                    24667.57
  1993/12/31      21961.06                    24966.04
  1994/01/31      22928.26                    25814.89
  1994/02/28      22337.82                    25115.31
  1994/03/31      21403.32                    24020.28
  1994/04/30      22140.85                    24327.74
  1994/05/31      22351.57                    24726.71
  1994/06/30      22213.48                    24120.91
  1994/07/31      22955.44                    24912.07
  1994/08/31      24136.53                    25933.47
  1994/09/30      23741.11                    25298.10
  1994/10/31      24228.42                    25867.31
  1994/11/30      23436.54                    24925.22
  1994/12/31      23512.77                    25294.86
  1995/01/31      23880.40                    25950.76
  1995/02/28      24790.97                    26962.06
  1995/03/31      25646.99                    27757.71
  1995/04/30      26360.31                    28575.17
  1995/05/31      27154.68                    29717.32
  1995/06/30      27544.83                    30407.65
  1995/07/31      28604.87                    31415.97
  1995/08/31      28963.65                    31494.83
  1995/09/30      29925.22                    32823.91
  1995/10/31      29580.88                    32706.73
  1995/11/30      30859.87                    34142.55
  1995/12/31      31763.97                    34800.14
  1996/01/31      32687.06                    35984.73
  1996/02/29      32796.85                    36318.31
  1996/03/31      33142.08                    36668.06
  1996/04/30      33573.62                    37208.55
  1996/05/31      33936.11                    38168.15
  1996/06/28      33625.40                    38313.57
IMATRL PRASUN   SHR__CHT 19960630 19960710 164806 R00000000000120
 
Let's say hypothetically that $10,000 was invested in Equity-Income
Portfolio on October 9, 1986, when the fund started. As the chart shows, by
June 30, 1996, the value of the investment would have grown to $33,625 - a
236.25% increase on the initial investment. For comparison, look at how the
S&P 500 did over the same period. With dividends and capital gains, if any,
reinvested, the same $10,000 investment would have grown to $38,314 - a
283.14% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1996
                             % OF FUND'S    
                             INVESTMENTS    
 
General Electric Co.         2.2            
 
Aetna Life & Casualty Co.    1.9            
 
British Petroleum PLC ADR    1.7            
 
American Express Co.         1.7            
 
RJR Nabisco Holdings Corp.   1.7            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1996
                     % OF FUND'S    
                     INVESTMENTS    
 
Finance              17.7           
 
Health               12.5           
 
Media & Leisure      10.3           
 
Retail & Wholesale   8.4            
 
Nondurables          6.9            
 
ASSET ALLOCATION AS OF JUNE 30, 1996 *
Row: 1, Col: 1, Value: 2.8
Row: 1, Col: 2, Value: 13.1
Row: 1, Col: 3, Value: 44.1
Row: 1, Col: 4, Value: 40.0
Stocks  84.1%
Bonds  13.1%
Short-term investments 2.8%
FOREIGN INVESTMENTS 5.6%
*
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
NOTE TO SHAREHOLDERS: On March 26, 1996, Andy Offit became manager of
Equity-Income Portfolio.
Q. HOW DID THE FUND PERFORM, ANDY?
A. Overall, a little disappointing. For the six- and 12-month periods
ending June 30, 1996, the fund underperformed its benchmark index, the
Standard & Poor's 500 Index, which returned 10.10% for the six-month and
26.00% for the 12-month periods. 
Q. WHY DID THE FUND LAG ITS BENCHMARK DURING THE PAST SIX MONTHS?
A. The past 12 months have not really been a stock picker's market, but
rather one in which the S&P 500 managed to outperform most "bottom up"
mutual funds, such as VIP Equity Income. Additionally, since I took over
the fund in March, I've positioned the fund further from the pure index
stocks. It's a strategy that's not proved successful in the short run but
one I believe may benefit the fund in the long run.
Q. CAN YOU EXPLAIN WHAT CHANGES YOU'VE MADE TO THE FUND SINCE YOU TOOK
OVER?
A. Yes, but before I describe what's changed, I'd like to explain what
stayed the same. The fund continued to invest mainly in U.S. stocks -
mostly large-cap, growth stocks. But I also began to make selective
investments in mid-cap growth stocks of companies with between $2 billion
and $6 billion in market capitalization. As for the income portion, I've
begun to accumulate a position in convertible bond securities. 
Q. WHY DO YOU FIND CONVERTIBLE BONDS ATTRACTIVE? 
A. First of all, I managed a convertible bond fund for three years and am
very familiar and comfortable with these securities. I believe that
convertible bonds have the potential to add value to the fund on the
upside, while minimizing risk. Second, the fund's prospectus says that the
fund should seek to achieve a yield higher than the S&P 500, and I think
that strategic investments in convertible bonds can potentially add a lot
of yield to the fund. I also think that convertible bonds can potentially
lower the fund's volatility since they don't necessarily move in sync with
the market. At the end of the period, the fund had a 13.1% position in
convertible bonds.
Q.  WHAT ABOUT THE FUND'S HOLDINGS IN MID-CAP STOCKS?
A. Although investing in mid-cap stocks is a strategy that I'm enthusiastic
about, I don't expect to make it a very large percentage of the fund's
investments. That said, I think the fund can potentially benefit from
prudent investments in medium-sized companies that have a lot of room to
grow. Mid-cap stocks can be more risky than large-cap stocks, but sometimes
the reward can make the risk worthwhile. At the end of the period, the
portion of the fund's investments in mid-cap stocks was less than three
percent.
Q. WHERE DID YOU FIND INVESTMENT OPPORTUNITIES DURING 
THE PERIOD?
A. In pharmaceuticals and defense companies. Both groups have experienced
stable business conditions and attractive valuations relative to their
growth prospects and the overall market. Finally, both industries are
benefiting from growth from new areas and consolidation. Some of the fund's
holdings at the end of the period included Schering-Plough and American
Home Products in the drug sector and Lockheed Martin and General Dynamics
in defense.
Q. WHAT'S BEEN MOST DISAPPOINTING DURING THE PAST SIX MONTHS?
A. That the fund hasn't performed better. I can't point toward one in-
vestment that really hurt performance. I simply owned too many stocks that
didn't go up as much as the market, and not enough of the stocks in the S&P
500 that did.
Q. WHAT'S YOUR OUTLOOK GOING FORWARD, ANDY?
A. My overall outlook is positive. I'm very comfortable with the changes
I've made to the fund's investment strategy. Though the fund's performance
was disappointing during the past six months, I'm pleased with its growth
stock and convertible bond holdings and am looking forward to continuing
with this strategy during the next six months.
 
 
 
FUND FACTS
GOAL: to seek high current income by 
investing in high-yielding, lower-rated fixed 
income securities
START DATE: September 19, 1985
SIZE: as of June 30, more than $1.1 billion
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
INVESTMENTS JUNE 30, 1996 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 81.5%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 4.4%
AEROSPACE & DEFENSE - 2.4%
Alliant Techsystems, Inc. (a)  215,000 $ 10,131,862
Boeing Co.   40,000  3,485,000
Lockheed Martin Corp.   924,603  77,666,652
Northrop Grumman Corp.   527,900  35,963,188
Thiokol Corp.   376,700  14,879,650
  142,126,352
DEFENSE ELECTRONICS - 1.2%
Litton Industries, Inc. (a)  893,100  38,849,850
Raytheon Co.   612,700  31,630,638
  70,480,488
SHIP BUILDING & REPAIR - 0.8%
General Dynamics Corp.   825,600  51,187,200
TOTAL AEROSPACE & DEFENSE   263,794,040
BASIC INDUSTRIES - 4.9%
CHEMICALS & PLASTICS - 3.0%
Hercules, Inc.   1,000,100  55,255,525
IMC Fertilizer Group, Inc.   961,300  36,168,913
Monsanto Co.   300,000  9,750,000
Raychem Corp.   225,000  16,171,875
Synetic, Inc. (a)(e)  1,157,582  42,830,534
Union Carbide Corp.   551,100  21,906,225
  182,083,072
METALS & MINING - 1.2%
Inco Ltd.   1,364,793  43,990,064
Pechiney SA Class A  741,943  29,922,396
  73,912,460
PAPER & FOREST PRODUCTS - 0.7%
Boise Cascade Corp.   569,600  20,861,600
Champion International Corp.   460,100  19,209,175
  40,070,775
TOTAL BASIC INDUSTRIES   296,066,307
CONGLOMERATES - 2.4%
Allied-Signal, Inc.   1,463,700  83,613,863
Coltec Industries, Inc. (a)  1,371,600  19,545,300
Tyco International Ltd.   1,052,742  42,899,237
  146,058,400
CONSTRUCTION & REAL ESTATE - 0.5%
BUILDING MATERIALS - 0.5%
Masco Corp.   1,045,400  31,623,350
DURABLES - 3.3%
AUTOS, TIRES, & ACCESSORIES - 2.2%
Bandag, Inc.   400,000  19,200,000
Dana Corp.   313,500  9,718,500
Echlin, Inc.   220,300  8,343,863
Fruehauf Trailor Corp. (a)  414,200  258,875
Goodyear Tire & Rubber Co.   853,300  41,171,725
Johnson Controls, Inc.   210,700  14,643,650
Snap-on Tools Corp.   642,900  30,457,388
Volvo AB Class B  430,000  9,767,141
  133,561,142
CONSUMER ELECTRONICS - 0.6%
Maytag Co.   676,000  14,111,500
Newell Co.   322,200  9,867,375
Sunbeam-Oster, Inc.   635,600  9,375,100
  33,353,975
 
 SHARES VALUE (NOTE 1)
TEXTILES & APPAREL - 0.5%
Nine West Group, Inc.   80,000 $ 4,090,000
Reebok International Ltd.   500,000  16,812,500
Warnaco Group, Inc. Class A  426,300  10,977,225
  31,879,725
TOTAL DURABLES   198,794,842
ENERGY - 4.9%
ENERGY SERVICES - 0.8%
Baker Hughes, Inc.   271,800  8,935,425
McDermott International, Inc.   521,100  10,877,963
Schlumberger Ltd.   270,600  22,798,050
Seacor Holdings, Inc. (a)  145,600  6,515,600
  49,127,038
OIL & GAS - 4.1%
Amerada Hess Corp.   1,710,100  91,704,113
British Petroleum PLC ADR  981,459  104,893,431
Canada Occidental Petroleum Ltd.   322,200  5,422,969
Royal Dutch Petroleum Co. ADR  200,000  30,750,000
Total SA Class B  200,000  14,812,803
  247,583,316
TOTAL ENERGY   296,710,354
FINANCE - 15.3%
BANKS - 4.0%
Bank of New York Co., Inc.   837,500  42,921,875
BankAmerica Corp.   764,700  57,926,025
Citicorp  749,400  61,919,175
First Bank System, Inc.   91,600  5,312,800
Fleet Financial Group, Inc.   538,054  23,405,349
PNC Financial Corp.   700,000  20,825,000
Republic New York Corp.   131,200  8,167,200
U.S. Bancorp.  543,700  19,641,163
  240,118,587
CREDIT & OTHER FINANCE - 2.8%
American Express Co.   2,285,172  101,975,801
Beneficial Corp.   398,000  22,337,750
Household International, Inc.   637,825  48,474,700
  172,788,251
FEDERAL SPONSORED CREDIT - 2.6%
Federal Home Loan 
 Mortgage Corporation  496,900  42,484,950
Federal National Mortgage Association  1,526,200  51,127,700
Student Loan Marketing Association  828,200  61,286,800
  154,899,450
INSURANCE - 5.7%
Aetna Life & Casualty Co.   1,608,200  114,986,300
Allstate Corp.   914,999  41,746,829
General Re Corp.   652,500  99,343,125
ITT Hartford Group, Inc.   939,200  50,012,400
Loews Corp.   505,700  39,887,088
  345,975,742
SECURITIES INDUSTRY - 0.2%
Lehman Brothers Holdings, Inc.   598,800  14,820,300
TOTAL FINANCE   928,602,330
HEALTH - 10.1%
DRUGS & PHARMACEUTICALS - 5.6%
American Home Products Corp.   1,163,000  69,925,375
Barr Laboratories, Inc. (a)(e)  1,141,800  29,401,350
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
HEALTH - CONTINUED
DRUGS & PHARMACEUTICALS - CONTINUED
Genentech, Inc. special (a)  534,400 $ 27,989,200
Lilly (Eli) & Co.   160,000  10,400,000
Pharmacia & Upjohn, Inc.   1,311,600  58,202,250
Schering-Plough Corp.   1,348,900  84,643,475
Warner-Lambert Co.   1,029,000  56,595,000
  337,156,650
MEDICAL EQUIPMENT & SUPPLIES - 3.5%
Acuson Corp. (a)  806,300  12,900,800
Advanced Medical, Inc. (a)(e)  1,395,655  4,012,508
Bard (C.R.), Inc.   1,072,700  36,471,800
Cardiac Control Systems, Inc. (a)(e)  99,800  274,450
Cardinal Health, Inc.   620,500  44,753,563
Stryker Corp.   679,000  15,447,250
U.S. Surgical Corp.   3,183,800  98,697,800
  212,558,171
MEDICAL FACILITIES MANAGEMENT - 1.0%
Columbia/HCA Healthcare Corp.   584,700  31,208,363
Integramed America, Inc. (a)(e)  605,500  2,081,406
Tenet Healthcare Corp. (a)  685,200  14,646,150
Vencor, Inc. (a)  541,200  16,506,600
  64,442,519
TOTAL HEALTH   614,157,340
HOLDING COMPANIES - 0.2%
Koor Industries Ltd. sponsored ADR  552,300  9,527,175
INDUSTRIAL MACHINERY & EQUIPMENT - 4.0%
ELECTRICAL EQUIPMENT - 2.3%
American Superconductor Corp. (a)  419,800  5,982,150
General Electric Co.   1,522,800  131,722,200
  137,704,350
INDUSTRIAL MACHINERY & EQUIPMENT - 0.4%
Ingersoll-Rand Co.   610,800  26,722,500
POLLUTION CONTROL - 1.3%
WMX Technologies, Inc.   2,405,200  78,770,300
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   243,197,150
MEDIA & LEISURE - 8.6%
BROADCASTING - 1.2%
Viacom, Inc. Class B (non-vtg.) (a)  1,927,100  74,916,013
ENTERTAINMENT - 0.5%
Disney (Walt) Co.   294,900  18,541,838
GC Cos., Inc. (a)  270,500  10,076,125
  28,617,963
LEISURE DURABLES & TOYS - 1.2%
Hasbro, Inc.   2,100,500  75,092,875
LODGING & GAMING - 4.7%
Circus Circus Enterprises, Inc. (a)  1,229,100  50,393,100
Hilton Hotels Corp.   470,400  52,920,000
ITT Corp.   1,055,800  69,946,750
Mirage Resorts, Inc. (a)  1,508,800  81,098,000
WMS Industries, Inc. (a)  1,206,200  29,702,675
  284,060,525
PUBLISHING - 0.8%
Harcourt General, Inc.   385,600  19,280,000
Score Board, Inc. (a)  303,900  1,443,525
Times Mirror Co. Class A  641,030  27,884,805
  48,608,330
 
 SHARES VALUE (NOTE 1)
RESTAURANTS - 0.2%
Darden Restaurants, Inc.   810,100 $ 8,708,575
TOTAL MEDIA & LEISURE   520,004,281
NONDURABLES - 6.8%
BEVERAGES - 1.6%
PepsiCo, Inc.   2,345,600  82,975,600
Seagram Co. Ltd.   500,000  16,776,063
  99,751,663
FOODS - 1.3%
Chock Full-O-Nuts Corp.   132,500  645,938
General Mills, Inc.   1,060,600  57,802,700
Nestle SA (Reg.)  16,900  19,262,293
  77,710,931
HOUSEHOLD PRODUCTS - 1.0%
First Brands Corp.   865,900  23,379,300
Playtex Products, Inc. (a)  2,141,500  20,076,563
Premark International, Inc.   231,700  4,286,450
Stanhome, Inc.   474,900  12,584,850
  60,327,163
TOBACCO - 2.9%
Philip Morris Companies, Inc.   724,700  75,368,800
RJR Nabisco Holdings Corp.   3,260,739  101,082,909
  176,451,709
TOTAL NONDURABLES   414,241,466
PRECIOUS METALS - 0.0%
Naxos Resources Ltd. (a)  60,200  368,648
RETAIL & WHOLESALE - 6.7%
APPAREL STORES - 0.1%
Melville Corp.   121,600  4,924,800
GENERAL MERCHANDISE STORES - 4.2%
Consolidated Stores Corp. (a)  469,900  17,268,825
Dillard Department Stores, Inc. Class A  1,356,400  49,508,600
Federated Department Stores, Inc. (a)  466,600  15,922,725
Sears, Roebuck & Co.   1,768,600  85,998,175
Wal-Mart Stores, Inc.   1,681,600  42,670,600
Woolworth Corp. (a)  1,837,100  41,334,750
  252,703,675
RETAIL & WHOLESALE, MISCELLANEOUS - 2.4%
Home Depot, Inc., (The)  1,465,900  79,158,600
Tandy Corp.   846,000  40,079,250
Toys "R" Us, Inc.   930,000  26,505,000
  145,742,850
TOTAL RETAIL & WHOLESALE   403,371,325
SERVICES - 1.5%
ADVERTISING - 0.5%
Interpublic Group of Companies, Inc.   658,500  30,867,188
PRINTING - 0.5%
Deluxe Corp.   178,500  6,336,750
Harland (John H.) Co.   948,200  23,349,425
  29,686,175
SERVICES - 0.5%
ADT Ltd. (a)  800,900  15,116,988
Manpower, Inc.   415,100  16,292,675
  31,409,663
TOTAL SERVICES   91,963,026
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 3.6%
COMMUNICATIONS EQUIPMENT - 1.0%
Cisco Systems, Inc. (a)  560,100 $ 31,715,663
General Instrument Corp.   917,893  26,504,160
  58,219,823
COMPUTER SERVICES & SOFTWARE - 0.4%
Softkey International, Inc. (a)  1,257,400  23,812,013
COMPUTERS & OFFICE EQUIPMENT - 0.8%
Pitney Bowes, Inc.   991,000  47,320,250
ELECTRONICS - 0.3%
Storage Technology Corp. (a)  537,500  20,559,375
PHOTOGRAPHIC EQUIPMENT - 1.1%
Eastman Kodak Co.   874,900  68,023,475
TOTAL TECHNOLOGY   217,934,936
TRANSPORTATION - 1.6%
AIR TRANSPORTATION - 0.8%
Northwest Airlines Corp. Class A (a)  1,150,000  45,425,000
RAILROADS - 0.8%
Burlington Northern Santa Fe Corp.   625,540  50,590,548
TOTAL TRANSPORTATION   96,015,548
UTILITIES - 2.7%
TELEPHONE SERVICES - 2.7%
AT&T Corp.   1,509,700  93,601,400
LCI International, Inc.   280,000  8,785,000
Lucent Technologies, Inc.   614,400  23,270,400
Southern New England 
 Telecommunications Corp.   670,300  28,152,600
WorldCom, Inc.   126,500  7,004,938
  160,814,338
TOTAL COMMON STOCKS
 (Cost $4,403,590,418)   4,933,244,856
CONVERTIBLE PREFERRED STOCKS - 2.6%
DURABLES - 0.2%
CONSUMER DURABLES - 0.2%
Owens-Corning Capital LLC $3.25   236,800  13,320,000
ENERGY - 0.9%
OIL & GAS - 0.9%
Occidental Petroleum Corp. 
 Indexed $3.00  218,900  13,599,163
Occidental Petroleum Corp. 
 $3.875 (d)  682,100  40,584,950
  54,184,113
FINANCE - 1.4%
INSURANCE - 0.8%
Conseco, Inc. $4.27875  631,100  48,910,250
SECURITIES INDUSTRY - 0.6%
Merrill Lynch & Co., Inc. $1.3725   400,000  8,850,000
Salomon, Inc. $2.03  840,700  23,014,163
  31,864,163
TOTAL FINANCE   80,774,413
 
 SHARES VALUE (NOTE 1)
MEDIA & LEISURE - 0.1%
BROADCASTING - 0.1%
Cablevision Systems Corp. depositary 
 shares representing 1/10 pfd., 
 Series I, $2.125  307,500 $ 7,995,000
TOTAL CONVERTIBLE PREFERRED STOCKS
 (Cost $156,423,454)   156,273,526
CORPORATE BONDS - 13.1%
 MOODY'S PRINCIPAL 
 RATINGS (B) AMOUNT 
CONVERTIBLE BONDS - 13.1%
BASIC INDUSTRIES - 0.9%
CHEMICALS & PLASTICS - 0.3%
IMC Fertilizer Group, Inc. 
 subnote convertible 
 6 1/4%, 12/1/2001 B2 $ 16,000,000  19,700,000
IRON & STEEL - 0.1%
Trimas Corp. 5%, 8/1/03 Ba3  3,500,000  3,911,250
METALS & MINING - 0.5%
Inco Ltd. 5 3/4%, 7/1/04 Baa2  25,800,000  32,637,000
TOTAL BASIC INDUSTRIES   56,248,250
CONGLOMERATES - 0.4%
Gencorp, Inc. 8%, 8/1/02 B1  19,500,000  21,108,750
CONSTRUCTION & REAL ESTATE - 0.4%
REAL ESTATE INVESTMENT TRUSTS - 0.4%
Liberty Property exchangeable 
 8%, 7/1/01 B1  25,110,000  25,926,075
DURABLES - 0.5%
AUTOS, TIRES, & ACCESSORIES - 0.5%
Mascotech, Inc. 
 4 1/2%, 12/15/03 Ba3  35,400,000  27,966,000
Titan Wheel International, Inc. 
 4 3/4%, 12/1/00 B2  500,000  642,500
  28,608,500
ENERGY - 0.9%
ENERGY SERVICES - 0.1%
Nabors Industries, Inc. 
 5%, 5/1/06 Ba2  4,347,000  4,825,170
OIL & GAS - 0.8%
Pennzoil 4 3/4%, 10/1/03 Baa3  32,670,000  35,365,275
USX-Marathon Group 
 7%, 6/15/17  BB-  15,000,000  14,006,250
  49,371,525
TOTAL ENERGY   54,196,695
FINANCE - 1.0%
INSURANCE - 1.0%
Chubb Corp., (The) 
 6%, 5/15/98 Aa3  40,730,000  47,654,100
Mutual Risk Management Ltd. 
 exchangeable 0%, 
 10/30/15 (d) Baa3  31,000,000  11,663,750
  59,317,850
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (B) AMOUNT (NOTE 1)
CONVERTIBLE BONDS - CONTINUED
HEALTH - 2.4%
DRUGS & PHARMACEUTICALS - 0.3%
Bentley Pharmaceuticals, Inc. 
 12%, 2/13/06 - $ 750,000 $ 952,500
Roche Holdings, Inc. liquid
 yield option notes
  0%, 4/20/10 (d) -  44,500,000  18,968,125
  19,920,625
MEDICAL EQUIPMENT & SUPPLIES - 0.1%
Phoenix Shannon PLC 9 1/2%, 
 11/1/00 (d) -  3,500,000  3,395,000
MEDICAL FACILITIES MANAGEMENT - 2.0%
Beverly Enterprises, Inc. 
 5 1/2%, 8/1/18 B3  44,550,000  45,441,000
Integrated Health Services, Inc. 
 5 3/4%, 1/1/01 B2  22,000,000  21,340,000
NovaCare, Inc. 
 5 1/2%, 1/15/00 B1  36,787,000  32,372,560
Sun Healthcare Group, Inc.:
 6%, 3/1/04 (d) -  15,060,000  13,554,000
 euro 6%, 3/1/04  -  6,670,000  6,036,350
  118,743,910
TOTAL HEALTH   142,059,535
INDUSTRIAL MACHINERY & EQUIPMENT - 0.7%
Cooper Industries, Inc. 
 7.05%, 1/1/15 A3  41,665,000  44,894,038
MEDIA & LEISURE - 1.6%
BROADCASTING - 0.8%
Comcast Corp. 3 3/8%, 
 9/9/05 (c) B1  33,500,000  30,987,500
Time Warner, Inc. liquid yield 
 option notes 0%, 6/22/13 Ba1  50,000,000  20,750,000
  51,737,500
LODGING & GAMING - 0.6%
Hilton Hotels Corp. 
 5%, 5/15/06 Baa2  32,300,000  34,076,500
RESTAURANTS - 0.2%
Shoney's, Inc. liquid yield 
 option notes 0%, 4/11/04 B2  26,260,000  12,210,900
TOTAL MEDIA & LEISURE   98,024,900
NONDURABLES - 0.1%
BEVERAGES - 0.1%
Grand Metropolitan PLC euro 
 6 1/2%, 1/31/00 A2  4,500,000  4,882,500
PRECIOUS METALS - 0.2%
Homestake Mining Co. 
 5 1/2%, 6/23/00 (d) Ba2  14,700,000  14,700,000
RETAIL & WHOLESALE - 1.7%
APPAREL STORES - 0.1%
Baby Superstore, Inc. 
 4 7/8%, 10/1/00 B3  7,000,000  5,390,000
DRUG STORES - 0.9%
Rite Aid Corp. liquid yield 
 option notes 0%, 7/24/06 Baa1  103,000,000  54,203,750
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (B) AMOUNT (NOTE 1)
RETAIL & WHOLESALE, 
 MISCELLANEOUS - 0.7%
Price Co. sub. deb. conv. 
 6 3/4%, 3/1/01 Baa1 $ 39,330,000  $42,230,588
TOTAL RETAIL & WHOLESALE   101,824,338
TECHNOLOGY - 1.8%
COMMUNICATIONS EQUIPMENT - 0.2%
3Com Corp. 
 10 1/4%, 11/1/01 (d) Ba3  8,000,000  12,560,000
COMPUTERS & OFFICE EQUIPMENT - 1.3%
Silicon Graphics, Inc. 0%, 
 11/2/13 (d) B1  19,500,000  9,774,375
Unisys Corp. 8 1/4%, 8/1/00 B3  66,839,000  64,833,830
  74,608,205
ELECTRONICS - 0.3%
Xilinx, Inc. 5 1/4%, 
 11/1/02  B2  21,000,000  19,215,000
TOTAL TECHNOLOGY   106,383,205
UTILITIES - 0.5%
CELLULAR - 0.4%
Cellular Communications, Inc. 
 0%, 7/27/99 (d) B1  30,000,000  24,300,000
GAS - 0.1%
Consolidated Natural Gas Co. 
 7 1/4%, 12/15/15 A2  6,400,000  6,840,000
TOTAL UTILITIES   31,140,000
TOTAL CONVERTIBLE BONDS   789,314,636
NONCONVERTIBLE BONDS - 0.0%
NONDURABLES - 0.0%
BEVERAGES - 0.0%
Canandaigua Wine, Inc. 
 8 3/4%, 12/15/03 B1  2,520,000  2,431,800
TOTAL CORPORATE BONDS
 (Cost $790,216,327)   791,746,436
REPURCHASE AGREEMENTS - 2.8%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 5.46%, dated 
 6/28/96 due 7/1/96  $ 170,449,519  170,372,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $5,520,602,199) $ 6,051,636,818
LEGEND
1. Non-income producing
2. Standard & Poor's credit ratings are used in the absence of a rating by
Moody's Investors Service, Inc.
3. Debt obligation initially issued at one coupon which converts to a
higher coupon at a specified date.
4. Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $149,500,200 or 2.5% of net
assets.
5. An affiliated company is a company in which the fund has ownership of at
least 5% of the voting securities. Transactions during the period with
companies which are or were affiliates are as follows:
 PURCHASE SALES DIVIDEND MARKET
AFFILIATE COST COST INCOME VALUE
Advanced Medical, Inc.  $  - $ - $ - $ 4,012,508
Barr Laboratories, Inc.    -  -  -  29,401,350
Cardiac Control 
 Systems, Inc    -  -  -  274,450
Integramed America, Inc.   -  -  -  2,081,406
Synetic, Inc.    2,831,088  -  -  42,830,534
  $ 2,831,088  $ - $ - $ 78,600,248
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $6,769,029,781 and $5,536,451,087, respectively, of which U.S.
govern- ment and government agency obligations aggregated $0 and
$328,865,573, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $2,091,635 for the period
(see Note 4 of Notes to Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 1.7% AAA, AA, A 1.0%
Baa 3.5% BBB 4.9%
Ba 1.4% BB 2.3%
B 5.5% B 3.6%
Caa 0.0% CCC 0.0%
Ca, C 0.0% CC, C 0.0%
  D 0.0%
The percentage not rated by either S&P or Moody's amounted to 0.7% includ-
ing long-term debt categorized as other securities. FMR has determined that
unrated debt securities that are lower quality account for 0.0% of the
total value of investment in securities.
The fund participated in the bank borrowing program. The maximum loan and
the average daily loan balances during the period for which loans were
outstanding amounted to $21,073,000 and $11,553,500, respectively. The
weighted average interest rate was 6.4% (see Note 6 of Notes to Financial
Statements).
INCOME TAX INFORMATION
At June 30, 1996, the aggregate cost of investment securities for income
tax purposes was $5,521,135,829. Net unrealized appreciation aggregated
$530,500,989, of which $618,801,558 related to appreciated investment
securities and $88,300,569 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 JUNE 30, 1996 (UNAUDITED)                                        
 
ASSETS                                                            
 
Investment in                                   $ 6,051,636,818   
securities, at value                                              
(including                                                        
repurchase                                                        
agreements of                                                     
$170,372,000) (cost                                               
$5,520,602,199) -                                                 
See accompanying                                                  
schedule                                                          
 
Cash                                             5,000,464        
 
Receivable for                                   89,781,950       
investments sold                                                  
 
Receivable for fund                              5,361,337        
shares sold                                                       
 
Dividends receivable                             8,649,263        
 
Interest receivable                              11,964,344       
 
Other receivables                                126,809          
 
 TOTAL ASSETS                                    6,172,520,985    
 
LIABILITIES                                                       
 
Payable for                     $ 111,493,837                     
investments                                                       
purchased                                                         
 
Payable for fund                 1,200,031                        
shares redeemed                                                   
 
Accrued management               2,541,934                        
fee                                                               
 
Other payables and               450,920                          
accrued expenses                                                  
 
 TOTAL LIABILITIES                               115,686,722      
 
NET ASSETS                                      $ 6,056,834,263   
 
Net Assets consist of:                                            
 
Paid in capital                                 $ 4,993,820,617   
 
Undistributed net                                63,832,911       
investment income                                                 
 
Accumulated                                      468,151,713      
undistributed                                                     
net realized gain                                                 
(loss) on                                                         
investments and                                                   
foreign                                                           
currency                                                          
transactions                                                      
 
Net unrealized                                   531,029,022      
appreciation                                                      
(depreciation) on                                                 
investments                                                       
and assets and                                                    
liabilities in                                                    
foreign currencies                                                
 
NET ASSETS, for                                 $ 6,056,834,263   
310,912,656 shares                                                
outstanding                                                       
 
NET ASSET VALUE,                                 $19.48           
offering price                                                    
and redemption                                                    
price per                                                         
share                                                             
($6,056,834,263 (divided by)                                      
310,912,656                                                       
shares)                                                           
 
STATEMENT OF OPERATIONS
 SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)               
 
INVESTMENT INCOME                      $ 52,963,671     
Dividends                                               
 
Interest                                24,963,746      
 
 TOTAL INCOME                           77,927,417      
 
EXPENSES                                                
 
Management fee         $ 14,096,454                     
 
Transfer agent fees     1,107,973                       
 
Accounting fees and     401,530                         
expenses                                                
 
Non-interested          4,613                           
trustees'                                               
compensation                                            
 
Custodian fees and      71,778                          
expenses                                                
 
Registration fees       42,083                          
 
Audit                   38,357                          
 
Legal                   10,915                          
 
Interest                4,392                           
 
Miscellaneous           18,856                          
 
 Total expenses         15,796,951                      
before reductions                                       
 
 Expense reductions     (581,877        15,215,074      
                       )                                
 
NET INVESTMENT                          62,712,343      
INCOME                                                  
 
REALIZED AND                                            
UNREALIZED GAIN                                         
(LOSS)                                                  
Net realized gain                                       
(loss) on:                                              
 
 Investment             477,014,218                     
securities                                              
 
 Foreign currency       441             477,014,659     
transactions                                            
 
Change in net                                           
unrealized                                              
appreciation                                            
(depreciation) on:                                      
 
 Investment             (239,084,681                    
securities             )                                
 
 Assets and             (11,732         (239,096,413)   
liabilities in         )                                
 foreign currencies                                     
 
NET GAIN (LOSS)                         237,918,246     
 
NET INCREASE                           $ 300,630,589    
(DECREASE) IN NET                                       
ASSETS RESULTING                                        
FROM OPERATIONS                                         
 
OTHER INFORMATION                                       
 
Expense reductions                     $ 576,280        
Directed brokerage                                      
arrangements                                            
 
 Custodian interest                     5,597           
credits                                                 
 
                                       $ 581,877        
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS      YEAR ENDED     
                                    ENDED           DECEMBER 31,   
                                    JUNE 30, 1996   1995           
                                    (UNAUDITED)                    
 
Operations                        $ 62,712,343      $ 88,914,157      
Net investment income                                                 
 
 Net realized gain (loss)          477,014,659       220,997,465      
 
 Change in net unrealized          (239,096,413)     715,587,919      
appreciation (depreciation)                                           
 
 NET INCREASE (DECREASE) IN        300,630,589       1,025,499,541    
NET ASSETS RESULTING FROM                                             
OPERATIONS                                                            
 
Distributions to shareholders      (7,876,787)       (84,729,039)     
From net investment income                                            
 
 From net realized gain            (225,801,230)     (121,254,353)    
 
 TOTAL DISTRIBUTIONS               (233,678,017)     (205,983,392)    
 
Share transactions                 1,115,681,821     1,784,340,253    
Net proceeds from sales of                                            
shares                                                                
 
 Reinvestment of distributions     233,678,017       205,981,922      
 
 Cost of shares redeemed           (238,912,828)     (214,815,736)    
 
 NET INCREASE (DECREASE) IN        1,110,447,010     1,775,506,439    
NET ASSETS RESULTING FROM                                             
SHARE TRANSACTIONS                                                    
 
  TOTAL INCREASE (DECREASE)        1,177,399,582     2,595,022,588    
IN NET ASSETS                                                         
 
NET ASSETS                                                            
 
 Beginning of period               4,879,434,681     2,284,412,093    
 
 End of period (including         $ 6,056,834,263   $ 4,879,434,681   
undistributed net                                                     
investment income of                                                  
$63,832,911 and                                                       
$8,997,355, respectively)                                             
 
OTHER INFORMATION                                                     
Shares                                                                
 
 Sold                              57,674,330        103,951,843      
 
 Issued in reinvestment of         12,390,139        12,868,445       
distributions                                                         
 
 Redeemed                          (12,415,210)      (12,384,683)     
 
 Net increase (decrease)           57,649,259        104,435,605      
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>                <C>                        <C>    <C>      <C>    <C>    
                          SIX MONTHS ENDED   YEARS ENDED DECEMBER 31,                                 
                          JUNE 30, 1996                                                               
 
SELECTED PER-SHARE DATA   (UNAUDITED)        1995                       1994   1993 D   1992   1991   
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                               <C>           <C>           <C>           <C>           <C>         <C>         
Net asset value, beginning of     $ 19.27       $ 15.35       $ 15.44       $ 13.40       $ 11.85     $ 9.51      
period                                                                                                            
 
Income from Investment                                                                                            
Operations                                                                                                        
 
 Net investment income             .20           .41           .41           .37           .40         .50        
 
 Net realized and unrealized       .90           4.69          .64           2.06          1.57        2.43       
gain (loss)                                                                                                       
 
 Total from investment             1.10          5.10          1.05          2.43          1.97        2.93       
operations                                                                                                        
 
Less Distributions                 (.03)         (.40)         (.37)         (.35)         (.42)       (.59)      
From net investment income                                                                                        
 
 In excess of net investment       -             -             -             (.04)         -           -          
income                                                                                                            
 
 From net realized gain            (.86)         (.78)         (.77)         -             -           -          
 
 Total distributions               (.89)         (1.18)        (1.14)        (.39)         (.42)       (.59)      
 
Net asset value, end of period    $ 19.48       $ 19.27       $ 15.35       $ 15.44       $ 13.40     $ 11.85     
 
TOTAL RETURN B, C                  5.86%         35.09%        7.07%         18.29%        16.89%      31.44%     
 
RATIOS AND SUPPLEMENTAL                                                                                           
DATA                                                                                                              
 
Net assets, end of period (000    $ 6,056,834   $ 4,879,435   $ 2,284,412   $ 1,318,500   $ 592,880   $ 282,171   
omitted)                                                                                                          
 
Ratio of expenses to average       .57% A        .61%          .60%          .62%          .65%        .74%       
net assets                                                                                                        
 
Ratio of expenses to average       .55% A,       .61%          .58% E        .62%          .65%        .74%       
net assets after expense           E                                                                              
reductions                                                                                                        
 
Ratio of net investment income     2.27% A       2.56%         2.83%         2.87%         3.52%       4.83%      
to average net assets                                                                                             
 
Portfolio turnover rate            216% A        87%           134%          120%          74%         107%       
 
Average commission rate F         $ .0420                                                                         
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                        <C>   <C>   <C>   <C>   <C>   <C>   
A  ANNUALIZED B  THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN 
EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE                                                
NOTE 7 OF NOTES TO FINANCIAL STATEMENTS). C TOTAL RETURNS FOR PERIODS 
OF LESS THAN ONE YEAR ARE NOT ANNUALIZED AND DO NOT REFLECT                                           
CHARGES ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT. 
INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS                                                
SHOWN. D  EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF 
POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL                                                 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN, AND RETURN OF 
CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET                                              
INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN RECLASSIFICATIONS
 RELATED TO BOOK TO TAX DIFFERENCES.. E FMR OR THE FUND HAS ENTERED                                        
INTO VARYING ARRANGEMENTS WITH THIRD PARTIES WHO EITHER PAID OR REDUCED 
A PORTION OF THE FUND'S EXPENSES (SEE NOTE 7 OF NOTES TO                                            
FINANCIAL STATEMENTS). F FOR FISCAL YEARS BEGINNING ON OR AFTER 
SEPTEMBER 1, 1995, A FUND IS REQUIRED TO DISCLOSE ITS AVERAGE                                               
COMMISSION RATE PER SHARE FOR SECURITY TRADES ON WHICH COMMISSIONS
 ARE CHARGED. THIS AMOUNT MAY VARY FROM PERIOD TO PERIOD AND                                              
FUND TO FUND DEPENDING ON THE MIX OF TRADES EXECUTED IN VARIOUS
 MARKETS WHERE TRADING PRACTICES AND COMMISSION RATE STRUCTURES                                              
MAY DIFFER.                            
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   LIFE OF   
JUNE 30, 1996    YEAR     YEARS    FUND      
 
Growth           21.09%   19.93%   15.22%    
 
S&P 500          26.00%   15.73%   14.80%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
500 Index - a widely recognized, unmanaged index of common stocks. The S&P
500 returns reflect reinvestment of all dividends paid by stocks included
in the Index, but do not reflect any brokerage commissions or other fees
you might pay if you actually invested in those stocks.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
If Fidelity had not reimbursed certain fund expenses, the fund's life of
fund total return would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. 
$10,000 OVER LIFE OF FUND
IMAHDR PRASUN   SHR__CHT 19960630 19960710 163826 S00000000000001
             VIP:  Growth                SP Standard & Poor 500
             00151                       SP001
  1986/10/09      10000.00                    10000.00
  1986/10/31      10000.00                    10329.97
  1986/11/30      10220.00                    10580.99
  1986/12/31      10030.00                    10311.18
  1987/01/31      11100.00                    11700.09
  1987/02/28      11650.00                    12162.25
  1987/03/31      11839.97                    12513.74
  1987/04/30      11839.97                    12402.36
  1987/05/31      11920.10                    12510.26
  1987/06/30      12270.69                    13142.03
  1987/07/31      12761.52                    13808.33
  1987/08/31      13142.16                    14323.38
  1987/09/30      12991.91                    14009.70
  1987/10/31      10137.09                    10992.01
  1987/11/30       9425.90                    10086.27
  1987/12/31      10397.53                    10853.84
  1988/01/31      10623.12                    11310.78
  1988/02/29      11484.46                    11837.86
  1988/03/31      11381.92                    11472.07
  1988/04/30      11525.47                    11599.41
  1988/05/31      11422.93                    11700.33
  1988/06/30      11997.15                    12237.37
  1988/07/31      11935.63                    12190.87
  1988/08/31      11648.52                    11776.38
  1988/09/30      11976.65                    12278.06
  1988/10/31      12007.41                    12619.39
  1988/11/30      11894.61                    12438.93
  1988/12/31      12017.66                    12656.61
  1989/01/31      12879.00                    13583.07
  1989/02/28      12612.39                    13244.86
  1989/03/31      12993.68                    13553.46
  1989/04/30      13680.85                    14256.89
  1989/05/31      14170.19                    14834.29
  1989/06/30      13982.78                    14749.73
  1989/07/31      15232.18                    16081.64
  1989/08/31      15492.47                    16396.84
  1989/09/30      15627.82                    16329.61
  1989/10/31      15190.53                    15950.76
  1989/11/30      15440.41                    16276.16
  1989/12/31      15804.81                    16666.78
  1990/01/31      14888.59                    15548.44
  1990/02/28      15030.81                    15749.02
  1990/03/31      15214.51                    16166.37
  1990/04/30      14771.47                    15762.21
  1990/05/31      16078.97                    17299.02
  1990/06/30      16413.95                    17181.39
  1990/07/31      16154.61                    17126.41
  1990/08/31      14490.52                    15578.18
  1990/09/30      12999.33                    14819.52
  1990/10/31      12534.68                    14755.80
  1990/11/30      13550.42                    15709.03
  1990/12/31      13950.23                    16147.31
  1991/01/31      14879.53                    16851.33
  1991/02/28      15989.61                    18056.20
  1991/03/31      16472.15                    18493.16
  1991/04/30      16318.61                    18537.54
  1991/05/31      17283.69                    19338.37
  1991/06/30      16000.57                    18452.67
  1991/07/31      17524.96                    19312.56
  1991/08/31      18303.60                    19770.27
  1991/09/30      18446.17                    19440.11
  1991/10/31      19016.45                    19700.60
  1991/11/30      17930.73                    18906.67
  1991/12/31      20299.56                    21069.59
  1992/01/31      21538.81                    20677.70
  1992/02/29      21989.40                    20946.51
  1992/03/31      20641.73                    20538.05
  1992/04/30      19833.13                    21141.87
  1992/05/31      19664.67                    21245.47
  1992/06/30      18901.00                    20928.91
  1992/07/31      19630.98                    21784.90
  1992/08/31      19091.92                    21338.31
  1992/09/30      19428.83                    21590.10
  1992/10/31      20181.28                    21665.67
  1992/11/30      21528.94                    22404.47
  1992/12/31      22191.55                    22680.04
  1993/01/31      22629.54                    22870.55
  1993/02/28      22163.03                    23181.59
  1993/03/31      23046.80                    23670.73
  1993/04/30      22805.77                    23097.89
  1993/05/31      24504.44                    23716.92
  1993/06/30      24756.94                    23785.70
  1993/07/31      24688.08                    23690.55
  1993/08/31      25927.65                    24588.43
  1993/09/30      26409.70                    24399.09
  1993/10/31      26662.20                    24904.16
  1993/11/30      25583.32                    24667.57
  1993/12/31      26490.04                    24966.04
  1994/01/31      27155.74                    25814.89
  1994/02/28      26875.65                    25115.31
  1994/03/31      25654.59                    24020.28
  1994/04/30      25813.32                    24327.74
  1994/05/31      25215.00                    24726.71
  1994/06/30      23932.88                    24120.91
  1994/07/31      24763.21                    24912.07
  1994/08/31      26167.43                    25933.47
  1994/09/30      25849.96                    25298.10
  1994/10/31      26900.07                    25867.31
  1994/11/30      25825.53                    24925.22
  1994/12/31      26484.91                    25294.86
  1995/01/31      25984.27                    25950.76
  1995/02/28      27060.36                    26962.06
  1995/03/31      28042.58                    27757.71
  1995/04/30      28987.98                    28575.17
  1995/05/31      30117.54                    29717.32
  1995/06/30      32781.83                    30407.65
  1995/07/31      36023.18                    31415.97
  1995/08/31      36465.18                    31494.83
  1995/09/30      37410.57                    32823.91
  1995/10/31      37029.96                    32706.73
  1995/11/30      37005.40                    34142.55
  1995/12/31      35851.29                    34800.14
  1996/01/31      36416.07                    35984.73
  1996/02/29      37637.01                    36318.31
  1996/03/31      37782.28                    36668.06
  1996/04/30      39261.34                    37208.55
  1996/05/31      40489.50                    38168.15
  1996/06/28      39697.14                    38313.57
IMATRL PRASUN   SHR__CHT 19960630 19960710 163830 R00000000000120
 
Let's say hypothetically that $10,000 was invested in Growth Portfolio on
October 9, 1986, when the fund started. As the chart shows, by June 30,
1996, the value of the investment would have grown to $39,697 - a 296.97%
increase on the initial investment. For comparison, look at how the S&P 500
did over the same period. With dividends and capital gains, if any,
reinvested, the same $10,000 investment would have grown to $38,314 - a
283.14% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1996
                                % OF FUND'S    
                                INVESTMENTS    
 
Cisco Systems, Inc.             2.3            
 
General Electric Co.            2.1            
 
HFS, Inc.                       2.0            
 
Oracle Corp.                    1.9            
 
Philip Morris Companies, Inc.   1.6            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1996
                     % OF FUND'S    
                     INVESTMENTS    
 
Technology           22.2           
 
Retail & Wholesale   11.0           
 
Health               10.4           
 
Media & Leisure      8.2            
 
Utilities            8.0            
 
ASSET ALLOCATION AS OF JUNE 30, 1996 *
Row: 1, Col: 1, Value: 9.6
Row: 1, Col: 2, Value: 0.0
Row: 1, Col: 3, Value: 40.4
Row: 1, Col: 4, Value: 50.0
Stocks  90.4%
Short-term investments 9.6%
   
FOREIGN INVESTMENTS 3.1%
*
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
An interview with Lawrence Greenberg, Portfolio 
Manager of Growth Portfolio
Q. HOW DID THE FUND PERFORM, LARRY?
A. For the six months ended June 30, 1996, the fund slightly edged out the
Standard & Poor's 500 Index return of 10.10% and underperformed the 26.00%
return of the index for the past 12 months.
Q. WHY DO YOU THINK THE FUND UNDERPERFORMED OVER THE 
PAST YEAR?
A. The fund's position in semiconductor stocks hurt its performance in the
fourth quarter of 1995. Semiconductor company stocks fell as it became
apparent that a worldwide supply glut would reduce prices and therefore
lower profit margins and curb expansion. Unfortunately, I was not able to
reduce the fund's position in these stocks quickly enough to avoid some
losses.
Q. YOU ALSO CONTINUED TO REDUCE THE FUND'S OVERALL TECHNOLOGY POSITION.
SHOULD ONE TAKE THIS AS AN INDICATION THAT YOU HAD A NEGATIVE VIEW ON THE
TECHNOLOGY SECTOR?
A. Absolutely not. During the period, I cut back on technology stocks
because I thought some companies' fundamentals did not justify their stock
prices. Remember, there are always going to be ups and downs in the various
areas that make up the technology sector. However, on a long-term basis, I
believe technology is where an investor is going to find the best growth
opportunities, and I intend to continue to make it a major focus of the
fund. In fact, many technology stocks came back from the fourth-quarter
correction. 
Q. SO WHAT WERE THE GROWTH AREAS DURING THE PERIOD?
A. The major growth areas I found revolved around improvement of
communications. This involved the computer networking equipment industry,
modem manufacturers and database vendors. These industries are active in
structuring data so that it can be communicated across corporate networks.
Some examples from the fund's holdings include Cisco Systems in networking,
U.S. Robotics in modems, and Oracle and PeopleSoft in databases.
Q. AS YOU REDUCED YOUR TECHNOLOGY POSITION, IT APPEARS YOU REALLOCATED SOME
OF THE FUND'S ASSETS TO THE HEALTH AND MEDIA/LEISURE SECTORS. WHY?
A. I reinvested these assets in companies within these sectors that offered
good growth potential, solid fundamentals and attractive valuations. Some
examples included the biopharmaceutical firm Biogen, as well as HFS - which
owns several businesses such as Days Inn, Ramada, Century 21, and recently
announced that it intends to acquire rental-car chain Avis.
Q. IN YOUR LAST REPORT, YOU DISCUSSED THE MERITS OF SPECIALTY RETAIL
STOCKS. WHAT'S HAPPENED IN THAT AREA?
A. Many of them have done well. I prefer to own specialty retailers that
are considered to be "category killers" - companies that dominate their
market segment no matter what is happening in the overall retail market or
the economy. Some examples of these included PETsMART and Sunglass Hut
International. The difference from six months ago, however, is that the
general retail environment has recently shown some strength. Therefore, I
added some stocks that benefited from the improving retail environment. 
Q. WITH THE STOCK MARKET SURPASSING HISTORICALLY HIGH PRICE 
LEVELS, WHAT ADJUSTMENTS HAVE YOU MADE TO THE FUND?
A. I've attempted to spread out the fund's holdings more than in the recent
past. When market valuations get to such high levels, it's often not a good
idea to be counting on the performance of one sector or industry. This
strategy has the potential of lowering the fund's volatility in a market
downturn, while still remaining fully invested.
Q. WHAT'S YOUR OUTLOOK?
A. There is no question that the market has gone a long time without a
meaningful correction and many stocks are approaching fair value. If
interest rates continue to climb - or cash flows into mutual funds begin to
slow - I believe a healthy correction at some point is likely. I use the
word "healthy" because corrections give me an opportunity to reposition the
fund back into the companies that I like the most at more attractive
valuations.
THE VIEWS EXPRESSED IN THIS REPORT REFLECT THOSE OF THE PORTFOLIO MANAGER
ONLY THROUGH THE END OF THE PERIOD OF THE REPORT AS STATED ON THE COVER.
THE MANAGER'S VIEWS ARE SUBJECT TO CHANGE AT ANY TIME BASED ON MARKET AND
OTHER CONDITIONS.
 
 
FUND FACTS
GOAL: to seek high current income by 
investing in high-yielding, lower-rated fixed 
income securities
START DATE: September 19, 1985
SIZE: as of June 30, more than $1.1 billion
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
INVESTMENTS JUNE 30, 1996 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 90.3%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 1.2%
AEROSPACE & DEFENSE - 1.0%
Boeing Co.   225,000 $ 19,603,115
C A E Industries Ltd.   535,900  4,460,757
General Motors Corp. Class H  125,000  7,515,625
Lockheed Martin Corp.   50,000  4,200,000
Rockwell International Corp.   275,000  15,743,750
Special Devices, Inc. (a)  153,400  2,454,400
Wyman-Gordon Co. (a)  132,000  2,343,000
  56,320,647
DEFENSE ELECTRONICS - 0.2%
Raytheon Co.   200,000  10,325,000
Stanford Telecommunications, Inc. (a)  3,800  213,750
  10,538,750
TOTAL AEROSPACE & DEFENSE   66,859,397
BASIC INDUSTRIES - 1.8%
CHEMICALS & PLASTICS - 1.0%
Dow Chemical Co.   85,000  6,460,000
du Pont (E.I.) de Nemours & Co.   185,000  14,638,125
IMC Fertilizer Group, Inc.   150,000  5,643,750
Monsanto Co.   575,000  18,687,500
Praxair, Inc.   100,000  4,225,000
Union Carbide Corp.   150,000  5,962,500
  55,616,875
IRON & STEEL - 0.0%
Nucor Corp.   50,000  2,531,250
METALS & MINING - 0.5%
Alcan Aluminium Ltd.   100,000  3,047,193
Aluminum Co. of America  135,000  7,745,625
Freeport McMoRan Copper & Gold, Inc. 
 Class A  125,000  3,734,375
Inco Ltd.   175,000  5,640,607
SGL Carbon AG  48,000  5,604,460
  25,772,260
PACKAGING & CONTAINERS - 0.1%
Crown Cork & Seal Co., Inc.   50,000  2,250,000
Tupperware Corp. (a)  100,000  4,225,000
  6,475,000
PAPER & FOREST PRODUCTS - 0.2%
International Paper Co.   100,000  3,687,500
Pentair, Inc.   165,000  4,950,000
  8,637,500
TOTAL BASIC INDUSTRIES   99,032,885
CONGLOMERATES - 0.9%
Allied-Signal, Inc.   235,000  13,424,375
Mark IV Industries, Inc.   350,000  7,918,750
Textron, Inc.   55,000  4,393,125
Tyco International Ltd.   369,500  15,057,125
United Technologies Corp.   85,000  9,775,000
  50,568,375
CONSTRUCTION & REAL ESTATE - 0.7%
BUILDING MATERIALS - 0.1%
York International Corp.  75,000  3,881,250
CONSTRUCTION - 0.3%
Oakwood Homes Corp.   900,000  18,562,500
ENGINEERING - 0.2%
Fluor Corp.   85,000  5,556,875
MasTec, Inc. (a)  225,000  5,681,250
  11,238,125
 
 SHARES VALUE (NOTE 1)
REAL ESTATE INVESTMENT TRUSTS - 0.1%
First Industrial Realty Trust, Inc.   178,800 $ 4,201,800
RFS Hotel Investors, Inc.  200,000  3,100,000
  7,301,800
TOTAL CONSTRUCTION & REAL ESTATE   40,983,675
DURABLES - 4.9%
AUTOS, TIRES, & ACCESSORIES - 2.9%
Autozone, Inc. (a)  775,000  26,931,250
Chrysler Corp.   775,000  48,050,000
Danaher Corp.   125,000  5,437,500
Eaton Corp.   150,000  8,793,750
General Motors Corp.   1,100,046  57,614,909
Honda Motor Co. Ltd.   75,000  1,941,571
Magna International, Inc. Class A  56,800  2,624,326
Scania AB:
 Class A  79,000  2,186,588
 Class B  79,000  2,192,530
TRW, Inc.   60,000  5,392,500
  161,164,924
CONSUMER DURABLES - 0.3%
Minnesota Mining & Manufacturing Co.   225,000  15,525,000
CONSUMER ELECTRONICS - 0.3%
Gemstar International Group Ltd. (a)  65,000  1,950,000
Harman International Industries, Inc.  129,800  6,392,650
Newell Co.   275,000  8,421,875
  16,764,525
HOME FURNISHINGS - 0.1%
Garden Ridge Corp. (a)  120,000  3,030,000
TEXTILES & APPAREL - 1.3%
Adidas AG  71,400  5,990,200
Adidas AG (b)  45,600  3,825,674
Donnkenny, Inc. (a)  240,000  4,680,000
Gucci Group NV  100,000  6,450,000
Liz Claiborne, Inc.   100,000  3,462,500
Mohawk Industries, Inc. (a)  216,700  3,846,425
NIKE, Inc. Class B  190,000  19,522,500
Tommy Hilfiger (a)  100,000  5,362,500
Warnaco Group, Inc. Class A  362,500  9,334,375
Wolverine World Wide, Inc.   235,000  7,637,500
  70,111,674
TOTAL DURABLES   266,596,123
ENERGY - 3.8%
ENERGY SERVICES - 0.7%
Dresser Industries, Inc.   135,000  3,982,500
Halliburton Co.   114,100  6,332,550
Schlumberger Ltd.   248,600  20,944,550
Varco International, Inc. (a)  239,500  4,340,938
  35,600,538
INDEPENDENT POWER - 0.3%
Thermo Electron Corp. (a)  375,000  15,609,375
OIL & GAS - 2.8%
Amerada Hess Corp.   292,800  15,701,400
Anadarko Petroleum Corp.   85,000  4,930,000
Apache Corp.   44,600  1,466,225
Atlantic Richfield Co.   150,000  17,775,000
Barrett Resources Corp. (a)  325,000  9,668,750
Belco Oil & Gas Corp. (a)  200,300  7,110,650
Benton Oil & Gas Co. (a)  305,000  6,710,000
British Petroleum PLC ADR  176,343  18,846,658
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
ENERGY - CONTINUED
OIL & GAS - CONTINUED
Chesapeake Energy Corp. (a)  77,700 $ 4,655,525
Louisiana Land & Exploration Co.   177,000  10,199,625
Noble Affiliates, Inc.   200,000  7,550,000
Occidental Petroleum Corp.   166,900  4,130,775
Royal Dutch Petroleum Co. ADR  225,000  34,593,750
Ultramar Corp.   100,000  2,900,000
Unocal Corp.   251,672  8,493,930
  154,732,288
TOTAL ENERGY   205,942,201
FINANCE - 5.7%
BANKS - 0.7%
BankAmerica Corp.   175,000  13,256,250
Chase Manhattan Corp.  85,000  6,003,125
Citicorp  185,000  15,285,625
NationsBank Corp.   46,300  3,825,538
  38,370,538
CREDIT & OTHER FINANCE - 0.8%
American Express Co.   625,000  27,890,625
Green Tree Financial Corp.   185,000  5,781,250
Household International, Inc.   125,008  9,500,608
  43,172,483
FEDERAL SPONSORED CREDIT - 2.1%
Federal Home Loan Mortgage
 Corporation  375,000  32,062,500
Federal National Mortgage Association  2,500,000  83,750,000
  115,812,500
INSURANCE - 1.6%
Allstate Corp.   300,000  13,687,500
American Financial Group, Inc.   150,000  4,518,750
American International Group, Inc.   275,000  27,121,875
CIGNA Corp.   65,000  7,661,875
Capital Re Corp.   34,000  1,249,500
ITT Hartford Group, Inc.   125,000  6,656,250
MBIA, Inc.   75,000  5,840,625
MGIC Investment Corp.   85,000  4,770,625
SunAmerica, Inc.   100,000  5,650,000
Travelers Group, Inc., (The)  165,000  7,528,125
UNUM Corp.   75,000  4,668,750
  89,353,875
SAVINGS & LOANS - 0.1%
California Federal Bancorp., Inc.   400,000  7,300,000
SECURITIES INDUSTRY - 0.4%
Merrill Lynch & Co., Inc.   175,000  11,396,875
Morgan Stanley Group, Inc.   100,000  4,912,500
Schwab (Charles) Corp.  150,000  3,675,000
  19,984,375
TOTAL FINANCE   313,993,771
HEALTH - 10.4%
DRUGS & PHARMACEUTICALS - 4.8%
ALZA Corp. Class A (a)  185,000  5,064,375
American Home Products Corp.   250,000  15,031,250
Amgen, Inc. (a)  185,000  9,990,000
Biogen, Inc. (a)  550,000  30,181,250
Bristol-Myers Squibb Co.   340,000  30,600,000
Dura Pharmaceuticals, Inc. (a)  85,000  4,760,000
Elan Corp. PLC ADR (a)  100,000  5,712,500
Genentech, Inc. special (a)  385,000  20,164,375
ICN Pharmaceuticals, Inc.  125,000  2,906,250
 
 SHARES VALUE (NOTE 1)
Jones Medical Industries, Inc.   100,000 $ 3,325,000
Lilly (Eli) & Co.   275,000  17,875,000
Merck & Co., Inc.   625,000  40,390,625
Pfizer, Inc.   425,000  30,334,375
Pharmacia & Upjohn, Inc.   400,000  17,750,000
Protein Design Labs, Inc. (a)  265,000  5,962,500
Schering-Plough Corp.   200,000  12,550,000
Sigma Aldrich Corp.   100,000  5,350,000
Smithkline Beecham PLC ADR   75,000  4,078,125
  262,025,625
MEDICAL EQUIPMENT & SUPPLIES - 2.2%
Bergen Brunswig Corp. Class A  350,000  9,712,500
Cardinal Health, Inc.   70,000  5,048,750
Johnson & Johnson  450,000  22,275,000
Medtronic, Inc.   475,000  26,600,000
Millipore Corp.   125,000  5,234,375
Oakley, Inc. (a)  105,300  4,791,150
Pall Corp.   400,000  9,650,000
Physician Sales & Service, Inc. (a)  275,000  6,668,750
St. Jude Medical, Inc. (a)  375,000  12,562,500
Sybron Corp. (a)  235,000  5,875,000
Thermedics, Inc. (a)  200,000  5,000,000
Thermo Cardiosystems, Inc. (a)  97,500  4,363,125
U.S. Surgical Corp.   108,900  3,375,900
  121,157,050
MEDICAL FACILITIES MANAGEMENT - 3.4%
American Medical Response, Inc. (a)  200,000  7,050,000
American Oncology Resources, Inc. (a)  122,700  2,668,725
Columbia/HCA Healthcare Corp.   515,025  27,489,459
Coventry Corp. (a)  128,600  2,025,450
Foundation Health Corp. (a)  125,000  4,484,375
HEALTHSOUTH Rehabilitation Corp. (a)  1,130,300  40,690,800
Healthsource, Inc. (a)  100,000  1,750,000
Living Centers of America, Inc. (a)  235,000  8,078,125
Magellan Health Services, Inc. (a)  225,000  4,837,500
Medpartners/Mullikin, Inc. (a)  385,000  8,036,875
Multicare Companies, Inc. (a)  262,500  4,987,500
Occusystems, Inc. (a)  115,000  4,298,125
Oxford Health Plans, Inc. (a)  350,000  14,393,750
Phycor, Inc. (a)  121,050  4,599,900
Physician Reliance Network, Inc. (a)  425,000  9,456,250
Sunrise Assisted Living, Inc. (a)  5,000  120,000
U.S. Healthcare, Inc.   350,000  19,250,000
United HealthCare Corp.   271,400  13,705,700
Vencor, Inc. (a)  246,625  7,522,063
  185,444,597
TOTAL HEALTH   568,627,272
INDUSTRIAL MACHINERY & EQUIPMENT - 3.7%
ELECTRICAL EQUIPMENT - 2.8%
Emerson Electric Co.   300,000  27,112,500
General Electric Co.   1,300,000  112,450,000
Glenayre Technologies, Inc. (a)  185,062  9,253,100
Loral Space & Communications Ltd. (a)  85,000  1,158,125
United Communication Industry 
 PCL (For. Reg.)  154,000  2,061,661
  152,035,386
INDUSTRIAL MACHINERY & EQUIPMENT - 0.8%
Case Corp.   175,000  8,400,000
Caterpillar, Inc.   275,000  18,631,250
Ingersoll-Rand Co.   200,000  8,750,000
Stanley Works  205,600  6,116,600
  41,897,850
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
INDUSTRIAL MACHINERY & EQUIPMENT - CONTINUED
POLLUTION CONTROL - 0.1%
USA Waste Services, Inc. (a)  115,000 $ 3,406,875
Zurn Industries, Inc.   146,500  3,039,875
  6,446,750
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   200,379,986
MEDIA & LEISURE - 8.2%
BROADCASTING - 0.7%
Clear Channel Communications, Inc. (a)  23,000  1,894,625
Emmis Broadcasting Corp. Class A (a)  25,900  1,295,000
Evergreen Media Corp. Class A (a)  300,000  12,825,000
Jacor Communications, Inc. Class A (a)  72,900  2,250,788
PanAmSat Corp. (a)  350,000  10,150,000
Paxson Communications Corp. (a)  250,000  2,656,250
Time Warner, Inc.   100,000  3,925,000
Viacom, Inc. Class B (non-vtg.) (a)  125,000  4,859,375
  39,856,038
ENTERTAINMENT - 0.6%
Disney (Walt) Co.   200,000  12,575,000
MGM Grand, Inc.   274,500  10,945,688
Regal Cinemas, Inc. (a)  91,600  4,190,700
Scientific Games Holdings Corp. (a)  114,600  3,323,400
  31,034,788
LEISURE DURABLES & TOYS - 0.4%
Harley Davidson, Inc.   225,000  9,253,125
Mattel, Inc.   162,500  4,651,563
Nintendo Co. Ltd. Ord.   64,000  4,760,403
  18,665,091
LODGING & GAMING - 4.5%
Anchor Gaming (a)  124,800  7,519,200
Circus Circus Enterprises, Inc. (a)  544,800  22,336,800
Doubletree Corp. (a)  432,800  15,364,400
Extended Stay America, Inc. (a)  100,000  3,150,000
HFS, Inc. (a)  1,550,000  108,500,000
Hilton Hotels Corp.   125,000  14,062,500
Host Marriott Corp. (a)  350,000  4,593,750
ITT Corp.  150,000  9,937,500
Mirage Resorts, Inc. (a)  500,000  26,875,000
Penske Motorsports, Inc. (a)  25,000  662,500
Station Casinos, Inc. (a)  175,400  2,521,375
Studio Plus Hotels, Inc. (a)  250,000  8,250,000
Sun International Hotels Ltd. Ord. (a)  273,500  13,264,750
Trump Hotels & Casino Resorts, Inc. (a)  235,000  6,697,500
Wyndham Hotel Corp. (a)(c)  189,700  3,959,988
  247,695,263
PUBLISHING - 0.3%
Knight-Ridder, Inc.   50,000  3,625,000
New York Times Co., (The) Class A  131,100  4,277,138
Times Mirror Co. Class A  167,900  7,303,650
  15,205,788
RESTAURANTS - 1.7%
Apple South, Inc.   485,000  12,973,750
Applebee's International, Inc.   600,000  19,275,000
Buffets, Inc. (a)  217,400  2,663,150
Landry's Seafood Restaurants, Inc. (a)  496,200  12,280,950
Lone Star Steakhouse Saloon (a)  400,000  15,100,000
Outback Steakhouse, Inc. (a)  300,000  10,345,313
Planet Hollywood International, Inc. 
 Class A (a)  235,000  6,345,000
Quality Dining, Inc. (a)  125,000  4,093,750
Starbucks Corp. (a)  400,000  11,300,000
  94,376,913
TOTAL MEDIA & LEISURE   446,833,881
 
 SHARES VALUE (NOTE 1)
NONDURABLES - 3.7%
BEVERAGES - 1.0%
Coca-Cola Co., (The)  425,000 $ 20,771,875
PepsiCo, Inc.   1,050,000  37,143,750
  57,915,625
HOUSEHOLD PRODUCTS - 0.8%
Gillette Co.   250,000  15,593,750
Premark International, Inc.   100,000  1,850,000
Procter & Gamble Co.   225,000  20,390,625
Safeskin Corp. (a)  63,700  2,643,550
USA Detergents, Inc. (a)  48,900  1,949,888
  42,427,813
TOBACCO - 1.9%
Philip Morris Companies, Inc.   850,000  88,400,000
RJR Nabisco Holdings Corp.   425,000  13,175,000
  101,575,000
TOTAL NONDURABLES   201,918,438
PRECIOUS METALS - 0.6%
Barrick Gold Corp.   385,000  10,461,113
Bre-X Minerals Ltd. (a)  200,000  3,344,212
Getchell Gold Corp.   113,353  3,740,649
Newmont Mining Corp.   295,000  14,565,625
  32,111,599
RETAIL & WHOLESALE - 10.9%
APPAREL STORES - 1.2%
Gap, Inc.   425,000  13,653,125
Just for Feet, Inc. (a)  739,100  39,079,913
Melville Corp.   275,000  11,137,500
  63,870,538
DRUG STORES - 0.4%
General Nutrition Companies, Inc. (a)  1,325,000  23,187,500
GENERAL MERCHANDISE STORES - 1.9%
Consolidated Stores Corp. (a)  200,000  7,350,000
Dillard Department Stores, Inc. Class A  175,000  6,387,500
Dollar General Corp.   256,312  7,497,126
Family Dollar Stores, Inc.   418,700  7,274,913
K mart Corp.   307,400  3,804,075
Price/Costco, Inc.   131,700  2,848,013
Sears, Roebuck & Co.   125,000  6,078,125
Wal-Mart Stores, Inc.   2,250,000  57,093,750
Woolworth Corp. (a)  218,700  4,920,750
  103,254,252
RETAIL & WHOLESALE, MISCELLANEOUS - 7.4%
Barnes & Noble, Inc. (a)  250,000  8,968,750
Bed Bath & Beyond, Inc. (a)  235,000  6,286,250
Corporate Express, Inc. (a)  350,000  14,000,000
Gulf South Medical Supply, Inc. (a)  156,300  6,095,700
Home Depot, Inc., (The)  900,000  48,600,000
Lowe's Companies, Inc.   1,575,000  56,896,875
Office Depot, Inc. (a)  325,000  6,621,875
Officemax, Inc. (a)  1,040,000  24,830,000
PETsMART, Inc. (a)  1,595,600  76,189,900
Petco Animal Supplies, Inc. (a)  525,000  15,093,750
Sports Authority, Inc. (a)  163,700  5,361,175
Staples, Inc. (a)  1,050,000  20,475,000
Sunglass Hut International, Inc. (a)(c)  3,174,300  77,373,563
Toys "R" Us, Inc.   829,400  23,637,900
U.S. Office Products Co. (a)  250,000  10,500,000
Viking Office Products, Inc. (a)  220,000  6,902,500
  407,833,238
TOTAL RETAIL & WHOLESALE   598,145,528
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
SERVICES - 1.6%
LEASING & RENTAL - 0.7%
Hollywood Entertainment Corp. (a)(c)  1,711,400 $ 26,526,700
Movie Gallery, Inc. (a)  522,800  10,978,800
  37,505,500
SERVICES - 0.9%
AccuStaff, Inc. (a)  232,600  6,338,350
Aresco, Inc.   225,000  3,853,125
HCIA, Inc. (a)  175,000  11,025,000
Medaphis Corp. (a)  425,000  16,893,750
Premier Technologies, Inc. (a)  15,000  472,500
Service Corp. International  200,000  11,500,000
Veterinary Centers of America, Inc. (a)  63,500  1,420,813
  51,503,538
TOTAL SERVICES   89,009,038
TECHNOLOGY - 22.2%
COMMUNICATIONS EQUIPMENT - 3.8%
ADC Telecommunications, Inc.   60,000  2,700,000
Aspect Telecommunications Corp. (a)  65,000  3,217,500
Cisco Systems, Inc. (a)  2,250,000  127,406,250
DSC Communications Corp. (a)  75,000  2,259,375
Dialogic Corp. (a)  23,900  1,425,038
Pairgain Technologies, Inc. (a)  100,000  6,200,000
U.S. Robotics Corp. (a)  735,000  62,842,500
  206,050,663
COMPUTER SERVICES & SOFTWARE - 13.8%
Affiliated Computer Services, Inc. 
 Class A (a)  200,000  9,400,000
America Online, Inc. (a)  1,225,000  53,593,750
American Management Systems, Inc. (a)  460,000  13,455,000
Ascend Communications, Inc. (a)  1,285,000  72,281,250
Aspect Development, Inc. (a)  3,000  76,500
Automatic Data Processing, Inc.   300,000  11,587,500
BBN Corp. (a)  200,400  4,358,700
BMC Software, Inc. (a)  150,000  8,962,500
Business Objects SA sponsored ADR (a)  137,200  5,522,300
CUC International, Inc. (a)  1,445,000  51,297,500
Cadence Design Systems, Inc. (a)  75,000  2,531,250
Ceridian Corp. (a)  100,000  5,050,000
Citrix Systems, Inc. (a)  30,400  1,155,200
Cognos, Inc. (a)  250,000  5,729,530
CompUSA, Inc. (a)  820,000  27,982,500
Compuserve Corp. (a)  88,300  1,865,338
Computer Sciences Corp. (a)  385,000  28,778,750
DST Systems, Inc. (a)  100,000  3,200,000
Data Broadcasting Corp. (a)  106,000  1,020,250
Electronic Arts, Inc. (a)  115,000  3,076,250
Electronic Data Systems Corp.  700,000  37,625,000
Electronics for Imaging, Inc. (a)  215,000  14,915,625
Equifax Inc.   99,900  2,622,375
FactSet Research Systems, Inc.   19,000  323,000
First Data Corp.   165,090  13,145,291
HBO & Co.   400,000  27,100,000
Henry (Jack) & Associates, Inc.   68,900  2,342,600
Inso Corp. (a)  244,000  12,779,500
Lycos, Inc. (a)(c)  300,000  3,337,500
Macromedia, Inc. (a)  591,600  12,941,250
McAfee Associates, Inc. (a)  360,000  17,640,000
Microsoft Corp. (a)  615,000  73,876,875
Netscape Communications Corp. (a)  400,000  24,900,000
Oracle Corp. (a)  2,600,000  102,537,500
Parametric Technology Corp. (a)  350,000  15,181,250
 
 SHARES VALUE (NOTE 1)
PeopleSoft, Inc. (a)  322,500 $ 22,978,125
Physician Computer Network, Inc. (a)  351,200  4,060,750
Policy Management Systems Corp. (a)  173,600  8,680,000
Sterling Software, Inc. (a)  325,000  25,025,000
SunGard Data Systems, Inc. (a)  275,000  11,034,375
Technology Solutions, Inc. (a)  175,000  6,059,375
Viasoft, Inc. (a)  110,000  7,108,750
  757,138,209
COMPUTERS & OFFICE EQUIPMENT - 2.3%
Adaptec, Inc. (a)  625,000  29,609,375
Bay Networks, Inc. (a)  450,000  11,587,500
Compaq Computer Corp. (a)  317,500  15,636,875
Dell Computer Corp. (a)  200,000  10,175,000
FileNet Corp. (a)  286,600  10,460,900
Fore Systems, Inc. (a)  199,400  7,203,325
Hewlett-Packard Co.   100,000  9,962,500
Hutchinson Technology, Inc. (a)  35,800  1,270,900
Pitney Bowes, Inc.   200,000  9,550,000
Radius, Inc. (a)  682  1,876
SCI Systems, Inc. (a)  100,000  4,062,500
Sun Microsystems, Inc. (a)  260,000  15,307,500
Tech Data Corp. (a)  10,300  224,025
  125,052,276
ELECTRONICS - 2.2%
Altera Corp. (a)  100,000  3,800,000
Analog Devices, Inc. (a)  375,000  9,562,500
Atmel Corp. (a)  300,000  9,037,500
ESS Technology, Inc. (a)  250,000  4,625,000
Intel Corp.   850,000  62,421,875
Linear Technology Corp.   250,100  7,503,000
Maxim Integrated Products, Inc. (a)  250,000  6,828,125
S-3, Inc. (a)  343,400  4,228,113
Solectron Corp. (a)  110,000  4,166,250
Storage Technology Corp. (a)  116,400  4,452,300
Xilinx, Inc. (a)  175,000  5,556,250
  122,180,913
PHOTOGRAPHIC EQUIPMENT - 0.1%
3D Systems Corp. (a)  215,000  4,730,000
TOTAL TECHNOLOGY  1,215,152,061
TRANSPORTATION - 2.0%
AIR TRANSPORTATION - 1.3%
AMR Corp. (a)  125,000  11,375,000
America West Airlines, Inc. Class B (a)  620,000  13,640,000
Atlantic Southeast Airlines, Inc.   250,000  7,062,500
Delta Air Lines, Inc.   150,000  12,450,000
Midwest Express Holdings, Inc. (a)  200,000  6,425,000
Northwest Airlines Corp. Class A (a)  130,900  5,170,550
Southwest Airlines Co.   185,000  5,388,125
Trans World Airlines, Inc. (a)  250,000  3,562,500
UAL Corp. (a)  125,000  6,718,750
  71,792,425
RAILROADS - 0.7%
Burlington Northern Santa Fe Corp.   185,025  14,963,897
CSX Corp.   303,300  14,634,225
Union Pacific Corp.   150,000  10,481,250
  40,079,372
TOTAL TRANSPORTATION   111,871,797
UTILITIES - 8.0%
CELLULAR - 3.4%
AirTouch Communications, Inc. (a)  2,600,000  73,450,000
Arch Communications Group, Inc. (a)  325,043  6,053,926
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
UTILITIES - CONTINUED
CELLULAR - CONTINUED
Palmer Wireless, Inc. (a)  978,300 $ 19,566,000
36O Degrees Communications Co. (a)  1,000,000  24,000,000
United States Cellular Corp. (a)  217,800  6,751,800
Vanguard Cellular Systems, Inc. 
 Class A (a)(c)  2,400,000  52,200,000
  182,021,726
GAS - 0.2%
Enron Corp.   274,800  11,232,450
TELEPHONE SERVICES - 4.4%
ALLTEL Corp.   250,000  7,687,500
AT&T Corp.   850,000  52,700,000
Ameritech Corp.  375,000  22,265,625
Bell Atlantic Corp.   400,000  25,500,000
BellSouth Corp.   700,000  29,662,500
Comsat Corp., Series 1  232,200  6,037,200
Frontier Corp.   525,000  16,078,125
LCI International, Inc. (a)  590,400  18,523,800
Lucent Technologies, Inc.   225,000  8,521,875
MCI Communications Corp.   450,000  11,531,250
SBC Communications, Inc.   325,000  16,006,250
Telebras sponsored ADR  75,000  5,221,875
Telefonos de Mexico SA sponsored 
 ADR representing Ord. Class L shares  75,000  2,512,500
WorldCom, Inc. (a)  350,000  19,381,250
  241,629,750
TOTAL UTILITIES   434,883,926
TOTAL COMMON STOCKS
 (Cost $3,902,079,925)   4,942,909,953
CONVERTIBLE PREFERRED STOCKS - 0.1%
RETAIL & WHOLESALE - 0.1%
GENERAL MERCHANDISE STORES - 0.1%
K mart Financing I $3.875
 (Cost $3,005,000)  60,100  3,260,425
REPURCHASE AGREEMENTS - 9.6%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements
 (U.S. Treasury obligations), in a joint
 trading account at 5.46%, dated
 6/28/96 due 7/1/96  $527,478,894  527,239,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $4,432,323,925) $ 5,473,409,378
LEGEND
1. Non-income producing
2. Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $3,825,674 or 0.1% of net
assets.
3. An affiliated company is a company in which the fund has ownership of at
least 5% of the voting securities. Transactions during the period with
companies which are or were affiliates are as follows:
 PURCHASE SALES DIVIDEND MARKET
AFFILIATE COST COST INCOME VALUE
Hollywood 
 Entertainment Corp.  $ 172,425 $ - $ - $ 26,526,700
Lycos, Inc.   -  -  -  3,337,500
Microwave Power 
 Devices, Inc.   -  1,172,000  -  -
Sunglass Hut
 International, Inc.  12,551,057  -  -  77,373,563
Vanguard Cellular 
 Systems, Inc. Class A   1,032,413  7,470,903  -  52,200,000
Wyndham Hotel Corp.   324,910  -  -  3,959,988
  $ 14,080,805 $ 8,642,903 $ - $ 163,397,751
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $3,276,590,051 and $2,281,838,828, respectively, of which U.S.
govern- ment and government agency obligations aggregated $109,306,406 and
$168,455,938, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $770,670 for the period 
(see Note 4 of Notes to Financial Statements).
INCOME TAX INFORMATION
At June 30, 1996, the aggregate cost of investment securities for income
tax purposes was $4,438,998,615. Net unrealized appreciation aggregated
$1,034,410,763, of which $1,127,724,480 related to appreciated investment
securities and $93,313,717 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 JUNE 30, 1996 (UNAUDITED)               
 
ASSETS                                                           
 
Investment in                                  $ 5,473,409,378   
securities, at value                                             
(including                                                       
repurchase                                                       
agreements of                                                    
$527,239,000) (cost                                              
$4,432,323,925) -                                                
See accompanying                                                 
schedule                                                         
 
Cash                                            213              
 
Receivable for                                  28,328,495       
investments sold                                                 
 
Receivable for fund                             19,308,458       
shares sold                                                      
 
Dividends receivable                            3,742,970        
 
Other receivables                               500,919          
 
 TOTAL ASSETS                                   5,525,290,433    
 
LIABILITIES                                                      
 
Payable for                     $ 24,985,858                     
investments                                                      
purchased                                                        
 
Payable for fund                 735,390                         
shares redeemed                                                  
 
Accrued management               2,761,151                       
fee                                                              
 
Other payables and               419,541                         
accrued expenses                                                 
 
 TOTAL LIABILITIES                              28,901,940       
 
NET ASSETS                                     $ 5,496,388,493   
 
Net Assets consist of:                                           
 
Paid in capital                                $ 4,287,950,898   
 
Undistributed net                               18,822,430       
investment income                                                
 
Accumulated                                     148,531,171      
undistributed net                                                
realized gain (loss)                                             
on investments and                                               
foreign currency                                                 
transactions                                                     
 
Net unrealized                                  1,041,083,994    
appreciation                                                     
(depreciation) on                                                
investments                                                      
and assets and                                                   
liabilities in                                                   
foreign currencies                                               
 
NET ASSETS, for                                $ 5,496,388,493   
182,841,951                                                      
shares outstanding                                               
 
NET ASSET VALUE,                                $30.06           
offering price                                                   
and redemption                                                   
price per                                                        
share                                                            
($5,496,388,493 (divided by)                                     
182,841,951                                                      
shares)                                                          
 
STATEMENT OF OPERATIONS
 SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)               
 
INVESTMENT INCOME                      $ 20,081,809    
Dividends                                              
 
Interest                                15,590,569     
 
 TOTAL INCOME                           35,672,378     
 
EXPENSES                                               
 
Management fee          $ 14,612,883                   
 
Transfer agent fees      1,005,170                     
 
Accounting fees and      400,818                       
expenses                                               
 
Non-interested           8,206                         
trustees'                                              
compensation                                           
 
Custodian fees and       73,519                        
expenses                                               
 
Registration fees        47,314                        
 
Audit                    25,708                        
 
Legal                    11,688                        
 
Miscellaneous            16,973                        
 
 Total expenses          16,202,279                    
before reductions                                      
 
 Expense reductions      (331,285       15,870,994     
                        )                              
 
NET INVESTMENT                          19,801,384     
INCOME                                                 
 
REALIZED AND                                           
UNREALIZED GAIN                                        
(LOSS)                                                 
Net realized gain                                      
(loss) on:                                             
 
 Investment              166,407,898                   
securities (including                                  
 realized loss of                                      
$925,483                                               
 on sales of                                           
investments in                                         
 affiliated issuers)                                   
 
 Foreign currency        870            166,408,768    
transactions                                           
 
Change in net                                          
unrealized                                             
appreciation                                           
(depreciation) on:                                     
 
 Investment              287,572,326                   
securities                                             
 
 Assets and              (1,584         287,570,742    
liabilities in          )                              
 foreign currencies                                    
 
NET GAIN (LOSS)                         453,979,510    
 
NET INCREASE                           $ 473,780,894   
(DECREASE) IN NET                                      
ASSETS RESULTING                                       
FROM OPERATIONS                                        
 
OTHER INFORMATION                                      
 
Expense reductions                     $ 329,209       
Directed brokerage                                     
arrangements                                           
 
 Custodian interest                     2,076          
credits                                                
 
                                       $ 331,285       
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE)     SIX MONTHS        YEAR ENDED        
IN NET ASSETS           ENDED             DECEMBER 31,      
                        JUNE 30, 1996     1995              
                        (UNAUDITED)                         
 
Operations              $ 19,801,384      $ 11,674,225      
Net investment                                              
income                                                      
 
 Net realized gain       166,408,768       361,319,825      
(loss)                                                      
 
 Change in net           287,570,742       474,991,263      
unrealized                                                  
appreciation                                                
(depreciation)                                              
 
 NET INCREASE            473,780,894       847,985,313      
(DECREASE) IN NET                                           
ASSETS RESULTING                                            
FROM OPERATIONS                                             
 
Distributions to         (11,769,237)      (12,404,421)     
shareholders                                                
From net                                                    
investment income                                           
 
 From net realized       (297,173,230)     -                
gain                                                        
 
 TOTAL DISTRIBUTIONS     (308,942,467)     (12,404,421)     
 
Share transactions       1,449,823,397     2,059,928,760    
Net proceeds from                                           
sales of shares                                             
 
 Reinvestment of         308,942,467       12,404,421       
distributions                                               
 
 Cost of shares          (589,917,609)     (887,081,596)    
redeemed                                                    
 
 NET INCREASE            1,168,848,255     1,185,251,585    
(DECREASE) IN NET                                           
ASSETS RESULTING                                            
FROM SHARE                                                  
TRANSACTIONS                                                
 
  TOTAL INCREASE         1,333,686,682     2,020,832,477    
(DECREASE) IN NET                                           
ASSETS                                                      
 
NET ASSETS                                                  
 
 Beginning of period     4,162,701,811     2,141,869,334    
 
 End of period          $ 5,496,388,493   $ 4,162,701,811   
(including                                                  
undistributed net                                           
investment                                                  
income of                                                   
$18,822,430 and                                             
$10,790,283,                                                
respectively)                                               
 
OTHER INFORMATION                                           
Shares                                                      
 
 Sold                    49,509,849        76,302,442       
 
 Issued in               11,121,040        568,749          
reinvestment of                                             
distributions                                               
 
 Redeemed                (20,365,435)      (33,037,870)     
 
 Net increase            40,265,454        43,833,321       
(decrease)                                                  
 
SEE ACCOMPANYING                                            
NOTES WHICH ARE AN                                          
INTEGRAL PART OF THE                                        
FINANCIAL STATEMENTS.                                       
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>             <C>                        <C>    <C>      <C>    <C>    
                          SIX MONTHS      YEARS ENDED DECEMBER 31,                                 
                          ENDED                                                                    
                          JUNE 30, 1996                                                            
 
SELECTED PER-SHARE DATA   (UNAUDITED)     1995                       1994   1993 D   1992   1991   
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                                <C>           <C>           <C>           <C>           <C>         <C>         
Net asset value, beginning of      $ 29.20       $ 21.69       $ 23.08       $ 19.76       $ 18.51     $ 12.91     
period                                                                                                             
 
Income from Investment              .11           .08           .12           .12           .09         .09 G      
Operations                                                                                                         
Net investment income                                                                                              
 
 Net realized and unrealized        2.85          7.55          (.12) H       3.64          1.64        5.72       
gain (loss)                                                                                                        
 
 Total from investment              2.96          7.63          -             3.76          1.73        5.81       
operations                                                                                                         
 
Less Distributions                  (.08)         (.12)         (.12)         (.11)         (.05)       (.21)      
From net investment income                                                                                         
 
 From net realized gain             (2.02)        -             (1.27)        (.21)         (.43)       -          
 
 In excess of net realized gain     -             -             -             (.12)         -           -          
 
 Total distributions                (2.10)        (.12)         (1.39)        (.44)         (.48)       (.21)      
 
Net asset value, end of period     $ 30.06       $ 29.20       $ 21.69       $ 23.08       $ 19.76     $ 18.51     
 
TOTAL RETURN B, C                   10.73%        35.36%        (.02)%        19.37%        9.32%       45.51%     
 
RATIOS AND SUPPLEMENTAL                                                                                            
DATA                                                                                                               
 
Net assets, end of period (000     $ 5,496,388   $ 4,162,702   $ 2,141,869   $ 1,383,849   $ 749,837   $ 371,462   
omitted)                                                                                                           
 
Ratio of expenses to average        .68% A        .70%          .70%          .71%          .75%        .84%       
net assets                                                                                                         
 
Ratio of expenses to average        .66% A,       .70%          .69% E        .71%          .75%        .84%       
net assets after expense           E                                                                               
reductions                                                                                                         
 
Ratio of net investment income      .83% A        .37%          .69%          .72%          .83%        .56%       
to average net assets                                                                                              
 
Portfolio turnover rate             106% A        108%          122%          159%          262%        261%       
 
Average commission rate F          $ .0408                                                                         
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                   <C>   <C>   <C>   <C>   <C>   <C>   
A ANNUALIZED B THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN 
EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN                                               
(SEE NOTE 7 OF NOTES TO FINANCIAL STATEMENTS). C TOTAL RETURNS FOR 
PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED AND DO                                          
NOT REFLECT CHARGES ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S SEPARATE 
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE                                          
TOTAL RETURNS SHOWN. D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED 
STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE,                                          
AND FINANCIAL STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN, AND RETURN
 OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES."                                         
AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN 
RECLASSIFICATIONS RELATED TO BOOK TO TAX DIFFERENCES. E FMR                                        
OR THE FUND HAS ENTERED INTO VARYING ARRANGEMENTS WITH  THIRD PARTIES 
WHO EITHER PAID OR REDUCED A PORTION OF THE FUND'S                                            
EXPENSES (SEE NOTE 7 OF NOTES TO FINANCIAL STATEMENTS). F FOR FISCAL 
YEARS BEGINNING ON OR AFTER SEPTEMBER 1, 1995, A FUND                                          
IS REQUIRED TO DISCLOSE ITS AVERAGE COMMISSION RATE PER SHARE FOR
 SECURITY TRADES ON WHICH COMMISSIONS ARE CHARGED. THIS                                            
AMOUNT MAY VARY FROM PERIOD TO PERIOD AND FUND TO FUND DEPENDING ON THE
 MIX OF TRADES EXECUTED IN VARIOUS MARKETS WHERE                                             
TRADING PRACTICES AND COMMISSION RATE STRUCTURES MAY DIFFER. G NET
 INVESTMENT INCOME PER SHARE HAS BEEN CALCULATED BASED                                            
ON AVERAGE SHARES OUTSTANDING DURING THE PERIOD. H THE AMOUNT SHOWN FOR
 A SHARE OUTSTANDING DOES NOT CORRESPOND WITH THE                                            
AGGREGATE NET GAIN ON INVESTMENTS FOR THE PERIOD ENDED DUE TO THE TIMING
 OF SALES AND REPURCHASES OF FUND SHARES IN RELATION                                        
TO FLUCTUATING MARKET VALUES OF THE INVESTMENTS OF THE FUND. 
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED JUNE 30, 1996    PAST 1   PAST 5   LIFE OF   
                               YEAR     YEARS    FUND      
 
OVERSEAS                       13.02%   10.11%   7.72%     
 
Morgan Stanley EAFE Index      13.28%   9.99%    7.62%     
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
Many markets around the globe offer the potential 
for significant growth over time; however, 
investing in foreign markets means assuming 
greater risks than investing in the United States. 
Factors like changes in a country's financial 
markets, its local political and economic 
climate, and the fluctuating value of its currency 
create these risks. For these reasons an 
international fund's performance may be more 
volatile than a fund that invests exclusively in the 
United States.
(checkmark)
You can compare the fund's figures to the performance of the Morgan Stanley
Capital International Europe, Australasia, Far East (EAFE) Index - an
unmanaged index of over 1,000 foreign stocks. The EAFE Index may be
compiled in two ways: a capitalization weighted (cap-weighted) version and
a gross domestic product weighted (GDP-weighted) version.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of operations
January 28, 1987.
If Fidelity had not reimbursed certain fund expenses, the fund's life of
fund total return would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. Foreign investments involve greater risks and
potential rewards than U.S. investments. These risks include political and
economic uncertainties of foreign countries, as well as the risk of
currency fluctuations.
$10,000 OVER LIFE OF FUND
IMAHDR PRASUN   SHR__CHT 19960630 19960711 093927 S00000000000001
             VIP:  Overseas              MS EAFE Index
             00154                       MS001
  1987/01/28      10000.00                    10000.00
  1987/01/31      10000.00                     9997.46
  1987/02/28      10010.00                    10296.66
  1987/03/31      10460.00                    11140.41
  1987/04/30      11220.00                    12319.18
  1987/05/31      11060.00                    12319.14
  1987/06/30      10520.00                    11926.66
  1987/07/31      10400.00                    11905.82
  1987/08/31      11320.00                    12798.54
  1987/09/30      11070.00                    12597.05
  1987/10/31       8760.00                    10777.00
  1987/11/30       8840.00                    10938.65
  1987/12/31       9462.16                    11263.46
  1988/01/31       9138.32                    11464.55
  1988/02/29       9381.20                    12228.75
  1988/03/31       9806.24                    12980.64
  1988/04/30       9968.16                    13169.27
  1988/05/31       9786.00                    12747.12
  1988/06/30       9613.96                    12411.13
  1988/07/31       9543.12                    12800.51
  1988/08/31       9209.16                    11968.24
  1988/09/30       9603.84                    12491.19
  1988/10/31      10028.88                    13559.96
  1988/11/30      10211.04                    14367.68
  1988/12/31      10231.28                    14447.79
  1989/01/31      10534.87                    14701.99
  1989/02/28      10717.03                    14777.56
  1989/03/31      10707.38                    14487.53
  1989/04/30      11023.50                    14621.89
  1989/05/31      10615.60                    13826.42
  1989/06/30      10574.81                    13593.67
  1989/07/31      11563.97                    15300.67
  1989/08/31      11482.39                    14612.54
  1989/09/30      12196.21                    15278.16
  1989/10/31      11533.38                    14664.33
  1989/11/30      12155.42                    15401.50
  1989/12/31      12920.24                    15969.77
  1990/01/31      12746.88                    15375.56
  1990/02/28      12449.36                    14302.43
  1990/03/31      12919.92                    12812.46
  1990/04/30      12991.52                    12710.78
  1990/05/31      13840.58                    14161.09
  1990/06/30      14147.46                    14036.37
  1990/07/31      14863.53                    14234.08
  1990/08/31      13349.56                    12851.83
  1990/09/30      12081.09                    11060.74
  1990/10/31      13206.34                    12784.21
  1990/11/30      12797.16                    12030.10
  1990/12/31      12705.10                    12224.98
  1991/01/31      12827.85                    12620.40
  1991/02/28      13260.02                    13973.29
  1991/03/31      12872.18                    13134.44
  1991/04/30      13155.20                    13263.42
  1991/05/31      13186.64                    13401.82
  1991/06/30      12463.37                    12417.04
  1991/07/31      13081.82                    13027.11
  1991/08/31      13123.75                    12762.56
  1991/09/30      13658.34                    13481.84
  1991/10/31      13752.68                    13672.96
  1991/11/30      13260.02                    13034.64
  1991/12/31      13721.24                    13707.79
  1992/01/31      13888.95                    13415.00
  1992/02/29      13599.52                    12934.85
  1992/03/31      13323.28                    12080.93
  1992/04/30      14152.01                    12138.36
  1992/05/31      14768.23                    12950.85
  1992/06/30      14491.99                    12336.56
  1992/07/31      13567.65                    12020.83
  1992/08/31      13450.78                    12774.79
  1992/09/30      12908.92                    12522.52
  1992/10/31      12027.08                    11865.66
  1992/11/30      11963.33                    11977.32
  1992/12/31      12250.20                    12039.27
  1993/01/31      12600.81                    12037.79
  1993/02/28      12847.62                    12401.41
  1993/03/31      13738.91                    13482.39
  1993/04/30      14651.94                    14761.90
  1993/05/31      14967.16                    15073.67
  1993/06/30      14597.60                    14838.49
  1993/07/31      15173.67                    15357.91
  1993/08/31      15988.88                    16186.97
  1993/09/30      15901.92                    15822.62
  1993/10/31      16478.00                    16310.23
  1993/11/30      15782.36                    14884.55
  1993/12/31      16825.82                    15959.32
  1994/01/31      17923.63                    17308.60
  1994/02/28      17607.51                    17260.66
  1994/03/31      17170.60                    16517.22
  1994/04/30      17738.58                    17218.03
  1994/05/31      17520.13                    17119.18
  1994/06/30      17334.44                    17361.11
  1994/07/31      17793.20                    17528.07
  1994/08/31      18000.73                    17943.05
  1994/09/30      17531.05                    17377.92
  1994/10/31      17891.50                    17956.61
  1994/11/30      17214.29                    17093.61
  1994/12/31      17115.99                    17200.65
  1995/01/31      16406.01                    16539.88
  1995/02/28      16449.17                    16492.41
  1995/03/31      16955.64                    17521.06
  1995/04/30      17440.09                    18180.00
  1995/05/31      17682.31                    17963.28
  1995/06/30      17847.46                    17648.27
  1995/07/31      18640.19                    18746.98
  1995/08/31      18122.72                    18031.85
  1995/09/30      18386.96                    18384.02
  1995/10/31      18023.62                    17889.85
  1995/11/30      18232.82                    18387.61
  1995/12/31      18783.33                    19128.45
  1996/01/31      19135.65                    19206.98
  1996/02/29      19177.79                    19271.92
  1996/03/31      19471.10                    19681.17
  1996/04/30      20012.59                    20253.37
  1996/05/31      20023.87                    19880.67
  1996/06/28      20170.53                    19992.56
IMATRL PRASUN   SHR__CHT 19960630 19960711 093932 R00000000000117
 
Let's say hypothetically that $10,000 was invested in Overseas Portfolio on
January 28, 1987 when the fund started. As the chart shows, by June 30,
1996, the value of the investment would have grown to $20,171 - a 101.71%
increase on the initial investment. For comparison, look at how the Morgan
Stanley EAFE Index did over the same period. With dividends and capital
gains, if any, reinvested, the same $10,000 investment would have grown to
$19,993 - a 99.93% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1996
                                          % OF FUND'S    
                                          INVESTMENTS    
 
Veba AG Ord.                              3.1            
 
Volvo AB Class B                          2.7            
 
Honda Motor Co. Ltd.                      2.0            
 
Total SA Class B                          2.0            
 
Matsushita Electric Industrial Co. Ltd.   1.9            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1996
                   % OF FUND'S    
                   INVESTMENTS    
 
Finance            16.8           
 
Durables           15.7           
 
Utilities          10.8           
 
Basic Industries   6.5            
 
Nondurables        5.7            
 
GEOGRAPHIC DIVERSIFICATION AS OF JUNE 30, 1996
(BY LOCATION OF ISSUER)   % OF FUND'S    
                          INVESTMENTS    
 
Japan                     25.9           
 
United Kingdom            13.2           
 
France                    8.6            
 
Germany                   7.5            
 
Sweden                    6.8            
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
NOTE TO SHAREHOLDERS: On March 26, 1996, Rick Mace became manager of
Overseas Portfolio.
Q. HOW DID THE FUND PERFORM, RICK?
A. For the six months ended June 30, 1996, the fund outperformed the Morgan
Stanley Capital International EAFE Index - which tracks the performance of
stocks in Europe, Australia and the Far East. The index had a total return
of 4.52% for the past six months and 13.28% for 12 months.
Q. IN YOUR OPINION, WHY DID THE FUND OUTPERFORM ITS BENCHMARK?
A. In my opinion, good individual stock selection was important to the
fund's performance. Because I use a bottom-up, stock-by-stock approach to
investing, I believe stock selection plays a greater role in fund
performance than country or sector investing.
Q. JAPAN CONTINUES TO BE THE TOP WEIGHTING OF THE FUND . . .
A. The fund's Japanese position is somewhat below the Japanese weighting of
the EAFE index, but much larger than many international funds. What made
Japanese equities so attractive was the weak yen, low interest rates, a
recovering economy and a great variety of undervalued stocks. These
characteristics benefited broadly based export companies such as Sony and
Omron, retailers such as Ito-Yokado and auto companies such as Toyota and
Honda.
Q. SPECIFICALLY, WHAT IS THE ADVANTAGE OF A WEAK YEN?
A. It improves the competitiveness of Japanese companies by reducing the
prices of Japanese exports measured in foreign currencies. Additionally,
reported profits are favorably impacted by the translation of overseas
earnings back into yen. For example, when you consider a company like
Canon, a 1% weakening in the yen helps its earnings by almost 5%.
Q. TURNING TO EUROPE, WHAT'S BEEN THE STORY THERE?
A. The new investments in Europe have come mainly in French stocks and, to
a lesser extent, in the United Kingdom and Germany. I believe that the
aggressive cost cutting of many European companies, the cheapness of
European stocks and the potential for a more robust European economy have
provided outstanding investment opportunities. Investors may remember the
spectacular performance of the stocks of U.S. companies in the early 1990s.
This performance was driven by cost cutting, increased corporate earnings
and a strong economy. Of course, there can be no guarantee this scenario
will occur in Europe.
Q. CAN YOU GIVE EXAMPLES OF SOME EUROPEAN COMPANIES YOU PURCHASED DURING
THE PERIOD?
A. Sure. Veba, a German conglomerate; Pechiney, a French aluminum company;
Alcatel Alsthom Compagnie Generale d'Electricite, a French telecom company;
and Volvo, the Swedish car and truck manufacturer; all exemplify my reasons
for raising the fund's European position.
Q. WERE THERE ANY DISAPPOINTMENTS?
A. Unfortunately, Deutsche Bank has not exhibited the ability to cut costs
that I had hoped it would. The stock remains at very inexpensive levels,
and I am hopeful that the bank's continued cost-cutting efforts will
produce more meaningful results.
Q. SINCE THIS IS YOUR FIRST REPORT AS MANAGER OF THE FUND, WOULD YOU MIND
SUMMARIZING YOUR INVESTMENT STYLE?
A. When I look at a stock, I attempt to establish its worth as a means of
determining what return I can expect and as a way of comparing potential
rewards and potential risks. I try to minimize surprises by thoroughly
understanding what the downside possibilities are for each stock I own. I
attempt to select stocks that I believe have two or three times as much
upside potential as downside risk. I also focus on a company's cash flow
and balance sheet. I've found that while accounting conventions vary
dramatically from country to country, the items that are most comparable
are cash flow and balance sheets.
Q. WHAT'S YOUR OUTLOOK?
A. The economy has already begun to recover in Japan - to the benefit of
the fund - and I am hopeful for a similar scenario to occur in Europe. I
believe there is the potential for economic improvement in many areas of
the world and, in my opinion, the fund is well positioned to take advantage
of any recoveries. 
 
 
 
FUND FACTS
GOAL: long-term growth of capital by investing in 
equity securities outside the United States
START DATE: January 28, 1987
SIZE: as of June 30, 1996, more than $1.6 billion
MANAGER: Richard Mace, since March 1996; 
joined Fidelity in 1987
(checkmark)
 
 
FUND FACTS
GOAL: to seek high current income by 
investing in high-yielding, lower-rated fixed 
income securities
START DATE: September 19, 1985
SIZE: as of June 30, more than $1.1 billion
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
INVESTMENTS JUNE 30, 1996 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 88.1%
 SHARES VALUE (NOTE 1)
ARGENTINA - 0.9%
Banco de Galicia y Buenos Aires SA
 sponsored ADR representing 
 Class B shares (New)  68,300 $ 1,767,263
Perez Companc Class B  428,780  2,809,549
Telecom Argentina Class B 
 sponsored ADR  116,500  5,460,938
Telecom Argentina Stet France 
 Telecom SA  263,600  1,239,379
YPF Sociedad Anonima sponsored ADR
 representing Class D shares  161,800  3,640,500
  14,917,629
AUSTRALIA - 1.0%
Brambles Industries Ltd.   395,700  5,509,681
CSR Ltd.   403,602  1,427,177
Coles Myer Ltd.   716,900  2,608,427
Western Mining Holdings Ltd.   528,100  3,784,737
Woolworths Ltd.   1,204,600  2,912,456
  16,242,478
AUSTRIA - 0.1%
EVN (Energie-Versor Nieder)  14,640  2,020,723
BELGIUM - 0.4%
Bekaert SA  6,000  4,831,072
Delhaize Freres & Cie Le Lion SA  22,000  1,104,928
  5,936,000
BRAZIL - 1.8%
Compania Cervejaria Brahma PN 
 (Pfd. Reg.)  5,984,300  3,569,781
Telebras sponsored ADR  321,500  22,384,438
Telebras PN (Pfd. Reg.)  49,144,970  3,430,825
  29,385,044
CANADA - 1.5%
Alcan Aluminium Ltd.   177,800  5,417,909
BCE, Inc.   108,300  4,269,095
Barrick Gold Corp.   62,600  1,700,950
Bre-X Minerals Ltd.   63,400  1,060,115
Canadian Natural Resources Ltd.   63,100  1,177,731
Greenstone Resources Ltd.   90,600  1,063,107
Inco Ltd.   157,800  5,086,216
Magna International, Inc. Class A  33,700  1,557,039
Midland Walwyn, Inc.   289,300  1,856,459
Renaissance Energy Ltd.   45,800  1,209,189
  24,397,810
DENMARK - 0.9%
International Service Systems AS, 
 Series B  371,200  8,278,520
Unidanmark AS Class A  137,650  6,374,096
  14,652,616
FINLAND - 1.7%
Cultor OY, Series 1  78,600  3,840,501
Huhtamaki Ord.   179,500  5,988,743
Nokia Corp. AB, Series A  67,800  2,495,544
Pohjola Class B  407,000  6,877,072
Valmet OY Class A  320,300  5,412,103
Valmet OY (b)  175,000  2,956,972
  27,570,935
 
 SHARES VALUE (NOTE 1)
FRANCE - 8.6%
Alcatel Alsthom Compagnie Generale
 d'Electricite SA  290,800 $ 25,328,652
Axa SA  172,118  9,402,217
Canal Plus SA  27,000  6,594,180
Club Mediterranee SA Ord.   31,600  2,825,917
Credit Commercial de France Ord.   53,200  2,462,371
Eramet SA  94,457  6,349,050
Generale des Eaux  33,800  3,770,126
IMETAL SA Ord.  42,100  5,961,785
Lafarge Coppee SA  46,390  2,803,198
Michelin SA (Compagnie Generale des 
 Etablissements) Class B  257,100  12,548,275
Nationale Elf Aquitaine  81,728  6,002,371
Pechiney SA Class A  267,300  10,780,149
Peugeot SA Ord.   19,000  2,539,476
Societe Generale Class A  27,200  2,986,460
Total SA Class B  428,880  31,764,575
Usinor Sacilor  276,300  3,979,685
Vallourec SA  65,600  2,977,769
  139,076,256
GERMANY - 7.1%
Asko  6,650  4,907,347
BASF AG  52,000  1,483,765
Bayer AG  307,100  10,827,566
Continental Gummi-Werke AG  280,100  4,538,190
Daimler-Benz AG Ord. (a)  142,000  7,586,684
Deutsche Bank AG  152,600  7,207,084
Gildemeister AG (a)  18  767
Hoechst AG Ord.   155,000  5,246,310
Karstadt AG  3,700  1,493,834
Kaufhof Holding AG  12,000  4,532,371
Mannesmann AG Ord.   18,400  6,348,573
Veba AG Ord.   944,000  50,076,274
Volkswagen AG  28,100  10,423,450
  114,672,215
HONG KONG - 2.3%
Amoy Properties Ltd.   2,490,000  3,007,557
Consolidated Electric Power Asia Ltd.
 sponsored ADR (b)  23,500  381,875
Consolidated Electric Power Asia Ltd.   905,600  1,497,440
Dickson Concepts International Ltd.   2,880,000  3,683,245
Great Eagle Holdings Ltd.   1,048,000  3,066,426
HSBC Holdings PLC  738,000  11,295,954
Hong Kong & China Gas Co. Ltd.   2,340,000  3,733,239
Hysan Development Co. Ltd.   1,561,000  4,779,189
Oriental Press Group Ltd.   3,378,000  1,810,967
Peregrine Investments Holdings Ltd.   1,168,000  1,682,367
Semi-Tech (Global) Ltd.   102,006  157,470
Sun Hung Kai Properties Ltd.   167,000  1,688,122
  36,783,851
IRELAND - 0.7%
Bank of Ireland, Inc.   1,052,200  7,199,134
Independent Newspapers PLC  868,416  4,044,257
Independent Newspapers PLC (rights) (a)  173,683  26,962
  11,270,353
ITALY - 0.6%
Magneti Marelli SPA  1,753,900  2,517,162
Montedison Spa Ord. (a)  1,749,800  1,016,822
Olivetti & Co. Spa Ord. (a)  4,764,650  2,559,254
Pirelli Spa Ord.   349,600  588,512
SAI (Sta ASsieuratrice Industriale) Spa  249,100  2,376,918
  9,058,668
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
JAPAN - 25.8%
Acom Co. Ltd.   24,000 $ 938,517
Amway Japan Ltd.   85,100  4,266,442
Aoyama Trading Co. Ord.   127,800  3,343,385
Bridgestone Corp.   519,000  9,887,517
Canon, Inc.   851,000  17,686,341
Citizen Watch Co. Ltd. Ord.   469,000  3,903,168
DDI Corp. Ord.   1,022  8,905,994
Dai-Ichi Kangyo Bank  153,000  2,845,085
Daito Trust Construction  432,700  6,468,511
Daiwa House Industry Co. Ltd.   590,000  9,142,701
Daiwa Securities Co. Ltd.   855,000  10,989,016
Dennys Japan Co. Ltd.   71,000  2,517,570
East Japan Railway Co. Ord.   700  3,668,930
Fanuc Ltd.   102,300  4,065,704
Fuji Bank Ltd.   206,000  4,431,521
Fuji Photo Film Co. Ltd.   450,000  14,192,608
Hanshin Department Store Ltd.   9,000  63,990
Hitachi Koki Co. Ltd. Ord.   137,000  1,348,708
Hitachi Ltd.   1,261,000  11,724,352
Hitachi Maxell Ltd.   285,000  5,949,136
Honda Motor Co. Ltd.   1,264,000  32,721,937
Ito-Yokado Co. Ltd.   311,000  18,738,526
Japan Airlines Co. Ltd. (a)  375,000  3,031,995
Kao Corp.   136,000  1,834,739
Kobe Steel Ltd. (a)  1,609,000  4,619,981
Komatsu Ltd. Ord.   1,487,000  14,638,896
Komatsu Seiren Co. Ltd.   110,000  1,303,496
Matsushita Electric Industrial Co. Ltd.   1,645,000  30,589,308
Minebea Co. Ltd.   283,000  2,375,853
Mitsubishi Electric Co. Ord.   1,102,000  7,674,473
Mitsubishi Estate Co. Ltd.   279,000  3,840,208
Mitsubishi Heavy Industries Ltd.   552,000  4,795,187
Mitsui Trust and Banking Co. Ltd.   237,000  2,765,234
Mitsukoshi Ltd.   354,000  3,775,398
Nichido Fire & Marine Insurance Co. Ltd.   670,950  5,180,207
Nikko Securities Co. Ltd.   566,000  6,345,928
Nintendo Co. Ltd. Ord.   44,600  3,317,406
Nippon Shokubai Co. Ltd.   228,000  2,202,999
Nippon Thompson Co. Ltd.   163,000  1,404,084
Nitto Denko Corp.   107,000  1,882,412
Nomura Securities Co. Ltd.   795,000  15,507,953
Omron Corp.   164,000  3,483,159
Onward Kashiyama & Co. Ltd.   323,000  5,270,225
Orix Corp.   255,000  9,437,127
Ricoh Co. Ltd. Ord.   609,000  6,439,451
Rohm Co. Ltd.   57,000  3,761,725
Sakura Bank Ltd.   125,000  1,390,092
Sankyo Co. Ltd.   198,000  5,125,746
Seino Transportation Co. Ltd.   155,000  2,444,282
Sekisui Chemical Co. Ltd.   360,000  4,397,247
Sho Bond Corp. Ord.   28,700  1,072,604
Sony Corp.   189,500  12,454,264
Sumitomo Marine and Fire Insurance
 Co. Ltd.   420,000  3,656,169
Sumitomo Realty & Development Co. Ltd.   796,000  6,290,798
Sumitomo Trust & Banking Co. Ltd.   349,000  4,771,888
TDK Corp.   107,000  6,378,743
Tadano Ltd.   17,000  164,259
Takashimaya Co. Ltd.   357,000  5,532,109
Takeda Chemical Industries Ltd.   532,000  9,407,776
Tokio Marine & Fire Insurance 
 Co. Ltd. (The)  280,000  3,726,357
 
 SHARES VALUE (NOTE 1)
Toyota Motor Corp.   765,000 $ 19,106,696
Uny Co. Ltd.   113,000  2,235,176
Yamanouchi Pharmaceutical Co. Ltd.   209,000  4,534,160
York Benimaru Co.   44,700  1,776,510
  417,741,979
KOREA (SOUTH) - 0.5%
Korea Electric Power Corp.   200,070  8,079,753
MEXICO - 0.2%
Banacci SA de CV Class B (a)  426,200  885,552
Cifra SA Class C (a)  1,824,100  2,602,078
  3,487,630
NETHERLANDS - 5.4%
AKZO NV  113,500  13,575,919
DSM NV  33,500  3,321,197
ING Groep NV  632,362  18,826,242
KLM Royal Dutch Air Lines NV  132,273  4,224,195
Philips Electronics NV (Bearer)  44,400  1,441,305
Pirelli Tyre Holdings NV Ord. (a)  596,200  5,265,614
Royal Dutch Petroleum Co. Ord.   109,600  16,898,029
Royal Ptt Nederland NV  230,900  8,724,419
Unilever NV Ord.   55,000  7,945,838
Vendex International NV  21,200  737,790
Vendex International NV (b)  198,600  6,911,563
  87,872,111
NORWAY - 1.5%
Den Norske Bank Class A Free shares  1,357,200  4,109,567
Norsk Hydro AS  160,450  7,842,468
Orkla AS: 
 Class A Free shares  93,250  4,901,860
 Class B (non-vtg.)  62,200  3,021,088
Saga Petroleum AS Class B  268,500  3,631,725
  23,506,708
PERU - 0.1%
Compania de Minas Buenaventura SA 
 Class B sponsored ADR (a)  78,600  1,562,175
SINGAPORE - 0.3%
Kim Engineering Holdings Ltd.   2,665,000  2,511,123
Overseas Union Bank Ltd. (For . Reg.)  286,000  1,965,427
Van Der Horst Ltd.   156,000  729,437
  5,205,987
SOUTH AFRICA - 0.1%
De Beers Consolidated Mines Ltd. ADR  24,000  810,000
SPAIN - 3.4%
Banco Bilbao Vizcaya SA Ord. (Reg.)  352,700  14,279,129
Banco de Santander SA Ord. (Reg.)  226,403  10,561,176
Banco Intercontinental Espanol  63,400  7,087,031
Tabacalera SA, Series A  279,100  14,042,630
Telefonica de Espana SA Ord.   500,000  9,204,727
  55,174,693
SWEDEN - 6.8%
Bure Investment AB (b)  62,000  568,910
Electrolux AB  164,500  8,252,467
Ericsson (L.M.) Telephone Co. Class B  126,700  2,725,428
Esselte AB Class B Free shares  79,600  1,622,462
Investor AB Class B Free shares  170,000  6,354,734
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
SWEDEN - CONTINUED
SKF AB Ord.   146,000 $ 3,459,039
Scania AB:
 Class A  124,800  3,454,256
 Class B  661,800  18,367,294
 Series B (warrants)  170,000  184,121
Skandia Foersaekrings AB  302,700  7,991,193
Skandinaviska Enskilda Banken 
 Class A Free shares  1,008,100  8,037,140
Swedish Match AB  1,538,100  4,766,217
Volvo AB Class B  1,930,900  43,859,006
  109,642,267
SWITZERLAND - 2.4%
CIBA-GEIGY AG (Reg.)  8,580  10,436,291
Nestle SA (Reg.)  12,425  14,161,775
Roche Holdings Ltd. participation 
 certificates  1,300  9,897,109
Sandoz AG (Reg.)  4,100  4,679,641
  39,174,816
THAILAND - 0.3%
Ruang Khao Unit Trust (For. Reg.)  744,900  476,616
Siam City Bank PCL (For. Reg.)  4,763,700  5,111,266
  5,587,882
UNITED KINGDOM - 13.2%
Allied Domecq PLC  457,026  3,213,873
Argyll Group PLC Ord.   6,554  35,304
Barclays PLC Ord.   877,200  10,519,298
Barratt Developments PLC  1,571,125  6,194,897
Bass PLC Ord.   638,300  8,011,144
Booker PLC  383,500  2,220,567
Boots Co. PLC (The)  319,900  2,875,295
British Airways PLC Ord.   540,200  4,637,344
British Petroleum PLC Ord.   1,766,100  15,490,070
British Telecommunications PLC Ord.   764,400  4,105,693
Cable & Wireless PLC Ord.   687,200  4,539,127
Caradon PLC  1,322,400  4,423,844
Christies International PLC  98,000  320,995
Cookson Group PLC  2,967,600  13,037,113
Courtaulds PLC Ord.   42,800  282,372
Dixons Group PLC  1,235,200  10,105,029
Glaxo Holdings PLC  440,600  5,929,980
Granada Group PLC  344,500  4,607,169
Grand Metropolitan PLC  1,306,645  8,661,141
Hanson Trust PLC Ord.   739,400  2,066,054
Lloyds Abbey Life PLC  642,100  5,063,561
Lloyds TSB Group PLC  598,702  2,927,594
MFI Furniture Group PLC  1,379,900  3,716,522
Mirror Group Newspaper PLC  2,066,000  6,526,561
National Westminster Bank PLC Ord.   954,820  9,100,799
Prudential Corp. PLC  382,413  2,410,174
RTZ Corp. PLC Ord.   197,800  2,926,233
Redland PLC Ord.   350,700  2,166,748
Rolls Royce PLC Ord.   996,084  3,463,647
Royal Insurance Holdings PLC  1,145,900  7,070,881
Rugby Group  691,100  1,180,112
Scottish Hydro-Electric PLC Ord.   300  1,378
Scottish Power PLC ADR  118,400  558,747
Shell Transport & Trading Co. PLC: 
 ADR   17,300  1,522,400
 (Reg.)  1,102,100  16,150,376
 
 SHARES VALUE (NOTE 1)
Sema Group PLC  304,600 $ 3,475,417
Smithkline Beecham PLC Ord.   256,500  2,741,454
South West Water PLC Ord.   421,800  4,282,269
T & N PLC  822,000  1,786,444
Unigate Ltd. Ord.   330,600  2,042,564
United Utilities PLC  291,189  2,447,728
Vodafone Group PLC  1,331,004  4,948,511
WPP Group PLC (b)  1,357,800  4,573,884
WPP Group PLC ADR  26,100  874,350
Whitbread & Co. PLC Class A  588,100  6,472,724
Wickes PLC  806,200  857,281
Yorkshire Water PLC Ord.   251,200  2,573,672
  213,138,340
UNITED STATES OF AMERICA - 0.5%
Dresser Industries, Inc.   49,200  1,451,400
Newmont Mining Corp.   27,500  1,357,813
Pharmacia & Upjohn, Inc.   110,000  4,881,250
  7,690,463
TOTAL COMMON STOCKS
 (Cost $1,263,543,603)   1,424,659,382
PREFERRED STOCKS - 2.0%
CONVERTIBLE PREFERRED STOCKS - 0.1%
JAPAN - 0.1%
AJL participating trust exchangeable  71,700  1,514,663
NONCONVERTIBLE PREFERRED STOCKS - 1.9%
AUSTRIA - 0.3%
Creditanstalt Bankverein  105,900  5,353,024
GERMANY - 0.4%
Porsche AG (a)  3,750  2,250,738
Volkswagen AG 4%  14,600  3,998,360
  6,249,098
ITALY - 1.2%
Fiat Spa  591,600  1,034,819
SAI Sta Assicuratrice Industriale Spa  650,500  2,510,465
Stet (Societa Finanziaria Telefonica) Spa  5,976,400  15,690,488
  19,235,772
TOTAL NONCONVERTIBLE PREFERRED STOCKS   30,837,894
TOTAL PREFERRED STOCKS
 (Cost $27,285,280)   32,352,557
CONVERTIBLE BONDS - 0.3%
 MOODY'S PRINCIPAL 
 RATINGS  AMOUNT 
BERMUDA - 0.3%
MBL International Finance of
 Bermuda 3%, 11/30/02
 (Cost $4,974,627) Aa3  $4,392,000  5,127,660
REPURCHASE AGREEMENTS - 9.6%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements
 (U.S. Treasury obligations), in a joint
 trading account at 5.46%, dated
 6/28/96 due 7/1/96  $ 155,694,809 $ 155,624,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $1,451,427,510) $ 1,617,763,599
LEGEND
1. Non-income producing
2. Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $15,393,204 or 1.0% of net
assets.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $845,532,811 and $666,830,168, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $125,063 for the period
(see Note 4 of Notes to Financial Statements).
MARKET SECTOR DIVERSIFICATION
As a Percentage of Total Value of Investment in Securities
Aerospace & Defense   0.2%
Basic Industries    6.5
Conglomerates   0.1
Construction & Real Estate    3.8
Durables    15.7
Energy    5.7
Finance    16.8
Health    3.6
Holding Companies    1.1
Industrial Machinery & Equipment    4.7
Media & Leisure   2.0
Nondurables   5.7
Precious Metals   0.7
Retail & Wholesale   5.4
Services    0.9
Repurchase Agreements   9.6
Technology    5.2
Transportation   1.5
Utilities    10.8
   100.0%
INCOME TAX INFORMATION
At June 30,1996, the aggregate cost of investment securities for income tax
purposes was $1,451,764,296. Net unrealized appreciation aggregated
$165,999,303, of which $201,517,356 related to appreciated investment
securities and $35,518,053 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 JUNE 30, 1996 (UNAUDITED)               
 
ASSETS                                                           
 
Investment in                                  $ 1,617,763,599   
securities, at value                                             
(including                                                       
repurchase                                                       
agreements of                                                    
$155,624,000) (cost                                              
$1,451,427,510) -                                                
See accompanying                                                 
schedule                                                         
 
Cash                                            145              
 
Receivable for                                  6,907,853        
investments sold                                                 
 
Receivable for fund                             1,426,835        
shares sold                                                      
 
Dividends receivable                            5,208,210        
 
Interest receivable                             10,593           
 
Other receivables                               900              
 
 TOTAL ASSETS                                   1,631,318,135    
 
LIABILITIES                                                      
 
Payable for                     $ 25,450,937                     
investments                                                      
purchased                                                        
 
Payable for fund                 2,908,321                       
shares redeemed                                                  
 
Accrued management               995,084                         
fee                                                              
 
Other payables and               373,638                         
accrued expenses                                                 
 
 TOTAL LIABILITIES                              29,727,980       
 
NET ASSETS                                     $ 1,601,590,155   
 
Net Assets consist of:                                           
 
Paid in capital                                $ 1,343,799,674   
 
Undistributed net                               15,365,533       
investment income                                                
 
Accumulated                                     76,142,317       
undistributed net                                                
realized gain (loss)                                             
on investments and                                               
foreign currency                                                 
transactions                                                     
 
Net unrealized                                  166,282,631      
appreciation                                                     
(depreciation) on                                                
investments                                                      
and assets and                                                   
liabilities in                                                   
foreign currencies                                               
 
NET ASSETS, for                                $ 1,601,590,155   
89,553,847                                                       
shares outstanding                                               
 
NET ASSET VALUE,                                $17.88           
offering price                                                   
and redemption                                                   
price per                                                        
share                                                            
($1,601,590,155 (divided by)                                     
89,553,847 shares)                                               
 
STATEMENT OF OPERATIONS
 SIX MONTHS ENDED JUNE 30, 1996 (UNAUDITED)               
 
INVESTMENT INCOME                    $ 26,007,078    
Dividends                                            
 
Interest                              5,229,423      
 
                                      31,236,501     
 
Less foreign taxes                    (3,560,017     
withheld                             )               
 
 TOTAL INCOME                         27,676,484     
 
EXPENSES                                             
 
Management fee         $ 5,651,511                   
 
Transfer agent fees     311,446                      
 
Accounting fees and     364,979                      
expenses                                             
 
Non-interested          2,564                        
trustees'                                            
compensation                                         
 
Custodian fees and      504,353                      
expenses                                             
 
Registration fees       7,263                        
 
Audit                   22,050                       
 
Legal                   10,205                       
 
Miscellaneous           3,156                        
 
 Total expenses         6,877,527                    
before reductions                                    
 
 Expense reductions     (32,610       6,844,917      
                       )                             
 
NET INVESTMENT                        20,831,567     
INCOME                                               
 
REALIZED AND                                         
UNREALIZED GAIN                                      
(LOSS)                                               
Net realized gain                                    
(loss) on:                                           
 
 Investment             77,024,385                   
securities                                           
 
 Foreign currency       (146,148      76,878,237     
transactions           )                             
 
Change in net                                        
unrealized                                           
appreciation                                         
(depreciation) on:                                   
 
 Investment             7,721,171                    
securities                                           
 
 Assets and             (54,691       7,666,480      
liabilities in         )                             
 foreign currencies                                  
 
NET GAIN (LOSS)                       84,544,717     
 
NET INCREASE                         $ 105,376,284   
(DECREASE) IN NET                                    
ASSETS RESULTING                                     
FROM OPERATIONS                                      
 
OTHER INFORMATION                                    
 
Expense reductions                   $ 30,765        
Directed brokerage                                   
arrangements                                         
 
 Custodian interest                   1,845          
credits                                              
 
                                     $ 32,610        
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET         SIX MONTHS        YEAR ENDED        
ASSETS                             ENDED             DECEMBER 31,      
                                   JUNE 30, 1996     1995              
                                   (UNAUDITED)                         
 
Operations                         $ 20,831,567      $ 24,265,663      
Net investment income                                                  
 
 Net realized gain (loss)           76,878,237        10,642,375       
 
 Change in net unrealized           7,666,480         85,131,645       
appreciation (depreciation)                                            
 
 NET INCREASE (DECREASE) IN         105,376,284       120,039,683      
NET ASSETS RESULTING FROM                                              
OPERATIONS                                                             
 
Distributions to shareholders       (16,689,141)      (4,893,543)      
From net investment income                                             
 
 From net realized gain             (18,358,055)      (1,797,170)      
 
 In excess of net realized gain     -                 (3,096,373)      
 
 TOTAL DISTRIBUTIONS                (35,047,196)      (9,787,086)      
 
Share transactions                  371,027,321       466,436,535      
Net proceeds from sales of                                             
shares                                                                 
 
 Reinvestment of distributions      35,047,195        9,787,086        
 
 Cost of shares redeemed            (217,947,394)     (541,043,324)    
 
 NET INCREASE (DECREASE) IN         188,127,122       (64,819,703)     
NET ASSETS RESULTING FROM                                              
SHARE TRANSACTIONS                                                     
 
  TOTAL INCREASE (DECREASE)         258,456,210       45,432,894       
IN NET ASSETS                                                          
 
NET ASSETS                                                             
 
 Beginning of period                1,343,133,945     1,297,701,051    
 
 End of period (including          $ 1,601,590,155   $ 1,343,133,945   
undistributed net                                                      
investment income of                                                   
$15,365,533 and                                                        
$18,738,964, respectively)                                             
 
OTHER INFORMATION                                                      
Shares                                                                 
 
 Sold                               21,423,198        29,090,043       
 
 Issued in reinvestment of          2,053,145         652,472          
distributions                                                          
 
 Redeemed                           (12,673,890)      (33,802,732)     
 
 Net increase (decrease)            10,802,453        (4,060,217)      
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>             <C>                        <C>    <C>      <C>    <C>    
                          SIX MONTHS      YEARS ENDED DECEMBER 31,                                 
                          ENDED                                                                    
                          JUNE 30, 1996                                                            
 
SELECTED PER-SHARE DATA   (UNAUDITED)     1995                       1994   1993 D   1992   1991   
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                                <C>           <C>           <C>           <C>         <C>         <C>         
Net asset value, beginning of      $ 17.06       $ 15.67       $ 15.48       $ 11.53     $ 13.09     $ 12.42     
period                                                                                                           
 
Income from Investment                                                                                           
Operations                                                                                                       
 
 Net investment income              .13           .17           .19           .06         .16         .24        
 
 Net realized and unrealized        1.11          1.34          .08 H         4.16        (1.54)      .74        
gain (loss)                                                                                                      
 
 Total from investment              1.24          1.51          .27           4.22        (1.38)      .98        
operations                                                                                                       
 
Less Distributions                  (.20)         (.06)         (.08)         (.18)       (.18)       (.17)      
From net investment income                                                                                       
 
 In excess of net investment        -             -             -             (.04)       -           -          
income                                                                                                           
 
 From net realized gain             (.22)         (.02)         -             -           -           (.14) G    
 
 In excess of net realized gain     -             (.04)         -             (.05)       -           -          
 
 Total distributions                (.42)         (.12)         (.08)         (.27)       (.18)       (.31)      
 
Net asset value, end of period     $ 17.88       $ 17.06       $ 15.67       $ 15.48     $ 11.53     $ 13.09     
 
TOTAL RETURN B, C                   7.39%         9.74%         1.72%         37.35%      (10.72)     8.00%      
                                                                                         %                       
 
RATIOS AND SUPPLEMENTAL                                                                                          
DATA                                                                                                             
 
Net assets, end of period (000     $ 1,601,590   $ 1,343,134   $ 1,297,701   $ 777,961   $ 180,837   $ 126,490   
omitted)                                                                                                         
 
Ratio of expenses to average        .93% A        .91%          .92%          1.03%       1.14%       1.26%      
net assets                                                                                                       
 
Ratio of expenses to average        .92% A,       .91%          .92%          1.03%       1.14%       1.26%      
net assets after expense            E                                                                            
reductions                                                                                                       
 
Ratio of net investment income      2.81% A       1.88%         1.28%         1.21%       1.86%       2.33%      
to average net assets                                                                                            
 
Portfolio turnover rate             102% A        50%           42%           42%         61%         168%       
 
Average Commission rate F          $ .0141                                                                       
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                         <C>   <C>   <C>   <C>   <C>   <C>   
A ANNUALIZED B THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN
 EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN                                             
(SEE NOTE 7 OF NOTES TO FINANCIAL STATEMENTS). C TOTAL RETURNS FOR
 PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED AND DO                                        
NOT REFLECT CHARGES ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S SEPARATE
 ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE                                        
TOTAL RETURNS SHOWN. D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED
 STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE,                                        
AND FINANCIAL STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN, AND 
RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT                                                   
COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT 
CERTAIN RECLASSIFICATIONS RELATED  TO BOOK TO TAX                                            
DIFFERENCES E FMR OR THE FUND HAS ENTERED INTO VARYING ARRANGEMENTS
 WITH THIRD PARTIES WHO EITHER PAID OR REDUCED A                                               
PORTION OF THE FUND'S EXPENSES (SEE NOTE 7 OF NOTES TO FINANCIAL 
STATEMENTS). F FOR FISCAL YEARS BEGINNING ON OR AFTER                                            
SEPTEMBER 1, 1995, A FUND IS REQUIRED TO DISCLOSE ITS AVERAGE COMMISSION
 RATE PER SHARE FOR SECURITY TRADES ON WHICH                                              
COMMISSIONS ARE CHARGED. THIS AMOUNT MAY VARY FROM PERIOD TO PERIOD 
AND FUND TO FUND DEPENDING ON THE MIX OF TRADES                                               
EXECUTED IN VARIOUS MARKETS WHERE TRADING PRACTICES AND COMMISSION RATE
 STRUCTURES MAY DIFFER. G INCLUDES AMOUNTS                                                 
DISTRIBUTED FROM NET REALIZED GAINS ON FOREIGN CURRENCY RELATED
 TRANSACTIONS TAXABLE AS ORDINARY INCOME. H THE AMOUNT                                             
SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH THE AGGREGATE
 NET GAIN ON INVESTMENTS FOR THE PERIOD ENDED DUE TO                                          
THE TIMING OF SALES AND REPURCHASES OF FUND SHARES IN RELATION TO 
FLUCTUATING MARKET VALUES OF THE INVESTMENTS OF THE FUND.     
 
</TABLE>
 
NOTES TO FINANCIAL STATEMENTS
For the period ended June 30, 1996 (Unaudited)
 
 
1. SIGNIFICANT ACCOUNTING POLICIES.
The Money Market Portfolio, High Income Portfolio, Equity-Income Portfolio,
Growth Portfolio and Overseas Portfolio (the funds) are funds of Variable
Insurance Products Fund (the trust). The trust is registered under the
Investment Company Act of 1940, as amended (the 1940 Act), as an open-end
management investment company organized as a Massachusetts business trust.
Each fund is authorized to issue an unlimited number of shares. Shares of
each fund may only be purchased by insurance companies for the purpose of
funding variable annuity or variable life insurance contracts. The
financial statements have been prepared in conformity with generally
accepted accounting principles which permit management to make certain
estimates and assumptions at the date of the financial statements. The
following summarizes the significant accounting policies of the funds:
SECURITY VALUATION:
MONEY MARKET PORTFOLIO. As permitted under Rule 2a-7 of the 1940 Act, and
certain conditions therein, securities are valued initially at cost and
thereafter assume a constant amortization to maturity of any discount or
premium.
HIGH INCOME PORTFOLIO. Debt securities for which quotations are readily
available are valued by a pricing service at their market values as
determined by their most recent bid prices in the principal market (sales
prices if the principal market is an exchange) in which such securities are
normally traded. Equity securities for which quotations are readily
available are valued at the last sale price, or if no sale price, at the
closing bid price. Securities (including restricted securities) for which
market quotations are not readily available are valued at their fair value
as determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus accrued interest, both of which approximate
current value.
EQUITY-INCOME AND GROWTH PORTFOLIOS. Securities for which exchange
quotations are readily available are valued at the last sale price, or if
no sale price, at the closing bid price. Securities (including restricted
securities) for which exchange quotations are not readily available (and in
certain cases debt securities which trade on an exchange) are valued
primarily using dealer-supplied valuations or at their fair value as
determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus accrued interest, both of which approximate
current value.
OVERSEAS PORTFOLIO. Securities for which quotations are readily available
are valued at the last sale price, or if no sale price, at the closing bid
price in the principal market in which 
such securities are normally traded. Securities (including restricted
securities) for which quotations are not readily available are valued
primarily using dealer-supplied valuations or at their fair value as
determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus accrued interest, both of which approximate
current value.
FOREIGN CURRENCY TRANSLATION. The accounting records of the funds are
maintained in U.S. dollars. Investment securities and other assets and
liabilities denominated in a foreign currency are translated into U.S.
dollars at the prevailing rates of exchange at period end. Purchases and
sales of securities, income receipts, and expense payments are translated
into U.S. dollars at the prevailing exchange rate on the respective dates
of the transactions.
Net realized gains and losses on foreign currency transactions represent
net gains and losses from sales and maturities of forward currency
contracts, disposition of foreign currencies, currency gains and losses
realized between the trade and settlement dates on securities transactions,
and the difference between the amount of net investment income accrued and
the U.S. dollar amount actually received. The effects of changes in foreign
currency exchange rates on investments in securities are included with the
net realized and unrealized gain or loss on investment securities.
INCOME TAXES. As a qualified regulated investment company under Subchapter
M of the Internal Revenue Code, each fund is not subject to income taxes to
the extent that it distributes substantially all of its taxable income for
the fiscal year. The Overseas Portfolio may be subject to foreign taxes on
income, gains on investments or currency repatriation. The schedules of
investments include information regarding income taxes under the caption
"Income Tax Information."
INVESTMENT INCOME: 
MONEY MARKET PORTFOLIO. Interest income, which includes amortization of
premium and accretion of discount, is accrued as earned. 
HIGH INCOME, EQUITY-INCOME, GROWTH AND OVERSEAS PORTFOLIOS. Dividend income
is recorded on the ex-dividend date, except certain dividends from foreign
securities where the ex-dividend date may have passed, are recorded as soon
as the funds are informed of the ex-dividend date. Interest income, which
includes accretion of original issue discount, is accrued as earned.
Investment income is recorded net of foreign taxes withheld where recovery
of such taxes is uncertain.
EXPENSES. Most expenses of the trust can be directly attributed to a fund.
Expenses which cannot be directly attributed are apportioned between the
funds in the trust.
1. SIGNIFICANT ACCOUNTING POLICIES - CONTINUED
DISTRIBUTIONS TO SHAREHOLDERS. Dividends are declared daily and paid
monthly from net interest income for the Money Market Portfolio.
Distributions are recorded on the ex-dividend date for all other funds.
Income and capital gain distributions are determined in accordance with
income tax regulations which may differ from generally accepted accounting
principles. These differences, which may result in distribution
reclassifications, are primarily due to differing treatments for defaulted
bonds, foreign currency transactions, passive foreign investment companies
(PFIC), market discount, partnerships, non-taxable dividends, capital loss
carryforwards and losses deferred due to wash sales. Certain foreign
currency gains (losses) are taxable as ordinary income and, therefore,
increase (decrease) taxable ordinary income available for distributions
with respect to the Overseas Portfolio.
Permanent book and tax basis differences relating to shareholder
distributions will result in reclassifications to paid in capital and may
affect the per-share allocation between net interest/investment income and
realized and unrealized gain (loss). Undistributed net investment income
and accumulated undistributed net realized gain (loss) on investments and
foreign currency transactions may include temporary book and tax basis
differences which will reverse in a subsequent period. Any taxable income
or gain remaining at fiscal year end is distributed in the following year.
SECURITY TRANSACTIONS. Security transactions are accounted for as of trade
date. Gains and losses on securities sold are determined on the basis of
identified cost.
2. OPERATING POLICIES.
FORWARD FOREIGN CURRENCY CONTRACTS. The funds, (excluding the Money Market
Portfolio), may use foreign currency contracts to facilitate transactions
in foreign securities and to manage the funds' currency exposure. Contracts
to buy generally are used to acquire exposure to foreign currencies, while
contracts to sell are used to hedge the fund's investments against currency
fluctuations. Also, a contract to buy or sell can offset a previous
contract. Losses may arise from changes in the value of the foreign
currency or if the counterparties do not perform under the contracts'
terms.
The U.S. dollar value of forward foreign currency contracts is determined
using forward currency exchange rates supplied by a quotation service.
Purchases and sales of forward foreign currency contracts having the same
settlement date and broker are offset and any realized gain (loss) is
recognized on the date of offset; otherwise, gain (loss) is recognized on
settlement date.
JOINT TRADING ACCOUNT. Pursuant to an Exemptive Order issued by the
Securities and Exchange Commission, the funds, along with other affiliated
entities of Fidelity Management & Research Company (FMR), may transfer
uninvested cash balances into one or more joint trading accounts. These
balances are invested 
in one or more repurchase agreements that mature in 60 days or less from
the date of purchase, and are collateralized by U.S. Treasury or Federal
Agency obligations.
REPURCHASE AGREEMENTS. The underlying U.S. Treasury or Federal Agency
Securities are transferred to an account of the funds, or to the Joint
Trading Account, at a bank custodian.  The securities are marked-to-market
daily and maintained at a value at least equal to the principal amount of
the repurchase agreement (including accrued interest).  FMR, the funds'
investment adviser, is responsible for determining that the value of the
underlying securities remains in accordance with the market value
requirements stated above. 
DELAYED DELIVERY TRANSACTIONS. The funds may purchase or sell securities on
a when-issued or forward commitment basis. Payment and delivery may take
place a month or more after the date of the transaction. The price of the
underlying securities and the date when the securities will be delivered
and paid for are fixed at the time the transaction is negotiated. The
market value of the securities purchased or sold on a when-issued or
forward commitment basis is identified as such in the fund's schedule of
investments. The funds may receive compensation for interest forgone in the
purchase of a delayed delivery security. Losses may arise due to changes in
the market value of the underlying securities or if the counterparty does
not perform under the contract.
RESTRICTED SECURITIES. The funds are permitted to invest in securities that
are subject to legal or contractual restrictions on resale. These
securities generally may be resold in transactions exempt from registration
or to the public if the securities are registered. Disposal of these
securities may involve time-consuming negotiations and expense, and prompt
sale at an acceptable price may be difficult. At the end of the period,
restricted securities (excluding 144A issues) amounted to $9,088,578 or
0.8% of net assets of the the High Income Portfolio.
3. PURCHASES AND SALES OF INVESTMENTS. 
Information regarding purchases and sales of securities (other than
short-term securities) is included under the caption "Other Information" at
the end of each applicable fund's schedule of investments.
4. FEES AND OTHER TRANSACTIONS WITH AFFILIATES. 
MANAGEMENT FEE. As each fund's investment adviser, FMR receives a monthly
fee.
For the Money Market Portfolio, FMR receives a monthly fee that is
calculated on the basis of a basic fund fee rate of .03% of the fund's
average net assets, plus a fixed income group fee rate and an income-based
fee. The group fee rate is the weighted average of a series of rates
ranging from .1100% to .3700% and is based on the monthly average net
assets of all the mutual funds advised by FMR. The income-based fee is
added only when the 
4. FEES AND OTHER TRANSACTIONS WITH AFFILIATES - CONTINUED
MANAGEMENT FEE - CONTINUED
fund's gross yield exceeds 5%. At that time the income-based fee would
equal 6% of that portion of the fund's gross income that represents a gross
yield of more than 5% per year. The maximum income-based component is 0.24%
of average net assets. For the period, the management fee was equivalent to
an annualized rate of .21% of average net assets. 
For all other funds, FMR receives a monthly fee that is calculated on the
basis of a group fee rate plus a fixed individual fund fee rate applied to
the average net assets of the fund. The group fee rate is the weighted
average of a series of rates and is based on the monthly average net assets
of all the mutual funds advised by FMR. The rates ranged from .1100% to
 .3700% for the High Income Portfolio and .2500% to .5200% for the
Equity-Income, Growth, and Overseas Portfolios for the period. In the event
that these rates were lower than the contractual rates in effect during the
period, FMR voluntarily implemented the above rates, as they resulted in
the same or a lower management fee. The annual individual fund fee rates
are .45%, .20%, .30% and .45% for High Income, Equity-Income, Growth, and
Overseas Portfolios, respectively. For the period, the management fee was
equivalent to an annualized rate of .60%, .51%, .61%, and .76% of average
net assets for the High Income, Equity-Income, Growth, and Overseas
Portfolios, respectively.
SUB-ADVISER FEE. As the Money Market Portfolio's investment sub-adviser,
FMR Texas Inc., a wholly owned subsidiary of FMR, receives a fee from FMR
of 50% of the management fee payable to FMR. The fee is paid prior to any
voluntary expense reimbursements which may be in effect.
FMR, on behalf of the High Income and Overseas Portfolios, entered into
sub-advisory agreements with Fidelity Management & Research (U.K.) Inc.,
Fidelity Management & Research (Far East) Inc., and with respect only to
Overseas Portfolio, Fidelity International Investment Advisors (FIIA). In
addition, FIIA entered into a sub-advisory agreement with its subsidiary,
Fidelity International Investment Advisors (U.K.) Limited (FIIAL U.K.).
Under the sub-advisory arrangements, FMR may receive investment advice and
research services and may grant the sub-advisers investment management
authority to buy and sell securities. FMR pays its sub-advisers either a
portion of its management fee or a fee based on costs incurred for these
services. FIIA pays FIIAL U.K. a fee based on costs incurred for either
service.
TRANSFER AGENT FEES. Fidelity Investments Institutional Operations Company
(FIIOC), an affiliate of FMR, is the funds' transfer, dividend disbursing
and shareholder servicing agent. FIIOC receives account fees and
asset-based fees that vary according to account size and type of account.
FIIOC pays for typesetting, 
printing and mailing of all shareholder reports, except proxy statements.
For the period, transfer agent fees were equivalent to an annualized rate
of .07% of average net assets for the Money Market Portfolio, .03% of
average net assets for the High Income Portfolio, and .04% of average net
assets for the Equity-Income, Growth, and Overseas Portfolios.
ACCOUNTING FEES. Fidelity Service Co. (FSC), an affiliate of FMR, maintains
the funds' accounting records. The fee is based on the level of average net
assets for the month plus out-of-pocket expenses.
BROKERAGE COMMISSIONS. Certain funds placed a portion of their portfolio
transactions with brokerage firms which are affiliates of FMR. The
commissions paid to these affiliated firms are shown under the caption
"Other Information" at the end of each applicable fund's schedule of
investments.
5. INTERFUND LENDING PROGRAM.
Each fund is permitted to participate in the interfund lending program as
either a borrower or a lender.  Information regarding each fund's
participation in the program is included under the caption "Other
Information" at the end of each applicable fund's schedule of investments.
6. BANK BORROWINGS.
The funds are permitted to have bank borrowings for temporary or emergency
purposes to fund shareholder redemptions. Each fund has established
borrowing arrangements with certain banks. Under the most restrictive
arrangement, each fund must pledge to the bank securities having a market
value in excess of 220% of the total bank borrowings. The interest rate on
the borrowings is the bank's base rate, as revised from time to time.
Information regarding each fund's participation in the program is included
under the caption "Other Information" at the end of each applicable fund's
schedule of investments.
7. EXPENSE REDUCTIONS.
FMR voluntarily agreed to reimburse the funds' operating expenses
(excluding interest, taxes, brokerage commissions and extraordinary
expenses) above an annual rate of 1.00% of average net assets for the High
Income Portfolio and 1.50% of average net assets for the Equity-Income,
Growth, and Overseas Portfolios.
FMR has directed certain portfolio trades to brokers who paid a portion of
certain funds' expenses. In addition, certain funds have entered into
arrangements with their custodian and transfer agent whereby interest
earned on uninvested cash balances was used to offset a portion of certain
funds' expenses.
For the period, the reductions under these arrangements are shown under the
caption "Other Information" on each applicable fund's Statement of
Operations.
8. BENEFICIAL INTEREST.
At the end of the period, Fidelity Investments Life Insurance Company
(FILI) and its subsidiaries, affiliates of FMR, were the record owners of
more than 5% of the outstanding shares and certain unaffiliated insurance
companies were record owners of approximately 10% or more of the total
outstanding shares of the following funds:
 FILI UNAFFILIATED INSURANCE COMPANIES
FUND % OF OWNERSHIP # OF % OF OWNERSHIP
Money Market 50 1 13
High Income 18 2 51
Equity-Income 25 1 28
Growth 19 1 29
Overseas 16 1 37
9. TRANSACTIONS WITH AFFILIATED COMPANIES.
Information regarding transactions with affiliated companies is included
under the caption "Legend" at the end of each applicable fund's schedule of
investments.
INVESTMENT ADVISER
Fidelity Management & Research Company
Boston, MA
INVESTMENT SUB-ADVISERS
FMR Texas Inc., Irving, TX
 MONEY MARKET PORTFOLIO
Fidelity Management & Research (U.K.) Inc.,
 London, England
 HIGH INCOME AND OVERSEAS PORTFOLIOS
Fidelity Management & Research (Far East) Inc.,
 Tokyo, Japan
 HIGH INCOME AND OVERSEAS PORTFOLIOS
Fidelity International Investment Advisors
 Pembroke, Bermuda
 OVERSEAS PORTFOLIO
Fidelity International Investment Advisors (U.K.) Limited
 Kent, England
 OVERSEAS PORTFOLIO
OFFICERS
Edward C. Johnson 3d, PRESIDENT
J. Gary Burkhead, SENIOR VICE PRESIDENT
William J. Hayes, VICE PRESIDENT
Fred L. Henning, Jr., VICE PRESIDENT
Robert A. Lawrence, VICE PRESIDENT
Lawrence Greenberg, VICE PRESIDENT
Richard R. Mace, VICE PRESIDENT
Barry J. Coffman, VICE PRESIDENT
Robert Litterst, VICE PRESIDENT
Andrew Offit, VICE PRESIDENT
Arthur S. Loring, SECRETARY
Kenneth A. Rathgeber, TREASURER
Robert H. Morrison, MANAGER, SECURITY TRANSACTIONS
John H. Costello, ASSISTANT TREASURER
Leonard M. Rush, ASSISTANT TREASURER
Thomas J. Simpson, ASSISTANT TREASURER - 
 MONEY MARKET PORTFOLIO
BOARD OF TRUSTEES
J. Gary Burkhead
Ralph F. Cox *
Phyllis Burke Davis *
Richard J. Flynn *
Edward C. Johnson 3d
E. Bradley Jones *
Donald J. Kirk *
Peter S. Lynch
Edward H. Malone *
Marvin L. Mann *
Gerald C. McDonough *
Thomas R. Williams *
ADVISORY BOARD 
William O. McCoy
GENERAL DISTRIBUTOR
Fidelity Distributors Corporation
Boston, MA
TRANSFER AND SHAREHOLDER
SERVICING AGENT
Fidelity Investments Institutional Operations Co.
Boston, MA 
CUSTODIAN
The Bank of New York, New York, NY
 MONEY MARKET AND HIGH INCOME PORTFOLIOS
The Chase Manhattan Bank, N.A., New York, NY
 EQUITY-INCOME AND OVERSEAS PORTFOLIOS 
Brown Brothers Harriman & Co., Boston, MA
 GROWTH PORTFOLIO 
* INDEPENDENT TRUSTEES

 
 
 
(2_FIDELITY_LOGOS)
VARIABLE INSURANCE PRODUCTS
FUND II
INVESTMENT GRADE BOND PORTFOLIO
ASSET MANAGER PORTFOLIO
INDEX 500 PORTFOLIO
ASSET MANAGER: GROWTH PORTFOLIO
CONTRAFUND PORTFOLIO
SEMIANNUAL REPORT 
JUNE 30, 1996
CONTENTS
 
 
 
<TABLE>
<CAPTION>
<S>                               <C>         <C>                                  
INVESTMENT GRADE BOND PORTFOLIO   VIPFII-3    PERFORMANCE AND INVESTMENT SUMMARY   
                                  VIPFII-4    FUND TALK: THE MANAGER'S OVERVIEW    
                                  VIPFII-5    INVESTMENTS                          
                                  VIPFII-9    FINANCIAL STATEMENTS                 
 
ASSET MANAGER PORTFOLIO           VIPFII-11   PERFORMANCE AND INVESTMENT SUMMARY   
                                  VIPFII-12   FUND TALK: THE MANAGER'S OVERVIEW    
                                  VIPFII-13   INVESTMENTS                          
                                  VIPFII-22   FINANCIAL STATEMENTS                 
 
INDEX 500 PORTFOLIO               VIPFII-24   PERFORMANCE AND INVESTMENT SUMMARY   
                                  VIPFII-25   FUND TALK: THE MANAGER'S OVERVIEW    
                                  VIPFII-26   INVESTMENTS                          
                                  VIPFII-33   FINANCIAL STATEMENTS                 
 
ASSET MANAGER: GROWTH PORTFOLIO   VIPFII-35   PERFORMANCE AND INVESTMENT SUMMARY   
                                  VIPFII-36   FUND TALK: THE MANAGER'S OVERVIEW    
                                  VIPFII-37   INVESTMENTS                          
                                  VIPFII-45   FINANCIAL STATEMENTS                 
 
CONTRAFUND PORTFOLIO              VIPFII-47   PERFORMANCE AND INVESTMENT SUMMARY   
                                  VIPFII-48   FUND TALK: THE MANAGER'S OVERVIEW    
                                  VIPFII-49   INVESTMENTS                          
                                  VIPFII-57   FINANCIAL STATEMENTS                 
 
NOTES TO FINANCIAL STATEMENTS     VIPFII-59   NOTES TO THE FINANCIAL STATEMENTS    
 
</TABLE>
 
THIS REPORT AND THE FINANCIAL STATEMENTS CONTAINED HEREIN ARE SUBMITTED FOR
THE GENERAL INFORMATION OF THE SHAREHOLDERS OF THE FUNDS. THIS REPORT IS
NOT 
AUTHORIZED FOR DISTRIBUTION TO PROSPECTIVE INVESTORS IN THE FUNDS UNLESS
PRECEDED OR ACCOMPANIED BY AN EFFECTIVE PROSPECTUS. 
MUTUAL FUND SHARES ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED BY,
ANY DEPOSITORY INSTITUTION. SHARES ARE NOT INSURED BY THE FDIC, FEDERAL
RESERVE BOARD OR ANY OTHER AGENCY, AND ARE SUBJECT TO INVESTMENT RISKS,
INCLUDING POSSIBLE LOSS OF PRINCIPAL AMOUNT INVESTED. 
NEITHER THE FUNDS NOR FIDELITY DISTRIBUTORS CORPORATION IS A BANK.
VARIABLE INSURANCE PRODUCTS FUND II: INVESTMENT GRADE BOND PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED JUNE 30, 1996            PAST 1   PAST 5   LIFE OF   
                                       YEAR     YEARS    FUND      
 
INVESTMENT GRADE BOND                  4.49%    7.75%    8.09%     
 
Lehman Brothers Aggregate Bond Index   5.02%    8.26%    n/a       
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of 
how it will do tomorrow. Bond prices, for 
example, generally move in the opposite 
direction of interest rates. In turn, the share price, 
return, and yield of a fund that invests in bonds 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the Lehman Brothers Aggregate Bond Index,
which is comprised of fixed-rate debt issues, including government,
corporate, asset-backed, and mortgage-backed securities. Issues included in
the Index are rated investment-grade or above and have maturities of at
least one year.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, December 5, 1988.
If Fidelity had not reimbursed certain fund expenses, the past five years
and life of fund total return figures would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
IMAHDR PRASUN   SHR__CHT 19960630 19960729 153703 S00000000000001
             VIP II: Inv. Grade          LB Aggregate Bond
             00227                       LB001             
  1988/12/31      10000.00                    10000.00
  1989/01/31      10086.92                    10143.88
  1989/02/28      10109.25                    10070.36
  1989/03/31      10172.02                    10113.90
  1989/04/30      10285.31                    10325.54
  1989/05/31      10399.91                    10596.87
  1989/06/30      10600.00                    10919.52
  1989/07/31      10765.35                    11151.64
  1989/08/31      10679.56                    10986.42
  1989/09/30      10721.69                    11042.65
  1989/10/31      10887.69                    11314.55
  1989/11/30      10981.36                    11422.39
  1989/12/31      11026.21                    11452.96
  1990/01/31      11001.11                    11316.86
  1990/02/28      11063.52                    11353.48
  1990/03/31      11097.11                    11361.84
  1990/04/30      11101.82                    11257.75
  1990/05/31      11276.11                    11591.07
  1990/06/30      11364.07                    11777.05
  1990/07/31      11476.89                    11939.97
  1990/08/31      11475.79                    11780.51
  1990/09/30      11520.66                    11877.97
  1990/10/31      11521.38                    12028.78
  1990/11/30      11590.77                    12287.71
  1990/12/31      11711.43                    12479.17
  1991/01/31      11735.04                    12633.43
  1991/02/28      11853.10                    12741.27
  1991/03/31      12053.80                    12828.93
  1991/04/30      12230.89                    12967.91
  1991/05/31      12325.33                    13043.74
  1991/06/30      12348.94                    13037.11
  1991/07/31      12455.20                    13217.90
  1991/08/31      12714.93                    13503.94
  1991/09/30      12951.04                    13777.57
  1991/10/31      13092.71                    13930.97
  1991/11/30      13234.39                    14058.71
  1991/12/31      13629.42                    14476.23
  1992/01/31      13494.11                    14279.29
  1992/02/29      13567.97                    14372.13
  1992/03/31      13543.27                    14291.11
  1992/04/30      13642.04                    14394.34
  1992/05/31      13851.92                    14665.96
  1992/06/30      14012.41                    14867.80
  1992/07/31      14296.36                    15171.13
  1992/08/31      14382.78                    15324.82
  1992/09/30      14555.62                    15506.47
  1992/10/31      14370.44                    15300.89
  1992/11/30      14333.40                    15304.35
  1992/12/31      14536.36                    15547.71
  1993/01/31      14841.14                    15845.85
  1993/02/28      15093.07                    16123.24
  1993/03/31      15159.39                    16190.42
  1993/04/30      15252.23                    16303.16
  1993/05/31      15278.75                    16323.92
  1993/06/30      15570.53                    16619.76
  1993/07/31      15676.64                    16713.76
  1993/08/31      15955.15                    17006.72
  1993/09/30      16034.73                    17053.43
  1993/10/31      16114.31                    17117.15
  1993/11/30      16034.73                    16971.54
  1993/12/31      16129.93                    17063.52
  1994/01/31      16312.59                    17293.91
  1994/02/28      16045.19                    16993.45
  1994/03/31      15678.93                    16574.49
  1994/04/30      15538.06                    16442.14
  1994/05/31      15495.80                    16439.84
  1994/06/30      15453.53                    16403.51
  1994/07/31      15707.10                    16729.33
  1994/08/31      15721.19                    16750.09
  1994/09/30      15552.14                    16503.56
  1994/10/31      15566.23                    16488.86
  1994/11/30      15594.40                    16452.24
  1994/12/31      15523.97                    16565.84
  1995/01/31      15749.36                    16893.69
  1995/02/28      16053.30                    17295.35
  1995/03/31      16155.46                    17401.46
  1995/04/30      16374.37                    17644.53
  1995/05/31      17031.09                    18327.33
  1995/06/30      17162.44                    18461.69
  1995/07/31      17104.06                    18420.46
  1995/08/31      17308.38                    18642.77
  1995/09/30      17468.91                    18824.14
  1995/10/31      17702.41                    19068.94
  1995/11/30      17965.10                    19354.69
  1995/12/31      18213.20                    19626.31
  1996/01/31      18329.95                    19756.64
  1996/02/29      17995.20                    19413.22
  1996/03/31      17857.01                    19278.28
  1996/04/30      17749.53                    19169.86
  1996/05/31      17718.82                    19130.94
  1996/06/30      17933.78                    19387.85
IMATRL PRASUN   SHR__CHT 19960630 19960729 153707 R00000000000123
 
Let's say hypothetically that $10,000 was invested in Investment Grade Bond
Portfolio on December 31, 1988, shortly after the fund started. As the
chart shows, by June 30, 1996, the value of the investment would have grown
to $17,934 - a 79.34% increase on the initial investment. For comparison,
look at how the Lehman Brothers Aggregate Bond Index did over the same
period. With dividends and capital gains, if any, reinvested, the same
$10,000 investment would have grown to $19,388 - a 93.88% increase.
INVESTMENT SUMMARY
QUALITY DIVERSIFICATION AS OF JUNE 30, 1996
(MOODY'S RATINGS)   % OF FUND'S   
                    INVESTMENTS   
 
Aaa                 68.8          
 
Aa                  2.0           
 
A                   12.1          
 
Baa                 8.7           
 
Ba                  0.9           
 
B                   0.0           
 
Not rated           2.8           
 
TABLE EXCLUDES SHORT-TERM INVESTMENTS. SECURITIES RATED AS "BA" BY MOODY'S
WERE RATED INVESTMENT GRADE BY OTHER NATIONALLY RECOGNIZED RATING AGENCIES
OR ASSIGNED AN INVESTMENT GRADE RATING AT THE TIME OF ACQUISITION BY
FIDELITY.
AVERAGE YEARS TO MATURITY AS OF JUNE 30, 1996
Years   8.0   
 
AVERAGE YEARS TO MATURITY IS BASED ON THE AVERAGE TIME UNTIL PRINCIPAL
PAYMENTS ARE EXPECTED FROM EACH OF THE FUND'S BONDS, WEIGHTED BY DOLLAR
AMOUNT.
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1996
                      % OF FUND'S   
                      INVESTMENTS   
 
Finance               13.3          
 
Technology            2.0           
 
Transportation        1.4           
 
Utilities             1.3           
 
Aerospace & Defense   1.3           
 
VARIABLE INSURANCE PRODUCTS FUND II: INVESTMENT GRADE BOND PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with 
Michael Gray, Portfolio Manager of Investment Grade Bond Portfolio
Q. MICHAEL, HOW DID THE FUND DO?
A. For the six- and 12-month periods ending June 30, 1996, the fund
slightly underperformed the Lehman Brothers Aggregate Bond Index, a broad
measure of U.S. taxable bonds, which returned -1.21% for the six month
period and 5.02% for the 12-month period. 
Q. WHAT KIND OF ENVIRONMENT DID YOU FIND YOURSELF INVESTING IN DURING THE
PAST SIX MONTHS?
A. It was much different from the previous six months. The period began
with bond investors having a very positive view of the market. The economy
was weakening, inflation was low and the Federal Reserve Board was lowering
interest rates. The expectation was that these trends would continue.
However, investors got caught by surprise. The bull market of 1995 turned
abruptly into a bear market. First, the economy began to show signs of much
stronger growth than expected. This was true in employment, housing and
autos. Second, the balanced budget deal that everyone was expecting to come
out of Congress never materialized following two government shutdowns and
much political brinkmanship. Once the presidential election campaign began,
all hopes of a budget deal faded. Finally, the talk of further Fed easing
turned to talk of when the Fed would begin to increase rates. These factors
caused interest rates to rise dramatically.
Q. WHAT WAS YOUR STRATEGY IN THIS UNFAVORABLE MARKET ENVIRONMENT?
A. One important factor was that I kept the duration of the portfolio close
to the duration of the index. A duration-neutral strategy was helpful
because the fund didn't get as badly hurt as it could have during this
period of volatility in interest rates. Another important strategy was that
the fund was overweighted versus its index in corporate securities, which
performed quite well during the period.
Q. WHY WERE CORPORATE BONDS ATTRACTIVE RELATIVE TO OTHER INVESTMENTS? 
A. Corporate bonds tend to perform well in a strong economy. That's because
business is strong, earnings improve and cash flow is often used to pay
down debt. All of these factors help credit quality to improve. As I sensed
a shift in the economy, I increased the fund's weighting in corporate bonds
from 19.7% at the beginning of the period to 24.2% at the end of the
period. In addition, there was a favorable technical situation in the
market in which the supply of new corporate debt was fairly limited, while
demand was rather strong.
Q. MICHAEL, WE UNDERSTAND THERE WERE SOME INVESTMENT POLICY CHANGES . . .
A. This change helps the fund maintain a degree of flexibility under usual
circumstances to invest in the lowest tier of investment-grade bonds
without significantly increasing the risk of the fund. Further, the fund
now uses two additional agencies to determine the credit quality of its
bonds. Ratings from Duff & Phelps Rating Co. and Fitch Investors Service,
L.P., may be used, along with those from Moody's Investors Service and
Standard & Poor's that had been used previously.
Q. WHAT'S YOUR OUTLOOK GOING FORWARD, MICHAEL?
A. My overall outlook is favorable. I think that the economy looks to be
growing at a reasonable rate, and that inflation appears to be under
control. However, I also feel that the risk of inflation is higher over the
next six months than it was over the past six months. In general, I think
corporate bonds should continue to perform well, and that agencies and
mortgages should increase in value going forward. 
THE VIEWS EXPRESSED IN THIS REPORT REFLECT THOSE OF THE PORTFOLIO MANAGER
ONLY THROUGH THE END OF THE PERIOD OF THE REPORT AS STATED ON THE COVER.
THE MANAGER'S VIEWS ARE SUBJECT TO CHANGE AT ANY TIME BASED ON MARKET AND
OTHER CONDITIONS.
 
FUND FACTS
GOAL: seeks to provide a high rate of income 
consistent with reasonable risk, by investing 
in a broad range of investment-grade, fixed 
income securities. In addition, the fund seeks 
to protect capital
START DATE: December 5, 1988
SIZE: as of June 30, 1996, more than $199 million
MANAGER: Michael Gray, since August 1995; 
joined Fidelity in 1982
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND II: INVESTMENT GRADE BOND PORTFOLIO
INVESTMENTS JUNE 30, 1996 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
CORPORATE BONDS - 24.2%
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
CONVERTIBLE BONDS - 0.3%
RETAIL & WHOLESALE - 0.3%
DRUG STORES - 0.3%
Rite Aid Corp. liquid yield 
option notes 0%, 7/24/06 Baa1 $ 1,000,000 $ 526,250
NONCONVERTIBLE BONDS - 23.9%
AEROSPACE & DEFENSE - 1.3%
Lockheed Martin Corp.:
7 1/4%, 5/15/06 A3  1,000,000  998,080
 7.70%, 6/15/08 A3  500,000  509,032
 7 3/4%, 5/1/26 A3  1,000,000  996,840
  2,503,952
ENERGY - 1.0%
ENERGY SERVICES - 0.5%
Petroliam Nasional BHD 
yankee 6 7/8%, 7/1/03 (c) A1  1,040,000  1,024,192
OIL & GAS - 0.5%
Coastal Corp. 10 1/4%, 
10/15/04 Baa3  435,000  506,544
Petro-Canada, Inc. yankee 
7 7/8%, 6/15/26 Baa1  500,000  505,660
  1,012,204
TOTAL ENERGY   2,036,396
FINANCE - 13.3%
ASSET BACKED SECURITIES - 3.8%
Concord Leasing, Inc. 5.04%, 
7/15/98 (c) AAA  74,283  73,640
Discover Card Master Trust I 
6.90%, 2/16/00 A2  260,000  262,925
Ford Credit:
Auto Loan Master Trust
 7 3/8%, 4/15/99 Aaa  500,000  505,000
 Grantor Trust 5.90%, 10/15/00 Aaa  795,702  792,220
Green Tree Financial Corp.
6.10%, 4/15/27 Aaa  1,135,730  1,126,680
KeyCorp Auto Grantor Trust 
5.80%, 7/15/00 A3  85,760  85,228
Premier Auto Trust:
4.90%, 12/15/98 Aaa  411,098  408,467
 8.05%, 4/4/00 AAA  1,430,000  1,467,538
 6%, 5/6/00 AAA  500,000  497,030
Railcar Trust 7 3/4%, 6/1/04 Aaa  821,070  845,446
Sears Credit Account Master 
Trust II 7%, 1/15/04 Aaa  1,000,000  1,002,200
Standard Credit Card Master 
Trust I:
8 1/4%, 10/7/97 A2  285,000  286,870
 7.65%,   2/15/00 A2  150,000  152,508
Union Federal Savings Bank 
Grantor Trust 8.20%, 1/10/01 Baa2  79,126  80,214
  7,585,966
 
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
BANKS - 7.1%
Bank of Boston Corp. 9 1/2%, 
8/15/97 Baa1 $ 75,000 $ 77,578
Banponce Corp.:
5 3/4%, 3/1/99 Baa1  370,000  360,021
 6.378%, 4/8/99 Baa1  430,000  423,997
Citicorp 
euro 5.575%, 1/30/98 (d) A2  500,000  500,000
Corporacion Andina de Fomento 
yankee 7.10%, 2/1/03 Baa2  1,000,000  972,890
Den Danske Bank Group AS 
yankee 7 1/4%, 
6/15/05 (c) A2  500,000  494,480
Export Import Bank of Korea 
6 3/8%, 2/15/06 A1  880,000  816,578
First Fidelity Bancorporation 
8 1/2%, 4/1/98 A2  250,000  258,083
First Maryland Bancorp 
10 3/8%, 8/1/99 Baa1  500,000  547,585
Firstar Corp. 7.15%, 9/1/00 A3  640,000  643,232
Kansallis-Osake-Pankki NY 
Branch 10%, 5/1/02 A3  260,000  293,298
KeyCorp:
8.40%, 4/1/99 A2  310,000  321,092
 7 1/2%, 6/15/06 A2  1,100,000  1,107,876
Korea Development Bank yankee 
6 1/2%, 11/15/02 A1  1,000,000  961,040
Marine Midland Bank:
euro 5.6875%, 9/27/96 (d) Baa1  1,000,000  1,000,000
 8 5/8%, 3/1/97 Baa1  250,000  253,443
Mellon Financial Co. 6 1/2%, 
12/1/97 A2  200,000  200,294
Meridian Bancorp, Inc. 5.625%, 
12/1/96 (d) A2  900,000  900,288
Merita Bank Ltd. yankee 6 1/2%, 
1/15/06 A3  1,000,000  929,640
Midland Bank PLC yankee 7 5/8%,
6/15/06 A1  700,000  709,198
National City Corp. 
5.6133%, 1/31/97 (d) A2  850,000  851,054
Signet Banking Corp. 
5.625%, 5/15/97 (d) Baa2  350,000  347,984
Sovran Financial Corp. 9 3/4%, 
6/15/99 A3  770,000  825,286
Union Planters Corp. 6 3/4%, 
11/1/05 Baa3  400,000  379,612
  14,174,549
CREDIT & OTHER FINANCE - 1.8%
Finova Capital Corp. 6.14%, 
11/2/98 Baa1  400,000  396,452
General Motors Acceptance Corp.:
5.65%, 12/15/97 A3  1,000,000  992,780
 5 3/8%, 3/9/98 A3  1,400,000  1,380,008
Household Finance Corp. 7.80%, 
11/1/96 A2  350,000  352,009
Secured Finance, Inc.
9.05%, 12/15/04 Aaa  500,000  550,595
  3,671,844
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
FINANCE - CONTINUED
INSURANCE - 0.4%
Metropolitan Life Insurance Co. 
6.30%, 11/1/03 (c) A1 $ 770,000 $ 726,172
Nationwide Mutual Insurance Co. 
6 1/2%, 2/15/04 (c) A1  130,000  122,417
  848,589
SAVINGS & LOANS - 0.2%
Golden West Financial Corp. 
10 1/4%, 5/15/97 A3  350,000  361,529
TOTAL FINANCE   26,642,477
INDUSTRIAL MACHINERY & EQUIPMENT - 0.6%
POLLUTION CONTROL - 0.6%
WMX Technologies, Inc.
6 1/4%, 4/1/99 A1  1,200,000  1,190,700
MEDIA & LEISURE - 0.6%
LODGING & GAMING - 0.5%
Circus Circus Enterprises, Inc. 
6.45%, 2/1/06 Baa2  1,000,000  925,360
RESTAURANTS - 0.1%
Darden Restaurants, Inc.
6 3/8%, 2/1/06 A3  310,000  285,891
TOTAL MEDIA & LEISURE   1,211,251
NONDURABLES - 1.0%
FOODS - 1.0%
Nabisco, Inc.
6.85%, 6/15/05 Baa2  1,000,000  955,740
Ralcorp Holdings, Inc.
8 3/4%, 9/15/04 Ba1  1,000,000  1,019,600
  1,975,340
RETAIL & WHOLESALE - 0.7%
GENERAL MERCHANDISE STORES - 0.7%
Dayton Hudson Corp.
6.40%, 2/15/03 Baa1  500,000  473,870
Sears Roebuck & Co.:
9%, 9/15/96 A2  475,000  477,921
 9.23%, 8/6/98 A2  450,000  474,080
  1,425,871
SERVICES - 0.7%
LEASING & RENTAL - 0.7%
Ryder System, Inc.
9 1/4%, 5/15/01 A3  1,190,000  1,300,575
TECHNOLOGY - 2.0%
COMPUTERS & OFFICE EQUIPMENT - 2.0%
Comdisco, Inc.:
 9 3/4%, 1/15/97 Baa2  200,000  203,790
 7 3/4%, 1/29/97 Baa2  700,000  706,566
 7.73%, 2/18/97 Baa2  1,000,000  1,009,830
 6 1/2%, 6/15/00 Baa2  1,200,000  1,183,584
 5 3/4%, 2/15/01 Baa2  1,000,000  954,740
  4,058,510
 
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
TRANSPORTATION - 1.4%
AIR TRANSPORTATION - 1.4%
AMR Corp.:
7 3/4%, 12/1/97 Baa3 $ 140,000 $ 142,218
 9.55%, 3/6/98 Baa3  400,000  418,656
Delta Air Lines, Inc.: 
equipment trust certificate
 8.54%, 1/2/07 Baa1  434,123  450,481
 10 1/2%, 4/30/16 Baa1  1,000,000  1,188,120
United Airlines Pass Through 
Trust 7.27%, 1/30/13 Baa1  610,000  577,536
  2,777,011
UTILITIES - 1.3%
CELLULAR - 0.4%
360 Degrees Communications Co.: 
7 1/8%, 3/1/03 Ba2  620,000  592,881
 7 1/2%, 3/1/06 Ba2  300,000  284,634
  877,515
ELECTRIC UTILITY - 0.2%
British Columbia Hydro & Power 
Authority yankee 12 1/2%, 
1/15/14 Aa2  360,000  420,368
GAS - 0.7%
Florida Gas 7 3/4%, 
11/1/97 (c) Baa2  220,000  223,826
Southwest Gas Corp., Series F, 
9 3/4%, 6/15/02 Baa3  1,000,000  1,115,900
  1,339,726
TOTAL UTILITIES   2,637,609
TOTAL NONCONVERTIBLE BONDS   47,759,692
TOTAL CORPORATE BONDS
(Cost $48,576,533)   48,285,942
U.S. GOVERNMENT AND 
GOVERNMENT AGENCY OBLIGATIONS - 42.1%
U.S. TREASURY OBLIGATIONS - 34.5%
 9%, 5/15/98 Aaa  9,710,000  10,200,064
 9 1/4%, 8/15/98 Aaa  6,750,000  7,156,080
 8 7/8%, 11/15/98 Aaa  2,332,000  2,465,717
 8 7/8%, 2/15/99 Aaa  130,000  138,104
 7 3/4%, 12/31/99 Aaa  10,832,000  11,285,536
 6 7/8%, 3/31/00 Aaa  409,000  414,943
 7 7/8%, 8/15/01 Aaa  1,615,000  1,710,883
 12 3/8%, 5/15/04 Aaa  300,000  403,077
 12 3/4%, 11/15/10 Aaa  2,117,000  2,972,734
 13 7/8%, 5/15/11 Aaa  30,000  44,963
 9%, 11/15/18 Aaa  11,640,000  14,186,250
 8 7/8%, 2/15/19 Aaa  9,260,000  11,162,652
 8 1/8%, 8/15/19 Aaa  2,200,000  2,469,500
 12%, 8/15/23 Aaa  3,140,000  4,426,427
  69,036,930
U.S. GOVERNMENT AGENCY OBLIGATIONS - 7.6%
Federal Farm Credit Bank
6.09%, 4/03/00 Aaa  420,000  413,360
U.S. GOVERNMENT AND 
GOVERNMENT AGENCY OBLIGATIONS - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
U.S. GOVERNMENT AGENCY OBLIGATIONS - CONTINUED
Federal Home Loan Bank:
 6.225%, 10/17/02 Aaa $ 440,000 $ 427,693
 7.31%, 6/16/04 Aaa  2,850,000  2,917,688
 7.36%, 7/1/04 Aaa  680,000  697,741
 7.66%, 7/20/04 Aaa  1,940,000  2,024,875
 7.56%, 9/1/04 Aaa  310,000  321,067
Federal Home Loan Mortgage Corp.:
8.115%, 1/31/05 Aaa  640,000  687,098
 6.783%, 8/18/05 Aaa  560,000  552,037
Government Trust Certificates:
(assets of Trusts guaranteed by 
U.S. Government through 
Defense Security Assistance 
Agency):
 Class 1-C 9 1/4%, 11/15/01 Aaa  204,000  217,882
  Class 2-E, 9.40%, 5/15/02 Aaa  1,000,000  1,072,120
  Class T-2, 9 5/8%, 5/15/02 Aaa  80,000  85,672
 (assets of Trust guaranteed by
 U.S. Government through
 Export-Import Bank) Series
1994-C, 6.61%, 9/15/99 Aaa  81,597  81,981
Guaranteed Export Trust 
Certificates (assets of Trust 
guaranteed by U.S. Government 
through Export-Import Bank) 
Series 1996-A, 6.55%, 
6/15/04 Aaa  590,000  585,569
Private Export Funding Corp. :
Series VV, 6.24%, 5/15/02 Aaa  220,000  214,463
 8 3/4%, 6/30/03 Aaa  310,000  342,159
 Series SS, 5.80%, 2/1/04 Aaa  1,220,000  1,168,809
 6.86%, 4/30/04 Aaa  156,800  157,288
State of Israel (guaranteed by U.S.
Government through Agency
for International Development):
7 3/4%, 4/1/98 Aaa  78,617  80,060
 4 7/8%, 9/15/98 Aaa  190,000  184,359
 7 1/8%, 8/15/99 Aaa  435,000  442,054
 7 3/4%, 11/15/99 Aaa  144,000  149,099
 5.89%, 8/15/05 Aaa  690,000  638,881
 8 1/2%, 4/1/06 Aaa  750,000  810,915
U.S. Housing & Urban Development: 
8.27%, 8/1/03 Aaa  415,000  448,188
 8.24%, 8/1/04 participation 
 certificate Aaa  500,000  536,825
  15,257,883
TOTAL U.S. GOVERNMENT AND 
GOVERNMENT AGENCY OBLIGATIONS
(Cost $84,857,918)   84,294,813
U.S. GOVERNMENT AGENCY -
MORTGAGE-BACKED SECURITIES - 21.5%
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
FEDERAL HOME LOAN GUARANTY CORPORATION - 1.0%
7%, 2/1/97 Aaa $ 189,532 $ 190,302
8 1/2%, 3/1/20 Aaa  1,803,521  1,866,410
  2,056,712
FEDERAL NATIONAL MORTGAGE ASSOCIATION - 15.1%
5 1/2%, 5/1/00 to 7/1/01 Aaa  3,050,330  2,875,881
6%, 3/1/01 to 4/01/11 Aaa  14,640,902  14,034,224
6 1/2%, 1/1/26 to 5/1/26 Aaa  8,564,073  8,010,062
7.65%, 3/10/05 Aaa  2,000,000  2,085,000
7.35%, 3/28/05 Aaa  1,070,000  1,095,744
8%, 12/1/24 to 2/1/26 Aaa  1,978,302  1,993,141
  30,094,052
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION - 5.4%
6%, 8/15/08 to 4/15/11 Aaa  6,117,630  5,843,121
8%, 2/15/17 to 7/15/26 Aaa  2,380,679  2,404,674
10%, 7/15/13 to 5/15/25 Aaa  2,322,586  2,532,302
  10,780,097
TOTAL U.S. GOVERNMENT AGENCY -
MORTGAGE-BACKED SECURITIES
(Cost $43,052,877)   42,930,861
COMMERCIAL MORTGAGE SECURITIES - 4.9%
CS First Boston Mortgage Securities
Corp. commercial Series:
 1994-CFB1 Class A-1,
  6.0148%, 1/25/28 (d) AAA  413,577  413,060
  1995-AEWI Class A1,
  6.665%, 11/25/27  Aaa  460,549  453,425
Equitable Life Assurance Society
of the United States (c):
 commercial Series 1996-1:
  Class B-1, 7.33%, 5/15/06 Aa2  500,000  496,250
  Class C-1, 7.52%, 5/15/06 A2  500,000  496,250
 sequential pay series 174
  Class A-1, 7.24%, 5/15/06 Aaa  1,000,000  992,500
Lennar Central Partner LP commercial
floater Series 1994-1 Class B,
6.429%, 9/15/01 (c)(d) -  733,000  733,000
Meritor Mortgage Security Corp. 
commercial Series 1987-1 
 Class A-3, 9.40%, 6/1/99 Baa3  142,975  143,332
Nomura Asset Securities Corp. 
commercial floater Series 
1994-MD-II Class A-6, 
 6.7025% 7/4/03 (d) -  179,477  178,131
Oregon Commercial Mortgage 
commercial Series 1995 Class
1-A, 7.15%, 6/25/26 (c) AAA  411,652  409,089
COMMERCIAL MORTGAGE SECURITIES - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
Resolution Trust Corp. Commercial:
Series 1994-N2 Class 3,
 7 1/2%, 12/15/04 (b)(c) Baa2 $ 254,648 $ 255,284
 Series 1995-C1 Class A-2B, 
 6.55%, 2/25/27 Aaa  900,000  897,047
 Series 1995-C1 Class A-4B, 
 6.65%, 2/25/27 Aaa  740,000  728,322
 floater (d):
  Series 1993-C2 Class A-2, 
  6.37% 3/25/25 AAA  463,575  465,748
  Series 1994-C1 Class A-3, 
  6.05%, 6/25/26 AAA  327,102  327,920
SC Finance Corp. commercial 
floater 6.9875%, 8/1/04 (c)(d) -  600,000  594,750
SKW Real Estate LP commercial 
Series II Class B, 7.65%, 
4/15/02 (b)(c) A  99,404  99,404
Structured Asset Securities Corp. 
commercial Series:
1993-C1, Class A-1,
 6.60%, 10/25/24 AA+  117,805  117,124
 1995-C1, Class D,
 7 3/8%, 9/25/24 BBB  650,000  602,469
 1996 Class A-1A,
 5.71%, 2/25/28 AAA  212,169  210,047
 1996 Class A-2A,
 7 3/4%, 2/25/28 AAA  1,265,516  1,274,810
TOTAL COMMERCIAL MORTGAGE SECURITIES
(Cost $9,854,547)   9,887,962
FOREIGN GOVERNMENT OBLIGATIONS (E) - 2.5%
Alberta Province yankee
9 1/4%, 4/1/00 Aa2  1,400,000  1,516,998
British Columbia Province
yankee 7%, 1/1/03 Aa2  500,000  503,140
Manitoba Province Canada yankee
6 3/4%, 3/1/03 A1  500,000  493,935
Ontario Province yankee
7 3/4%, 6/4/02 Aa3  1,000,000  1,043,540
Quebec Province yankee:
7 1/2%, 7/15/02 A2  500,000  511,790
 7 1/8%, 2/9/24 A2  1,000,000  913,770
TOTAL FOREIGN GOVERNMENT OBLIGATIONS
(Cost $5,057,603)   4,983,173
REPURCHASE AGREEMENTS - 4.8%
 MATURITY 
 AMOUNT 
Investments in repurchase agreements
(U.S. Treasury obligations), in a joint 
trading account at 5.46%, dated 
6/28/96 due 7/1/96  $ 9,541,339  9,537,000
TOTAL INVESTMENT IN SECURITIES - 100%
(Cost $200,936,478)  $ 199,919,751
LEGEND
(a) Standard & Poor's Corporation credit ratings are used in the absence of
a rating by Moody's Investors Service, Inc.
(b) Debt obligation initially issued at one coupon which converts to a
higher coupon at a specified date.
(c) Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $6,741,254 or 3.4% of net
assets.
(d) The coupon rate shown on floating or adjustable rate securities
represents the rate at period end.
(e) Some foreign government obligations have not been individually rated by
S&P or Moody's. The ratings listed are assigned to securities by FMR, the
fund's investment adviser, based principally on S&P and Moody's ratings of
the sovereign credit of the issuing government.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $118,480,304 and $86,566,848, respectively, of which U.S.
government and government agency obligations aggregated $92,757,818 and
$75,046,007, respectively.
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 82.9% AAA, AA, A 79.6%
Baa 8.7% BBB 11.8%
Ba 0.9% BB 1.0%
B 0.0% B 0.0%
Caa 0.0% CCC 0.0%
Ca, C 0.0% CC, C 0.0%
  D 0.0%
For some foreign government obligations, FMR has assigned the ratings of
the sovereign credit of the issuing government. The percentage not rated by
either S&P or Moody's amounted to 0.8%.
INCOME TAX INFORMATION
At June 30, 1996, the aggregate cost of investment securities for income
tax purposes was $200,940,175. Net unrealized depreciation aggregated
$1,020,424, of which $1,981,111 related to appreciated investment
securities and $3,001,535 related to depreciated investment securities. 
At December 31, 1995, the fund had a capital loss carryforward of
approximately $230,000, all of which will expire on December 31, 2002. 
VARIABLE INSURANCE PRODUCTS FUND II: INVESTMENT GRADE BOND PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 JUNE 30, 1996 (UNAUDITED)               
 
ASSETS                                          
 
Investm                         $ 199,919,751   
ent in                                          
securit                                         
ies, at                                         
value                                           
(includ                                         
ing                                             
repurc                                          
hase                                            
agree                                           
ments                                           
of                                              
$9,537                                          
,000)                                           
(cost                                           
$200,9                                          
36,478                                          
) -                                             
See                                             
accom                                           
panyin                                          
g                                               
sched                                           
ule                                             
 
Cash                             2,904          
 
Receiva                          3,092,307      
ble for                                         
invest                                          
ments                                           
sold                                            
 
Receiva                          143,407        
ble for                                         
fund                                            
shares                                          
sold                                            
 
Interest                         3,021,238      
receiv                                          
able                                            
 
Other                            1,563          
receiv                                          
ables                                           
 
 TOTAL                           206,181,170    
ASSETS                                          
 
LIABILITI                                       
ES                                              
 
Payable           $ 6,824,349                   
for                                             
invest                                          
ments                                           
purcha                                          
sed                                             
 
Accrued            72,956                       
manag                                           
ement                                           
fee                                             
 
Other              38,381                       
payabl                                          
es and                                          
                                                
accrue                                          
d                                               
expen                                           
ses                                             
 
 TOTAL                           6,935,686      
LIABILIT                                        
IES                                             
 
NET                             $ 199,245,484   
ASSET                                           
S                                               
 
Net                                             
Assets                                          
consist                                         
of:                                             
 
Paid in                         $ 194,981,604   
capital                                         
 
Undistrib                        6,350,715      
uted                                            
net                                             
invest                                          
ment                                            
incom                                           
e                                               
 
Accumul                          (1,070,108     
ated                            )               
undistr                                         
ibuted                                          
net                                             
realize                                         
d gain                                          
(loss)                                          
on                                              
invest                                          
ments                                           
and                                             
foreign                                         
curren                                          
cy                                              
transa                                          
ctions                                          
 
Net                              (1,016,727     
unreali                         )               
zed                                             
apprec                                          
iation                                          
(depre                                          
ciation                                         
) on                                            
invest                                          
ments                                           
 
NET                             $ 199,245,484   
ASSET                                           
S, for                                          
17,064                                          
,017                                            
shares                                          
outsta                                          
nding                                           
 
NET                              $11.68         
ASSET                                           
VALUE,                                          
offerin                                         
g price                                         
                                                
and                                             
redem                                           
ption                                           
price                                           
per                                             
share                                           
($199,                                          
245,48                                          
4 (divided by)                                  
17,064                                          
,017                                            
shares                                          
)                                               
 
STATEMENT OF OPERATIONS
 SIX MONTHS ENDED JUNE 30, 1996                               
(UNAUDITED)                                                   
 
INVESTM                                        $ 6,902,212    
ENT                                                           
INCOME                                                        
Interest                                                      
 
EXPENS                                                        
ES                                                            
 
Manage                             $ 433,742                  
ment                                                          
fee                                                           
 
Transfer                            43,051                    
agent                                                         
fees                                                          
 
Accounti                            38,802                    
ng                                                            
fees                                                          
and                                                           
expen                                                         
ses                                                           
 
Non-inte                            377                       
rested                                                        
trustee                                                       
s'                                                            
compe                                                         
nsatio                                                        
n                                                             
 
Custodia                            13,783                    
n fees                                                        
and                                                           
expen                                                         
ses                                                           
 
Audit                               15,056                    
 
Legal                               393                       
 
Miscella                            1,091                     
neous                                                         
 
 Total                              546,295                   
expen                                                         
ses                                                           
before                                                        
reducti                                                       
ons                                                           
 
 Expen                              (1,395      544,900       
se                                 )                          
reducti                                                       
ons                                                           
 
NET                                             6,357,312     
INVEST                                                        
MENT                                                          
INCOM                                                         
E                                                             
 
REALIZE                                         (824,053      
D AND                                          )              
UNREALIZ                                                      
ED GAIN                                                       
(LOSS)                                                        
Net                                                           
realize                                                       
d gain                                                        
(loss)                                                        
on                                                            
invest                                                        
ment                                                          
securit                                                       
ies                                                           
 
Change                                          (8,631,513    
in net                                         )              
unreali                                                       
zed                                                           
apprec                                                        
iation                                                        
(depre                                                        
ciation                                                       
)                                                             
on                                                            
invest                                                        
ment                                                          
securit                                                       
ies                                                           
 
NET GAIN                                        (9,455,566    
(LOSS)                                         )              
 
NET                                            $ (3,098,254   
INCREA                                         )              
SE                                                            
(DECRE                                                        
ASE) IN                                                       
NET                                                           
ASSETS                                                        
RESULTI                                                       
NG                                                            
FROM                                                          
OPERAT                                                        
IONS                                                          
 
OTHER                                          $ 1,395        
INFORM                                                        
ATION                                                         
 Expen                                                        
se                                                            
reducti                                                       
ons                                                           
 Cust                                                         
odian                                                         
interest                                                      
credits                                                       
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS      YEAR ENDED     
                                    ENDED           DECEMBER 31,   
                                    JUNE 30, 1996   1995           
                                    (UNAUDITED)                    
 
Operatio     $ 6,357,312     $ 9,555,423     
ns                                           
Net                                          
invest                                       
ment                                         
incom                                        
e                                            
 
 Net          (824,053)       2,634,445      
realize                                      
d gain                                       
(loss)                                       
 
 Chang        (8,631,513)     10,799,845     
e in                                         
net                                          
unreali                                      
zed                                          
apprec                                       
iation                                       
(depre                                       
ciation                                      
)                                            
 
 NET          (3,098,254)     22,989,713     
INCR                                         
EASE                                         
(DEC                                         
REAS                                         
E) IN                                        
NET                                          
ASSE                                         
TS                                           
RESU                                         
LTING                                        
FROM                                         
OPER                                         
ATIO                                         
NS                                           
 
Distributi    (9,612,980)     (4,480,858)    
ons to                                       
shareh                                       
olders                                       
from                                         
net                                          
invest                                       
ment                                         
incom                                        
e                                            
 
Share         56,847,122      116,054,959    
transa                                       
ctions                                       
Net                                          
procee                                       
ds                                           
from                                         
sales                                        
of                                           
shares                                       
 
 Reinve       9,612,980       4,480,858      
stment                                       
of                                           
distrib                                      
utions                                       
 
 Cost         (36,049,271)    (68,879,418)   
of                                           
shares                                       
redee                                        
med                                          
 
 NET          30,410,831      51,656,399     
INCR                                         
EASE                                         
(DEC                                         
REAS                                         
E) IN                                        
NET                                          
ASSE                                         
TS                                           
RESU                                         
LTING                                        
FROM                                         
SHAR                                         
E                                            
TRAN                                         
SACTI                                        
ONS                                          
 
  TOTAL       17,699,597      70,165,254     
INCREA                                       
SE                                           
(DECRE                                       
ASE) IN                                      
NET                                          
ASSETS                                       
 
NET                                          
ASSETS                                       
 
 Beginn       181,545,887     111,380,633    
ing of                                       
period                                       
 
 End of      $ 199,245,484   $ 181,545,887   
perio                                        
d                                            
(incl                                        
udin                                         
g                                            
undi                                         
strib                                        
uted                                         
net                                          
inve                                         
stme                                         
nt                                           
inco                                         
me                                           
of                                           
$6,3                                         
50,7                                         
15                                           
and                                          
$9,5                                         
28,2                                         
38,                                          
resp                                         
ectiv                                        
ely)                                         
 
OTHER                                        
INFORMAT                                     
ION                                          
Shares                                       
 
 Sold         4,779,399       9,944,966      
 
 Issued       807,814         413,363        
in                                           
reinve                                       
stment                                       
of                                           
distrib                                      
utions                                       
 
 Redee        (3,075,136)     (5,910,491)    
med                                          
 
 Net          2,512,077       4,447,838      
increa                                       
se                                           
(decre                                       
ase)                                         
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>             <C>                        <C>    <C>      <C>    <C>    
                          SIX MONTHS      YEARS ENDED DECEMBER 31,                                 
                          ENDED                                                                    
                          JUNE 30, 1996                                                            
 
SELECTED PER-SHARE DATA   (UNAUDITED)     1995                       1994   1993 D   1992   1991   
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>          <C>         <C>         <C>         <C>         <C>        <C>        
Net          $ 12.480    $ 11.020    $ 11.480    $ 10.970    $ 11.080   $ 9.920    
asset                                                                              
value,                                                                             
beginn                                                                             
ing of                                                                             
period                                                                             
 
Income        .337        .320        .733        .641        .672       .455      
from                                                                               
Invest                                                                             
ment                                                                               
Operat                                                                             
ions                                                                               
Net                                                                                
invest                                                                             
ment                                                                               
incom                                                                              
e                                                                                  
 
 Net          (.517)      1.530       (1.163)     .559        .058       1.165     
realize                                                                            
d and                                                                              
unreali                                                                            
zed                                                                                
gain                                                                               
(loss)                                                                             
 
 Total        (.180)      1.850       (.430)      1.200       .730       1.620     
from                                                                               
invest                                                                             
ment                                                                               
operati                                                                            
ons                                                                                
 
Less          (.620)      (.390)      -           (.628)      (.680)     (.460)    
Distrib                                                                            
utions                                                                             
From                                                                               
net                                                                                
invest                                                                             
ment                                                                               
incom                                                                              
e                                                                                  
 
 In           -           -           -           (.002)      -          -         
excess                                                                             
of net                                                                             
invest                                                                             
ment                                                                               
incom                                                                              
e                                                                                  
 
 From         -           -           (.010)      (.050)      (.160)     -         
net                                                                                
realize                                                                            
d gain                                                                             
 
 In           -           -           (.020)      (.010)      -          -         
excess                                                                             
of net                                                                             
realize                                                                            
d gain                                                                             
 
 Total        (.620)      (.390)      (.030)      (.690)      (.840)     (.460)    
distrib                                                                            
utions                                                                             
 
Net          $ 11.680    $ 12.480    $ 11.020    $ 11.480    $ 10.970   $ 11.080   
asset                                                                              
value,                                                                             
end of                                                                             
period                                                                             
 
TOTAL         (1.53)%     17.32%      (3.76)      10.96%      6.65%      16.38%    
RETUR                                %                                             
N B, C                                                                             
 
RATIOS                                                                             
AND                                                                                
SUPPL                                                                              
EMENT                                                                              
AL                                                                                 
DATA                                                                               
 
Net          $ 199,245   $ 181,546   $ 111,381   $ 122,376   $ 73,598   $ 44,835   
assets                                                                             
, end                                                                              
of                                                                                 
period                                                                             
(000                                                                               
omitte                                                                             
d)                                                                                 
 
Ratio of      .57% A      .59%        .67%        .68%        .76%       .80%      
expen                                                                   E          
ses to                                                                             
averag                                                                             
e net                                                                              
assets                                                                             
 
Ratio of      .56% A,     .59%        .67%        .68%        .76%       .80%      
expen         F                                                                    
ses to                                                                             
averag                                                                             
e net                                                                              
assets                                                                             
after                                                                              
expen                                                                              
se                                                                                 
reducti                                                                            
ons                                                                                
 
Ratio of      6.57% A     6.53%       6.53%       6.85%       7.11%      7.73%     
net                                                                                
invest                                                                             
ment                                                                               
incom                                                                              
e to                                                                               
averag                                                                             
e net                                                                              
assets                                                                             
 
Portfolio     94% A       182%        143%        70%         119%       128%      
turnov                                                                             
er rate                                                                            
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                 <C>   <C>   <C>   <C>   <C>   <C> 
 
A ANNUALIZED                                                                                                                        
  
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED AND DO NOT REFLECT CHARGES                                     
  
ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT. INCLUSION OF THOSE CHARGES WOULD                                         
  
REDUCE THE TOTAL RETURNS SHOWN.                                                                                                     
  
C THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE                                          
  
PERIODS SHOWN (SEE NOTE 5 OF NOTES TO FINANCIAL STATEMENTS).                                                                        
  
D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION,                                           
  
DISCLOSURE, AND FINANCIAL STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN, AND RETURN OF                                             
  
CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE                                        
  
MAY REFLECT CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO TAX DIFFERENCES.                                                           
  
E FMR AGREED TO REIMBURSE A PORTION OF THE FUND'S EXPENSES DURING THE PERIOD. WITHOUT THIS                                          
  
REIMBURSEMENT, THE EXPENSE RATIO WOULD HAVE BEEN HIGHER (SEE NOTE 5 OF NOTES TO FINANCIAL                                           
  
STATEMENTS).                                                                                                                        
  
F FMR OR THE FUND HAS ENTERED INTO VARYING ARRANGEMENTS WITH THIRD PARTIES WHO EITHER PAID OR                                       
  
REDUCED A PORTION OF THE FUND'S EXPENSES (SEE NOTE 5 OF NOTES TO FINANCIAL STATEMENTS).                                             
  
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND II: ASSET MANAGER PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED JUNE 30, 1996    PAST 1   PAST 5   LIFE OF   
                               YEAR     YEARS    FUND      
 
Asset Manager                  16.58%   11.33%   11.29%    
 
S&P 500                        26.00%   15.73%   13.19%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for example, 
has a history of growth in the long run and volatility 
in the short run. In turn, the share price and return 
of a fund that invests in stocks will vary. That 
means if you sell your shares during a market 
downturn, you might lose money. But if you can 
ride out the market's ups and downs, you may 
have a gain.
(checkmark)
You can compare the fund's returns to those of the Standard & Poor's 500
Index - a widely recognized, unmanaged index of common stocks. The S&P 500
returns reflect reinvestment of all dividends paid by stocks included in
the Index, but do not reflect any brokerage commissions or other fees you
might pay if you actually invested in those stocks.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, September 6, 1989.
If Fidelity had not reimbursed certain fund expenses, the past five years
and life of fund total return figures would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
IMAHDR PRASUN   SHR__CHT 19960630 19960729 091923 S00000000000001
             VIP II:ASS.MAN.               FI Composite     SP S&P 500
             00228                         F0001            SP001          
   
   1989/09/30     10000.00                      10000.00         10000.00
   1989/10/31     10020.02                      10057.20          9768.00
   1989/11/30     10060.06                      10176.98          9967.27
   1989/12/31     10091.09                      10276.92         10206.48
   1990/01/31      9868.42                      10029.14          9521.63
   1990/02/28      9969.64                      10093.23          9644.46
   1990/03/31     10050.61                      10192.55          9900.03
   1990/04/30      9919.03                      10098.47          9652.53
   1990/05/31     10425.10                      10527.96         10593.65
   1990/06/30     10506.07                      10593.55         10521.62
   1990/07/31     10485.83                      10658.17         10487.95
   1990/08/31     10141.70                      10328.51          9539.84
   1990/09/30      9929.15                      10236.17          9075.25
   1990/10/31      9979.76                      10309.57          9036.22
   1990/11/30     10465.59                      10618.75          9619.96
   1990/12/31     10769.23                      10792.69          9888.36
   1991/01/31     11284.56                      10998.50         10319.49
   1991/02/28     11726.26                      11273.90         11057.34
   1991/03/31     11915.56                      11396.34         11324.93
   1991/04/30     12094.35                      11471.10         11352.11
   1991/05/31     12367.79                      11653.26         11842.52
   1991/06/30     12146.94                      11502.23         11300.13
   1991/07/31     12451.92                      11733.43         11826.72
   1991/08/31     12704.33                      11942.28         12107.01
   1991/09/30     12777.94                      11999.01         11904.82
   1991/10/31     12862.08                      12105.80         12064.35
   1991/11/30     12651.74                      12022.39         11578.15
   1991/12/31     13198.62                      12614.73         12902.69
   1992/01/31     13366.89                      12476.86         12662.70
   1992/02/29     13626.47                      12556.58         12827.32
   1992/03/31     13593.27                      12465.80         12577.19
   1992/04/30     13792.52                      12619.13         12946.96
   1992/05/31     13936.42                      12743.05         13010.40
   1992/06/30     13925.35                      12748.65         12816.54
   1992/07/31     14157.81                      13094.91         13340.74
   1992/08/31     14113.53                      13044.62         13067.25
   1992/09/30     14202.09                      13188.90         13221.45
   1992/10/31     14224.22                      13136.41         13267.72
   1992/11/30     14534.17                      13311.65         13720.15
   1992/12/31     14744.49                      13474.85         13888.91
   1993/01/31     15010.15                      13643.28         14005.57
   1993/02/28     15150.92                      13833.47         14196.05
   1993/03/31     15579.83                      13975.40         14495.59
   1993/04/30     15672.57                      13890.43         14144.79
   1993/05/31     15939.19                      14039.61         14523.87
   1993/06/30     16066.70                      14188.71         14565.99
   1993/07/31     16263.77                      14206.88         14507.73
   1993/08/31     16739.04                      14556.36         15057.57
   1993/09/30     16750.64                      14541.52         14941.63
   1993/10/31     17202.73                      14691.00         15250.92
   1993/11/30     17179.54                      14577.88         15106.04
   1993/12/31     17875.07                      14678.76         15288.82
   1994/01/31     18443.09                      14967.05         15808.64
   1994/02/28     17857.33                      14683.28         15380.23
   1994/03/31     17017.99                      14303.86         14709.65
   1994/04/30     17030.15                      14341.05         14897.93
   1994/05/31     17176.13                      14437.71         15142.26
   1994/06/30     16847.69                      14293.33         14771.27
   1994/07/31     17139.63                      14595.21         15255.77
   1994/08/31     17541.06                      14846.54         15881.26
   1994/09/30     17334.15                      14628.89         15492.17
   1994/10/31     17419.36                      14769.03         15840.74
   1994/11/30     17163.73                      14554.47         15263.82
   1994/12/31     16786.37                      14689.71         15490.18
   1995/01/31     16676.82                      14964.29         15891.84
   1995/02/28     16946.97                      15338.22         16511.15
   1995/03/31     17170.77                      15572.95         16998.39
   1995/04/30     17444.31                      15852.95         17498.99
   1995/05/31     17668.12                      16378.13         18198.43
   1995/06/30     17817.32                      16597.47         18621.18
   1995/07/31     18451.43                      16808.98         19238.66
   1995/08/31     18675.24                      16919.65         19286.95
   1995/09/30     18911.47                      17285.46         20100.85
   1995/10/31     18662.80                      17383.85         20029.09
   1995/11/30     19147.71                      17812.18         20908.37
   1995/12/31     19632.62                      18067.68         21311.07
   1996/01/31     20055.36                      18375.48         22036.50
   1996/02/29     20001.35                      18308.01         22240.77
   1996/03/31     20213.99                      18330.20         22454.95
   1996/04/30     20426.62                      18406.38         22785.94
   1996/05/31     20586.10                      18600.31         23373.59
   1996/06/30     20772.16                      18738.77         23462.64
IMATRL PRASUN   SHR__CHT 19960630 19960729 091928 R00000000000123
 
Let's say hypothetically that $10,000 was invested in Asset Manager
Portfolio on September 30, 1989, shortly after the fund started. As the
chart shows, by June 30, 1996, the value of the investment would have grown
to $20,772 - a 107.72% increase on the initial investment. For comparison,
look at how the S&P 500 did over the same period. With dividends and
capital gains, if any, reinvested, the same $10,000 investment would have
grown to $23,463 - a 134.63% increase.
You can also look at how the Fidelity Composite Index, a hypothetical
combination of unmanaged indices, did over the same period. Reflecting the
fund's neutral mix of 40% stocks, 40% bonds, and 20% short-term
instruments, this index combines returns from the S&P 500 (134.63%), Lehman
Brothers Treasury Bond Index (73.02%), and the Salomon Brothers 3-month
T-Bill Total Rate of Return Index (40.48%). With reinvested dividends and
capital gains, if any, a $10,000 investment in the index would have grown
to $18,739 - an 87.39% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1996
                                        % OF         
                                        FUND'S       
                                        INVESTMENT   
                                        S            
 
Philip Morris Companies, Inc.           4.8          
 
Federal National Mortgage Association   4.6          
 
General Motors Corp.                    2.4          
 
Royal Dutch Petroleum Co. ADR           1.8          
 
Compaq Computer Corp.                   1.5          
 
TOP FIVE FIXED-INCOME SECURITIES AS OF JUNE 30, 1996
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)                % OF         
                                                            FUND'S       
                                                            INVESTMENT   
                                                            S            
 
U.S. Treasury Obligations (various issues)                  22.2         
 
Federal National Mortgage Association (various issues)      4.3          
 
U.S. Government Agency Obligations (various issues)         1.7          
 
Government National Mortgage Corporation (various issues)   1.3          
 
Federal Home Loan Mortgage Corporation (various issues)     1.2          
 
ASSET ALLOCATION AS OF JUNE 30, 1996*
Row: 1, Col: 1, Value: 12.0
Row: 1, Col: 2, Value: 32.4
Row: 1, Col: 3, Value: 25.6
Row: 1, Col: 4, Value: 25.0
Stock class  55.6%
Bond class  32.4%
Short-term class
and other  12.0%
FOREIGN INVESTMENTS  18.6%
*
ASSET ALLOCATIONS IN THIS PIE CHART REFLECT THE CATEGORIZATION OF 
ASSETS AS DEFINED IN THE FUND'S PROSPECTUS. FINANCIAL STATEMENT 
CATEGORIZATIONS CONFORM TO ACCOUNTING STANDARDS AND WILL DIFFER 
FROM THE PIE CHART.
   
   
VARIABLE INSURANCE PRODUCTS FUND II: ASSET MANAGER PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
NOTE TO SHAREHOLDERS: On March 26, 1996, Richard Habermann was named the
head of a three-person team of portfolio managers of Asset Manager
Portfolio. Dick Habermann will have primary responsibility for asset
allocation decisions. George Vanderheiden, who has been with Fidelity for
25 years, will be responsible for individual stock selection. Michael Gray,
who joined Fidelity 14 years ago, will be responsible for bond selection.
The following is an interview with Dick Habermann.
Q. HOW DID THE FUND PERFORM, DICK?
A. The fund performed reasonably well in the first half of 1996. In an
environment that produced mixed returns for stocks and bonds, Asset Manager
performed roughly in line with other flexible portfolios. The Standard &
Poor's 500 Index had total returns of 10.10% and 26.00% for the past six
and 12 months, respectively. Looking back over the period, the fund held
its own during a time when the portfolio underwent some restructuring as a
result of the management change.
Q. HOW WERE THE FUND'S ASSETS DISTRIBUTED AT THE END OF THE PERIOD?
A. Around 55% in equities, 33% bonds and 12% cash equivalents. During the
past six months, the overall asset mix did not change substantially, but
the securities within the asset classes did undergo some significant
change.
Q. COULD YOU DETAIL WHAT SOME OF THOSE CHANGES WERE?
A. Sure. Within equities, we sold a substantial amount of the fund's
foreign holdings, especially in Japan. Despite the underperformance of the
the Japanese market compared to the U.S., our individual holdings in many
Japanese stocks had actually done fairly well, so we took some profits and
re-directed those assets into domestic equities. On the fixed-income side,
our holdings had been focused in the middle of the yield curve, in
securities with maturities between five and 15 years. We allocated more
assets into the high-yield, longer maturity end of the market, and
re-structured the fixed-income portion of the portfolio to more closely
reflect the composition of the Lehman Brothers Aggregate Bond Index. The
result was an increase of corporate bonds and mortgage securities and a
reduction of the fund's U.S. Treasury holdings.
Q. LET'S TURN TO THE MANAGEMENT CHANGE. WHAT WAS THE THINKING BEHIND THE
TEAM APPROACH?
A. We think this approach makes more sense than relying on a single person,
given that the fund invests in so many different kinds of securities and is
involved in so many segments of the market. Fidelity has traditionally
taken what's known as a bottom-up approach with most of its funds,
emphasizing research and individual security selection. Our hope is that by
dividing the responsibility for different parts of the fund among
sub-portfolio managers with established expertise in those areas, we can
better leverage our strength as a fund management organization.
Q. WILL THE FUND'S INVESTMENT STRATEGY CHANGE?
A. No. As always, the fund will seek competitive long-term results by
investing in a broad mix of stocks and bonds. In the past, the fund has
never tried to time the market by making sudden shifts in the asset mix,
nor will it try to do so in the future. In short, the fund's basic asset
allocation structure will not change. The shift at the top should be seen
as an attempt to better fulfill the fund's original investment objective,
not take the fund in a different direction.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SEVERAL MONTHS?
A. I'm guardedly optimistic. I think that the economy has shown that it's
pretty resilient so far this year. Still, there are signs that various
businesses may be slowing down, which could mean that we may see some
earnings disappointments. One other note of caution is that stimulus
packages in other countries have helped boost some foreign economies. With
a group of economies growing in sync, that could imply a degree of
inflation risk, which bears watching. I do feel that there is still room
for company managements to add value by rationalizing their businesses and
continuing to cut costs. Those efforts may not have the impact they did
over the past year or two, but they can still be meaningful. That's why
individual security selection will continue to be crucial, and I take
comfort in having George and Michael, with their valuable experience and
expertise, on the team. In the next report, each of them will provide their
views on their respective parts of the portfolio.
THE VIEWS EXPRESSED IN THIS REPORT REFLECT THOSE OF THE PORTFOLIO MANAGER
ONLY THROUGH THE END OF THE PERIOD OF THE REPORT AS STATED ON THE COVER.
THE MANAGER'S VIEWS ARE SUBJECT TO CHANGE AT ANY TIME BASED ON MARKET AND
OTHER CONDITIONS.
 
 
FUND FACTS
GOAL: high total return with reduced risk over 
the long term by allocating assets among 
stocks, bonds and short-term instruments 
anywhere in the world
START DATE: September 6, 1989
SIZE: as of June 30, 1996, more than $3.4 billion
MANAGER: Richard Habermann, since March 
1996; joined Fidelity in 1968
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND II: ASSET MANAGER PORTFOLIO
INVESTMENTS JUNE 30, 1996 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 55.2%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 0.2%
Boeing Co.   61,200 $ 5,332,050
BASIC INDUSTRIES - 4.2%
CHEMICALS & PLASTICS - 2.6%
Air Products & Chemicals, Inc.   59,100  3,413,025
Betz Laboratories, Inc.   2,800  122,850
Dow Chemical Co.   12,700  965,200
du Pont (E.I.) de Nemours & Co.   510,400  40,385,400
Nippon Shokubai Co. Ltd.   439,000  4,241,739
Nippon Zeon Co. Ltd.   1,072,000  6,644,729
Raychem Corp.   154,600  11,111,875
Rohm & Haas Co.   8,900  558,475
Sekisui Chemical Co. Ltd.   1,178,000  14,388,770
Union Carbide Corp.   212,500  8,446,875
  90,278,938
IRON & STEEL - 0.4%
Kobe Steel Ltd. (a)  2,634,000  7,563,101
NKK Corp. (a)  1,402,000  4,242,870
  11,805,971
METALS & MINING - 0.3%
Aluminum Co. of America  8,100  464,738
Broken Hill Proprietary Co. Ltd. (The)  121,129  1,676,093
Reynolds Metals Co.   173,300  9,033,263
  11,174,094
PACKAGING & CONTAINERS - 0.1%
Owens-Illinois, Inc. (a)  59,500  952,000
Tupperware Corp. (a)  31,300  1,322,425
  2,274,425
PAPER & FOREST PRODUCTS - 0.8%
Boise Cascade Corp.   119,000  4,358,375
Champion International Corp.   212,200  8,859,350
Georgia-Pacific Corp.   18,400  1,306,400
International Paper Co.   192,100  7,083,688
Temple-Inland, Inc.   83,900  3,922,325
Willamette Industries, Inc.   47,900  2,850,050
  28,380,188
TOTAL BASIC INDUSTRIES   143,913,616
CONSTRUCTION & REAL ESTATE - 0.8%
BUILDING MATERIALS - 0.2%
Armstrong World Industries, Inc.   35,100  2,022,638
Masco Corp.   33,100  1,001,275
Tecumseh Products Co. Class A  40,000  2,150,000
  5,173,913
CONSTRUCTION - 0.5%
Centex Corp.   127,200  3,959,100
DR Horton, Inc.   52,524  551,502
Daito Trust Construction  726,100  10,854,601
Kaufman & Broad Home Corp.   166,400  2,412,800
Ryland Group, Inc.   9,100  136,500
  17,914,503
ENGINEERING - 0.1%
Fluor Corp.   76,100  4,975,038
TOTAL CONSTRUCTION & REAL ESTATE   28,063,454
DURABLES - 4.9%
AUTOS, TIRES, & ACCESSORIES - 3.7%
Chrysler Corp.   95,200  5,902,400
Cummins Engine Co., Inc.   80,600  3,254,225
Dana Corp.   158,700  4,919,700
 
 SHARES VALUE (NOTE 1)
Discount Auto Parts, Inc. (a)  9,700 $ 246,138
Federal-Mogul Corp.   188,900  3,471,038
Ford Motor Co.   36,700  1,188,163
General Motors Corp.   1,558,490  81,625,914
Goodyear Tire & Rubber Co.   44,700  2,156,775
Honda Motor Co. Ltd.   369,000  9,552,527
Magna International, Inc. Class A  9,300  429,687
Scania AB:
 Class A  69,900  1,934,715
 Class B  63,400  1,759,575
Superior Industries International, Inc.   56,400  1,494,600
Volvo AB Class B  358,600  8,145,341
  126,080,798
CONSUMER DURABLES - 0.0%
Swedish Match AB  170,900  529,580
CONSUMER ELECTRONICS - 0.4%
Daiichi Corp. Ord.   145,800  4,226,280
Newell Co.   91,600  2,805,250
Whirlpool Corp.   108,400  5,379,350
  12,410,880
HOME FURNISHINGS - 0.1%
Haverty Furniture Companies, Inc.   29,600  303,400
Shimachu Co. Ltd.   162,000  4,799,234
  5,102,634
TEXTILES & APPAREL - 0.7%
Burlington Industries, Inc. (a)  331,900  4,688,088
Chiyoda Corp.   92,900  2,176,319
Donna Karan International, Inc.   2,700  75,600
Onward Kashiyama & Co. Ltd.   449,000  7,326,102
Tokyo Style Co. Ltd.   485,000  8,444,009
  22,710,118
TOTAL DURABLES   166,834,010
ENERGY - 5.1%
ENERGY SERVICES - 0.5%
Transocean Drilling AS (a)  627,225  16,244,607
OIL & GAS - 4.6%
Amerada Hess Corp.   5,100  273,488
Amoco Corp.   27,100  1,961,363
Anadarko Petroleum Corp.   15,000  870,000
Atlantic Richfield Co.   199,500  23,640,750
British Petroleum PLC ADR  217,412  23,235,908
Burlington Resources, Inc.   175,200  7,533,600
Canada Occidental Petroleum Ltd.   80,200  1,349,851
Enron Oil & Gas Co.   16,900  471,088
Kerr-McGee Corp.   71,000  4,322,125
Noble Affiliates, Inc.   31,800  1,200,450
Occidental Petroleum Corp.   191,700  4,744,575
Royal Dutch Petroleum Co.:
 ADR  397,400  61,100,250
 Ord.   29,800  4,594,537
Santa Fe Energy Resources, Inc. (a)  178,500  2,119,688
Seagull Energy Corp. (a)  46,800  1,170,000
Sun Co., Inc.   173,800  5,279,175
Tosco Corp.   139,300  6,999,825
Total SA Class B  19,300  1,429,435
Total SA sponsored ADR  59,500  2,208,938
Ultramar Corp.   23,300  675,700
Union Pacific Resources Group, Inc.   42,900  1,147,575
  156,328,321
TOTAL ENERGY   172,572,928
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
FINANCE - 10.4%
BANKS - 0.2%
Canadian Imperial Bank of Commerce  23,800 $ 768,868
Fleet Financial Group, Inc.   46,800  2,035,800
State Street Boston Corp.   49,800  2,539,800
  5,344,468
CLOSED END INVESTMENT COMPANY - 0.1%
First NIS Regional Fund (Reg.)  200,000  2,134,000
CREDIT & OTHER FINANCE - 0.5%
Acom Co. Ltd.   454,200  17,761,433
Associates First Capital Corp. (a)  25,700  966,963
  18,728,396
FEDERAL SPONSORED CREDIT - 6.1%
Federal Home Loan Mortgage Corporation  548,500  46,896,750
Federal National Mortgage Association  4,710,190  157,791,365
Student Loan Marketing Association  48,400  3,581,600
  208,269,715
INSURANCE - 2.7%
AFLAC, Inc.   91,300  2,727,588
Allmerica Financial Corp.   60,300  1,793,925
Allstate Corp.   697,000  31,800,625
American International Group, Inc.   235,600  23,236,050
CIGNA Corp.   14,400  1,697,400
Chubb Corp. (The)  11,000  548,625
Equitable of Iowa Companies   16,000  568,000
General Re Corp.   112,500  17,128,125
MGIC Investment Corp.   39,400  2,211,325
Providian Corp.   156,200  6,697,075
Torchmark Corp.   114,000  4,987,500
Travelers/Aetna Property Casualty Corp. 
 Class A (a)  20,900  593,038
  93,989,276
SAVINGS & LOANS - 0.3%
Golden West Financial Corp.   218,000  12,208,000
SECURITIES INDUSTRY - 0.5%
Nomura Securities Co. Ltd.   501,000  9,772,937
United Asset Management Corp.   241,400  5,914,300
  15,687,237
TOTAL FINANCE   356,361,092
HEALTH - 2.2%
DRUGS & PHARMACEUTICALS - 0.5%
Pharmacia & Upjohn, Inc.   239,600  10,632,250
Sandoz AG (Reg.)  3,300  3,766,540
Schering-Plough Corp.   66,700  4,185,425
  18,584,215
MEDICAL EQUIPMENT & SUPPLIES - 0.2%
Bard (C.R.), Inc.   1,500  51,000
Baxter International, Inc.   39,500  1,866,375
Biomet, Inc. (a)  212,600  3,056,125
  4,973,500
MEDICAL FACILITIES MANAGEMENT - 1.5%
Columbia/HCA Healthcare Corp.   968,600  51,699,025
TOTAL HEALTH   75,256,740
HOLDING COMPANIES - 0.0%
U.S. Industries, Inc. (a)  65,400  1,577,775
 
 SHARES VALUE (NOTE 1)
INDUSTRIAL MACHINERY & EQUIPMENT - 2.7%
ELECTRICAL EQUIPMENT - 0.6%
Emerson Electric Co.   22,800 $ 2,060,550
General Electric Co.   95,200  8,234,800
Omron Corp.   145,000  3,079,623
Scientific-Atlanta, Inc.   400  6,200
Sensormatic Electronics Corp.   248,400  4,067,550
Westinghouse Electric Corp.   101,000  1,893,750
  19,342,473
INDUSTRIAL MACHINERY & EQUIPMENT - 1.8%
Caterpillar, Inc.   205,400  13,915,850
Deere & Co.   297,000  11,880,000
Dover Corp.   15,000  691,875
Komatsu Ltd. Ord.   2,460,000  24,217,675
NSK Ltd.   1,603,000  12,113,277
  62,818,677
POLLUTION CONTROL - 0.3%
Browning-Ferris Industries, Inc.   396,000  11,484,000
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   93,645,150
MEDIA & LEISURE - 2.0%
BROADCASTING - 0.1%
Comcast Corp.: 
 Class A  10,200  187,425
 Class A special  130,000  2,405,000
  2,592,425
ENTERTAINMENT - 0.1%
Cedar Fair LP (depositary unit)  9,000  336,375
Royal Caribbean Cruises Ltd.   53,800  1,533,300
  1,869,675
LEISURE DURABLES & TOYS - 1.2%
Brunswick Corp.   97,800  1,956,000
Fleetwood Enterprises, Inc.   34,300  1,063,300
Namco Ltd.   379,400  12,553,867
Nintendo Co. Ltd. Ord.   348,700  25,936,758
Outboard Marine Corp.   93,500  1,694,688
  43,204,613
LODGING & GAMING - 0.4%
Bally Gaming International, Inc. 
 (warrants) (a)  38,400  115,200
Circus Circus Enterprises, Inc. (a)  352,500  14,452,500
Fitzgeralds South, Inc. 
 (warrants) (a)(c)  420  -
Mirage Resorts, Inc. (a)  11,900  639,625
  15,207,325
PUBLISHING - 0.1%
Dow Jones & Co., Inc.   8,400  350,700
Knight-Ridder, Inc.   10,100  732,250
Times Mirror Co. Class A  18,100  787,350
  1,870,300
RESTAURANTS - 0.1%
Brinker International, Inc. (a)  74,500  1,117,500
Darden Restaurants, Inc.   123,500  1,327,625
McDonald's Corp.   56,400  2,636,700
  5,081,825
TOTAL MEDIA & LEISURE   69,826,163
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
NONDURABLES - 6.0%
BEVERAGES - 0.3%
Compania Cervejaria Brahma PN
 (Pfd. Reg.)  14,855,200 $ 8,861,489
FOODS - 0.3%
General Mills, Inc.   66,100  3,602,450
Nestle SA (Reg.)  6,000  6,838,684
Tyson Foods, Inc.   20,900  572,138
Weston George Ltd.   24,800  858,465
  11,871,737
HOUSEHOLD PRODUCTS - 0.0%
Premark International, Inc.   53,900  997,150
TOBACCO - 5.4%
Philip Morris Companies, Inc.   1,570,400  163,321,600
RJR Nabisco Holdings Corp.   653,130  20,247,030
UST, Inc.   40,300  1,380,275
  184,948,905
TOTAL NONDURABLES   206,679,281
PRECIOUS METALS - 0.1%
Barrick Gold Corp.   40,100  1,089,586
Santa Fe Pacific Gold Corp.   162,300  2,292,488
  3,382,074
RETAIL & WHOLESALE - 6.4%
APPAREL STORES - 0.5%
Melville Corp.   47,500  1,923,750
Shimamura Corp.   127,300  5,593,054
TJX Companies, Inc.   120,200  4,056,750
Talbots, Inc.   147,400  4,772,075
  16,345,629
GENERAL MERCHANDISE STORES - 2.9%
Aoyama Trading Co. Ord.   162,600  4,253,790
Dillard Department Stores, Inc. Class A  94,300  3,441,950
Federated Department Stores, Inc. (a)  272,300  9,292,238
Hankyu Department Stores, Inc.   1,123,000  14,740,623
Hanshin Department Store Ltd.   115,000  817,647
K mart Corp.   43,200  534,600
Jusco Co. Ltd.   217,000  7,101,135
Matsuzakaya Co., Ltd.   587,000  7,169,956
Price/Costco, Inc.   21,100  456,288
Takashimaya Co. Ltd.   1,182,000  18,316,394
Wal-Mart Stores, Inc.   1,242,000  31,515,750
Woolworth Corp. (a)  102,200  2,299,500
  99,939,871
GROCERY STORES - 0.0%
Safeway, Inc. (a)  7,500  247,500
RETAIL & WHOLESALE, MISCELLANEOUS - 3.0%
Amway Japan Ltd.   595,500  29,855,066
Home Depot, Inc., (The)  472,100  25,493,400
Lowe's Companies, Inc.   263,200  9,508,100
Office Depot, Inc. (a)  145,500  2,964,563
Tandy Corp.   114,000  5,400,750
Toys "R" Us, Inc.   321,900  9,174,150
Uny Co. Ltd.   927,000  18,336,357
  100,732,386
TOTAL RETAIL & WHOLESALE   217,265,386
 
 SHARES VALUE (NOTE 1)
SERVICES - 0.2%
ADVERTISING - 0.2%
Interpublic Group of Companies, Inc.   16,900 $ 792,188
WPP Group PLC  1,303,200  4,389,959
  5,182,147
SERVICES - 0.0%
Christies International PLC  335,200  1,097,934
TOTAL SERVICES   6,280,081
TECHNOLOGY - 5.5%
COMMUNICATIONS EQUIPMENT - 0.1%
Cisco Systems, Inc.   21,400  1,211,775
General Instrument Corp. (a)  56,000  1,617,000
  2,828,775
COMPUTER SERVICES & SOFTWARE - 0.6%
Adobe Systems, Inc.   11,600  416,150
America Online, Inc.   12,300  538,125
Automatic Data Processing, Inc.   143,400  5,538,825
Electronic Data Systems Corp.   25,600  1,376,000
Metromail Corp. (a)  18,800  420,650
Microsoft Corp. (a)  24,700  2,967,088
Oracle Corp. (a)  117,500  4,633,906
Policy Management Systems Corp. (a)  78,400  3,920,000
  19,810,744
COMPUTERS & OFFICE EQUIPMENT - 2.9%
Compaq Computer Corp. (a)  1,075,300  52,958,525
Hewlett-Packard Co.   66,400  6,615,100
International Business Machines Corp.   366,500  36,283,500
SCI Systems, Inc. (a)  6,800  276,250
Seagate Technology  31,300  1,408,500
Tech Data Corp. (a)  14,900  324,075
  97,865,950
ELECTRONICS - 0.7%
Intel Corp.   121,300  8,907,969
Methode Electronics, Inc. Class A  5,400  91,800
Molex, Inc.   56,000  1,645,000
Solectron Corp. (a)  377,700  14,305,388
  24,950,157
PHOTOGRAPHIC EQUIPMENT - 1.2%
Fuji Photo Film Co. Ltd.   1,311,000  41,347,797
TOTAL TECHNOLOGY   186,803,423
TRANSPORTATION - 0.6%
AIR TRANSPORTATION - 0.0%
Southwest Airlines Co.   9,800  285,425
RAILROADS - 0.5%
Bombardier, Inc. Class B  117,000  1,754,721
Burlington Northern Santa Fe Corp.   162,100  13,109,838
CSX Corp.   200  9,650
  14,874,209
SHIPPING - 0.1%
Overseas Shipholding Group, Inc.   16,200  293,625
Sembawang Maritime Ltd.   651,000  1,761,828
Stolt-Nielsen SA  25,100  454,938
Stolt-Nielsen SA Class B sponsored ADR  80,900  1,506,763
Storli AS Class B (non-vtg.)  9,600  182,970
  4,200,124
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TRANSPORTATION - CONTINUED
TRUCKING & FREIGHT - 0.0%
Caliber System, Inc.   15,300 $ 520,200
Consolidated Freightways, Inc.   27,700  585,163
  1,105,363
TOTAL TRANSPORTATION   20,465,121
UTILITIES - 3.9%
CELLULAR - 1.6%
AirTouch Communications, Inc. (a)  317,100  8,958,075
Vodafone Group PLC sponsored ADR  828,900  30,565,688
Vodafone Group PLC  4,726,000  17,570,693
  57,094,456
TELEPHONE SERVICES - 2.3%
Ameritech Corp.   53,500  3,176,563
Bell Atlantic Corp.   140,800  8,976,000
BellSouth Corp.   299,400  12,687,075
NYNEX Corp.   244,300  11,604,250
SBC Communications, Inc.   346,900  17,084,825
Telebras PN:
 (Pfd. Reg.)  58,793,000  4,104,357
 sponsored ADR  227,600  15,846,650
Telesp PN (Pfd. Reg.)   19,563,700  4,188,811
  77,668,531
TOTAL UTILITIES   134,762,987
TOTAL COMMON STOCKS
 (Cost $1,776,445,123)   1,889,021,331
PREFERRED STOCKS - 0.3%
CONVERTIBLE PREFERRED STOCKS - 0.0%
RETAIL & WHOLESALE - 0.0%
GROCERY STORES - 0.0%
Supermarkets General Holdings Corp. 
 exchangeable pay-in-kind $3.52   20,000  520,000
NONCONVERTIBLE PREFERRED STOCKS - 0.3%
ENERGY - 0.0%
OIL & GAS - 0.0%
Gulf Canada Resources Ltd., 
 Series 1, adj. rate  178,000  554,802
MEDIA & LEISURE - 0.3%
BROADCASTING - 0.3%
Cablevision System Corp.
 $11.125 pay-in-kind (c)  37,103  3,469,131
Time Warner, Inc., Series K 
 (exchangeable)  3,475  3,405,500
  6,874,631
NONDURABLES - 0.0%
HOUSEHOLD PRODUCTS - 0.0%
Revlon Group, Inc., Series B, 
 exchangeable $14.875  5,100  510,000
 
 SHARES VALUE (NOTE 1)
UTILITIES - 0.0%
TELEPHONE SERVICES - 0.0%
Intelecom Group USA, Inc. (a)  970 $ 1,008,800
TOTAL NONCONVERTIBLE PREFERRED STOCKS   8,948,233
TOTAL PREFERRED STOCKS
 (Cost $9,500,180)   9,468,233
CORPORATE BONDS - 9.5%
 MOODY'S PRINCIPAL 
  RATINGS (B) AMOUNT 
CONVERTIBLE BONDS - 0.7%
FINANCE - 0.2%
CREDIT & OTHER FINANCE - 0.2%
Cre Fin (Caymen Islands) Ltd. 3%, 
 11/24/05 (c) - $ 5,000,000  7,087,500
RETAIL & WHOLESALE - 0.5%
DRUG STORES - 0.5%
Rite Aid Corp. liquid yield 
 option notes 0%, 7/24/06 Baa1  30,020,000  15,798,025
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
United Microelectronics Corp. 
 euro 1 1/4%, 6/8/04 -  227,000  288,858
TOTAL CONVERTIBLE BONDS   23,174,383
NONCONVERTIBLE BONDS - 8.8%
AEROSPACE & DEFENSE - 0.3%
Be Aerospace, Inc. 
 9 7/8%, 2/1/06 B2  270,000  265,275
Lockheed Martin Corp. :
 7 1/4%, 5/15/06 A3  4,000,000  3,992,320
 7.70%, 6/15/08 A3  2,750,000  2,799,693
 7 3/4%, 5/1/26 A3  3,000,000  2,990,520
Moog, Inc. 10%, 
 5/1/06 (c) B2  1,000,000  1,005,000
  11,052,808
BASIC INDUSTRIES - 0.2%
CHEMICALS & PLASTICS - 0.1%
Acetex Corp. yankee 
 9 3/4%, 10/1/03 B1  2,140,000  2,091,850
NL Industries, Inc.
 0%, 10/15/05 (e) B2  670,000  521,763
  2,613,613
PACKAGING & CONTAINERS - 0.1%
Owens Illinois, Inc. 
 9.95%, 10/15/04 B2  3,000,000  3,045,000
TOTAL BASIC INDUSTRIES   5,658,613
CONSTRUCTION & REAL ESTATE - 0.6%
BUILDING MATERIALS - 0.1%
Building Materials Corp. 
 of America 0%, 7/1/04 (e) B1  2,770,000  2,063,650
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
CONSTRUCTION & REAL ESTATE - CONTINUED
CONSTRUCTION - 0.1%
Greystone Homes, Inc. 
 10 3/4%, 3/1/04 B1 $ 1,800,000 $ 1,764,000
REAL ESTATE - 0.4%
Henderson Capital International 
 Ltd. euro 4%, 10/27/96 -  18,770,000  15,672,950
TOTAL CONSTRUCTION & REAL ESTATE   19,500,600
DURABLES - 0.3%
AUTOS, TIRES, & ACCESSORIES - 0.2%
APS, Inc. 11 7/8%, 
 1/15/06 (c) B2  320,000  335,200
Aftermarket Technology Corp. 
 Series B, 12%, 8/1/04 B3  1,110,000  1,198,800
Collins & Aikman Products Co. 
 11 1/2%, 4/15/06 B3  2,720,000  2,767,600
Harvard Industries, Inc. 
 11 1/8%, 8/1/05 B3  500,000  470,000
Hayes Wheels International, Inc. 
 11%, 7/15/06 B3  280,000  283,500
Lear Seating Corp. 
 8 1/4%, 2/1/02 B2  960,000  912,000
  5,967,100
CONSUMER ELECTRONICS - 0.0%
Tag Heuer International 
 SA yankee 12%, 
 12/15/05 (c) B3  1,220,000  1,271,850
HOME FURNISHINGS - 0.0%
Interlake Corp. 
 12 1/8%, 3/1/02 B3  770,000  770,000
Knoll, Inc.
 10 7/8%, 3/15/06  B3  920,000  938,400
  1,708,400
TEXTILES & APPAREL - 0.1%
CMI Industries, Inc. 
 9 1/2%, 10/1/03 B1  600,000  517,500
Hat Brands, Inc., Series B, 
 12 5/8%, 9/15/02 (d) -  380,000  285,000
Reeves Industries, Inc. 
 11%, 7/15/02 B2  2,270,000  1,974,900
  2,777,400
TOTAL DURABLES   11,724,750
ENERGY - 0.7%
OIL & GAS - 0.7%
Apache Corp. 
 7.95%, 4/15/26 Baa3  5,190,000  5,144,639
Clark USA, Inc., Series B, 
 10 7/8%, 12/1/05 B2  880,000  902,000
Diamond Shamrock, Inc. 
 7.65%, 7/1/26 Baa3  2,000,000  2,033,960
Mesa Operating Co. 
 10 5/8%, 7/1/06 B2  130,000  132,600
Norcen Energy Resources Ltd. 
 yankee 7 3/8%, 5/15/06 Baa3  2,200,000  2,175,800
 
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
Occidental Petroleum Corp. :
 10.94%, 5/17/00 Baa3 $ 2,700,000 $ 3,066,228
 6.39%, 11/9/00 Baa3  1,000,000  979,880
 8 1/2%, 11/9/01 Baa3  1,251,000  1,331,639
Petro-Canada, Inc. yankee 
 7 7/8%, 6/15/26 Baa1  3,000,000  3,033,960
Tosco Corp. 
 7 5/8%, 5/15/06 Ba1  3,500,000  3,489,220
USX Corp. 8 1/2%, 3/1/23 Baa3  1,020,000  1,043,134
  23,333,060
FINANCE - 3.2%
ASSET-BACKED SECURITIES - 0.6%
Airplanes 10 7/8%, 3/15/19  Ba2  5,850,000  6,113,250
Caterpillar Financial Asset Trust 
 6.55%, 5/22/02 A3  880,000  876,014
Green Tree Financial Corp.: 
 6 1/2%, 6/15/27  Aaa  1,800,000  1,792,116
 6.80%, 6/15/27  Aaa  1,900,000  1,892,267
Premier Auto Trust: 
 8.05%, 4/4/00 Aaa  6,804,000  6,982,605
 6%, 5/6/00 Aaa  2,320,000  2,306,219
  19,962,471
BANKS - 0.9%
Banponce Financial Corp. 
 7.72%, 4/13/00 Baa1  2,000,000  2,041,960
Capital One Bank 
 8 1/8%, 2/27/98 Baa3  1,035,000  1,058,101
Central Fidelity Banks, Inc. 
 8.15%, 11/15/02 Baa2  100,000  104,637
Chase Manhattan Corp.
 6 1/4%, 1/15/06 A2  7,000,000  6,457,010
Den Danske Bank Group 
 AS yankee 7 1/4%, 
 6/15/05 (c) A2  2,600,000  2,571,296
Keycorp  7 1/2%, 6/15/06 A2  6,300,000  6,345,108
Korea Development Bank 
 yankee 7 1/4%, 5/15/06 A1  5,000,000  4,925,150
Midland Bank PLC yankee 
 7 5/8%, 6/15/06 A1  3,000,000  3,039,420
Signet Banking Corp. 
 9 5/8%, 6/1/99 Baa2  790,000  845,024
Southern National Corp. 
 7.05%, 5/23/03 A3  5,000,000  4,974,950
  32,362,656
CREDIT & OTHER FINANCE - 1.4%
Finova Capital Corp.: 
 6.44%, 11/6/01 Baa1  5,500,000  5,365,910
 6.12%, 5/28/02 Baa1  2,000,000  1,908,540
Ford Motor Credit: 
 5.73%, 2/23/00 A1  3,250,000  3,145,025
 6.65%, 5/22/00 A1  9,000,000  8,962,110
 5.68%, 2/15/01 A1  5,000,000  4,761,250
 6.57%, 3/19/01 A1  700,000  690,235
General Motors Acceptance Corp.:
 6.65%, 5/24/00 A3  10,000,000  9,957,400
 5 5/8%, 2/1/99 A3  5,000,000  4,879,650
HMC Acquisition Properties, Inc. 
 Series B, 9%, 12/15/07 Ba3  4,730,000  4,327,950
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
FINANCE - CONTINUED
CREDIT & OTHER FINANCE - CONTINUED
Homeside, Inc. 11 1/4%, 
 5/15/03 (c) B+ $ 650,000 $ 669,500
Repsol International Finance BV 
 yankee 7%, 8/1/05 Aa3  3,000,000  2,958,720
  47,626,290
INSURANCE - 0.1%
Reliance Group 
 9 3/4%, 11/15/03 B1  2,440,000  2,409,500
SAVINGS & LOANS - 0.2%
First Nationwide Parent Holdings 
 Ltd. 12 1/2%, 4/15/03 B2  4,470,000  4,659,975
Great Western Financial Corp. 
 8.60%, 2/1/02 Baa1  2,000,000  2,133,060
  6,793,035
TOTAL FINANCE   109,153,952
HEALTH - 0.2%
MEDICAL FACILITIES MANAGEMENT - 0.2%
Tenet Healthcare Corp. 
 10 1/8%, 3/1/05 Ba3  4,700,000  4,970,250
INDUSTRIAL MACHINERY & EQUIPMENT - 0.2%
INDUSTRIAL MACHINERY & EQUIPMENT - 0.2%
Exide Corp.: 
 10 3/4%, 12/15/02 B1  705,000  719,100
 10%, 4/15/05 B1  1,715,000  1,667,838
IMO Industries, Inc. 
 11 3/4%, 5/1/06 (c) B3  2,880,000  2,952,000
  5,338,938
POLLUTION CONTROL - 0.0%
Envirosource, Inc. 
 9 3/4%, 6/15/03 B3  420,000  383,250
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   5,722,188
MEDIA & LEISURE - 1.2%
BROADCASTING - 0.8%
Bell Cablemedia PLC yankee 
 0%, 9/15/05 (e) B2  1,780,000  1,083,575
CAI Wireless system, Inc. 
 12 1/4%, 9/15/02 B3  320,000  334,400
CS Wireless Systems, Inc. 
 0%, 3/1/06 Unit (c)(e) -  210,000  432,600
Cablevision Systems Corp. 
 9 7/8%, 5/15/06 B2  1,100,000  1,058,750
Fundy Cable Ltd./LTEE yankee 
 11%, 11/15/05 B1  580,000  587,250
Granite Broadcasting Corp.: 
 10 3/8%, 5/15/05 B3  710,000  686,925
 9 3/8%, 12/1/05 (c) B3  210,000  191,625
JCAC, Inc. 
 10 1/8%, 6/15/06 B2  130,000  128,700
Lenfest Communications, Inc. 
 10 1/2%, 6/15/06 (c) B2  1,450,000  1,457,250
NWCG Holdings Corp. 
 0%, 6/15/99 Caa  70,000  51,800
 
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
SCI Television, Inc. secured 
 11%, 6/30/05 B2 $ 4,850,000 $ 5,044,000
SFX Broadcasting, Inc. 
 10 3/4%, 5/15/06 (c) B3  3,100,000  3,084,500
Telemundo Group, Inc. 7%, 
 2/15/06 (f) B1  3,800,000  3,439,000
Telewest PLC 0%, 
 10/1/07 (e) B1  7,410,000  4,371,900
Time Warner, Inc. 
 7 3/4%, 6/15/05 Ba1  5,300,000  5,173,966
  27,126,241
LODGING & GAMING - 0.2%
American Skiing Co. 
 12%, 7/15/06 (c) B3  1,770,000  1,734,600
Ballys Grand, Inc. 1st mtg. 
 10 3/8%, 12/15/03 B1  1,920,000  2,107,200
Casino Magic Financial Corp. 
 11 1/2%, 10/15/01 B1  390,000  401,700
Courtyard by Marriott II 
 LP/Courtyard II Finance Co., 
 Series B, 10 3/4%, 2/1/08 B-  960,000  936,000
Horseshoe Gaming LLC, 
 Series A, 12 3/4%, 
 9/30/00  B1  430,000  462,250
Wyndham Hotel Corp. 
 10 1/2%, 5/15/06 B2  330,000  328,350
  5,970,100
PUBLISHING - 0.0%
Golden Books Publishing, Inc. 
 7.65%, 9/15/02 B1  490,000  414,050
RESTAURANTS - 0.2%
Foodmaker, Inc. 
 9 3/4%, 6/1/02 B3  2,180,000  2,081,900
Host Marriott Travel Plazas, Inc., 
 Series B, 9 1/2%, 5/15/05 B1  5,280,000  5,035,800
  7,117,700
TOTAL MEDIA & LEISURE   40,628,091
NONDURABLES - 0.5%
FOODS - 0.4%
Chiquita Brands International, Inc. 
 9 5/8%, 1/15/04 B1  4,350,000  4,273,875
Foodbrands of America, Inc. 
 10 3/4%, 5/15/06 B3  1,150,000  1,150,000
Nabisco, Inc. 
 6.85%, 6/15/05 Baa2  3,000,000  2,867,220
Ralcorp Holdings, Inc. 
 8 3/4%, 9/15/04 Ba1  420,000  428,232
Specialty Foods Corp., Series B: 
 11 1/8%, 10/1/02 B3  3,200,000  3,056,000
 11 1/4%, 8/15/03 Caa  1,020,000  884,850
  12,660,177
HOUSEHOLD PRODUCTS - 0.1%
Revlon Consumer Products Corp. 
 10 1/2%, 2/15/03 B3  1,800,000  1,818,000
Revlon Worldwide Corp. secured 
 0%, 3/15/98 B3  1,890,000  1,573,425
  3,391,425
TOTAL NONDURABLES   16,051,602
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
RETAIL & WHOLESALE - 0.3%
APPAREL STORES - 0.0%
Lamonts Apparel, Inc. 
 10 1/4%, 11/1/99 
 pay-in-kind (c)(d) - $ 2,816,000 $ 126,720
Loehmann's, Inc.  
 11 7/8%, 5/15/03 B2  1,030,000  1,060,900
  1,187,620
GENERAL MERCHANDISE STORES - 0.1%
K Mart Corp. 
 12 1/2%, 3/01/05 Ba3  1,150,000  1,253,500
GROCERY STORES - 0.2%
Pathmark Stores, Inc.: 
 12 5/8%, 6/15/02 B3  1,720,000  1,732,900
 9 5/8%, 5/1/03 B2  2,030,000  1,905,663
 0%, 11/1/03 (e) B3  1,780,000  1,079,125
Ralph's Grocery Co. 
 10.45%, 6/15/04 B1  3,270,000  3,131,025
  7,848,713
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Brylane LP, Series B 
 10%, 9/1/03 B2  290,000  278,400
TOTAL RETAIL & WHOLESALE   10,568,233
SERVICES - 0.0%
PRINTING - 0.0%
Sullivan Graphics, Inc. 
 12 3/4%, 8/1/05 Caa  1,500,000  1,449,375
TECHNOLOGY - 0.3%
COMMUNICATIONS EQUIPMENT - 0.1%
Echostar Communications Corp. 
 0%, 6/1/04 (e) B2  4,030,000  2,941,900
COMPUTERS & OFFICE EQUIPMENT - 0.2%
Bell & Howell Co., Series B, 
 0%, 3/1/05 (e) B3  2,050,000  1,404,250
Comdisco, Inc. 
 5 3/4%, 2/15/01 Baa2  4,000,000  3,818,960
Unisys Corp.
 12%, 4/15/03 (c) B1  3,000,000  3,060,000
  8,283,210
TOTAL TECHNOLOGY   11,225,110
TRANSPORTATION - 0.3%
AIR TRANSPORTATION - 0.2%
Delta Air Lines, Inc.: 
 9 7/8%, 5/15/00 Baa3  1,500,000  1,638,885
 10 1/2%, 4/30/16 Baa1  2,500,000  2,970,300
US Air, Inc.:
 9 5/8%, 2/1/01 B3  2,180,000  2,043,750
 10%, 7/1/03 B3  2,200,000  2,057,000
  8,709,935
RAILROADS - 0.1%
Burlington Northern Santa Fe 
 Corp. 7.29%, 6/1/36 Baa2  3,000,000  2,993,640
TOTAL TRANSPORTATION   11,703,575
 
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
UTILITIES - 0.5%
CELLULAR - 0.3%
Arch Communications Group, Inc. 
 0%, 3/15/08 (e) B3 $ 1,590,000 $ 818,850
Intercel, Inc. 0%, 5/1/06 (e) B2  2,690,000  1,466,050
International Cabletel, Inc., 
 Series B, 0%, 2/1/06 (e) B3  1,580,000  888,750
Nextel Communications, Inc. 
 0%, 8/15/04 (e) B3  1,250,000  734,375
Paging Network, Inc.: 
 8 7/8%, 2/1/06 B2  110,000  100,100
 10 1/8%, 8/1/07 B2  120,000  118,200
Rogers Cantel, Inc. 
 9 3/8%, 6/1/08 Ba3  2,900,000  2,805,750
360 Degrees Communications 
 Co. 7 1/2%, 3/1/06 Ba2  1,500,000  1,423,170
Western Wireless Corp. 
 10 1/2%, 6/1/06 B3  1,000,000  997,500
  9,352,745
ELECTRIC UTILITY - 0.1%
El Paso Electric Co., Series E, 
 9.40%, 5/1/11 1st Mtg. Ba3  1,900,000  1,885,750
Hydro-Quebec 
 8.40%, 1/15/22 A2  1,800,000  1,896,084
  3,781,834
TELEPHONE SERVICES - 0.1%
Brooks Fiber Properties, Inc. 
 10 7/8%, 3/1/06 (c) -  500,000  263,750
Call-Net Enterprises, Inc. 
 yankee 0%, 12/1/04 (e) B2  3,360,000  2,469,600
MFS Communications, Inc. 
 0%, 1/15/06 (e) B1  3,110,000  1,889,325
Shared Technologies Fairchild 
 Corp. 0%, 3/1/06 (c)(e) Caa  980,000  739,900
  5,362,575
TOTAL UTILITIES   18,497,154
TOTAL NONCONVERTIBLE BONDS   301,239,361
TOTAL CORPORATE BONDS
 (Cost $327,572,613)   324,413,744
U.S. GOVERNMENT AND GOVERNMENT 
AGENCY OBLIGATIONS - 23.9%
U.S. TREASURY OBLIGATIONS - 22.2%
 6.125%, 3/31/98 Aaa  234,965,000  235,148,273
 7 3/4%, 12/31/99 Aaa  59,535,000  62,027,730
 5 1/2%, 12/31/00 Aaa  51,080,000  49,228,350
 7 7/8%, 8/15/01 Aaa  88,430,000  93,680,089
 6 1/4%, 2/15/03 Aaa  21,560,000  21,179,250
 11 7/8%, 11/15/03 Aaa  49,640,000  64,562,777
 11 3/4%, 2/15/10 Aaa  70,770,000  93,250,798
 13 7/8%, 5/15/11 Aaa  25,650,000  38,442,938
 9%, 11/15/18 Aaa  76,290,000  92,978,438
 8 7/8%, 2/15/19 Aaa  9,000,000  10,849,230
TOTAL U.S. TREASURY OBLIGATIONS   761,347,873
U.S. GOVERNMENT AND GOVERNMENT 
AGENCY OBLIGATIONS - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
U.S. GOVERNMENT AGENCY OBLIGATIONS - 1.7%
Federal Agricultural Mortgage Corp.
 7.63%, 1/16/01 Aaa $ 3,321,000 $ 3,451,748
Federal Farm Credit Bank:
 8.16%, 12/7/04 Aaa  5,000,000  5,366,300
 9.55%, 5/9/05 Aaa  2,500,000  2,911,500
Federal Home Loan Bank: 
 5.695%, 12/19/00 Aaa  4,000,000  3,857,480
 7.28%, 7/25/01 Aaa  2,300,000  2,354,993
 7.31%, 6/16/04 Aaa  2,470,000  2,528,663
 8.22%, 11/17/04 Aaa  4,000,000  4,307,240
 7.59%, 3/10/05 Aaa  3,850,000  4,007,003
 6.75%, 8/1/05 Aaa  2,500,000  2,456,650
Guaranteed Export Trust Certificates 
 (assets of Trust guaranteed by 
 U.S. Government through 
 Export-Import Bank) Series 
 1996-A, 6.55%, 6/15/04 Aaa  3,162,354  3,138,605
Private Export Funding Corp. 
 7.03%, 10/31/03 Aaa  7,810,000  7,898,878
U.S. Housing & Urban Development: 
 6.67%, 8/1/01 Aaa  9,400,000  9,385,242
 8.24%, 8/1/04 
  participation certificate Aaa  2,450,000  2,630,443
 7.63%, 8/1/14 Aaa  2,825,000  2,816,808
TOTAL U.S. GOVERNMENT AGENCY OBLIGATIONS   57,111,553
TOTAL U.S. GOVERNMENT AND 
 GOVERNMENT AGENCY OBLIGATIONS
 (Cost $829,026,007)   818,459,426
U.S. GOVERNMENT AGENCY - 
MORTGAGE-BACKED SECURITIES - 6.8%
FEDERAL HOME LOAN MORTGAGE CORPORATION - 1.2%
5 1/2%, 1/1/03 to 6/1/03 Aaa  4,241,998  4,002,028
7%, 2/1/97 to 6/1/01 Aaa  1,110,000  1,114,507
8 1/2%, 7/1/21 to 6/1/26 Aaa  34,838,309  35,777,181
  40,893,716
FEDERAL NATIONAL MORTGAGE ASSOCIATION - 4.3%
5 1/2%, 2/1/03 to 5/1/03 Aaa  4,241,997  3,999,398
6%, 10/1/02 to 6/1/26 Aaa  65,894,674  61,534,009
6%, 4/1/11 (g) Aaa  163,275  154,396
6 1/2%, 12/1/25 to 6/1/26 Aaa  70,119,463  65,583,434
7%, 5/1/26  Aaa  14,838,476  14,272,685
  145,543,922
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION - 1.3%
6%, 12/15/09 to 5/15/26 Aaa  11,813,980  11,270,783
6 1/2%, 6/15/08 to 7/15/09 Aaa  22,880,033  22,287,899
8%, 7/15/26 Aaa  12,000,000  12,097,500
8 1/2%, 12/15/96 Aaa  141,337  146,764
  45,802,946
TOTAL U.S. GOVERNMENT AGENCY - 
 MORTGAGE-BACKED SECURITIES
 (Cost $232,674,016)   232,240,584
COMMERCIAL MORTGAGE SECURITIES - 0.7%
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
American Southwest Financial 
 Securities commercial Series
 1994-C2 Class B2, 13.3419%,
 12/25/01 (c) - $ 500,000 $ 472,500
DLJ Mortgage Acceptance 
 Corp. commercial 
 Series 1993-MF12 Class B-2, 
 10.10%, 9/18/03 -  600,000  540,750
Equitable Life Assurance Society 
 of the United States (c):
  commercial Series 1996-1:
  Class B-1, 7.33%,
   5/15/06  Aa2  3,500,000  3,473,750
  Class C-1, 7.52%, 
   5/15/06 A2  2,300,000  2,282,750
  sequential pay series 174
  Class A1, 7.24%, 
   5/15/06  Aaa  5,000,000  4,962,500
FSB Trust Receipts commercial 
 Series 1994 Class 1-B, 
 7.89%, 12/1/24 -  2,900,000  1,938,469
Merrill Lynch Mortgage 
 Investments, Inc. commercial 
 Series 1994 Class M1-E, 
 8.0698%, 6/25/22 (c)(f) Ba2  5,670,000  4,862,138
Morgan Stanley Capital One, Inc. 
 commercial Series 1996-MBL1: 
 Class E, 8.661%, 
  5/25/21 (c) -  1,966,807  1,687,766
 Class F, 8.661%, 
  9/25/00 (c) -  1,040,000  872,300
Mortgage Capital Funding, Inc. 
 commercial Series 1996-MC1 
 Class G, 7.15%, 7/15/28  BB  1,000,000  746,251
Resolution Trust Corp. commercial 
 Series 1994-C1 Class E, 
 8%, 6/25/26 BB  3,213,001  2,743,100
TOTAL COMMERCIAL MORTGAGE SECURITIES
 (Cost $24,751,290)   24,582,274
FOREIGN GOVERNMENT OBLIGATIONS - 0.2%
Mexico Value recovery rights (a) -  2,000  -
Ontario Province Canada 
 6%, 2/21/06
 (Cost $5,209,634) Aa3  5,660,000  5,183,824
REPURCHASE AGREEMENTS - 3.4%
 MATURITY 
 AMOUNT 
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 5.46%, dated 
 6/28/96 due 7/1/96  $ 117,051,234  116,998,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $3,322,176,863)  $ 3,420,367,416
LEGEND
(a) Non-income producing
(b) Standard & Poor's Corporation credit ratings are used in the absence of
a rating by Moody's Investors Service, Inc.
(c) Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $49,066,126 or 1.4% of net
assets.
(d) Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
(e) Debt obligation initially issued in zero coupon form which converts to
coupon form at a specified rate and date.
(f) The coupon rate shown on floating or adjustable rate securities
represents the rate at period end.
(g) Security purchased on a delayed delivery basis (see Note 2 of Notes to
Financial Statements).
(h) A company in which the fund has ownership of at least 5% of the voting
securities is an affiliated company. A summary of the transactions during
the period in which the issuers were affiliates is as follows:
 PURCHASE SALES DIVIDEND MARKET
AFFILIATE COST COST INCOME VALUE
Barr Laboratories, Inc.   $ - $ 16,365,800 $ - $ -
Synetic, Inc.    -  25,400,727  -  -
WMS Industries, Inc.    344,890  26,915,132  -  -
   $ 344,890  $68,681,659 $ - $ -
 
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $4,046,506,721 and $3,584,128,952, respectively, of which U.S.
govern- ment and government agency obligations aggregated $648,703,297 and
$455,919,112, respectively.
The market value of futures contracts opened and closed during the period
amounted to $16,398,668 and $180,511,750, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $484,515 for the period
(see Note 4 of Notes to Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 33.8% AAA, AA, A 32.9%
Baa 1.8% BBB 2.6%
Ba 1.1% BB 1.4%
B 3.3% B 2.4%
Caa 0.1% CCC 0.3%
Ca, C 0.0% CC, C 0.0%
  D 0.0%
The percentage not rated by either S&P or Moody's amounted to 0.9%.
Distribution of investments by country of issue, as a percentage of total
value of investment in securities, is as follows:
United States   81.4%
Japan   10.0
United Kingdom   2.5
Netherland   1.9
Brazil   1.0
Others (individually less than 1%)   3.2
TOTAL   100.0%
INCOME TAX INFORMATION
At June 30, 1996, the aggregate cost of investment securities for income
tax purposes was $3,322,796,676. Net unrealized appreciation aggregated
$97,570,740, of which $158,860,567 related to appreciated investment
securities and $61,289,827 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND II: ASSET MANAGER PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 JUNE 30, 1996 (UNAUDITED)               
 
ASSETS                                               
 
Investm                            $ 3,420,367,416   
ent in                                               
securit                                              
ies, at                                              
value                                                
(includ                                              
ing                                                  
repurc                                               
hase                                                 
agree                                                
ments                                                
of                                                   
$116,9                                               
98,000                                               
) (cost                                              
$3,322                                               
,176,8                                               
63) -                                                
See                                                  
accom                                                
panyin                                               
g                                                    
sched                                                
ule                                                  
 
Cash                                343,670          
 
Receiva                             37,306,301       
ble for                                              
invest                                               
ments                                                
sold                                                 
 
Receiva                             1,349,918        
ble for                                              
fund                                                 
shares                                               
sold                                                 
 
Dividend                            5,145,457        
s                                                    
receiv                                               
able                                                 
 
Interest                            22,386,856       
receiv                                               
able                                                 
 
 TOTAL                              3,486,899,618    
ASSETS                                               
 
LIABILITI                                            
ES                                                   
 
Payable             $ 65,166,641                     
for                                                  
invest                                               
ments                                                
purcha                                               
sed                                                  
Regula                                               
r                                                    
deliver                                              
y                                                    
 
 Delaye              154,042                         
d                                                    
deliver                                              
y                                                    
 
Payable              1,192,085                       
for                                                  
fund                                                 
shares                                               
redee                                                
med                                                  
 
Accrued              1,995,560                       
manag                                                
ement                                                
fee                                                  
 
Other                354,832                         
payabl                                               
es and                                               
                                                     
accrue                                               
d                                                    
expen                                                
ses                                                  
 
 TOTAL                              68,863,160       
LIABILIT                                             
IES                                                  
 
NET                                $ 3,418,036,458   
ASSET                                                
S                                                    
 
Net                                                  
Assets                                               
consist                                              
of:                                                  
 
Paid in                            $ 3,027,860,052   
capital                                              
 
Undistrib                           52,331,859       
uted                                                 
net                                                  
invest                                               
ment                                                 
incom                                                
e                                                    
 
Accumul                             239,697,920      
ated                                                 
undistr                                              
ibuted                                               
net                                                  
realize                                              
d gain                                               
(loss)                                               
on                                                   
invest                                               
ments                                                
and                                                  
foreign                                              
curren                                               
cy                                                   
transa                                               
ctions                                               
 
Net                                 98,146,627       
unreali                                              
zed                                                  
apprec                                               
iation                                               
(depre                                               
ciation                                              
) on                                                 
invest                                               
ments                                                
and                                                  
assets                                               
and                                                  
liabiliti                                            
es in                                                
foreign                                              
curren                                               
cies                                                 
 
NET                                $ 3,418,036,458   
ASSET                                                
S, for                                               
218,72                                               
6,062                                                
shares                                               
outsta                                               
nding                                                
 
NET                                 $15.63           
ASSET                                                
VALUE,                                               
offerin                                              
g price                                              
                                                     
and                                                  
redem                                                
ption                                                
price                                                
per                                                  
share                                                
($3,41                                               
8,036,                                               
458 (divided by)                                     
218,72                                               
6,062                                                
shares                                               
)                                                    
 
STATEMENT OF OPERATIONS
 SIX MONTHS ENDED JUNE 30, 1996                                    
(UNAUDITED)                                                        
 
INVESTM                                            $ 17,308,134    
ENT                                                                
INCOME                                                             
Dividend                                                           
s                                                                  
 
Interest                                            51,408,320     
 
 TOTAL                                              68,716,454     
INCOM                                                              
E                                                                  
 
EXPENS                                                             
ES                                                                 
 
Manage                             $ 11,935,509                    
ment                                                               
fee                                                                
 
Transfer                            934,747                        
agent                                                              
fees                                                               
 
Accounti                            348,841                        
ng                                                                 
fees                                                               
and                                                                
expen                                                              
ses                                                                
 
Non-inte                            1,166                          
rested                                                             
trustee                                                            
s'                                                                 
compe                                                              
nsatio                                                             
n                                                                  
 
Custodia                            307,716                        
n fees                                                             
and                                                                
expen                                                              
ses                                                                
 
Registrat                           8,080                          
ion                                                                
fees                                                               
 
Legal                               7,587                          
 
Miscella                            21,431                         
neous                                                              
 
 Total                              13,565,077                     
expen                                                              
ses                                                                
before                                                             
reducti                                                            
ons                                                                
 
 Expen                              (370,594        13,194,483     
se                                 )                               
reducti                                                            
ons                                                                
 
NET                                                 55,521,971     
INVEST                                                             
MENT                                                               
INCOM                                                              
E                                                                  
 
REALIZE                                                            
D AND                                                              
UNREALIZ                                                           
ED GAIN                                                            
(LOSS)                                                             
Net                                                                
realize                                                            
d gain                                                             
(loss)                                                             
on:                                                                
 
 Invest                             230,606,117                    
ment                                                               
securit                                                            
ies                                                                
(includ                                                            
ing                                                                
 reali                                                             
zed                                                                
gain of                                                            
$20,25                                                             
4,123                                                              
 on                                                                
sales                                                              
of                                                                 
invest                                                             
ments                                                              
in                                                                 
 affili                                                            
ated                                                               
issuer                                                             
s)                                                                 
 
 Foreig                             7,214,369                      
n                                                                  
curren                                                             
cy                                                                 
transa                                                             
ctions                                                             
 
 Future                             13,494,578      251,315,064    
s                                                                  
contra                                                             
cts                                                                
 
Change                                                             
in net                                                             
unreali                                                            
zed                                                                
apprec                                                             
iation                                                             
(depre                                                             
ciation                                                            
) on:                                                              
 
 Invest                             (102,043,173                   
ment                               )                               
securit                                                            
ies                                                                
 
 Assets                             (6,984,852                     
and                                )                               
liabiliti                                                          
es in                                                              
 forei                                                             
gn                                                                 
curren                                                             
cies                                                               
 
 Future                             (8,457,295      (117,485,320   
s                                  )               )               
contra                                                             
cts                                                                
 
NET GAIN                                            133,829,744    
(LOSS)                                                             
 
NET                                                $ 189,351,715   
INCREA                                                             
SE                                                                 
(DECRE                                                             
ASE) IN                                                            
NET                                                                
ASSETS                                                             
RESULTI                                                            
NG                                                                 
FROM                                                               
OPERAT                                                             
IONS                                                               
 
OTHER                                              $ 367,255       
INFORM                                                             
ATION                                                              
 Expen                                                             
se                                                                 
reducti                                                            
ons                                                                
 Direc                                                             
ted                                                                
broker                                                             
age                                                                
arrang                                                             
ements                                                             
 
  Cust                                              3,339          
odian                                                              
interest                                                           
credits                                                            
 
                                                   $ 370,594       
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS      YEAR ENDED     
                                    ENDED           DECEMBER 31,   
                                    JUNE 30, 1996   1995           
                                    (UNAUDITED)                    
 
Operatio     $ 55,521,971      $ 114,776,593     
ns                                               
Net                                              
invest                                           
ment                                             
incom                                            
e                                                
 
 Net          251,315,064       108,752,522      
realize                                          
d gain                                           
(loss)                                           
 
 Chang        (117,485,320)     284,744,744      
e in                                             
net                                              
unreali                                          
zed                                              
apprec                                           
iation                                           
(depre                                           
ciation                                          
)                                                
 
 NET          189,351,715       508,273,859      
INCR                                             
EASE                                             
(DEC                                             
REAS                                             
E) IN                                            
NET                                              
ASSE                                             
TS                                               
RESU                                             
LTING                                            
FROM                                             
OPER                                             
ATIO                                             
NS                                               
 
Distributi    (119,397,539)     (67,894,650)     
ons to                                           
shareh                                           
olders                                           
From                                             
net                                              
invest                                           
ment                                             
incom                                            
e                                                
 
 From         (98,450,602)      -                
net                                              
realize                                          
d gain                                           
 
 TOTAL        (217,848,141)     (67,894,650)     
DISTRIB                                          
UTIONS                                           
 
Share         136,278,278       239,926,948      
transa                                           
ctions                                           
Net                                              
procee                                           
ds                                               
from                                             
sales                                            
of                                               
shares                                           
 
 Reinve       217,848,141       67,894,650       
stment                                           
of                                               
distrib                                          
utions                                           
 
 Cost         (240,437,844)     (705,883,879)    
of                                               
shares                                           
redee                                            
med                                              
 
 NET          113,688,575       (398,062,281)    
INCR                                             
EASE                                             
(DEC                                             
REAS                                             
E) IN                                            
NET                                              
ASSE                                             
TS                                               
RESU                                             
LTING                                            
FROM                                             
SHAR                                             
E                                                
TRAN                                             
SACTI                                            
ONS                                              
 
  TOTAL       85,192,149        42,316,928       
INCREA                                           
SE                                               
(DECRE                                           
ASE) IN                                          
NET                                              
ASSETS                                           
 
NET                                              
ASSETS                                           
 
 Beginn       3,332,844,309     3,290,527,381    
ing of                                           
period                                           
 
 End of      $ 3,418,036,458   $ 3,332,844,309   
perio                                            
d                                                
(incl                                            
udin                                             
g                                                
undi                                             
strib                                            
uted                                             
net                                              
inve                                             
stme                                             
nt                                               
inco                                             
me                                               
of                                               
$52,                                             
331,                                             
859                                              
and                                              
$105                                             
,158,                                            
635,                                             
resp                                             
ectiv                                            
ely)                                             
 
OTHER                                            
INFORMAT                                         
ION                                              
Shares                                           
 
 Sold         8,852,245         16,731,500       
 
 Issued       14,427,030        5,014,376        
in                                               
reinve                                           
stment                                           
of                                               
distrib                                          
utions                                           
 
 Redee        (15,599,060)      (49,259,550)     
med                                              
 
 Net          7,680,215         (27,513,674)     
increa                                           
se                                               
(decre                                           
ase)                                             
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>                <C>                        <C>    <C>      <C>    <C>    
                          SIX MONTHS ENDED   YEARS ENDED DECEMBER 31,                                 
                          JUNE 30, 1996                                                               
 
SELECTED PER-SHARE DATA   (UNAUDITED)        1995                       1994   1993 D   1992   1991   
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>          <C>           <C>           <C>           <C>           <C>         <C>         
Net          $ 15.79       $ 13.79       $ 15.42       $ 13.32       $ 12.55     $ 10.24     
asset                                                                                        
value,                                                                                       
beginn                                                                                       
ing of                                                                                       
period                                                                                       
 
Income                                                                                       
from                                                                                         
Invest                                                                                       
ment                                                                                         
Operat                                                                                       
ions                                                                                         
 
 Net          .31           .30           .45           .33           .32         .35        
invest                                                                                       
ment                                                                                         
incom                                                                                        
e                                                                                            
 
 Net          .57           1.99          (1.33)        2.39          1.09        1.96       
realize                                                                                      
d and                                                                                        
unreali                                                                                      
zed                                                                                          
gain                                                                                         
(loss)                                                                                       
 
 Total        .88           2.29          (.88)         2.72          1.41        2.31       
from                                                                                         
invest                                                                                       
ment                                                                                         
operati                                                                                      
ons                                                                                          
 
Less          (.57)         (.29)         (.29)         (.33)         (.31)       -          
Distrib                                                                                      
utions                                                                                       
From                                                                                         
net                                                                                          
invest                                                                                       
ment                                                                                         
incom                                                                                        
e                                                                                            
 
 In           -             -             -             (.04)         -           -          
excess                                                                                       
of net                                                                                       
invest                                                                                       
ment                                                                                         
incom                                                                                        
e                                                                                            
 
 From         (.47)         -             (.46)         (.25)         (.33)       -          
net                                                                                          
realize                                                                                      
d gain                                                                                       
 
 Total        (1.04)        (.29)         (.75)         (.62)         (.64)       -          
distrib                                                                                      
utions                                                                                       
 
Net          $ 15.63       $ 15.79       $ 13.79       $ 15.42       $ 13.32     $ 12.55     
asset                                                                                        
value,                                                                                       
end of                                                                                       
period                                                                                       
 
TOTAL         5.80%         16.96%        (6.09)%       21.23%        11.71%      22.56%     
RETUR                                                                                        
N B, C                                                                                       
 
RATIOS                                                                                       
AND                                                                                          
SUPPL                                                                                        
EMENT                                                                                        
AL                                                                                           
DATA                                                                                         
 
Net          $ 3,418,036   $ 3,332,844   $ 3,290,527   $ 2,422,692   $ 731,724   $ 193,518   
assets                                                                                       
, end                                                                                        
of                                                                                           
period                                                                                       
(000                                                                                         
omitte                                                                                       
d)                                                                                           
 
Ratio of      .81% A        .81%          .81%          .88%          .91%        1.08%      
expen                                                                                        
ses to                                                                                       
averag                                                                                       
e net                                                                                        
assets                                                                                       
 
Ratio of      .79% A,       .79%          .80%          .88%          .91%        1.08%      
expen        E             E             E                                                   
ses to                                                                                       
averag                                                                                       
e net                                                                                        
assets                                                                                       
after                                                                                        
expen                                                                                        
se                                                                                           
reducti                                                                                      
ons                                                                                          
 
Ratio of      3.31% A       3.54%         4.07%         3.64%         4.89%       5.89%      
net                                                                                          
invest                                                                                       
ment                                                                                         
incom                                                                                        
e to                                                                                         
averag                                                                                       
e net                                                                                        
assets                                                                                       
 
Portfolio     256% A        256%          85%           113%          92%         110%       
turnov                                                                                       
er rate                                                                                      
 
Average      $ .0189                                                                         
commi                                                                                        
ssion                                                                                        
rate F                                                                                       
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                        <C>   <C>   <C>   <C>   <C>   <C>   
A ANNUALIZED                                                                                                                    
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED 
AND DO NOT REFLECT CHARGES                                               
ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT. INCLUSION 
OF THOSE CHARGES WOULD                                                   
REDUCE THE TOTAL RETURNS SHOWN. 
C THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT 
BEEN REDUCED DURING THE                                                    
PERIODS SHOWN (SEE NOTE 5 OF NOTES TO FINANCIAL STATEMENTS).  
D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 
93-2, "DETERMINATION,                                                     
DISCLOSURE, AND FINANCIAL STATEMENT PRESENTATION OF INCOME, CAPITAL
 GAIN, AND RETURN OF CAPITAL                                               
DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT 
INCOME PER SHARE MAY REFLECT                                              
CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO TAX DIFFERENCES.
E FMR OR THE FUND HAS ENTERED INTO VARYING ARRANGEMENTS WITH THIRD
 PARTIES WHO EITHER PAID OR                                                 
REDUCED A PORTION OF THE FUND'S EXPENSES (SEE NOTE 5 OF NOTES TO
 FINANCIAL STATEMENTS).                                                       
F FOR FISCAL YEARS BEGINNING ON OR AFTER SEPTEMBER 1, 1995, A FUND
 IS REQUIRED TO DISCLOSE ITS AVERAGE                                        
COMMISSION RATE PER SHARE FOR SECURITY TRADES ON WHICH COMMISSIONS 
ARE CHARGED.  THIS AMOUNT                                                  
MAY VARY FROM PERIOD TO PERIOD AND FUND TO FUND DEPENDING ON THE 
MIX OF TRADES EXECUTED IN                                                    
VARIOUS MARKETS WHERE TRADING PRACTICES AND COMMISSION RATE STRUCTURES 
MAY DIFFER.  
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND II: INDEX 500 PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED JUNE 30, 1996    PAST 1   LIFE OF   
                               YEAR     FUND      
 
INDEX 500                      25.88%   16.19%    
 
S&P 500                        26.00%   16.49%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for example, 
has a history of growth in the long run and volatility 
in the short run. In turn, the share price and return 
of a fund that invests in stocks will vary. That 
means if you sell your shares during a market 
downturn, you might lose money. But if you can 
ride out the market's ups and downs, you may 
have a gain.
(checkmark)
You can compare the fund's returns to the performance of the Standard &
Poor's 500 Index - a widely recognized, unmanaged index of common stocks.
The S&P 500 returns reflect reinvestment of all dividends paid by stocks
included in the Index, but do not reflect any brokerage commissions or
other fees you might pay if you actually invested in those stocks.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, August 27, 1992.
If Fidelity had not reimbursed certain fund expenses, the past one year and
life of fund return figures would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD BE LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
IMAHDR PRASUN   SHR__CHT 19960630 19960716 105341 S00000000000001
             VIP II:  Index 500          SP Standard & Poor 500
             00157                       SP001
  1992/08/27      10000.00                    10000.00
  1992/08/31      10014.00                    10018.36
  1992/09/30      10130.00                    10136.58
  1992/10/31      10152.00                    10172.06
  1992/11/30      10498.00                    10518.92
  1992/12/31      10630.67                    10648.31
  1993/01/31      10707.47                    10737.75
  1993/02/28      10856.70                    10883.79
  1993/03/31      11095.84                    11113.43
  1993/04/30      10822.25                    10844.49
  1993/05/31      11103.95                    11135.12
  1993/06/30      11132.32                    11167.41
  1993/07/31      11081.66                    11122.74
  1993/08/31      11501.17                    11544.30
  1993/09/30      11407.95                    11455.40
  1993/10/31      11641.01                    11692.53
  1993/11/30      11527.52                    11581.45
  1993/12/31      11666.06                    11721.59
  1994/01/31      12059.53                    12120.12
  1994/02/28      11732.95                    11791.67
  1994/03/31      11223.46                    11277.55
  1994/04/30      11357.65                    11421.90
  1994/05/31      11533.77                    11609.22
  1994/06/30      11252.82                    11324.80
  1994/07/31      11623.93                    11696.25
  1994/08/31      12087.29                    12175.80
  1994/09/30      11793.76                    11877.49
  1994/10/31      12055.84                    12144.73
  1994/11/30      11617.64                    11702.42
  1994/12/31      11787.47                    11875.97
  1995/01/31      12099.87                    12183.91
  1995/02/28      12563.64                    12658.72
  1995/03/31      12931.02                    13032.28
  1995/04/30      13311.22                    13416.08
  1995/05/31      13834.52                    13952.32
  1995/06/30      14148.51                    14276.43
  1995/07/31      14620.55                    14749.84
  1995/08/31      14656.86                    14786.86
  1995/09/30      15269.88                    15410.86
  1995/10/31      15218.62                    15355.85
  1995/11/30      15880.76                    16029.97
  1995/12/31      16171.25                    16338.71
  1996/01/31      16724.46                    16894.88
  1996/02/29      16880.36                    17051.49
  1996/03/31      17054.17                    17215.70
  1996/04/30      17292.62                    17469.46
  1996/05/31      17733.85                    17919.99
  1996/06/28      17809.61                    17988.27
IMATRL PRASUN   SHR__CHT 19960630 19960716 105344 R00000000000050
 
Let's say hypothetically that $10,000 was invested in Index 500 Portfolio
on August 27, 1992, when the fund started. As the chart shows, by June 30,
1996, the value of the investment would have grown to $17,810 - a 78.10%
increase on the initial investment. For comparison, look at how the S&P 500
did over the period. With dividends and capital gains, if any, reinvested,
the same $10,000 investment would have grown to $17,988 - a 79.88%
increase.
INVESTMENT SUMMARY
TOP TEN STOCKS AS OF JUNE 30, 1996
                                % OF FUND'S    
                                INVESTMENTS    
 
General Electric Co.            2.7            
 
Coca-Cola Co., (The)            2.3            
 
Exxon Corp.                     2.0            
 
AT&T Corp.                      1.8            
 
Philip Morris Companies, Inc.   1.6            
 
Royal Dutch Petroleum Co. ADR   1.5            
 
Merck & Co., Inc.               1.5            
 
Microsoft Corp.                 1.3            
 
Johnson & Johnson               1.2            
 
Procter & Gamble Co.            1.2            
 
TOP TEN MARKET SECTORS AS OF JUNE 30, 1996
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Finance                            12.7           
 
Utilities                          11.2           
 
Nondurables                        11.1           
 
Technology                         11.0           
 
Health                             9.9            
 
Energy                             8.4            
 
Basic Industries                   5.6            
 
Industrial Machinery & Equipment   5.3            
 
Retail & Wholesale                 4.6            
 
Media & Leisure                    4.0            
 
VARIABLE INSURANCE PRODUCTS FUND II: INDEX 500 PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with 
Jennifer Farrelly, 
Portfolio Manager of 
Index 500 Portfolio
Q. HOW DID THE FUND PERFORM, JEN?
A. For the six months and 12 months ended June 30, 1996, the fund performed
in line with the Standard & Poor's 500 Index, which returned 10.10% for the
past six months and 26.00% for the past year. Of course, the fund's total
return is slightly lower than the index due to management expenses.
Q. WHAT'S THE MARKET BEEN LIKE IN THE PAST SIX MONTHS?
A. Price as well as trading volume records continued to be broken over the
past six months. The difference so far in 1996 compared to 1995 is higher
interest rates. While higher interest rates indicate a growing economy,
they also mean corporate borrowing costs will go up. Additionally, higher
interest rates make bonds look more attractive on a yield basis when
compared to stocks. Yet, despite rising rates, stocks continued to do
relatively well. This was due in part to strong corporate earnings in the
first quarter, a large amount of cash inflows into mutual funds and
widespread optimism about the market.
Q. MUCH HAS BEEN MADE IN THE FINANCIAL PRESS ABOUT THE MARKET'S SHIFT FROM
LARGE, MULTINATIONAL COMPANIES TO SMALLER COMPANIES. DID YOU FIND THIS TO
BE TRUE?
A. First of all, there are many large, well established companies - such as
Microsoft - that did very well. Also, many of the companies that
underperformed during the period were adversely affected by a strong
dollar. A strong dollar hurts the competitiveness of American exports as
prices for American goods would be higher relative to those of other
countries. Additionally, a company's reported profits are hurt by a strong
currency after the translation of overseas earnings back into dollars. In
the second quarter of 1996, many investors sought refuge in the large
"defensive" companies they shunned earlier in the period. This reversal was
due mainly to concerns over further interest rate increases and over future
earnings growth of smaller companies. 
Q. WOULD THE FUTURE EARNINGS CONCERNS YOU JUST REFERRED TO PERTAIN TO THE
TECHNOLOGY SECTOR?
A. For the most part, yes. Stocks in two major areas of technology -
personal computers and semiconductors - were hurt during the period.
Analysts began to anticipate a drop-off in personal computer demand, and
semiconductor prices fell as a result of a worldwide supply glut. Both
events served to cloud the earnings outlook for both types of companies.
Q. DID RISING INTEREST RATES HURT ALL FINANCIAL STOCKS?
A. Although some interest-rate-sensitive stocks - such as Fannie Mae - lost
ground when interest rates rose in February, the financial sector did not
move downward in lockstep. For the most part, banks - such as Citicorp -
and brokerages - such as Merrill Lynch - continued to perform well because
of the strength of their underlying businesses and a large amount of
financial activity.
Q. WHAT DID THE PASSAGE OF THE NEW TELECOMMUNICATIONS LAW IN FEBRUARY 1996
MEAN FOR MANY S&P 500 COMPANIES?
A. The long-term effects are innumerable. The telecommunications law gave
the long-distance phone service, local phone service, broadcast and cable
industries the regulatory freedom necessary to blur the traditional lines
of their respective businesses through mergers and acquisitions. Most
recently, industry observers credited the telecom law with creating the
easier regulatory environment that resulted in the announced merger between
Westinghouse Electric and radio juggernaut Infinity Broadcasting. Some
other merger announcements that highlighted the impact of the telecom law
included: SBC Communications and Pacific Telesis, U.S. West and Continental
Cablevision, and Bell Atlantic and NYNEX.
Q. WERE THERE ANY DISAPPOINTMENTS?
A. Stocks of economically sensitive companies underperformed in the second
quarter of 1996. This was because in that time period many investors began
to favor consumer goods companies that historically have been impervious to
economic cycles. 
Q. WHAT'S YOUR OUTLOOK?
A. Market valuation measures are well beyond historic highs and investors
should not be surprised if the market encounters a healthy correction.
Investors, however, should always keep their long-term financial goals in
mind and not be swayed by short-term price fluctuations in the market.
THE VIEWS EXPRESSED IN THIS REPORT REFLECT THOSE OF THE PORTFOLIO MANAGER
ONLY THROUGH THE END OF THE PERIOD OF THE REPORT AS STATED ON THE COVER.
THE MANAGER'S VIEWS ARE SUBJECT TO CHANGE AT ANY TIME BASED ON MARKET AND
OTHER CONDITIONS.
 
 
FUND FACTS
GOAL: high total return with reduced risk over 
the long term by allocating assets among 
stocks, bonds and short-term instruments 
anywhere in the world
START DATE: September 6, 1989
SIZE: as of June 30, 1996, more than $3.4 billion
MANAGER: Richard Habermann, since March 
1996; joined Fidelity in 1968
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND II: INDEX 500 PORTFOLIO
INVESTMENTS JUNE 30, 1996 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 93.7%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 1.7%
AEROSPACE & DEFENSE - 1.4%
Boeing Co.   28,700 $ 2,500,433
Lockheed Martin Corp.   16,693  1,402,212
McDonnell Douglas Corp.   18,800  911,800
Northrop Grumman Corp.   4,800  327,000
Rockwell International Corp.   18,200  1,041,950
  6,183,395
DEFENSE ELECTRONICS - 0.2%
Raytheon Co.   20,300  1,047,988
SHIP BUILDING & REPAIR - 0.1%
General Dynamics Corp.   5,200  322,400
TOTAL AEROSPACE & DEFENSE   7,553,783
BASIC INDUSTRIES - 5.6%
CHEMICALS & PLASTICS - 2.9%
Air Products & Chemicals, Inc.   9,400  542,850
Avery Dennison Corp.   4,500  246,938
Dow Chemical Co.   21,800  1,656,800
du Pont (E.I.) de Nemours & Co.   46,300  3,663,488
Eastman Chemical Co.   6,775  412,428
Engelhard Corp.   12,100  278,300
FMC Corp. (a)  3,000  195,750
Goodrich (B.F.) Company  4,300  160,713
Grace (W.R.) & Co.   8,200  581,175
Great Lakes Chemical Corp.   5,500  342,375
Hercules, Inc.   9,100  502,775
Monsanto Co.   48,600  1,579,500
Morton International, Inc.   12,200  454,450
Nalco Chemical Co.   5,700  179,550
PPG Industries, Inc.   16,200  789,750
Praxair, Inc.   12,500  528,125
Raychem Corp.   3,800  273,125
Rohm & Haas Co.   5,700  357,675
Union Carbide Corp.   11,400  453,150
  13,198,917
IRON & STEEL - 0.2%
Armco, Inc. (a)  8,800  44,000
Bethlehem Steel Corp. (a)  9,300  110,438
Inland Steel Industries, Inc.   4,000  78,500
Nucor Corp.   7,400  374,625
USX-U.S. Steel Group  7,000  198,625
Worthington Industries, Inc.   7,650  159,694
  965,882
METALS & MINING - 0.7%
ASARCO, Inc.   3,500  96,688
Alcan Aluminium Ltd.   18,757  571,562
Aluminum Co. of America  14,700  843,413
Cyprus Amax Minerals Co.   7,850  177,606
Freeport-McMoRan Copper &
 Gold, Inc. Class B  16,800  535,500
Inco Ltd.   9,936  320,258
Phelps Dodge Corp.   5,700  355,538
Reynolds Metals Co.   5,400  281,475
  3,182,040
PACKAGING & CONTAINERS - 0.4%
Ball Corp.   2,600  74,750
Bemis Co., Inc.   4,500  157,500
Corning, Inc.   19,200  736,800
 
 SHARES VALUE (NOTE 1)
Crown Cork & Seal Co., Inc.   10,500 $ 472,500
Tupperware Corp. (a)  5,200  219,700
  1,661,250
PAPER & FOREST PRODUCTS - 1.4%
Boise Cascade Corp.   4,100  150,163
Champion International Corp.   8,000  334,000
Georgia-Pacific Corp.   7,600  539,600
International Paper Co.   24,600  907,125
James River Corp.  7,000  184,625
Kimberly-Clark Corp.   23,216  1,793,436
Louisiana-Pacific Corp.   9,100  201,338
Mead Corp.   4,400  228,250
Potlatch Corp.   2,500  97,813
Stone Container Corp.   8,200  112,750
Temple-Inland, Inc.   4,600  215,050
Union Camp Corp.   5,800  282,750
Westvaco Corp.   8,350  249,456
Weyerhaeuser Co.   16,900  718,250
Willamette Industries, Inc.   4,700  279,650
  6,294,256
TOTAL BASIC INDUSTRIES   25,302,345
CONGLOMERATES - 1.1%
Allied-Signal, Inc.   23,700  1,353,863
Crane Co.   2,600  106,600
Dial Corp. (The)  7,900  226,138
Harris Corp.   3,200  195,200
ITT Industries, Inc.   10,000  251,250
Teledyne, Inc.   4,600  166,175
Textron, Inc.   7,000  559,125
Tyco International Ltd.   12,800  521,600
United Technologies Corp.   10,100  1,161,500
Whitman Corp.   8,700  209,888
  4,751,339
CONSTRUCTION & REAL ESTATE - 0.4%
BUILDING MATERIALS - 0.2%
Armstrong World Industries, Inc.   3,000  172,875
Masco Corp.   13,500  408,375
Owens-Corning (a)  4,200  180,600
Sherwin-Williams Co.   7,000  325,500
  1,087,350
CONSTRUCTION - 0.0%
Centex Corp.   2,300  71,588
Kaufman & Broad Home Corp.   3,200  46,400
Pulte Corp.   2,300  61,525
  179,513
ENGINEERING - 0.2%
EG & G, Inc.   4,100  87,638
Fluor Corp.   6,900  451,088
Foster Wheeler Corp.   3,400  152,575
  691,301
TOTAL CONSTRUCTION & REAL ESTATE   1,958,164
DURABLES - 4.0%
AUTOS, TIRES, & ACCESSORIES - 2.6%
Chrysler Corp.   31,500  1,953,000
Cooper Tire & Rubber Co.   6,900  153,525
Cummins Engine Co., Inc.   3,400  137,275
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
DURABLES - CONTINUED
AUTOS, TIRES, & ACCESSORIES - CONTINUED
Dana Corp.   8,400 $ 260,400
Eaton Corp.   6,400  375,200
Echlin, Inc.   5,200  196,950
Ford Motor Co.   97,500  3,156,563
General Motors Corp.   62,478  3,272,285
Genuine Parts Co.   10,200  466,650
Goodyear Tire & Rubber Co.   12,800  617,600
Johnson Controls, Inc.   3,500  243,250
NACCO Industries, Inc. Class A  800  44,300
Navistar International Corp. (a)  6,070  59,941
PACCAR, Inc.   3,145  154,105
Pep Boys-Manny, Moe & Jack  5,100  173,400
Snap-on Tools Corp.   3,300  156,338
TRW, Inc.   5,400  485,325
  11,906,107
CONSUMER DURABLES - 0.6%
Minnesota Mining & Manufacturing Co.   35,100  2,421,900
CONSUMER ELECTRONICS - 0.3%
Black & Decker Corp.   7,100  274,238
Maytag Co.   9,100  189,963
Newell Co.   13,300  407,313
Whirlpool Corp.   6,100  302,713
  1,174,227
TEXTILES & APPAREL - 0.5%
Fruit of the Loom, Inc. Class A (a)  5,100  130,050
Liz Claiborne, Inc.   6,100  211,213
NIKE, Inc. Class B  11,900  1,222,725
Reebok International Ltd.   6,400  215,200
Russell Corp.   3,300  91,163
Springs Industries, Inc. Class A  1,600  80,800
Stride Rite Corp.   4,200  34,650
VF Corp.   5,400  321,975
  2,307,776
TOTAL DURABLES   17,810,010
ENERGY - 8.4%
ENERGY SERVICES - 0.8%
Baker Hughes, Inc.   11,800  387,925
Dresser Industries, Inc.   15,100  445,450
Halliburton Co.   9,500  527,250
Helmerich & Payne, Inc.   2,000  73,250
McDermott International, Inc.   4,500  93,938
Rowan Companies, Inc. (a)  7,000  103,250
Schlumberger Ltd.   20,100  1,693,425
Western Atlas, Inc. (a)  3,700  215,525
  3,540,013
OIL & GAS - 7.6%
Amerada Hess Corp.   7,700  412,913
Amoco Corp.   41,400  2,996,325
Ashland, Inc.   5,400  213,975
Atlantic Richfield Co.   13,500  1,599,750
Burlington Resources, Inc.   10,500  451,500
Chevron Corp.   54,500  3,215,500
Coastal Corp. (The)  8,700  363,225
Exxon Corp.   103,700  9,008,938
Kerr-McGee Corp.   4,400  267,850
Louisiana Land & Exploration Co.   2,700  155,588
Mobil Corp.   33,000  3,700,125
 
 SHARES VALUE (NOTE 1)
Occidental Petroleum Corp.   26,500 $ 655,875
Oryx Energy Co. (a)  8,800  143,000
Pennzoil Co.   3,800  175,750
Phillips Petroleum Co.   21,800  912,875
Royal Dutch Petroleum Co. ADR  44,800  6,888,000
Santa Fe Energy Resources, Inc. (a)  7,600  90,250
Sun Co., Inc.   6,200  188,325
Texaco, Inc.   22,100  1,853,638
USX-Marathon Group  23,900  480,988
Unocal Corp.   20,555  693,731
  34,468,121
TOTAL ENERGY   38,008,134
FINANCE - 12.7%
BANKS - 6.3%
Banc One Corp.   37,826  1,286,084
Bank of Boston Corp.   9,283  459,509
Bank of New York Co., Inc.   13,700  702,125
BankAmerica Corp.   30,800  2,333,100
Bankers Trust New York Corp.   6,500  480,188
Barnett Banks, Inc.   8,000  488,000
Boatmen's Bancshares, Inc.   13,200  529,650
Chase Manhattan Corp.  36,473  2,575,906
Citicorp  40,662  3,359,698
Comerica, Inc.   10,000  446,250
CoreStates Financial Corp.   18,600  716,100
Fifth Third Bancorp  8,300  448,200
First Bank System, Inc.   12,100  701,800
First Union Corp.   24,049  1,463,983
Fleet Financial Group, Inc.   22,274  968,919
KeyCorp.   19,707  763,646
Mellon Bank Corp.   11,200  638,400
Morgan (J.P.) & Co., Inc.   15,600  1,320,150
National City Corp.   18,344  644,333
NationsBank Corp.   24,617  2,033,980
Norwest Corp.   29,400  1,025,325
PNC Financial Corp.   28,400  844,900
Republic New York Corp.   4,600  286,350
SunTrust Banks, Inc.   18,800  695,600
U.S. Bancorp  13,500  487,688
Wachovia Corp.  14,300  625,625
Wells Fargo & Co.   8,200  1,958,775
  28,284,284
CREDIT & OTHER FINANCE - 1.2%
American Express Co.   32,979  1,471,688
Beneficial Corp.   4,500  252,563
Dean Witter, Discover & Co.   14,158  810,546
First Chicago NBD Corp.   26,859  1,050,858
Green Tree Financial Corp.   11,500  359,375
Household International, Inc.   8,110  616,360
MBNA Corp.   18,500  527,250
Transamerica Corp.   5,629  460,171
  5,548,811
FEDERAL SPONSORED CREDIT - 1.0%
Federal Home Loan Mortgage Corporation  15,000  1,282,500
Federal National Mortgage Association  91,000  3,048,500
  4,331,000
INSURANCE - 3.6%
Aetna Life & Casualty Co.   9,500  679,250
Alexander & Alexander Services, Inc.   3,800  75,050
Allstate Corp.   37,421  1,707,333
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
FINANCE - CONTINUED
INSURANCE - CONTINUED
American General Corp.   17,000 $ 618,375
American International Group, Inc.   39,475  3,893,222
Aon Corp.   9,100  461,825
CIGNA Corp.   6,400  754,400
Chubb Corp. (The)  14,500  723,188
General Re Corp.   6,900  1,050,525
ITT Hartford Group, Inc.   10,000  532,500
Jefferson Pilot Corp.   6,000  309,750
Lincoln National Corp.   8,600  397,750
Loews Corp.   9,900  780,863
Marsh & McLennan Companies, Inc.   6,200  598,300
Providian Corp.   8,000  343,000
SAFECO Corp.   10,600  374,975
St. Paul Companies, Inc. (The)  7,000  374,500
Torchmark Corp.   5,900  258,125
Travelers Group, Inc., (The)  39,525  1,803,328
UNUM Corp.   6,000  373,500
USF&G Corp.   9,300  152,288
USLIFE Corp.   2,775  91,228
  16,353,275
SAVINGS & LOANS - 0.2%
Ahmanson (H.F.) & Co.   9,900  267,300
Golden West Financial Corp.   4,800  268,800
Great Western Financial Corp.   11,350  270,981
  807,081
SECURITIES INDUSTRY - 0.4%
Merrill Lynch & Co., Inc.   14,600  950,825
Morgan Stanley Group, Inc.   12,900  633,713
Salomon, Inc.   8,800  387,200
  1,971,738
TOTAL FINANCE   57,296,189
HEALTH - 9.9%
DRUGS & PHARMACEUTICALS - 6.0%
ALZA Corp. Class A (a)  6,800  186,150
Allergan, Inc.   5,300  208,025
American Home Products Corp.   52,300  3,144,538
Amgen, Inc. (a)  22,300  1,204,200
Bristol-Myers Squibb Co.   42,200  3,798,000
Lilly (Eli) & Co.   46,096  2,996,240
Merck & Co., Inc.   102,700  6,636,988
Pfizer, Inc.   53,100  3,790,013
Pharmacia & Upjohn, Inc.   41,960  1,861,975
Schering-Plough Corp.   30,500  1,913,875
Sigma Aldrich Corp.   4,100  219,350
Warner-Lambert Co.   22,700  1,248,500
  27,207,854
MEDICAL EQUIPMENT & SUPPLIES - 2.9%
Abbott Laboratories  65,900  2,866,650
Bard (C.R.), Inc.   4,800  163,200
Bausch & Lomb, Inc.   4,700  199,750
Baxter International, Inc.   22,600  1,067,850
Becton, Dickinson & Co.   5,400  433,350
Biomet, Inc. (a)  9,700  139,438
Boston Scientific Corp. (a)  14,600  657,000
Johnson & Johnson  111,400  5,514,300
Mallinckrodt Group, Inc.   6,100  237,138
Medtronic, Inc.   19,300  1,080,800
Millipore Corp.   3,800  159,125
 
 SHARES VALUE (NOTE 1)
Pall Corp.   9,500 $ 229,188
St. Jude Medical, Inc. (a)  6,750  226,125
U.S. Surgical Corp.   5,200  161,200
  13,135,114
MEDICAL FACILITIES MANAGEMENT - 1.0%
Beverly Enterprises, Inc. (a)  8,300  99,600
Columbia/HCA Healthcare Corp.   37,075  1,978,878
Community Psychiatric Centers (a)  3,700  35,150
Humana, Inc.   13,600  243,100
Manor Care, Inc.   5,300  208,688
Tenet Healthcare Corp. (a)  17,400  371,925
United HealthCare Corp.   14,500  732,250
U.S. Healthcare, Inc.   12,900  709,500
  4,379,091
TOTAL HEALTH   44,722,059
HOLDING COMPANIES - 0.3%
CINergy Corp.   13,213  422,816
Norfolk Southern Corp.   10,900  923,775
  1,346,591
INDUSTRIAL MACHINERY & EQUIPMENT - 5.3%
ELECTRICAL EQUIPMENT - 3.5%
Emerson Electric Co.   18,700  1,690,013
General Electric Co.   139,500  12,066,750
General Signal Corp.   3,900  147,713
Grainger (W.W.), Inc.   4,300  333,250
Honeywell, Inc.   10,500  572,250
Scientific-Atlanta, Inc.   6,300  97,650
Westinghouse Electric Corp.   34,600  648,750
  15,556,376
INDUSTRIAL MACHINERY & EQUIPMENT - 1.3%
Briggs & Stratton Corp.   2,500  102,813
Case Corp.   5,900  283,200
Caterpillar, Inc.   16,400  1,111,100
Cincinnati Milacron, Inc.   3,400  81,600
Cooper Industries, Inc.   8,946  371,259
Deere & Co.   22,000  880,000
Dover Corp.   9,400  433,575
Giddings & Lewis, Inc.   2,800  45,500
Harnischfeger Industries, Inc.   3,800  126,350
Illinois Tool Works, Inc.   9,900  669,488
Ingersoll-Rand Co.   9,000  393,750
Parker-Hannifin Corp.   6,250  264,844
Stanley Works  7,400  220,150
Tenneco, Inc.   14,600  746,425
Timken Co.   2,700  104,625
TRINOVA Corp.   2,500  83,438
Varity Corp. (a)  3,300  158,813
  6,076,930
POLLUTION CONTROL - 0.5%
Browning-Ferris Industries, Inc.   17,800  516,200
Laidlaw, Inc. Class B  24,600  249,870
Ogden Corp.   4,000  72,500
Safety Kleen Corp.   4,900  85,750
WMX Technologies, Inc.   40,700  1,332,925
  2,257,245
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   23,890,551
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
MEDIA & LEISURE - 4.0%
BROADCASTING - 0.8%
Comcast Corp. Class A special  19,950 $ 369,075
TCI Group Class A  54,400  986,000
Time Warner, Inc.   32,338  1,269,267
Viacom, Inc. Class B (non-vtg.) (a)  30,700  1,193,463
  3,817,805
ENTERTAINMENT - 0.8%
Disney (Walt) Co.   56,600  3,558,725
King World Productions, Inc. (a)  3,000  109,125
  3,667,850
LEISURE DURABLES & TOYS - 0.3%
Brunswick Corp.   8,100  162,000
Fleetwood Enterprises, Inc.   3,900  120,900
Hasbro, Inc.   7,400  264,550
Mattel, Inc.   22,976  657,688
Outboard Marine Corp.   1,600  29,000
  1,234,138
LODGING & GAMING - 0.4%
Bally Entertainment Corp.   4,000  110,000
Harrah's Entertainment, Inc.   8,500  240,125
Hilton Hotels Corp.   4,100  461,250
ITT Corp.  8,200  543,250
Marriott International, Inc.   10,400  559,000
  1,913,625
PUBLISHING - 1.0%
American Greetings Corp. Class A  6,300  172,463
Dow Jones & Co., Inc.   8,200  342,350
Dun & Bradstreet Corp.   14,200  887,500
Gannett Co., Inc.   11,800  834,850
Harcourt General, Inc.   6,000  300,000
Knight-Ridder, Inc.   4,000  290,000
McGraw-Hill, Inc.   8,300  379,725
Meredith Corp.   2,400  100,200
New York Times Co., (The) Class A  8,100  264,263
Times Mirror Co. Class A  9,000  391,500
Tribune Co.   5,400  392,175
  4,355,026
RESTAURANTS - 0.7%
Darden Restaurants, Inc.   13,300  142,975
Luby's Cafeterias, Inc.   1,900  44,650
McDonald's Corp.   58,200  2,720,850
Ryan's Family Steak Houses, Inc. (a)  4,400  40,700
Shoney's, Inc. (a)  3,400  36,975
Wendy's International, Inc.   10,500  195,563
  3,181,713
TOTAL MEDIA & LEISURE   18,170,157
NONDURABLES - 11.1%
AGRICULTURE - 0.1%
Pioneer Hi-Bred International, Inc.   6,900  364,838
BEVERAGES - 4.0%
Anheuser-Busch Companies, Inc.   21,300  1,597,500
Brown-Forman Corp. Class B  5,700  228,000
Coca-Cola Co., (The)  209,500  10,239,313
Coors (Adolph) Co. Class B  3,100  55,413
PepsiCo, Inc.   131,600  4,655,350
Seagram Co. Ltd.   31,100  1,043,471
  17,819,047
 
 SHARES VALUE (NOTE 1)
FOODS - 2.4%
Archer-Daniels-Midland Co.   43,361 $ 829,279
CPC International, Inc.   12,100  871,200
Campbell Soup Co.   20,700  1,459,350
ConAgra, Inc.   20,500  930,188
General Mills, Inc.   13,200  719,400
Heinz (H.J.) Co.   30,950  940,106
Hershey Foods Corp.   6,400  469,600
Kellogg Co.   18,200  1,333,150
Quaker Oats Co.   11,300  385,613
Ralston Purina Group   8,900  570,713
Sara Lee Corp.   40,500  1,311,188
Sysco Corp.   15,400  527,450
Wrigley (Wm.) Jr. Company  9,600  484,800
  10,832,037
HOUSEHOLD PRODUCTS - 2.7%
Alberto Culver Co. Class B  2,400  111,300
Avon Products, Inc.   11,400  514,425
Clorox Co.   4,400  389,950
Colgate-Palmolive Co.   12,100  1,025,475
Gillette Co.   37,100  2,314,113
International Flavors & Fragrances, Inc.   9,200  438,150
Procter & Gamble Co.   57,200  5,183,750
Rubbermaid, Inc.   13,200  359,700
Unilever NV ADR  13,300  1,930,163
  12,267,026
TOBACCO - 1.9%
American Brands, Inc.   15,100  685,163
Philip Morris Companies, Inc.   69,600  7,238,400
UST, Inc.   16,200  554,850
  8,478,413
TOTAL NONDURABLES   49,761,361
PRECIOUS METALS - 0.5%
Barrick Gold Corp.   29,400  798,849
Echo Bay Mines Ltd.   10,500  112,427
Homestake Mining Co.   12,300  210,638
Newmont Mining Corp.   8,224  406,060
Placer Dome, Inc.   19,900  476,503
Santa Fe Pacific Gold Corp.   11,020  155,658
   2,160,135
RETAIL & WHOLESALE - 4.6%
APPAREL STORES - 0.4%
Brown Group, Inc.   1,400  24,325
Charming Shoppes, Inc.   8,700  61,444
Gap, Inc.   24,100  774,213
Limited, Inc. (The)  22,719  488,459
Melville Corp.   8,700  352,350
TJX Companies, Inc.   6,100  205,875
  1,906,666
DRUG STORES - 0.2%
Long Drug Stores, Inc.   1,600  71,400
Rite Aid Corp.   6,900  205,275
Walgreen Co.   20,600  690,100
  966,775
GENERAL MERCHANDISE STORES - 2.5%
Dayton Hudson Corp.   6,100  629,063
Dillard Department Stores, Inc. Class A  9,500  346,750
Federated Department Stores, Inc. (a)  17,000  580,125
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
RETAIL & WHOLESALE - CONTINUED
GENERAL MERCHANDISE STORES - CONTINUED
K mart Corp.   38,300 $ 473,963
May Department Stores Co. (The)  20,700  905,625
Mercantile Stores Co., Inc.   3,000  175,875
Nordstrom, Inc.   6,700  298,150
Penney (J.C.) Co., Inc.   18,600  976,500
Price/Costco, Inc. (a)  16,239  351,168
Sears, Roebuck & Co.   32,600  1,585,175
Wal-Mart Stores, Inc.   191,600  4,861,850
Woolworth Corp.   11,200  252,000
  11,436,244
GROCERY STORES - 0.6%
Albertson's, Inc.   21,200  877,150
American Stores Co.   12,300  507,375
Fleming Companies, Inc.   3,064  44,045
Giant Food, Inc. Class A  4,900  175,788
Great Atlantic & Pacific Tea Co., Inc.   3,100  101,913
Kroger Co. (The) (a)  10,400  410,800
Supervalu, Inc.   5,600  176,400
Winn-Dixie Stores, Inc.   12,800  452,800
  2,746,271
RETAIL & WHOLESALE, MISCELLANEOUS - 0.9%
Circuit City Stores, Inc.   8,200  296,225
Home Depot, Inc., (The)  39,800  2,149,200
Lowe's Companies, Inc.   13,500  487,688
Tandy Corp.   5,400  255,825
Toys "R" Us, Inc. (a)  22,700  646,950
  3,835,888
TOTAL RETAIL & WHOLESALE   20,891,844
SERVICES - 0.7%
ADVERTISING - 0.1%
Interpublic Group of Companies, Inc.   6,600  309,375
LEASING & RENTAL - 0.0%
Ryder Systems, Inc.   6,700  188,438
PRINTING - 0.3%
Alco Standard Corp.   10,600  479,650
Deluxe Corp.   6,800  241,400
Donnelley (R.R.) & Sons Co.   12,900  449,888
Harland (John H.) Co.   2,500  61,563
Moore Corporation Ltd.   8,400  157,398
  1,389,899
SERVICES - 0.3%
Block (H&R), Inc.   8,600  280,575
Ecolab, Inc.   5,300  174,900
Jostens, Inc.   3,300  65,175
National Service Industries, Inc.   4,100  160,413
Service Corp. International  9,700  557,750
  1,238,813
TOTAL SERVICES   3,126,525
TECHNOLOGY - 11.0%
COMMUNICATIONS EQUIPMENT - 1.4%
Andrew Corp. (a)  4,975  267,406
Cabletron Systems, Inc. (a)  6,100  418,613
Cisco Systems, Inc. (a)  46,200  2,616,075
DSC Communications Corp. (a)  9,700  292,213
General Instrument Corp. (a)  10,200  294,525
 
 SHARES VALUE (NOTE 1)
Northern Telecom Ltd.   21,100 $ 1,148,968
Tellabs, Inc. (a)  7,300  488,188
3Com Corp. (a)  13,800  631,350
  6,157,338
COMPUTER SERVICES & SOFTWARE - 3.1%
Autodesk, Inc.   3,800  113,525
Automatic Data Processing, Inc.   24,300  938,588
CUC International, Inc. (a)  15,150  537,825
Ceridian Corp. (a)  5,600  282,800
Computer Associates International, Inc.   20,250  1,442,813
Computer Sciences Corp. (a)  4,600  343,850
First Data Corp.   18,700  1,488,988
Microsoft Corp. (a)  49,500  5,946,188
Novell, Inc. (a)  30,800  427,350
Oracle Corp. (a)  54,600  2,153,288
Shared Medical Systems Corp.   2,000  128,500
  13,803,715
COMPUTERS & OFFICE EQUIPMENT - 3.4%
Amdahl Corp. (a)  9,900  106,425
Apple Computer, Inc.   10,400  218,400
Bay Networks, Inc. (a)  15,300  393,975
Compaq Computer Corp. (a)  22,100  1,088,425
Data General Corp. (a)  3,100  40,300
Digital Equipment Corp. (a)  12,700  571,500
EMC Corp. (a)  19,000  353,875
Hewlett-Packard Co.   42,500  4,234,063
Intergraph Corp. (a)  3,800  46,075
International Business Machines Corp.   47,400  4,692,600
Pitney Bowes, Inc.   12,600  601,650
Silicon Graphics, Inc. (a)  13,500  324,000
Sun Microsystems, Inc. (a)  15,300  900,788
Tandem Computers, Inc. (a)  9,900  122,513
Unisys Corp. (a)  14,400  102,600
Xerox Corp.   27,100  1,449,850
  15,247,039
ELECTRONIC INSTRUMENTS - 0.2%
Applied Materials, Inc. (a)  14,900  454,450
Perkin-Elmer Corp.   3,500  168,875
Tektronix, Inc.   2,700  120,825
  744,150
ELECTRONICS - 2.4%
AMP, Inc.   18,096  726,102
Advanced Micro Devices, Inc. (a)  11,000  149,875
Intel Corp.   68,600  5,037,813
LSI Logic Corp. (a)  10,700  278,200
Micron Technology, Inc.   17,200  445,050
Motorola, Inc.   49,400  3,106,025
National Semiconductor Corp. (a)  11,400  176,700
Texas Instruments, Inc.   15,700  783,038
Thomas & Betts Corp.   3,400  127,500
  10,830,303
PHOTOGRAPHIC EQUIPMENT - 0.5%
Eastman Kodak Co.   28,500  2,215,875
Polaroid Corp.   3,700  168,813
  2,384,688
TOTAL TECHNOLOGY   49,167,233
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TRANSPORTATION - 1.2%
AIR TRANSPORTATION - 0.3%
AMR Corp. (a)  7,600 $ 691,600
Delta Air Lines, Inc.   4,200  348,600
Southwest Airlines Co.   12,100  352,413
USAir Group, Inc. (a)  5,300  95,400
  1,488,013
RAILROADS - 0.8%
Burlington Northern Santa Fe Corp.   12,418  1,004,306
CSX Corp.   17,638  851,034
Conrail, Inc.   6,600  438,075
Union Pacific Corp.   17,100  1,194,863
  3,488,278
TRUCKING & FREIGHT - 0.1%
Caliber System, Inc.   3,200  108,800
Consolidated Freightways, Inc.   3,700  78,163
Federal Express Corp.   4,800  393,600
Yellow Corp.  2,300  30,475
  611,038
TOTAL TRANSPORTATION   5,587,329
UTILITIES - 11.2%
CELLULAR - 0.3%
AirTouch Communications, Inc. (a)  41,300  1,166,725
ELECTRIC UTILITY - 3.0%
American Electric Power Co., Inc.   15,500  660,688
Baltimore Gas & Electric Co.   12,400  351,850
Carolina Power & Light Co.   12,900  490,200
Central & South West Corp.   17,200  498,800
Consolidated Edison Co. of New York, Inc.   19,700  576,225
DTE Energy Co.   12,200  376,675
Dominion Resources, Inc.  14,600  584,000
Duke Power Co.   17,000  871,250
Edison International  37,100  653,888
Entergy Corp.  19,100  541,963
FPL Group, Inc.   15,500  713,000
General Public Utilities Corp.   10,100  356,025
Houston Industries, Inc.   22,000  541,750
Niagara Mohawk Power Corp.   12,100  93,775
Northern States Power Co.  5,600  276,500
Ohio Edison Co.   12,800  280,000
PECO Energy Co.   18,600  483,600
PP&L Resources, Inc.   13,200  311,850
Pacific Gas & Electric Co.   34,900  811,425
PacifiCorp.   24,500  545,125
Public Service Enterprise Group, Inc.   20,500  561,188
Southern Co.   55,700  1,371,613
Texas Utilities Co.   18,900  807,975
Unicom Corp.   18,000  501,750
Union Electric Co.   8,600  346,150
  13,607,265
GAS - 0.7%
Columbia Gas System, Inc. (The)  4,600  239,775
Consolidated Natural Gas Co.   7,700  402,325
ENSERCH Corp.   5,800  126,150
Eastern Enterprises Co.   1,600  53,200
Enron Corp.   21,100  862,463
NICOR, Inc.   4,200  119,175
Noram Energy Corp.   10,300  112,013
ONEOK, Inc.   2,200  55,000
 
 SHARES VALUE (NOTE 1)
Pacific Enterprises  7,000 $ 207,375
Panenergy Corp.   12,600  414,225
Peoples Energy Corp.   3,000  100,500
Sonat, Inc.   7,100  319,500
Williams Companies, Inc.   8,400  415,800
  3,427,501
TELEPHONE SERVICES - 7.2%
ALLTEL Corp.   15,900  488,925
AT&T Corp.   133,500  8,277,000
Ameritech Corp.  46,300  2,749,063
Bell Atlantic Corp.   36,600  2,333,250
BellSouth Corp.   82,900  3,512,888
GTE Corp.   80,800  3,615,800
MCI Communications Corp.   56,800  1,455,500
NYNEX Corp.   35,800  1,700,500
Pacific Telesis Group  35,700  1,204,875
SBC Communications, Inc.   51,000  2,511,750
Sprint Corp.   36,400  1,528,800
U.S. West, Inc.   39,200  1,249,500
U.S. West, Inc. (Media Group)  39,300  717,225
WorldCom, Inc. (a)  16,200  897,075
  32,242,151
TOTAL UTILITIES   50,443,642
TOTAL COMMON STOCKS
 (Cost $368,310,535)   421,947,391
U.S. TREASURY OBLIGATIONS - 0.5%
  PRINCIPAL 
  AMOUNT 
U.S. Treasury Bills, yields at date
 of purchase 5.20% to 5.22%,
 10/31/96 (b)
 (Cost $2,456,525) $ 2,500,000  2,456,700
REPURCHASE AGREEMENTS - 5.8%
 MATURITY 
 AMOUNT 
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint
 trading account at 5.46% dated
 6/28/96 due 7/1/96  $ 25,946,800  25,935,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $396,702,060)    $ 450,339,091
FUTURES CONTRACTS
   EXPIRATION UNDERLYING FACE UNREALIZED
  DATE AMOUNT AT VALUE GAIN/(LOSS)
PURCHASED
86 S&P 500 Index Contracts Sept. 1996 $ 29,102,400 $ 241,531
THE FACE VALUE OF FUTURES PURCHASED AS A PERCENTAGE OF TOTAL INVESTMENT IN
SECURITIES - 6.5%
LEGEND
(a) Non-income producing
(b) Security pledged to cover margin requirements for futures contracts. At
the period end, the value of securities pledged amounted to $1,768,824.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $176,324,392 and $2,743,056, respectively.
The market value of futures contracts opened and closed during the period
amounted to $190,595,793 and $186,047,133, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $194 for the period (see
Note 4 of Notes to Financial Statements).
INCOME TAX INFORMATION
At June 30, 1996, the aggregate cost of investment securities for income
tax purposes was $396,702,060. Net unrealized appreciation aggregated
$53,637,031, of which $59,998,888 related to appreciated investment
securities and $6,361,857 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND II: INDEX 500 PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 JUNE 30, 1996 (UNAUDITED)               
 
ASSETS                                        
 
Investm                       $ 450,339,091   
ent in                                        
securit                                       
ies, at                                       
value                                         
(includ                                       
ing                                           
repurc                                        
hase                                          
agree                                         
ments                                         
of                                            
$25,93                                        
5,000)                                        
(cost                                         
$396,7                                        
02,060                                        
) -                                           
See                                           
accom                                         
panyin                                        
g                                             
sched                                         
ule                                           
 
Cash                           42,798         
 
Receiva                        1,581,767      
ble for                                       
fund                                          
shares                                        
sold                                          
 
Dividend                       618,471        
s                                             
receiv                                        
able                                          
 
Receiva                        152,641        
ble for                                       
daily                                         
variati                                       
on                                            
on                                            
futures                                       
contra                                        
cts                                           
 
Other                          10             
receiv                                        
ables                                         
 
 TOTAL                         452,734,778    
ASSETS                                        
 
LIABILITI                                     
ES                                            
 
Payable           $ 396,755                   
for                                           
fund                                          
shares                                        
redee                                         
med                                           
 
Accrued            38,829                     
manag                                         
ement                                         
fee                                           
 
Other              70,081                     
payabl                                        
es and                                        
                                              
accrue                                        
d                                             
expen                                         
ses                                           
 
 TOTAL                         505,665        
LIABILIT                                      
IES                                           
 
NET                           $ 452,229,113   
ASSET                                         
S                                             
 
Net                                           
Assets                                        
consist                                       
of:                                           
 
Paid in                       $ 394,095,495   
capital                                       
 
Undistrib                      4,052,312      
uted                                          
net                                           
invest                                        
ment                                          
incom                                         
e                                             
 
Accumul                        202,737        
ated                                          
undistr                                       
ibuted                                        
net                                           
realize                                       
d gain                                        
(loss)                                        
on                                            
invest                                        
ments                                         
and                                           
foreign                                       
curren                                        
cy                                            
transa                                        
ctions                                        
 
Net                            53,878,569     
unreali                                       
zed                                           
apprec                                        
iation                                        
(depre                                        
ciation                                       
) on                                          
invest                                        
ments                                         
and                                           
assets                                        
and                                           
liabiliti                                     
es in                                         
foreign                                       
curren                                        
cies                                          
 
NET                           $ 452,229,113   
ASSET                                         
S, for                                        
5,658,                                        
494                                           
shares                                        
outsta                                        
nding                                         
 
NET                            $79.92         
ASSET                                         
VALUE,                                        
offerin                                       
g price                                       
                                              
and                                           
redem                                         
ption                                         
price                                         
per                                           
share                                         
($452,                                        
229,11                                        
3 (divided by)                                
5,658,                                        
494                                           
shares                                        
)                                             
 
STATEMENT OF OPERATIONS
 SIX MONTHS ENDED JUNE 30, 1996                                 
(UNAUDITED)                                                     
 
INVESTM                                          $ 3,629,616    
ENT                                                             
INCOME                                                          
Dividend                                                        
s                                                               
 
Interest                                          902,740       
 
 TOTAL                                            4,532,356     
INCOM                                                           
E                                                               
 
EXPENS                                                          
ES                                                              
 
Manage                             $ 497,141                    
ment                                                            
fee                                                             
 
Transfer                            135,288                     
agent                                                           
fees                                                            
 
Accounti                            106,835                     
ng                                                              
fees                                                            
and                                                             
expen                                                           
ses                                                             
 
Non-inte                            580                         
rested                                                          
trustee                                                         
s'                                                              
compe                                                           
nsatio                                                          
n                                                               
 
Custodia                            14,183                      
n fees                                                          
and                                                             
expen                                                           
ses                                                             
 
Audit                               19,778                      
 
Legal                               529                         
 
Miscella                            928                         
neous                                                           
 
 Total                              775,262                     
expen                                                           
ses                                                             
before                                                          
reducti                                                         
ons                                                             
 
 Expen                              (294,924      480,338       
se                                 )                            
reducti                                                         
ons                                                             
 
NET                                               4,052,018     
INVEST                                                          
MENT                                                            
INCOM                                                           
E                                                               
 
REALIZE                                                         
D AND                                                           
UNREALIZ                                                        
ED GAIN                                                         
(LOSS)                                                          
Net                                                             
realize                                                         
d gain                                                          
(loss)                                                          
on:                                                             
 
 Invest                             632,689                     
ment                                                            
securit                                                         
ies                                                             
 
 Foreig                             127                         
n                                                               
curren                                                          
cy                                                              
transa                                                          
ctions                                                          
 
 Future                             (551,342      81,474        
s                                  )                            
contra                                                          
cts                                                             
 
Change                                                          
in net                                                          
unreali                                                         
zed                                                             
apprec                                                          
iation                                                          
(depre                                                          
ciation                                                         
) on:                                                           
 
 Invest                             27,630,841                  
ment                                                            
securit                                                         
ies                                                             
 
 Assets                             (10                         
and                                )                            
liabiliti                                                       
es in                                                           
 forei                                                          
gn                                                              
curren                                                          
cies                                                            
 
 Future                             367,081       27,997,912    
s                                                               
contra                                                          
cts                                                             
 
NET GAIN                                          28,079,386    
(LOSS)                                                          
 
NET                                              $ 32,131,404   
INCREA                                                          
SE                                                              
(DECRE                                                          
ASE) IN                                                         
NET                                                             
ASSETS                                                          
RESULTI                                                         
NG                                                              
FROM                                                            
OPERAT                                                          
IONS                                                            
 
OTHER                                            $ 513          
INFORM                                                          
ATION                                                           
 Expen                                                          
se                                                              
reducti                                                         
ons                                                             
 Cust                                                           
odian                                                           
interest                                                        
credits                                                         
 
  Tran                                            11,997        
sfer                                                            
agent                                                           
interest                                                        
credits                                                         
 
  FMR                                             282,414       
reimbu                                                          
rseme                                                           
nt                                                              
 
                                                 $ 294,924      
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS      YEAR ENDED     
                                    ENDED           DECEMBER 31,   
                                    JUNE 30, 1996   1995           
                                    (UNAUDITED)                    
 
Operatio     $ 4,052,018     $ 3,388,217     
ns                                           
Net                                          
invest                                       
ment                                         
incom                                        
e                                            
 
 Net          81,474          8,859,319      
realize                                      
d gain                                       
(loss)                                       
 
 Chang        27,997,912      24,840,544     
e in                                         
net                                          
unreali                                      
zed                                          
apprec                                       
iation                                       
(depre                                       
ciation                                      
)                                            
 
 NET          32,131,404      37,088,080     
INCR                                         
EASE                                         
(DEC                                         
REAS                                         
E) IN                                        
NET                                          
ASSE                                         
TS                                           
RESU                                         
LTING                                        
FROM                                         
OPER                                         
ATIO                                         
NS                                           
 
Distributi    (3,387,922)     (1,038,071)    
ons to                                       
shareh                                       
olders                                       
From                                         
net                                          
invest                                       
ment                                         
incom                                        
e                                            
 
 From         (8,711,800)     (125,271)      
net                                          
realize                                      
d gain                                       
 
 In           -               (16,781)       
excess                                       
of net                                       
realize                                      
d gain                                       
 
 TOTAL        (12,099,722)    (1,180,123)    
DISTRIB                                      
UTIONS                                       
 
Share         210,964,549     176,225,141    
transa                                       
ctions                                       
Net                                          
procee                                       
ds                                           
from                                         
sales                                        
of                                           
shares                                       
 
 Reinve       12,099,722      1,180,123      
stment                                       
of                                           
distrib                                      
utions                                       
 
 Cost         (36,566,535)    (18,914,447)   
of                                           
shares                                       
redee                                        
med                                          
 
 NET          186,497,736     158,490,817    
INCR                                         
EASE                                         
(DEC                                         
REAS                                         
E) IN                                        
NET                                          
ASSE                                         
TS                                           
RESU                                         
LTING                                        
FROM                                         
SHAR                                         
E                                            
TRAN                                         
SACTI                                        
ONS                                          
 
  TOTAL       206,529,418     194,398,774    
INCREA                                       
SE                                           
(DECRE                                       
ASE) IN                                      
NET                                          
ASSETS                                       
 
NET                                          
ASSETS                                       
 
 Beginn       245,699,695     51,300,921     
ing of                                       
period                                       
 
 End of      $ 452,229,113   $ 245,699,695   
perio                                        
d                                            
(incl                                        
udin                                         
g                                            
undi                                         
strib                                        
uted                                         
net                                          
inve                                         
stme                                         
nt                                           
inco                                         
me                                           
of                                           
$4,0                                         
52,3                                         
12                                           
and                                          
$3,3                                         
89,1                                         
30,                                          
resp                                         
ectiv                                        
ely)                                         
 
OTHER                                        
INFORMAT                                     
ION                                          
Shares                                       
 
 Sold         2,725,869       2,593,616      
 
 Issued       161,200         20,470         
in                                           
reinve                                       
stment                                       
of                                           
distrib                                      
utions                                       
 
 Redee        (473,860)       (281,351)      
med                                          
 
 Net          2,413,209       2,332,735      
increa                                       
se                                           
(decre                                       
ase)                                         
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>             <C>                        <C>    <C>      <C>               
                          SIX MONTHS      YEARS ENDED DECEMBER 31,                   AUGUST 27, 1992   
                          ENDED                                                      (COMMENCEMENT     
                          JUNE 30, 1996                                              OF                
                                                                                     OPERATIONS) TO    
                                                                                     DECEMBER 31,      
 
SELECTED PER-SHARE DATA   (UNAUDITED)     1995                       1994   1993 D   1992              
 
</TABLE>
 
Net          $ 75.71     $ 56.22     $ 55.74    $ 52.60    $ 50.00     
asset                                                                  
value,                                                                 
beginn                                                                 
ing of                                                                 
period                                                                 
 
Income                                                                 
from                                                                   
Invest                                                                 
ment                                                                   
Operat                                                                 
ions                                                                   
 
 Net          .58         .85         1.14       1.31       .44        
invest                                                                 
ment                                                                   
incom                                                                  
e                                                                      
 
 Net          6.88        19.72       (.56)      3.80       2.71       
realize                                                                
d and                                                                  
unreali                                                                
zed                                                                    
gain                                                                   
(loss)                                                                 
 
 Total        7.46        20.57       .58        5.11       3.15       
from                                                                   
invest                                                                 
ment                                                                   
operati                                                                
ons                                                                    
 
Less          (.91)       (.95)       -          (1.28)     (.47)      
Distrib                                                                
utions                                                                 
From                                                                   
net                                                                    
invest                                                                 
ment                                                                   
incom                                                                  
e                                                                      
 
 From         (2.34)      (.11)       (.10)      (.60)      (.08)      
net                                                                    
realize                                                                
d gain                                                                 
 
 In           -           (.02)       -          (.09)      -          
excess                                                                 
of net                                                                 
realize                                                                
d gain                                                                 
 
 Total        (3.25)      (1.08)      (.10)      (1.97)     (.55)      
distrib                                                                
utions                                                                 
 
Net          $ 79.92     $ 75.71     $ 56.22    $ 55.74    $ 52.60     
asset                                                                  
value,                                                                 
end of                                                                 
period                                                                 
 
TOTAL         10.13%      37.19%      1.04%      9.74%      6.31%      
RETUR                                                                  
N B, C                                                                 
 
RATIOS                                                                 
AND                                                                    
SUPPL                                                                  
EMENT                                                                  
AL                                                                     
DATA                                                                   
 
Net          $ 452,229   $ 245,700   $ 51,301   $ 25,153   $ 17,961    
assets                                                                 
, end                                                                  
of                                                                     
period                                                                 
(000                                                                   
omitte                                                                 
d)                                                                     
 
Ratio of      .28% A      .28%        .28%       .28%       .28% A,    
expen                                E          E          E           
ses to                                                                 
averag                                                                 
e net                                                                  
assets                                                                 
 
Ratio of      .27% A,     .28%        .28%       .28%       .28% A     
expen         F                                                        
ses to                                                                 
averag                                                                 
e net                                                                  
assets                                                                 
after                                                                  
expen                                                                  
se                                                                     
reducti                                                                
ons                                                                    
 
Ratio of      2.30% A     2.70%       2.81%      2.65%      2.89% A    
net                                                                    
invest                                                                 
ment                                                                   
incom                                                                  
e to                                                                   
averag                                                                 
e net                                                                  
assets                                                                 
 
Portfolio     2% A        16%         2%         9%         0%         
turnov                                                                 
er rate                                                                
 
Average      $ .0238                                                   
commi                                                                  
ssion                                                                  
rate G                                                                 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                     <C>   <C>   <C>   <C>   <C> 
 
A ANNUALIZED B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED AND DO NOT REFLECT                                
 
CHARGES ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT. INCLUSION OF THOSE CHARGES                                       
 
WOULD REDUCE THE TOTAL RETURNS SHOWN. C THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN                                         
 
EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES TO FINANCIAL                                                
 
STATEMENTS). D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2,                                              
 
"DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN, AND                                       
 
RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER                                    
 
SHARE MAY REFLECT CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO TAX DIFFERENCES. E FMR AGREED TO                                     
 
REIMBURSE A PORTION OF THE FUND'S EXPENSES DURING THE PERIOD. WITHOUT THIS REIMBURSEMENT, THE                                       
 
FUND'S EXPENSE RATIO WOULD HAVE BEEN HIGHER (SEE NOTE 5 OF NOTES TO FINANCIAL                                                       
 
STATEMENTS). F FMR OR THE FUND HAS ENTERED INTO VARYING ARRANGEMENTS WITH THIRD PARTIES WHO                                         
 
EITHER PAID OR REDUCED A PORTION OF THE FUND'S EXPENSES (SEE NOTE 5 OF NOTES TO FINANCIAL                                           
 
STATEMENTS). G FOR FISCAL YEARS BEGINNING ON OR AFTER SEPTEMBER 1, 1995, A FUND IS REQUIRED TO                                      
 
DISCLOSE ITS AVERAGE COMMISSION RATE PER SHARE FOR SECURITY TRADES ON WHICH COMMISSIONS ARE                                         
 
CHARGED.  THIS AMOUNT MAY VARY FROM PERIOD TO PERIOD AND FUND TO FUND DEPENDING ON THE MIX OF                                       
 
TRADES EXECUTED IN VARIOUS MARKETS WHERE TRADING PRACTICES AND COMMISSION RATE STRUCTURES MAY                                       
 
DIFFER.                                                                                                                             
 
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND II: ASSET MANAGER: GROWTH PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIOD ENDED JUNE 30, 1996    PAST 1   LIFE OF   
                              YEAR     FUND      
 
Asset Manager: Growth         20.33%   21.83%    
 
S&P 500                       26.00%   32.05%    
 
AVERAGE ANNUAL RETURNS take the fund's actual ( or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for example, 
has a history of growth in the long run and volatility 
in the short run. In turn, the share price and return 
of a fund that invests in stocks will vary. That 
means if you sell your shares during a market 
downturn, you might lose money. But if you can 
ride out the market's ups and downs, you may 
have a gain.
(checkmark)
You can compare the fund's return to those of the Standard & Poor's 500
Index - a widely recognized, unmanaged index of common stocks. The S&P 500
returns reflect reinvestment of all dividends paid by stocks included in
the Index, but do not reflect any brokerage commissions or other fees you
might pay if you actually invested in those stocks.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of the fund figures are from commencement of
operations January 3, 1995.
If Fidelity had not reimbursed certain fund expenses, the life of fund
total return figure would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURN WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
IMAHDR PRASUN   SHR__CHT 19960630 19960729 091923 S00000000000001
             VIP II:ASS.MAN.AGG     S&P 500          FI Aggress. Comp.
             00159                  SP001            F0022               
  1995/01/03      10000.00               10000.00         10000.00
  1995/01/31      10149.70               10389.70         10319.00
  1995/03/31      10289.42               10696.30         10538.79
  1995/04/30      10558.88               11011.31         10784.35
  1995/05/31      10708.58               11451.43         11197.39
  1995/06/30      11137.72               11717.44         11395.58
  1995/07/31      11546.91               12106.00         11631.47
  1995/08/31      12065.87               12136.38         11693.12
  1995/09/30      12245.51               12648.54         12049.76
  1995/10/31      11776.45               12603.38         12081.09
  1995/11/30      11986.03               13156.67         12484.60
  1995/12/31      12277.71               13410.07         12696.83
  1996/01/31      12569.78               13866.55         13004.10
  1996/02/29      12613.39               13995.09         13005.40
  1996/03/31      12840.37               14129.86         13056.12
  1996/04/30      13143.01               14338.14         13159.26
  1996/05/31      13348.36               14707.92         13376.39
  1996/06/30      13402.41               14763.95         13465.00
IMATRL PRASUN   SHR__CHT 19960630 19960729 091928 R00000000000123
 
 
 
 
Let's say hypothetically that $10,000 was invested in Asset Manager: Growth
Portfolio on January 31, 1995, shortly after the fund started. As the chart
shows, by June 30, 1996, the value of the investment would have grown to
$13,402 - a 34.02% increase on the initial investment. For comparison, look
at how the S&P 500 did over the same period. With dividends and capital
gains, if any, reinvested, the same $10,000 investment would have grown to
$14,764 - a 47.64% increase.
You can also look at how the Fidelity Aggressive Asset Allocation Composite
Index, a hypothetical combination of unmanaged indices, did over the same
period. Reflecting the fund's neutral mix of 65% stocks, 30% bonds, and 5%
short-term instruments, this index combines returns from the S&P 500
(47.64%), Lehman Brothers Treasury Bond Index (14.07%), and the Salomon
Brothers 3-month T-Bill Total Rate of Return Index (7.95%). With reinvested
dividends and capital gains, if any, a $10,000 investment in the index
would have grown to $13,465 - a 34.65% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1996
                                        % OF FUND'S    
                                        INVESTMENTS    
 
Philip Morris Companies, Inc.           6.1            
 
Federal National Mortgage Association   5.9            
 
General Motors Corp.                    3.6            
 
Royal Dutch Petroleum Co. ADR           2.6            
 
Columbia/HCA Healthcare Corp.           2.1            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1996
(STOCKS ONLY)        % OF FUND'S    
                     INVESTMENTS    
 
Finance              13.3           
 
Nondurables          7.3            
 
Durables             7.3            
 
Energy               7.2            
 
Retail & Wholesale   6.7            
 
ASSET ALLOCATION AS OF JUNE 30, 1996*
Row: 1, Col: 1, Value: 5.2
Row: 1, Col: 2, Value: 20.4
Row: 1, Col: 3, Value: 34.4
Row: 1, Col: 4, Value: 40.0
Stock class  74.4%
Bond class  20.4%
Short-term class
and other  5.2%
FOREIGN INVESTMENTS  17.3%
*
ASSET ALLOCATIONS IN THIS PIE CHART REFLECT THE CATEGORIZATION OF 
ASSETS AS DEFINED IN THE FUND'S PROSPECTUS. FINANCIAL STATEMENT 
CATEGORIZATIONS CONFORM TO ACCOUNTING STANDARDS AND WILL DIFFER 
FROM THE PIE CHART.
VARIABLE INSURANCE PRODUCTS FUND II: ASSET MANAGER: GROWTH PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
NOTE TO SHAREHOLDERS: On March 26, 1996, Richard Habermann was named the
head of a three-person team of portfolio managers of Asset Manager: Growth
Portfolio. Dick Habermann will have primary responsibility for asset
allocation decisions. George Vanderheiden, who has been with Fidelity for
25 years, will be responsible for individual stock selection. Michael Gray,
who joined Fidelity 14 years ago, will be responsible for bond selection.
The following is an interview with Dick Habermann.
Q. HOW DID THE FUND PERFORM, DICK?
A. The fund performed quite well in the first half of 1996. In an
environment that produced mixed returns for stocks and bonds, Asset
Manager: Growth's performance nearly matched that of the broad stock
market. For the six and 12-month periods ended June 30, 1996, the Standard
& Poor's 500 Index returned 10.10% and 26.00%, respectively. Looking back
over the period, the fund benefited from its considerable weighting in
equities, even while the portfolio underwent some restructuring as a result
of the management change.
Q. HOW WERE THE FUND'S ASSETS DISTRIBUTED AT THE END OF THE PERIOD?
A. Around 75% in equities, 20% bonds and 5% cash equivalents. During the
past six months, the biggest change to the overall asset mix was a shift
from short-term investments into bonds. There was also significant change
among the securities within the asset classes.
Q. COULD YOU DETAIL WHAT SOME OF THOSE CHANGES WERE?
A. Sure. Within equities, we sold a substantial amount of the fund's
foreign holdings, especially in Japan. Despite the underperformance of the
Japanese market compared to the U.S., our individual holdings in many
Japanese stocks had actually done fairly well, so we took some profits and
re-directed those assets into domestic equities. On the fixed-income side,
our holdings had been focused in the middle of the yield curve, in
securities with maturities between five and 15 years. We allocated more
assets into the high-yield, longer maturity end of the market, and
re-structured the fixed-income portion of the portfolio to more closely
reflect the composition of the Lehman Brothers Aggregate Bond Index. The
result was an increase in corporate bonds and mortgage securities and a
reduction of the fund's U.S. Treasury holdings.
Q. LET'S TURN TO THE MANAGEMENT CHANGE. WHAT WAS THE THINKING BEHIND THE
TEAM APPROACH?
A. We think this approach makes more sense than relying on a single person,
given that the fund invests in so many different kinds of securities and is
involved in so many segments of the market. Fidelity has traditionally
taken what's known as a bottom-up approach with most of its funds,
emphasizing research and individual security selection. Our hope is that by
dividing the responsibility for different parts of the fund among
sub-portfolio managers with established expertise in those areas, we can
better leverage our strength as a fund management organization.
Q. WILL THE FUND'S INVESTMENT STRATEGY CHANGE?
A. No. As always, the fund will seek competitive long-term results by
investing in a broad mix of stocks and bonds. In the past, the fund has
never tried to time the market by making sudden shifts in the asset mix,
nor will it try to do so in the future. In short, the fund's basic asset
allocation structure will not change. The shift at the top should be seen
as an attempt to better fulfill the fund's original investment objective,
not take the fund in a different direction.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SEVERAL MONTHS?
A. I'm guardedly optimistic. I think that the economy has shown that it's
pretty resilient so far this year. Still, there are signs that various
businesses may be slowing down, which could mean that we may see some
earnings disappointments. One other note of caution is that stimulus
packages in other countries have helped boost some foreign economies. With
a group of economies moving in sync, that could imply a degree of inflation
risk, which bears watching. I do feel that there is still room for company
managements to add value by rationalizing their businesses and continuing
to cut costs. Those efforts may not have the impact they did over the past
year or two, but they can still be meaningful. That's why individual
security selection will continue to be crucial, and I take comfort in
having George and Michael, with their valuable experience and expertise, on
the team. In the next report, each of them will provide their views on
their respective parts of the portfolio.
THE VIEWS EXPRESSED IN THIS REPORT REFLECT THOSE OF THE PORTFOLIO MANAGER
ONLY THROUGH THE END OF THE PERIOD OF THE REPORT AS STATED ON THE COVER.
THE MANAGER'S VIEWS ARE SUBJECT TO CHANGE AT ANY TIME BASED ON MARKET AND
OTHER CONDITIONS.
 
 
FUND FACTS
GOAL: high total return with reduced risk over 
the long term by allocating assets among 
stocks, bonds and short-term instruments 
anywhere in the world
START DATE: September 6, 1989
SIZE: as of June 30, 1996, more than $3.4 billion
MANAGER: Richard Habermann, since March 
1996; joined Fidelity in 1968
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND II: ASSET MANAGER: GROWTH PORTFOLIO
INVESTMENTS JUNE 30, 1996 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 71.9%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 0.7%
AEROSPACE & DEFENSE - 0.3%
Boeing Co.   3,200 $ 278,800
C A E Industries Ltd.   18,700  155,656
  434,456
DEFENSE ELECTRONICS - 0.4%
Raytheon Co.   9,800  505,925
TOTAL AEROSPACE & DEFENSE   940,381
BASIC INDUSTRIES - 5.2%
CHEMICALS & PLASTICS - 3.2%
Air Products & Chemicals, Inc.   3,300  190,575
Betz Laboratories, Inc.   1,000  43,875
Dow Chemical Co.   700  53,200
du Pont (E.I.) de Nemours & Co.   28,800  2,278,800
Nippon Zeon Co. Ltd.   57,000  353,311
Raychem Corp.   8,300  596,563
Rohm & Haas Co.   900  56,475
Sekisui Chemical Co. Ltd.   23,000  280,935
Union Carbide Corp.   10,900  433,275
  4,287,009
IRON & STEEL - 0.2%
Kobe Steel Ltd. (a)  87,000  249,806
NKK Corp. (a)  22,000  66,579
  316,385
METALS & MINING - 0.5%
Broken Hill Proprietary Co. Ltd. (The)  7,770  107,515
Reynolds Metals Co.   11,700  609,863
  717,378
PACKAGING & CONTAINERS - 0.1%
Owens-Illinois, Inc. (a)  2,200  35,200
Tupperware Corp. (a)  1,700  71,825
  107,025
PAPER & FOREST PRODUCTS - 1.2%
Boise Cascade Corp.   6,100  223,413
Champion International Corp.   11,900  496,825
Georgia-Pacific Corp.   900  63,900
International Paper Co.   10,800  398,250
Temple-Inland, Inc.   4,700  219,725
Willamette Industries, Inc.   2,600  154,700
  1,556,813
TOTAL BASIC INDUSTRIES   6,984,610
CONSTRUCTION & REAL ESTATE - 1.4%
BUILDING MATERIALS - 0.1%
Masco Corp.   2,100  63,525
Tecumseh Products Co. Class A  2,200  118,250
  181,775
CONSTRUCTION - 1.0%
Centex Corp.   6,400  199,200
DR Horton, Inc.   32,500  341,250
Daito Trust Construction  45,000  672,713
Kaufman & Broad Home Corp.   9,400  136,300
Ryland Group, Inc.   500  7,500
U.S. Home Corp. (a)  1,000  24,625
  1,381,588
ENGINEERING - 0.2%
Fluor Corp.   4,400  287,650
 
 SHARES VALUE (NOTE 1)
REAL ESTATE - 0.1%
Sekiwa Real Estate Ltd.   7,000 $ 73,379
TOTAL CONSTRUCTION & REAL ESTATE   1,924,392
DURABLES - 7.3%
AUTOS, TIRES, & ACCESSORIES - 6.3%
Chrysler Corp.   4,900  303,800
Cummins Engine Co., Inc.   7,500  302,813
Dana Corp.   7,900  244,900
Discount Auto Parts, Inc. (a)  2,500  63,438
Federal-Mogul Corp.   13,200  242,550
Ford Motor Co.   2,700  87,413
General Motors Corp.   92,500  4,844,688
Gentex Corp. (a)  1,400  27,300
Goodyear Tire & Rubber Co.   2,500  120,625
Honda Motor Co. Ltd.   9,000  232,988
Magna International, Inc. Class A  25,000  1,155,073
Scania AB:
 Class A (a)  3,600  99,642
 Class B (a)  3,300  91,587
Superior Industries International, Inc.   9,600  254,400
Volvo AB Class B  18,300  415,671
  8,486,888
CONSUMER DURABLES - 0.0%
Swedish Match AB  14,100  43,693
CONSUMER ELECTRONICS - 0.3%
Daiichi Corp. Ord.   1,000  28,987
Newell Co.   5,000  153,125
Whirlpool Corp.   5,400  267,975
  450,087
HOME FURNISHINGS - 0.3%
Shimachu Co. Ltd.   13,000  385,124
TEXTILES & APPAREL - 0.4%
Burlington Industries, Inc. (a)  13,200  186,450
Onward Kashiyama & Co. Ltd.   19,000  310,013
  496,463
TOTAL DURABLES   9,862,255
ENERGY - 7.2%
ENERGY SERVICES - 0.1%
McDermott International, Inc.   6,900  144,038
OIL & GAS - 7.1%
Amerada Hess Corp.   8,600  461,175
Amoco Corp.   1,500  108,563
Anadarko Petroleum Corp.   800  46,400
Atlantic Richfield Co.   11,200  1,327,200
British Petroleum PLC ADR  12,100  1,293,188
Burlington Resources, Inc.   12,100  520,300
Canada Occidental Petroleum Ltd.   12,000  201,973
Elf Aquitaine SA sponsored ADR  3,100  113,925
Enron Oil & Gas Co.   1,100  30,663
Fortune Petroleum Corp. (warrants) (a)  100,000  250,000
Kerr-McGee Corp.   2,800  170,450
Noble Affiliates, Inc.   2,200  83,050
Occidental Petroleum Corp.   10,800  267,300
Royal Dutch Petroleum Co.:
 ADR  22,700  3,490,125
 Ord.   800  123,343
Santa Fe Energy Resources, Inc.   9,800  116,375
Seagull Energy Corp. (a)  2,600  65,000
Sun Co., Inc.   9,700  294,638
Tosco Corp.   7,800  391,950
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
ENERGY - CONTINUED
OIL & GAS - CONTINUED
Total SA:
 Class B  900 $ 66,658
 sponsored ADR  3,700  137,363
Ultramar Corp.   1,400  40,600
Union Pacific Resources Group, Inc.   2,500  66,875
  9,667,114
TOTAL ENERGY   9,811,152
FINANCE - 13.3%
BANKS - 0.2%
Canadian Imperial Bank of Commerce  1,300  41,997
Fleet Financial Group, Inc.   2,500  108,750
State Street Boston Corp.   2,900  147,900
  298,647
CLOSED END INVESTMENT COMPANY - 0.2%
First NIS Regional Fund (Reg.)  25,000  266,750
CREDIT & OTHER FINANCE - 0.3%
Acom Co. Ltd.   10,000  391,049
Associates First Capital Corp. (a)  1,800  67,725
  458,774
FEDERAL SPONSORED CREDIT - 7.9%
Federal Home Loan Mortgage Corporation  30,700  2,624,850
Federal National Mortgage Association  238,000  7,973,000
Student Loan Marketing Association  2,400  177,600
  10,775,450
INSURANCE - 3.9%
AFLAC, Inc.   5,100  152,363
Allmerica Financial Corp.   3,900  116,025
Allstate Corp.   38,800  1,770,250
American International Group, Inc.   13,000  1,282,125
CIGNA Corp.   800  94,300
Chubb Corp. (The)  600  29,925
Equitable of Iowa Companies  900  31,950
General Re Corp.   6,300  959,175
MGIC Investment Corp.   2,200  123,475
Providian Corp.   9,300  398,738
Torchmark Corp.   6,400  280,000
Travelers/Aetna Property Casualty Corp. 
 Class A (a)  800  22,700
  5,261,026
SAVINGS & LOANS - 0.5%
Golden West Financial Corp.   11,200  627,200
SECURITIES INDUSTRY - 0.3%
United Asset Management Corp.   13,600  333,200
TOTAL FINANCE   18,021,047
HEALTH - 3.8%
DRUGS & PHARMACEUTICALS - 0.9%
IVAX Corp.   20,000  317,500
Pharmacia & Upjohn, Inc.   13,500  599,063
Sandoz AG (Reg.)  100  114,138
Schering-Plough Corp.   3,700  232,175
  1,262,876
MEDICAL EQUIPMENT & SUPPLIES - 0.8%
Arterial Vascular Engineering, Inc. (a)  19,000  688,750
Bard (C.R.), Inc.   100  3,400
Baxter International, Inc.   3,100  146,475
Biomet, Inc. (a)  11,700  168,188
  1,006,813
 
 SHARES VALUE (NOTE 1)
MEDICAL FACILITIES MANAGEMENT - 2.1%
Columbia/HCA Healthcare Corp.   53,400 $ 2,850,225
Huntingdon International Holdings 
 PLC Ord. (a)  13,200  17,008
  2,867,233
TOTAL HEALTH   5,136,922
INDUSTRIAL MACHINERY & EQUIPMENT - 3.0%
ELECTRICAL EQUIPMENT - 0.8%
Emerson Electric Co.   1,300  117,488
General Electric Co.   5,400  467,100
Scientific-Atlanta, Inc.   10,400  161,200
Sensormatic Electronics Corp.   14,000  229,250
Westinghouse Electric Corp.   5,600  105,000
  1,080,038
INDUSTRIAL MACHINERY & EQUIPMENT - 1.9%
Caterpillar, Inc.   11,500  779,125
Deere & Co.   14,900  596,000
Dover Corp.   800  36,900
Komatsu Ltd. Ord.   72,000  708,810
NSK Ltd.   56,000  423,171
  2,544,006
POLLUTION CONTROL - 0.3%
Browning-Ferris Industries, Inc.   17,000  493,000
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   4,117,044
MEDIA & LEISURE - 2.6%
BROADCASTING - 0.1%
Comcast Corp.:
 Class A  600  11,025
 Class A special  7,300  135,050
  146,075
ENTERTAINMENT - 0.1%
Cedar Fair LP (depositary unit)  500  18,688
Royal Carribean Cruises Ltd.   1,800  51,300
  69,988
LEISURE DURABLES & TOYS - 1.5%
Brunswick Corp.   5,500  110,000
Fleetwood Enterprises, Inc.   28,600  886,600
Namco Ltd.   9,000  297,799
Nintendo Co. Ltd. Ord.   7,700  572,736
Outboard Marine Corp.   5,300  96,063
  1,963,198
LODGING & GAMING - 0.5%
Circus Circus Enterprises, Inc. (a)  17,100  701,100
Mirage Resorts, Inc. (a)  700  37,625
  738,725
PUBLISHING - 0.1%
Dow Jones & Co., Inc.   500  20,875
Knight-Ridder, Inc.   600  43,500
Times Mirror Co. Class A  1,000  43,500
  107,875
RESTAURANTS - 0.3%
Brinker International, Inc. (a)  6,600  99,000
Darden Restaurants, Inc.   6,000  64,500
Family Steak Houses of Florida, Inc. (a)  227,800  156,613
McDonald's Corp.   3,000  140,250
  460,363
TOTAL MEDIA & LEISURE   3,486,224
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
NONDURABLES - 7.3%
BEVERAGES - 0.4%
Compania Cervejaria Brahma PN
 (Pfd. Reg.)  806,400 $ 481,037
FOODS - 0.2%
General Mills, Inc.   5,500  299,750
Tyson Foods, Inc.   1,300  35,588
  335,338
HOUSEHOLD PRODUCTS - 0.0%
Premark International, Inc.   2,900  53,650
TOBACCO - 6.7%
Philip Morris Companies, Inc.   79,100  8,226,400
RJR Nabisco Holdings Corp.   23,520  729,120
UST, Inc.   2,000  68,500
  9,024,020
TOTAL NONDURABLES   9,894,045
PRECIOUS METALS - 0.2%
Barrick Gold Corp.   2,300  62,495
Santa Fe Pacific Gold Corp.   9,100  128,538
  191,033
RETAIL & WHOLESALE - 6.7%
APPAREL STORES - 0.1%
Melville Corp.   3,600  145,800
Talbots, Inc.   500  16,188
  161,988
GENERAL MERCHANDISE STORES - 3.6%
Aoyama Trading Co. Ord.   3,200  83,715
Federated Department Stores, Inc. (a)  20,500  699,563
Hankyu Department Stores, Inc.   49,000  643,179
Hanshin Department Store Ltd.   23,000  163,529
Jusco Co. Ltd.   7,000  229,069
K mart Corp.   2,600  32,175
Matsuzakaya Co., Ltd.   25,000  305,364
Price/Costco, Inc.   1,200  25,950
Takashimaya Co. Ltd.   51,000  790,301
Wal-Mart Stores, Inc.   69,800  1,771,175
Woolworth Corp. (a)  5,500  123,750
  4,867,770
GROCERY STORES - 0.0%
Safeway, Inc. (a)  900  29,700
RETAIL & WHOLESALE, MISCELLANEOUS - 3.0%
Amway Japan Ltd.   14,700  736,976
Home Depot, Inc. (The)  26,100  1,409,400
Lowe's Companies, Inc.   15,300  552,713
Office Depot, Inc. (a)  8,400  171,150
Rex Stores Corp. (a)  4,000  61,500
Tandy Corp.   6,600  312,675
Toys "R" Us, Inc.   16,500  470,250
Uny Co. Ltd.   19,000  375,826
  4,090,490
TOTAL RETAIL & WHOLESALE   9,149,948
SERVICES - 0.0%
Interpublic Group of Companies, Inc.   900  42,188
 
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 6.2%
COMMUNICATIONS EQUIPMENT - 0.1%
Cisco Systems, Inc.   1,200 $ 67,950
General Instrument Corp. (a)  3,100  89,513
  157,463
COMPUTER SERVICES & SOFTWARE - 0.8%
Adobe Systems, Inc.   700  25,113
America Online, Inc.   700  30,625
Automatic Data Processing, Inc.   8,200  316,725
Compuserve Corp. (a)  100  2,113
Electronic Data Systems Corp.   1,500  80,625
Metromail Corp. (a)  1,100  24,613
Microsoft Corp. (a)  1,400  168,175
Oracle Corp. (a)  6,800  268,175
Policy Management Systems Corp. (a)  5,000  250,000
  1,166,164
COMPUTERS & OFFICE EQUIPMENT - 3.9%
Compaq Computer Corp. (a)  55,100  2,713,675
Hewlett-Packard Co.   3,700  368,613
International Business Machines Corp.   20,800  2,059,200
SCI Systems, Inc. (a)  300  12,188
Seagate Technology  1,600  72,000
Tech Data Corp. (a)  600  13,050
  5,238,726
ELECTRONICS - 0.7%
Intel Corp.   100  7,344
Methode Electronics, Inc. Class A  300  5,100
Molex, Inc.   3,200  94,000
Solectron Corp. (a)  21,200  802,950
  909,394
PHOTOGRAPHIC EQUIPMENT - 0.7%
Fuji Photo Film Co. Ltd.   29,000  914,635
TOTAL TECHNOLOGY   8,386,382
TRANSPORTATION - 0.8%
AIR TRANSPORTATION - 0.0%
Southwest Airlines Co.   1,900  55,338
RAILROADS - 0.7%
Bombardier, Inc. Class B  6,600  98,984
Burlington Northern Santa Fe Corp. (a)  9,100  735,963
CSX Corp.   100  4,825
  839,772
SHIPPING - 0.1%
Overseas Shipholding Group, Inc.   900  16,313
Stolt-Nielsen SA   1,200  21,750
Stolt-Nielsen SA Class B sponsored ADR  4,900  91,263
Storli AS Class B (non-vtg.)  500  9,530
  138,856
TRUCKING & FREIGHT - 0.0%
Caliber System, Inc.   1,000  34,000
Consolidated Freightways, Inc.   1,500  31,688
  65,688
TOTAL TRANSPORTATION   1,099,654
UTILITIES - 6.2%
CELLULAR - 2.1%
AirTouch Communications, Inc. (a)  17,800  502,850
Vodafone Group PLC  169,600  630,552
Vodafone Group PLC sponsored ADR  45,900  1,692,563
  2,825,965
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
UTILITIES - CONTINUED
TELEPHONE SERVICES - 4.1%
Ameritech Corp.   10,300 $ 611,563
Bell Atlantic Corp.   5,700  363,375
BellSouth Corp.   16,800  711,900
Lucent Technologies, Inc.   3,000  113,625
NYNEX Corp.   13,800  655,500
SBC Communications, Inc.   19,500  960,375
Telebras:
 PN (Pfd. Reg.)  2,934,000  204,823
 sponsored ADR  26,100  1,817,213
Telesp PN (Pfd. Reg.)  437,000  93,567
  5,531,941
TOTAL UTILITIES   8,357,906
TOTAL COMMON STOCKS
 (Cost $94,105,522)   97,405,183
PREFERRED STOCKS - 0.3%
CONVERTIBLE PREFERRED STOCKS - 0.0%
MEDIA & LEISURE - 0.0%
BROADCASTING - 0.0%
Triathalon Broadcasting Co. 
 $0.945 depositary share 
 representing 1/10 pfd  2,000  19,250
NONCONVERTIBLE PREFERRED STOCKS - 0.3%
ENERGY - 0.0%
OIL & GAS - 0.0%
Gulf Canada Resources Ltd., 
 Series 1, adj. rate  600  1,870
MEDIA & LEISURE - 0.3%
BROADCASTING - 0.3%
Cablevision System Corp.
 $11.125 pay-in-kind (c)  2,055  192,143
Time Warner, Inc., 
 Series K (exchangeable)  204  199,920
TOTAL MEDIA & LEISURE   392,063
UTILITIES - 0.0%
TELEPHONE SERVICES - 0.0%
Intelecom Group USA, Inc. (a)  40  41,600
TOTAL NONCONVERTIBLE PREFERRED STOCKS   435,533
TOTAL PREFERRED STOCKS
 (Cost $467,612)   454,783
CORPORATE BONDS - 6.4%
 MOODY'S PRINCIPAL 
  RATINGS (B) AMOUNT 
CONVERTIBLE BONDS - 0.6%
INDUSTRIAL MACHINERY & EQUIPMENT - 0.6%
Thermwood Corp. 12%, 
 2/25/03  - $ 380,000 $ 874,000
 
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - 5.8%
AEROSPACE & DEFENSE - 0.1%
Be Aerospace, Inc. 
 9 7/8%, 2/1/06 B2 $ 10,000 $ 9,825
Lockheed Martin Corp. 
 7.70%, 6/15/08 A3  150,000  152,711
Moog, Inc. 10%, 
 5/1/06 (c) B2  40,000  40,200
  202,736
BASIC INDUSTRIES - 0.2%
CHEMICALS & PLASTICS - 0.1%
Acetex Corp. yankee 
 9 3/4%, 10/1/03 B1  100,000  97,750
PACKAGING & CONTAINERS - 0.1%
Owens Illinois, Inc. 
 9.95%, 10/15/04 B2  150,000  152,250
TOTAL BASIC INDUSTRIES   250,000
CONSTRUCTION & REAL ESTATE - 0.1%
BUILDING MATERIALS - 0.0%
Building Materials Corp. of 
 America 0%, 7/1/04 (d) B1  90,000  67,050
CONSTRUCTION - 0.1%
Greystone Homes, Inc. 
 10 3/4%, 3/1/04 B1  80,000  78,400
TOTAL CONSTRUCTION & REAL ESTATE   145,450
DURABLES - 0.5%
AUTOS, TIRES, & ACCESSORIES - 0.2%
APS, Inc. 11 7/8%, 
 1/15/06 (c) B2  20,000  20,950
Collins & Aikman Products 
 Co. 11 1/2%, 4/15/06 B3  170,000  172,975
Harvard Industries, Inc. 
 11 1/8%, 8/1/05 B3  25,000  23,500
Hayes Wheels International, 
 Inc. 11%, 7/15/06 B3  30,000  30,375
Lear Seating Corp. 
 8 1/4%, 2/1/02 B2  30,000  28,500
  276,300
CONSUMER ELECTRONICS - 0.1%
Tag Heuer International 
 SA yankee 12%, 
 12/15/05 (c) B3  80,000  83,400
HOME FURNISHINGS - 0.1%
Interlake Corp. 
 12 1/8%, 3/1/02 B3  90,000  90,000
Knoll, Inc. 10 7/8%, 
 3/15/06  B3  30,000  30,600
  120,600
TEXTILES & APPAREL - 0.1%
CMI Industries, Inc. 
 9 1/2%, 10/1/03 B1  125,000  107,813
Reeves Industries, Inc.  
 11%, 7/15/02 B2  130,000  113,100
  220,913
TOTAL DURABLES   701,213
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
ENERGY - 0.3%
OIL & GAS - 0.3%
Clark USA, Inc., Series B, 
 10 7/8%, 12/1/05 B2 $ 30,000 $ 30,750
Mesa Operating Co. 
 10 5/8%, 7/1/06 B2  20,000  20,400
Occidental Petroleum Corp. 
 9 3/4%, 6/15/01 Baa3  100,000  111,381
Petro-Canada, Inc. yankee 
 7 7/8%, 6/15/26 Baa1  125,000  126,415
Tosco Corp. 
 7 5/8%, 5/15/06 Ba1  100,000  99,692
  388,638
FINANCE - 1.2%
ASSET-BACKED SECURITIES - 0.4%
Airplanes 10 7/8%, 3/15/19 Ba2  260,000  271,700
Green Tree Financial Corp.: 
 6 1/2%, 6/15/27 Aaa  100,000  99,562
 6.80%, 6/15/27  Aaa  100,000  99,593
  470,855
BANKS - 0.3%
Chase Manhattan Corp.  
 6 1/4%, 1/15/06 A2  150,000  138,365
Keycorp  7 1/2%, 6/15/06 A2  100,000  100,716
Midland Bank PLC yankee 
 7 5/8%, 6/15/06 A1  125,000  126,643
Southern National Corp. 
 7.05%, 5/23/03 A3  100,000  99,499
  465,223
CREDIT & OTHER FINANCE - 0.2%
Homeside, Inc. 11 1/4%, 
 5/15/03 (c) B+  70,000  72,100
Ford Motor Credit 
 6.65%, 5/22/00 A1  100,000  99,579
HMC Acquisition Properties, Inc. 
 Series B, 9%, 12/15/07 Ba3  150,000  137,250
  308,929
INSURANCE - 0.1%
Reliance Group 
 9 3/4%, 11/15/03 B1  150,000  148,125
SAVINGS & LOANS - 0.2%
First Nationwide Parent Holdings 
 Ltd. 12 1/2%, 4/15/03 B2  210,000  218,925
TOTAL FINANCE   1,612,057
HEALTH - 0.2%
MEDICAL FACILITIES MANAGEMENT - 0.2%
Tenet Healthcare Corp. 
 10 1/8%, 3/1/05 Ba3  200,000  211,500
INDUSTRIAL MACHINERY & EQUIPMENT - 0.2%
INDUSTRIAL MACHINERY & EQUIPMENT - 0.2%
Exide Corp. 10%, 4/15/05 B1  125,000  121,563
IMO Industries, Inc. 
 11 3/4%, 5/1/06 (c) B3  100,000  102,500
  224,063
 
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
POLLUTION CONTROL - 0.0%
Envirosource, Inc. 
 9 3/4%, 6/15/03 B3 $ 30,000 $ 27,375
TOTAL INDUSTRIAL MACHINERY 
 & EQUIPMENT   251,438
MEDIA & LEISURE - 1.1%
BROADCASTING - 0.8%
Bell Cablemedia PLC yankee 
 0%, 9/15/05 (d) B2  110,000  66,955
CAI Wireless system, Inc. 
 12 1/4%, 9/15/02 B3  95,000  99,275
Cablevision Systems Corp. 
 9 7/8%, 5/15/06 B2  100,000  96,250
CS Wireless Systems, Inc. 0%, 
 3/1/06 Unit (c)(d) -  20,000  41,200
Fundy Cable Ltd./LTEE 
 yankee 11%, 11/15/05 B1  20,000  20,250
Granite Broadcasting Corp.: 
 10 3/8%, 5/15/05 B3  30,000  29,025
 9 3/8%, 12/1/05 (c) B3  10,000  9,125
Lenfest Communications, Inc. 
 10 1/2%, 6/15/06 (c) B2  75,000  75,375
NWCG Holdings Corp. 
 0%, 6/15/99 Caa  20,000  14,800
SCI Television, Inc. secured 
 11%, 6/30/05 B2  150,000  156,000
SFX Broadcasting, Inc. 
 10 3/4%, 5/15/06 (c) B3  160,000  159,200
Telemundo Group, Inc. 7%, 
 2/15/06 (e) B1  150,000  135,750
Telewest PLC 0%, 
 10/1/07 (d) B1  230,000  135,700
  1,038,905
LODGING & GAMING - 0.1%
American Skiing Co. 12%, 
 7/15/06 (c) B3  110,000  107,800
Courtyard by Marriott II 
 LP/Courtyard II Finance Co., 
 Series B, 10 3/4%, 2/1/08 B-  30,000  29,250
Horseshoe Gaming LLC, 
 Series A, 12 3/4%, 
 9/30/00  B1  20,000  21,500
Wyndham Hotel Corp. 
 10 1/2%, 5/15/06 B2  50,000  49,750
  208,300
PUBLISHING - 0.0%
Golden Books Publishing, Inc. 
 7.65%, 9/15/02 B1  40,000  33,800
RESTAURANTS - 0.2%
Foodmaker, Inc. 
 9 3/4%, 6/1/02 B3  120,000  114,600
Host Marriott Travel Plazas, Inc., 
 Series B, 9 1/2%, 5/15/05 B1  100,000  95,375
  209,975
TOTAL MEDIA & LEISURE   1,490,980
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
NONDURABLES - 0.4%
FOODS - 0.2%
Foodbrands of America, Inc. 
 10 3/4%, 5/15/06 B3 $ 50,000 $ 50,000
Nabisco, Inc. 
 6.85%, 6/15/05 Baa2  150,000  143,361
Specialty Foods Corp., Series B: 
 11 1/8%, 10/1/02 B3  110,000  105,050
 11 1/4%, 8/15/03 Caa  15,000  13,013
  311,424
HOUSEHOLD PRODUCTS - 0.2%
Revlon Consumer Products Corp. 
 10 1/2%, 2/15/03 B3  100,000  101,000
Revlon Worldwide Corp. 
 secured 0%, 3/15/98 B3  130,000  108,225
  209,225
TOTAL NONDURABLES   520,649
RETAIL & WHOLESALE - 0.4%
APPAREL STORES - 0.0%
Loehmann's, Inc. 
 11 7/8%, 5/15/03 B2  50,000  51,500
GENERAL MERCHANDISE STORES - 0.1%
K Mart Corp. 
 12 1/2%, 3/01/05 Ba3  80,000  87,200
GROCERY STORES - 0.3%
Pathmark Stores, Inc. :
 12 5/8%, 6/15/02 B3  40,000  40,300
 9 5/8%, 5/1/03 B2  150,000  140,813
 0%, 11/1/03 (d) B3  140,000  84,875
Ralph's Grocery Co.  
 10.45%, 6/15/04 B1  170,000  162,775
  428,763
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Brylane LP Series B 
 10%, 9/1/03 B2  10,000  9,600
TOTAL RETAIL & WHOLESALE   577,063
SERVICES - 0.1%
Sullivan Graphics, Inc. 
 12 3/4%, 8/1/05 Caa  110,000  106,288
TECHNOLOGY - 0.3%
COMMUNICATIONS EQUIPMENT - 0.1%
Echostar Communications Corp. 
 0%, 6/1/04 (d) B2  150,000  109,500
COMPUTERS & OFFICE EQUIPMENT - 0.2%
Bell & Howell Co. , 
 Series B, 0%, 3/1/05 (d) B3  70,000  47,950
Comdisco, Inc. 
 7.21%, 7/02/01 Baa2  125,000  126,511
Unisys Corp. 12%, 
 4/15/03 (c) B1  150,000  153,000
  327,461
TOTAL TECHNOLOGY   436,961
 
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
TRANSPORTATION - 0.1%
US Air, Inc.:
 9 5/8%, 2/1/01 B3 $ 100,000 $ 93,750
 10%, 7/1/03 B3  90,000  84,150
  177,900
UTILITIES - 0.6%
CELLULAR - 0.3%
Arch Communications Group, Inc. 
 0%, 3/15/08 (d) B3  90,000  46,350
Intercel, Inc. 0%, 5/1/06 (d) B2  100,000  54,500
International Cabletel, Inc., 
 Series B, 0%, 2/1/06 (d) B3  10,000  5,625
Nextel Communications, Inc. 
 0%, 8/15/04 (d) B3  120,000  70,500
Paging Network, Inc.:
 8 7/8%, 2/1/06 B2  20,000  18,200
 10 1/8%, 8/1/07 B2  20,000  19,700
Rogers Cantel, Inc. 
 9 3/8%, 6/1/08 Ba3  150,000  145,125
Western Wireless Corp. 
 10 1/2%, 6/1/06 B3  75,000  74,813
  434,813
ELECTRIC UTILITY - 0.1%
El Paso Electric Co., Series E, 
 9.40%, 5/1/11 1st Mtg Ba3  100,000  99,250
TELEPHONE SERVICES - 0.2%
Call-Net Enterprises, Inc. yankee 
 0%, 12/1/04 (d) B2  150,000  110,250
MFS Communications, Inc. 
 0%, 1/15/06 (d) B1  160,000  97,200
Shared Technologies Fairchild 
 Corp. 0%, 3/1/06 (c)(d) Caa  30,000  22,650
  230,100
TOTAL UTILITIES   764,163
TOTAL NONCONVERTIBLE BONDS   7,837,036
TOTAL CORPORATE BONDS
 (Cost $8,756,423)   8,711,036
U.S. GOVERNMENT AND GOVERNMENT 
AGENCY OBLIGATIONS - 10.8%
U.S. TREASURY OBLIGATIONS - 10.5%
 7 3/8%, 11/15/97 Aaa  1,000,000  1,017,810
 7 7/8%, 8/15/01  Aaa  8,442,000  8,943,202
 7 7/8%, 11/15/04 Aaa  3,945,000  4,240,244
TOTAL U.S. TREASURY OBLIGATIONS   14,201,256
U.S. GOVERNMENT AGENCY OBLIGATIONS - 0.3%
Federal Home Loan Bank: 
 7.31%, 6/16/04 Aaa  30,000  30,713
 7.56%, 9/1/04 Aaa  50,000  51,785
Federal Home Loan Mortgage Corp. 
 6.783%, 8/18/05 Aaa  30,000  29,573
Federal National Mortgage 
 Association 6.44%, 6/21/05 Aaa  250,000  240,430
U.S. GOVERNMENT AND GOVERNMENT 
AGENCY OBLIGATIONS - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
U.S. GOVERNMENT AGENCY OBLIGATIONS - CONTINUED
Guaranteed Export Trust Certificates 
 (assets of Trust guaranteed by 
 U.S. Government through Export-
 Import Bank) Series 1996-A, 
 6.55%, 6/15/04 Aaa $ 37,647 $ 37,347
U.S. Housing & Urban 
 Development 8.24%, 8/1/04 
 participation certificate Aaa  20,000  21,473
TOTAL U.S. GOVERNMENT 
 AGENCY OBLIGATIONS   411,321
TOTAL U.S. GOVERNMENT AND GOVERNMENT 
 AGENCY OBLIGATIONS 
 (Cost $14,706,153).   14,612,577
U.S. GOVERNMENT AGENCY - 
MORTGAGE-BACKED SECURITIES - 3.8%
FEDERAL NATIONAL MORTGAGE ASSOCIATION - 2.8%
 6%, 3/1/11  Aaa  1,989,165  1,880,994
 6 1/2%, 2/1/26 to 3/1/26 Aaa  2,015,741  1,885,343
  3,766,337
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION - 1.0%
 6%, 5/15/11  Aaa  989,141  942,156
 8%, 7/15/26 Aaa  500,000  504,063
  1,446,219
TOTAL U.S. GOVERNMENT AGENCY - 
 MORTGAGE-BACKED SECURITIES
 (Cost $5,259,461)   5,212,556
COMMERCIAL MORTGAGE SECURITIES - 0.3%
DLJ Mortgage Acceptance 
 Corp. commercial Series 
 1993-MF12 Class B-2, 
 10.10%, 9/18/03 -  250,000  225,313
Morgan Stanley Capital One, Inc. 
 commercial Series 1996-MBL1 
 Class E, 8.661%, 
 5/25/21 (c) -  99,838  85,673
Mortgage Capital Funding, Inc. 
 commercial Series 1996-MC1 
 Class G, 7.15%, 7/15/28  BB  100,000  74,625
TOTAL COMMERCIAL MORTGAGE SECURITIES
 (Cost $385,202)   385,611
FOREIGN GOVERNMENT OBLIGATIONS - 0.1%
Ontario Province Canada 
 6%, 2/21/06
 (Cost $92,043) Aa3  100,000  91,587
REPURCHASE AGREEMENTS - 6.4%
 MATURITY 
 AMOUNT 
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 5.46%, dated 
 6/28/96 due 7/1/96  $ 8,706,960  $8,703,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $132,475,416)  $ 135,576,333
LEGEND
(a) Non-income producing
(b) Standard & Poor's Corporation credit ratings are used in the absence of
a rating by Moody's Investors Service, Inc.
(c) Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $1,165,316 or 0.9% of net
assets.
(d) Debt obligation initially issued in zero coupon form which converts to
coupon form at a specified rate and date.
(e) The coupon rate shown on floating or adjustable rate securities
represents the rate at period end.
(f) A company in which the fund has ownership of at least 5% of the voting
securities is an affiliated company. A summary of the transactions during
the period in which the issuers were affiliates is as follows:
 PURCHASE SALES DIVIDEND MARKET
AFFILIATE COST COST INCOME VALUE
Cardiac Control
 Systems, Inc.  $ 50,600 $ 358,569 $ - $ -
IVF America, Inc.    -  1,364,593  -  -
   $ 50,600 $ 1,723,162 $ - $ -
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $170,477,714 and $107,319,471, respectively, of which U.S.
government and government agency obligations aggregated $30,362,456 and
$13,264,439, respectively.
The market value of futures contracts opened and closed during the period
amounted to $1,122,861 and $4,735,264, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $39,093 for the period (see
Note 4 of Notes to Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 15.4% AAA, AA, A 15.1%
Baa 0.4% BBB 0.7%
Ba 0.8% BB 1.2%
B 3.7% B 2.8%
Caa 0.1% CCC 0.4%
Ca, C 0.0% CC, C 0.0%
  D 0.0%
The percentage not rated by either S&P or Moody's amounted to 0.9%.
Distribution of investments by country of issue, as a percentage of total
value of investment in securities, is as follows:
United States   82.7%
Japan   6.9
United Kingdom   2.9
Netherland   2.7
Brazil   1.9
Canada   1.7
Others (individually less than 1%)   1.2
TOTAL   100.0%
INCOME TAX INFORMATION
At June 30, 1996, the aggregate cost of investment securities for income
tax purposes was $132,475,423. Net unrealized appreciation aggregated
$3,100,910, of which $5,700,787 related to appreciated investment
securities and $2,599,877 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND II: ASSET MANAGER: GROWTH PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 JUNE 30, 1996 (UNAUDITED)                
 
ASSETS                                          
 
Investm                         $ 135,576,333   
ent in                                          
securit                                         
ies, at                                         
value                                           
(includ                                         
ing                                             
repurc                                          
hase                                            
agree                                           
ments                                           
of                                              
$8,703                                          
,000)                                           
(cost                                           
$132,4                                          
75,416                                          
) -                                             
See                                             
accom                                           
panyin                                          
g                                               
sched                                           
ule                                             
 
Cash                             280            
 
Receiva                          3,255,594      
ble for                                         
invest                                          
ments                                           
sold                                            
 
Receiva                          386,095        
ble for                                         
fund                                            
shares                                          
sold                                            
 
Dividend                         245,700        
s                                               
receiv                                          
able                                            
 
Interest                         463,464        
receiv                                          
able                                            
 
 TOTAL                           139,927,466    
ASSETS                                          
 
LIABILITI                                       
ES                                              
 
Payable           $ 7,909,609                   
for                                             
invest                                          
ments                                           
purcha                                          
sed                                             
 
Payable            4,755                        
for                                             
fund                                            
shares                                          
redee                                           
med                                             
 
Accrued            73,679                       
manag                                           
ement                                           
fee                                             
 
Other              58,814                       
payabl                                          
es and                                          
                                                
accrue                                          
d                                               
expen                                           
ses                                             
 
 TOTAL                           8,046,857      
LIABILIT                                        
IES                                             
 
NET                             $ 131,880,609   
ASSET                                           
S                                               
 
Net                                             
Assets                                          
consist                                         
of:                                             
 
Paid in                         $ 122,341,516   
capital                                         
 
Undistrib                        1,037,114      
uted                                            
net                                             
invest                                          
ment                                            
incom                                           
e                                               
 
Accumul                          5,401,908      
ated                                            
undistr                                         
ibuted                                          
net                                             
realize                                         
d gain                                          
(loss)                                          
on                                              
invest                                          
ments                                           
and                                             
foreign                                         
curren                                          
cy                                              
transa                                          
ctions                                          
 
Net                              3,100,071      
unreali                                         
zed                                             
apprec                                          
iation                                          
(depre                                          
ciation                                         
) on                                            
invest                                          
ments                                           
and                                             
assets                                          
and                                             
liabiliti                                       
es in                                           
foreign                                         
curren                                          
cies                                            
 
NET                             $ 131,880,609   
ASSET                                           
S, for                                          
10,634                                          
,247                                            
shares                                          
outsta                                          
nding                                           
 
NET                              $12.40         
ASSET                                           
VALUE,                                          
offerin                                         
g price                                         
                                                
and                                             
redem                                           
ption                                           
price                                           
per                                             
share                                           
($131,                                          
880,60                                          
9 (divided by)                                  
10,634                                          
,247                                            
shares                                          
)                                               
 
STATEMENT OF OPERATIONS
 SIX MONTHS ENDED JUNE 30, 1996                
(UNAUDITED)                                    
 
INVESTM                  $ 671,334     
ENT                                    
INCOME                                 
Dividend                               
s                                      
 
Interest                  842,362      
 
 TOTAL                    1,513,696    
INCOM                                  
E                                      
 
EXPENS                                 
ES                                     
 
Manage      $ 341,139                  
ment                                   
fee                                    
 
Transfer     33,070                    
agent                                  
fees                                   
 
Accounti     32,012                    
ng                                     
fees                                   
and                                    
expen                                  
ses                                    
 
Non-inte     167                       
rested                                 
trustee                                
s'                                     
compe                                  
nsatio                                 
n                                      
 
Custodia     45,238                    
n fees                                 
and                                    
expen                                  
ses                                    
 
Audit        14,657                    
 
Legal        140                       
 
Miscella     135                       
neous                                  
 
 Total       466,558                   
expen                                  
ses                                    
before                                 
reducti                                
ons                                    
 
 Expen       (21,701      444,857      
se          )                          
reducti                                
ons                                    
 
NET                       1,068,839    
INVEST                                 
MENT                                   
INCOM                                  
E                                      
 
REALIZE                                
D AND                                  
UNREALIZ                               
ED GAIN                                
(LOSS)                                 
Net                                    
realize                                
d gain                                 
(loss)                                 
on:                                    
 
 Invest      5,292,153                 
ment                                   
securiti                               
es                                     
(includi                               
ng                                     
 realiz                                
ed gain                                
of                                     
$267,4                                 
51 on                                  
sales                                  
of                                     
invest                                 
ments                                  
in                                     
affiliate                              
d                                      
issuers                                
)                                      
 
 Foreig      219,878                   
n                                      
curren                                 
cy                                     
transa                                 
ctions                                 
 
 Future      262,658      5,774,689    
s                                      
contra                                 
cts                                    
 
Change                                 
in net                                 
unreali                                
zed                                    
apprec                                 
iation                                 
(depre                                 
ciation                                
) on:                                  
 
 Invest      1,606,997                 
ment                                   
securit                                
ies                                    
 
 Assets      (133,480                  
and         )                          
liabiliti                              
es in                                  
 forei                                 
gn                                     
curren                                 
cies                                   
 
 Future      (160,755     1,312,762    
s           )                          
contra                                 
cts                                    
 
NET GAIN                  7,087,451    
(LOSS)                                 
 
NET                      $ 8,156,290   
INCREA                                 
SE                                     
(DECRE                                 
ASE) IN                                
NET                                    
ASSETS                                 
RESULTI                                
NG                                     
FROM                                   
OPERAT                                 
IONS                                   
 
OTHER                    $ 21,701      
INFORM                                 
ATION                                  
 Expen                                 
se                                     
reducti                                
ons                                    
 Direc                                 
ted                                    
broker                                 
age                                    
arrang                                 
ements                                 
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS      JANUARY 3, 1995   
                                    ENDED           (COMMENCEMENT     
                                    JUNE 30, 1996   OF                
                                    (UNAUDITED)     OPERATIONS) TO    
                                                    DECEMBER 31,      
                                                    1995              
 
Operatio     $ 1,068,839     $ 621,277      
ns                                          
Net                                         
invest                                      
ment                                        
incom                                       
e                                           
 
 Net          5,774,689       4,773,781     
realize                                     
d gain                                      
(loss)                                      
 
 Chang        1,312,762       1,787,309     
e in                                        
net                                         
unreali                                     
zed                                         
apprec                                      
iation                                      
(depre                                      
ciation                                     
)                                           
 
 NET          8,156,290       7,182,367     
INCR                                        
EASE                                        
(DEC                                        
REAS                                        
E) IN                                       
NET                                         
ASSE                                        
TS                                          
RESU                                        
LTING                                       
FROM                                        
OPER                                        
ATIO                                        
NS                                          
 
Distributi    -               (591,903)     
ons to                                      
shareh                                      
olders                                      
From                                        
net                                         
invest                                      
ment                                        
incom                                       
e                                           
 
 From         (2,735,270)     (2,259,995)   
net                                         
realize                                     
d gain                                      
 
 TOTAL        (2,735,270)     (2,851,898)   
DISTRIB                                     
UTIONS                                      
 
Share         66,961,120      68,544,838    
transa                                      
ctions                                      
Net                                         
procee                                      
ds                                          
from                                        
sales                                       
of                                          
shares                                      
 
 Reinve       2,735,270       2,851,898     
stment                                      
of                                          
distrib                                     
utions                                      
 
 Cost         (11,483,416)    (7,480,590)   
of                                          
shares                                      
redee                                       
med                                         
 
 NET          58,212,974      63,916,146    
INCR                                        
EASE                                        
(DEC                                        
REAS                                        
E) IN                                       
NET                                         
ASSE                                        
TS                                          
RESU                                        
LTING                                       
FROM                                        
SHAR                                        
E                                           
TRAN                                        
SACTI                                       
ONS                                         
 
  TOTAL       63,633,994      68,246,615    
INCREA                                      
SE                                          
(DECRE                                      
ASE) IN                                     
NET                                         
ASSETS                                      
 
NET                                         
ASSETS                                      
 
 Beginn       68,246,615      -             
ing of                                      
period                                      
 
 End of      $ 131,880,609   $ 68,246,615   
perio                                       
d                                           
(inclu                                      
ding                                        
unde                                        
r                                           
(over                                       
)                                           
distri                                      
butio                                       
n of                                        
net                                         
inves                                       
tmen                                        
t                                           
inco                                        
me                                          
of                                          
$1,0                                        
37,11                                       
4                                           
and                                         
$(31,                                       
082),                                       
resp                                        
ectiv                                       
ely)                                        
 
OTHER                                       
INFORMAT                                    
ION                                         
Shares                                      
 
 Sold         5,573,284       6,215,852     
 
 Issued       235,393         243,336       
in                                          
reinve                                      
stment                                      
of                                          
distrib                                     
utions                                      
 
 Redee        (970,860)       (662,758)     
med                                         
 
 Net          4,837,817       5,796,430     
increa                                      
se                                          
(decre                                      
ase)                                        
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
      SIX MONTHS      JANUARY 3, 1995   
      ENDED           (COMMENCEMENT     
      JUNE 30, 1996   OF                
      (UNAUDITED)     OPERATIONS) TO    
                      DECEMBER 31,      
                      1995              
 
SELECTE      $ 11.77     $ 10.00    
D                                   
PER-S                               
HARE                                
DATA                                
Net                                 
asset                               
value,                              
beginn                              
ing of                              
period                              
 
Income                              
from                                
Invest                              
ment                                
Operat                              
ions                                
 
 Net          .10         .10       
invest                              
ment                                
incom                               
e                                   
 
 Net          .95         2.20      
realize                             
d and                               
unreali                             
zed                                 
gain                                
(loss)                              
 
 Total        1.05        2.30      
from                                
invest                              
ment                                
operati                             
ons                                 
 
Less          -           (.11)     
Distrib                             
utions                              
From                                
net                                 
invest                              
ment                                
incom                               
e                                   
 
 From         (.42)       (.42)     
net                                 
realize                             
d gain                              
 
 Total        (.42)       (.53)     
distrib                             
utions                              
 
Net          $ 12.40     $ 11.77    
asset                               
value,                              
end of                              
period                              
 
TOTAL         9.16%       23.02%    
RETUR                               
N B, C                              
 
RATIOS                              
AND                                 
SUPPL                               
EMENT                               
AL                                  
DATA                                
 
Net          $ 131,881   $ 68,247   
assets                              
, end                               
of                                  
period                              
(000                                
omitte                              
d)                                  
 
Ratio of      .98% A      1.00% D   
expen                               
ses to                              
averag                              
e net                               
assets                              
 
Ratio of      .93% A,     1.00%     
expen        E                      
ses to                              
averag                              
e net                               
assets                              
after                               
expen                               
se                                  
reducti                             
ons                                 
 
Ratio of      2.24% A     1.69%     
net                                 
invest                              
ment                                
incom                               
e to                                
averag                              
e net                               
assets                              
 
Portfolio     253% A      343%      
turnov                              
er rate                             
 
Average      $ .0285                
commi                               
ssion                               
rate F                              
 
A ANNUALIZED B TOTAL RETURNS FOR PERIODS OF LESS                   
THAN ONE YEAR ARE NOT ANNUALIZED AND DO NOT                        
REFLECT CHARGES ATTRIBUTABLE TO YOUR INSURANCE                     
COMPANY'S SEPARATE ACCOUNT. INCLUSION OF                           
THOSE CHARGES WOULD REDUCE THE TOTAL RETURNS                       
SHOWN.                                                             
C THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD                      
CERTAIN EXPENSES NOT BEEN REDUCED DURING THE                       
PERIODS SHOWN (SEE NOTE 5 OF NOTES TO FINANCIAL                    
STATEMENTS). D FMR AGREED TO REIMBURSE A                           
PORTION OF THE FUND'S EXPENSES DURING THE PERIOD.                  
WITHOUT THIS REIMBURSEMENT, THE EXPENSE RATIO                      
WOULD HAVE BEEN HIGHER (SEE NOTE 5 OF NOTES TO                     
FINANCIAL STATEMENTS). E FMR OR THE FUND HAS                       
ENTERED INTO VARYING ARRANGEMENTS WITH THIRD                       
PARTIES WHO EITHER PAID OR REDUCED A PORTION OF THE                
FUND'S                                                             
EXPENSES (SEE NOTE 5 OF NOTES TO FINANCIAL                         
STATEMENTS). F FOR FISCAL YEARS BEGINNING ON OR                    
AFTER SEPTEMBER 1, 1995, A FUND IS REQUIRED TO                     
DISCLOSE ITS AVERAGE COMMISSION RATE PER SHARE FOR                 
SECURITY TRADES ON WHICH COMMISSIONS ARE                           
CHARGED.  THIS AMOUNT MAY VARY FROM PERIOD TO                      
PERIOD AND FUND TO FUND DEPENDING ON THE MIX OF                    
TRADES EXECUTED IN VARIOUS MARKETS WHERE TRADING                   
PRACTICES AND COMMISSION RATE STRUCTURES MAY                       
DIFFER.                                                            
 
VARIABLE INSURANCE PRODUCTS FUND II: CONTRAFUND PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED JUNE 30, 1996    PAST 1   LIFE OF   
                               YEAR     FUND      
 
CONTRAFUND                     21.03%   31.88%    
 
S&P 500                        26.00%   32.05%    
 
AVERAGE ANNUAL RETURNS take the fund's actual ( or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for example, 
has a history of growth in the long run and volatility 
in the short run. In turn, the share price and return 
of a fund that invests in stocks will vary. That 
means if you sell your shares during a market 
downturn, you might lose money. But if you can 
ride out the market's ups and downs, you may 
have a gain.
(checkmark)
You can compare the fund's return to the performance of the Standard &
Poor's 500 Index - a widely recognized, unmanaged index of common stocks.
The S&P 500 returns reflect reinvestment of all dividends paid by stocks
included in the Index, but do not reflect any brokerage commissions or
other fees you might pay if you actually invested in those stocks.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of the fund figures are from commencement of
operations January 3, 1995.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURN WOULD BE LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
 
Contrafund Portfolio S&P 500
$15,145
$15,116
$
1995 1996
Let's say hypothetically that $10,000 was invested in Contrafund Portfolio
on January 3, 1995, when the fund started. As the chart shows, by June 30,
1996, the value of the investment would have grown to $15,116 - a 51.16%
increase on the initial investment. For comparison, look at how the S&P 500
did over the same period. With dividends and capital gains, if any,
reinvested, the same $10,000 investment would have grown to $15,145 - a
51.45% increase.
INVESTMENT SUMMARY
TOP TEN STOCKS AS OF JUNE 30, 1996
                                  % OF FUND'S    
                                  INVESTMENTS    
 
Schlumberger Ltd.                 1.9            
 
Royal Dutch Petroleum Co. ADR     1.5            
 
General Motors Corp.              1.1            
 
Home Depot, Inc. (The)            1.0            
 
Halliburton Co.                   1.0            
 
WorldCom, Inc.                    0.9            
 
du Pont (E.I.) de Nemours & Co.   0.9            
 
Chrysler Corp.                    0.9            
 
Tidewater, Inc.                   0.8            
 
Ford Motor Co.                    0.8            
 
TOP TEN MARKET SECTORS AS OF JUNE 30, 1996
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Energy                             21.8           
 
Retail & Wholesale                 8.2            
 
Durables                           6.9            
 
Finance                            6.8            
 
Media & Leisure                    6.5            
 
Technology                         6.4            
 
Basic Industries                   5.5            
 
Industrial Machinery & Equipment   4.8            
 
Health                             2.7            
 
Precious Metals                    2.6            
 
VARIABLE INSURANCE PRODUCTS FUND II: CONTRAFUND PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
An interview with Will Danoff, Portfolio Manager of Contrafund Portfolio
Q. HOW DID THE FUND PERFORM, WILL?
A. The fund slightly underperformed the Standard & Poor's 500 Index, which
returned 10.10% for the six-month period ended June 30, 1996, and 26.00%
for the year. 
Q. WHAT'S YOUR EVALUATION OF THE FUND'S PERFORMANCE?
A. The fund performed in line with its peers despite taking, in my opinion,
much less risk than the average growth fund. While it is difficult to
quantify risk in a fund, one measure is the fund's price-to-earnings (P/E)
ratio - or the price the fund is paying for one dollar of earnings.
Contrafund's average P/E ratio was about 21 times at the end of the period,
lower than the average growth fund's approximately 27 P/E ratio.
Additionally, the fund carried a higher-than-average percentage of
short-term investments (cash) during the period. Contrafund had between 13%
and about 15% of total investments in cash for the entire period, much more
than the cash position for the average growth fund, which was about 8%.
Thus, with the market up 10% for the period, the fund's cash position hurt
its performance by approximately one percentage point.
Q. WHY DID THE FUND HOLD A LARGE CASH POSITION?
A. While in the short term it would have been better for the fund to have
stayed fully invested in stocks, the fund held its relatively high cash
position because I believed that the market was paying incredibly high
prices for most growth companies - particularly small and rapidly growing
companies. While small growth companies produced some of the best returns
in the market during the period, many of these companies were trading at
P/E ratios of more than 60 - which is more than three times as much as the
average stock in Contrafund. I was simply unwilling to buy these expensive
stocks in order to produce better than average returns for a single
six-month period. If interest rates increase, this year's historically huge
cash flows into mutual funds slow, or earnings growth diminishes, these
very expensive stocks could fall precipitously.
Q. WHICH SECTORS HELPED THE FUND DURING THE PERIOD? WHICH ONES HURT IT?
A. The energy and energy-services sector contributed nicely to the fund's
performance during the first half of the year despite suffering what I
consider a mild - and healthy - correction in the second quarter. The
sector rose about 15% in the first six months of the year, handily beating
all of the market averages and generating the best returns of all sectors
with the exception of the volatile precious metals group. One dampening
influence on the fund during the period, other than the high cash position,
was its underweighting of the consumer products sector. While the fund was
adequately represented in the retailing sector - which rebounded sharply
after a disastrous 1995 - it missed the strong performance of the consumer
nondurables, which includes tobacco, soft drink and personal care
multinationals. Although I underestimated the excellent overseas unit
growth of these companies, their stocks trade at very high P/E multiples
relative to their expected - and admittedly very predictable - earnings
growth rates and they are not the best investments for the fund. 
Q. DID YOU FEEL AS OPTIMISTIC ABOUT THE ENERGY SECTOR AS YOU DID AT THE
BEGINNING OF THE YEAR?
A. Yes, right now I still believe that the energy sector is one of the most
attractive segments of the stock market. As I outlined in a letter to
shareholders last year, new technological breakthroughs such as
three-dimensional seismic analysis and horizontal drilling techniques now
enable exploration companies to find and extract oil and natural gas much
more economically than in the past. Thus, these energy companies are more
profitable and can grow faster even if the prices of oil and natural gas
stay at current levels. Additionally, the entire energy industry is
operating very close to effective capacity. In the past decade, the weaker
energy companies have closed part of their operations, gone out of business
entirely, or sold themselves to the stronger players. My research showed
that the industry's capacity utilization is approaching 95% - a level not
seen since the last oil crisis in 1979. This tightness suggests that global
oil and gas prices should remain firm and rates charged by firms in the
energy services sector should begin to increase for the first time in 15
years. These higher prices are extremely positive for the profit growth of
the surviving companies and consequently their performance in the stock
market. Based on this optimistic view, the fund held large positions in
Schlumberger, Royal Dutch Petroleum, Halliburton, British Petroleum and
Tidewater - all leading companies in this sector.
Q. GIVEN THE RECORD HIGHS IN THE STOCK MARKET, HOW DO YOU PLAN TO MANAGE
THE FUND GOING FORWARD?
A. Looking forward, the fund will remain defensively postured by holding a
substantial cash position, owning less economically sensitive stocks and
holding fewer high P/E stocks. Nevertheless, I will continue to look for
companies with the potential of good earnings growth over time. 
THE VIEWS EXPRESSED IN THIS REPORT REFLECT THOSE OF THE PORTFOLIO MANAGER
ONLY THROUGH THE END OF THE PERIOD OF THE REPORT AS STATED ON THE COVER.
THE MANAGER'S VIEWS ARE SUBJECT TO CHANGE AT ANY TIME BASED ON MARKET AND
OTHER CONDITIONS.
 
 
FUND FACTS
GOAL: high total return with reduced risk over 
the long term by allocating assets among 
stocks, bonds and short-term instruments 
anywhere in the world
START DATE: September 6, 1989
SIZE: as of June 30, 1996, more than $3.4 billion
MANAGER: Richard Habermann, since March 
1996; joined Fidelity in 1968
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND II: CONTRAFUND PORTFOLIO
INVESTMENTS JUNE 30, 1996 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 82.4%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 1.5%
AEROSPACE & DEFENSE - 0.8%
Boeing Co.   31,500 $ 2,744,438
C A E Industries Ltd.   302,700  2,519,633
General Motors Corp. Class H  63,900  3,841,988
Harsco Corp.   17,800  1,197,050
Northrop Grumman Corp.   19,300  1,314,813
Orbital Sciences Corp. (a)  3,700  60,125
Sundstrand Corp.   55,600  2,036,350
  13,714,397
DEFENSE ELECTRONICS - 0.4%
KVH Industries, Inc. (a)  130,500  1,190,813
Raytheon Co.   55,800  2,880,675
Tech-Sym Corp. (a)  9,100  270,725
Tracor, Inc. (a)  113,000  1,949,250
  6,291,463
SHIP BUILDING & REPAIR - 0.3%
Avondale Industries, Inc. (a)  47,300  851,400
General Dynamics Corp.   61,000  3,782,000
  4,633,400
TOTAL AEROSPACE & DEFENSE   24,639,260
BASIC INDUSTRIES - 5.5%
CHEMICALS & PLASTICS - 3.5%
Air Products & Chemicals, Inc.   26,700  1,541,925
Asahi Chemical Industry Co. Ltd.   294,000  2,095,693
Cambrex Corp.   29,300  1,497,963
Crompton & Knowles Corp.   188,500  3,157,375
Dow Chemical Co.   25,300  1,922,800
du Pont (E.I.) de Nemours & Co.   182,500  14,440,313
Furon Co.   13,300  329,175
Grace (W.R.) & Co.   43,700  3,097,238
Hercules, Inc.   61,300  3,386,825
ICI (Imperial Chemical Industries) 
 PLC Ord.   7,800  95,414
International Specialty Products, Inc. (a)  72,400  796,400
Monsanto Co.   20,400  663,000
Praxair, Inc.   103,900  4,389,775
Raychem Corp.   38,800  2,788,750
Rohm & Haas Co.   9,100  571,025
Sealed Air Corp. (a)  235,800  7,928,775
Union Carbide Corp.   107,800  4,285,050
Uniroyal Chemical Corp. (a)  104,200  1,549,975
Witco Corp.   40,000  1,375,000
  55,912,471
IRON & STEEL - 0.2%
Kobe Steel Ltd. (a)  1,011,000  2,902,922
Mueller Industries, Inc. (a)  10,400  431,600
  3,334,522
METALS & MINING - 1.1%
Aluminum Co. of America  25,500  1,463,063
Belden, Inc.   30,000  900,000
Falconbridge Ltd.   49,600  1,080,356
Falconbridge Ltd. 
 1st Installment Receipt (d)  86,900  701,038
Freeport-McMoRan Copper & Gold, Inc.
 Class B  179,600  5,724,750
Inco Ltd.   147,300  4,747,780
QNI Ltd.   700,482  1,566,727
 
 SHARES VALUE (NOTE 1)
SGL Carbon AG  9,400 $ 1,097,540
Titanium Metals Corp. (a)  16,700  432,113
  17,713,367
PACKAGING & CONTAINERS - 0.4%
Bemis Co., Inc.   14,600  511,000
Corning, Inc.   52,900  2,030,038
Owens-Illinois, Inc. (a)  240,700  3,851,200
  6,392,238
PAPER & FOREST PRODUCTS - 0.3%
Boise Cascade Corp.   8,900  325,963
Champion International Corp.   35,700  1,490,475
Fort Howard Corp. (a)  28,000  556,500
Georgia-Pacific Corp.   24,100  1,711,100
International Paper Co.   6,900  254,438
Pentair, Inc.   22,100  663,000
  5,001,476
TOTAL BASIC INDUSTRIES   88,354,074
CONGLOMERATES - 1.1%
Alexander & Baldwin, Inc.   8,700  209,888
Allied-Signal, Inc.   93,600  5,346,900
American Standard Companies, Inc. (a)  21,900  722,700
Brascan Ltd. Class A  53,600  998,453
Crane Co.   27,100  1,111,100
Mark IV Industries, Inc.   4,500  101,813
Suncor, Inc.   3,500  110,630
Tyco International Ltd.   216,100  8,806,075
United Technologies Corp.   3,200  368,000
  17,775,559
CONSTRUCTION & REAL ESTATE - 1.7%
BUILDING MATERIALS - 0.2%
Dexter Corp.   5,700  169,575
Elcor Corp.   19,400  354,050
Masco Corp.   24,400  738,100
Schuller Corp.   63,500  658,813
Southdown, Inc.   16,600  390,100
York International Corp.   2,900  150,075
  2,460,713
CONSTRUCTION - 0.4%
Centex Corp.   6,900  214,763
Crossman Communities, Inc. (a)  25,000  487,500
Daiwa House Industry Co. Ltd.   193,000  2,990,748
Lennar Corp.   45,744  1,143,600
Oakwood Homes Corp.   92,600  1,909,875
Skyline Corp.   500  12,500
  6,758,986
ENGINEERING - 0.4%
EG & G, Inc.   50,500  1,079,438
Fluor Corp.   68,700  4,491,263
Foster Wheeler Corp.   26,800  1,202,650
MasTec, Inc. (a)  15,200  383,800
  7,157,151
REAL ESTATE - 0.4%
Catellus Development Corp.   9,100  83,038
Metroplex BHD  2,078,000  2,232,080
Rouse Co. (The)  125,900  3,257,663
  5,572,781
REAL ESTATE INVESTMENT TRUSTS - 0.3%
Crescent Real Estate Equities, Inc.   39,500  1,451,625
Felcor Suite Hotels, Inc.   17,300  527,650
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
CONSTRUCTION & REAL ESTATE - CONTINUED
REAL ESTATE INVESTMENT TRUSTS - CONTINUED
General Growth Properties, Inc.   10,300 $ 248,488
Speiker Properties, Inc.   85,300  2,324,425
Starwood Lodging Trust combined 
 certificate (SBI)   8,200  298,275
  4,850,463
TOTAL CONSTRUCTION & REAL ESTATE   26,800,094
DURABLES - 6.9%
AUTOS, TIRES, & ACCESSORIES - 4.8%
Autozone, Inc. (a)  42,400  1,473,400
Chrysler Corp.   231,100  14,328,200
Dana Corp.   117,700  3,648,700
Danaher Corp.   85,900  3,736,650
Ford Motor Co.   374,800  12,134,150
General Motors Corp.   343,300  17,980,338
Goodyear Tire & Rubber Co.   34,900  1,683,925
Honda Motor Co. Ltd.   187,000  4,840,983
Intermet Corp. (a)  81,400  1,134,513
Lear Seating Corp. (a)  200,400  7,064,100
Magna International, Inc. Class A  30,800  1,423,050
PACCAR, Inc.   12,600  617,400
SPX Corp.   36,400  891,800
Scania AB:
 Class A   22,900  633,834
 Class B   24,000  666,085
Standard Products Co.   12,900  299,925
TRW, Inc.   30,700  2,759,163
Toyota Motor Corp.   102,000  2,547,559
  77,863,775
CONSUMER DURABLES - 0.0%
Syratech Corp. (a)  14,100  317,250
CONSUMER ELECTRONICS - 0.5%
Harman International Industries, Inc.   32,600  1,605,550
Maytag Co.   134,200  2,801,425
Sony Corp.   55,400  3,640,983
  8,047,958
HOME FURNISHINGS - 0.2%
Furniture Brands International, Inc. (a)  148,600  1,634,600
Kinetic Concepts, Inc.   55,000  852,500
Miller (Herman), Inc.   8,100  248,063
  2,735,163
TEXTILES & APPAREL - 1.4%
Adidas AG  22,200  1,862,499
Andayani Megah PT  1,000,000  494,305
Designer Holdings Ltd. (a)  42,800  1,139,550
Fila Holding Spa sponsored ADR  3,300  284,571
Fruit of the Loom, Inc. Class A (a)  20,500  522,750
Gucci Group NV  15,000  967,500
Intimate Brands, Inc. Class A  67,600  1,546,350
Jones Apparel Group, Inc. (a)  45,700  2,245,013
Kellwood Co.   50,000  918,750
Liz Claiborne, Inc.   78,200  2,707,675
Mohawk Industries, Inc. (a)  55,000  976,250
NIKE, Inc. Class B  44,200  4,541,550
Stride Rite Corp.   30,300  249,975
Unifi, Inc.   19,200  540,000
 
 SHARES VALUE (NOTE 1)
Vans, Inc. (a)  106,800 $ 1,815,600
Warnaco Group, Inc. Class A  84,800  2,183,600
  22,995,938
TOTAL DURABLES   111,960,084
ENERGY - 21.5%
ENERGY SERVICES - 8.8%
BJ Services Co. (a)  65,600  2,304,200
Baker Hughes, Inc.   209,100  6,874,163
Carbo Ceramics, Inc. (a)  21,500  473,000
Diamond Offshore Drilling, Inc. (a)  61,000  3,492,250
Dresser Industries, Inc.   346,500  10,221,750
ENSCO International, Inc. (a)  308,087  10,012,828
Energy Ventures, Inc. (a)  55,800  1,813,500
Falcon Drilling, Inc. (a)  41,100  1,114,838
Global Marine, Inc. (a)  228,000  3,163,500
Halliburton Co.   286,800  15,917,400
Helmerich & Payne, Inc.   88,500  3,241,313
Nabors Industries, Inc. (a)  453,400  7,367,750
Newpark Resources, Inc.   18,800  690,900
Noble Drilling Corp.   173,400  2,405,925
Powell Industries, Inc. (a)  3,400  39,525
Reading & Bates Corp. (a)  137,700  3,046,613
Rowan Companies, Inc. (a)  38,800  572,300
Schlumberger Ltd.   368,600  31,054,550
Seacor Holdings, Inc. (a)  16,400  733,900
Smedvig AS  12,900  298,409
Smith International, Inc. (a)  395,400  11,911,425
Sonat Offshore Drilling, Inc.   120,600  6,090,300
Tidewater, Inc.   289,559  12,704,401
Transocean Drilling AS (a)  11,600  300,430
Varco International, Inc. (a)  49,100  889,938
Weatherford Enterra, Inc. (a)  196,200  5,886,000
  142,621,108
INDEPENDENT POWER - 0.2%
Thermo Electron Corp. (a)  62,500  2,601,563
OIL & GAS - 12.5%
Amerada Hess Corp.   48,600  2,606,175
Amoco Corp.   5,900  427,013
Anadarko Petroleum Corp.   98,000  5,684,000
Atlantic Richfield Co.   73,200  8,674,200
Barrett Resources Corp. (a)  70,900  2,109,275
Belco Oil & Gas Corp. (a)  25,000  887,500
Benton Oil & Gas Co. (a)  57,200  1,258,400
British Petroleum PLC ADR  110,882  11,850,514
Burlington Resources, Inc.   104,000  4,472,000
Camco International, Inc.   270,200  9,153,025
Canada Occidental Petroleum Ltd.   159,900  2,691,287
Canadian Natural Resources Ltd. (a)  36,100  673,789
Chesapeake Energy Corp. (a)  51,600  3,091,700
Chieftain International, Inc. (a)  50,000  999,230
Coastal Corp. (The)  112,700  4,705,225
Cooper Cameron Corp. (a)  199,920  8,746,500
Devon Energy Corp.   2,400  58,800
Diamond Shamrock R&M, Inc.   136,700  3,947,213
Elan Energy, Inc. (a)  12,700  116,424
Enron Oil & Gas Co.   206,200  5,747,825
Enterprise Oil PLC  149,200  1,065,409
Exxon Corp.   57,800  5,021,375
Flores & Rucks, Inc. (a)  55,500  1,914,750
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
ENERGY - CONTINUED
OIL & GAS - CONTINUED
Forcenergy Gas Exploration, Inc. (a)  26,200 $ 494,525
Imperial Oil Ltd.   21,100  891,320
Kerr-McGee Corp.   37,200  2,264,550
Lomak Petroleum, Inc.   66,500  947,625
Louisiana Land & Exploration Co.   11,300  651,163
NGC Corp.   33,300  499,500
Newfield Exploration Co. (a)  83,600  3,249,950
Noble Affiliates, Inc. (a)  81,900  3,091,725
Norcen Energy Resources Ltd.   8,800  154,567
Northstar Energy Corp. (a)  122,000  1,185,508
Occidental Petroleum Corp.   361,900  8,957,025
Petro-Canada  99,400  1,235,620
Petro-Canada 
 1st installment receipt (d)  124,800  777,969
Phillips Petroleum Co.   266,100  11,142,938
Pogo Producing Co.   132,300  5,043,938
Renaissance Energy Ltd. (a)  220,400  5,818,929
Rio Alto Exploration Ltd. (a)(c)  39,300  216,164
Royal Dutch Petroleum Co.
 ADR  135,100  20,771,625
 Ord.   20,600  3,176,089
Rutherford-Moran Oil Corp.   1,900  46,313
Santa Fe Energy Resources, Inc. (a)  174,900  2,076,938
Swift Energy Co. (a)  377,900  6,802,200
Texaco, Inc.   99,000  8,303,625
Tosco Corp.   49,400  2,482,350
USX-Marathon Group   214,900  4,324,863
Union Pacific Resources Group, Inc.   126,700  3,389,225
United Meridian Corp. (a)  65,200  2,347,200
Unocal Corp.   332,300  11,215,125
Valero Energy Corp.   35,800  895,000
Vastar Resources, Inc.   30,300  1,132,463
Vintage Petroleum, Inc.   81,800  2,085,900
  201,573,561
TOTAL ENERGY   346,796,232
FINANCE - 6.8%
BANKS - 3.0%
Bank of New York Co., Inc.   25,800  1,322,250
BankAmerica Corp.   127,800  9,680,850
Chase Manhattan Corp.   36,700  2,591,938
Citicorp  72,100  5,957,263
Cullen Frost Bankers, Inc.   19,400  538,350
First Bank System, Inc.   115,000  6,670,000
First Commerce Corp.   28,800  1,018,800
Firstar Corp.   8,200  378,225
HSBC Holdings PLC  296,000  4,530,627
HUBCO, Inc.   13,500  285,188
Hang Seng Bank Ltd.   78,000  785,945
Mitsui Trust and Banking Co. Ltd.   185,000  2,158,516
NationsBank Corp.   35,900  2,966,238
Regions Financial Corp.   3,600  168,300
Sakura Bank Ltd.   104,000  1,156,556
Texas Regional Bancshares, Inc. 
 Class A (vtg.)  7,800  195,000
U.S. Bancorp.  165,800  5,989,525
Westpac Banking Corp.   295,500  1,310,219
Zions Bancorp.  7,600  552,900
  48,256,690
 
 SHARES VALUE (NOTE 1)
CLOSED END INVESTMENT COMPANY - 0.1%
Alliance Global Environment Fund  12,800 $ 168,000
Morgan Stanley Asia-Pacific Fund, Inc.   82,100  985,200
Morgan Stanley Emerging Markets
 Fund, Inc.   23,900  403,313
TCW/DW Emerging Markets 
 Opportunities Trust (SBI)  14,200  156,200
Templeton Dragon Fund, Inc.   43,400  575,050
  2,287,763
CREDIT & OTHER FINANCE - 1.4%
Aames Financial Corp.   200  7,175
Acom Co. Ltd.   20,100  786,008
American Express Co.   105,800  4,721,325
Associates First Capital Corp. (a)  39,600  1,489,950
Cityscape Financial Corp.   18,300  937,875
Greenpoint Financial Corp.   90,500  2,556,625
Household International, Inc.   153,700  11,681,200
PHH Corp.   18,700  1,065,900
  23,246,058
FEDERAL SPONSORED CREDIT - 0.5%
Federal Home Loan Mortgage
 Corporation  9,700  829,350
Federal National Mortgage Association  198,400  6,646,400
  7,475,750
INSURANCE - 1.2%
ACE Ltd.   1,300  61,100
Allmerica Financial Corp.   15,000  446,250
Allstate Corp.   144,100  6,574,563
Conseco, Inc.   95,500  3,820,000
Everest Reinsurance Holdings, Inc.   4,000  103,500
Gainsco, Inc.   47,000  464,125
ITT Hartford Group, Inc.   1,000  53,250
Riscorp, Inc. (a)  65,000  1,186,250
SunAmerica, Inc.   41,200  2,327,800
Tokio Marine & Fire Insurance 
 Co. Ltd. (The)  38,000  505,720
Travelers/Aetna Property Casualty 
 Corp. Class A (a)  35,800  1,015,825
Travelers Group, Inc., (The)   53,250  2,429,531
  18,987,914
SAVINGS & LOANS - 0.3%
Glendale Federal Bank Federal Savings 
 Bank (a)  112,600  2,040,875
Golden West Financial Corp.   42,980  2,406,880
  4,447,755
SECURITIES INDUSTRY - 0.3%
Nikko Securities Co. Ltd.   245,000  2,746,912
Nomura Securities Co. Ltd.   78,000  1,521,535
Peregrine Investments Holdings Ltd.   842,000  1,212,802
  5,481,249
TOTAL FINANCE   110,183,179
HEALTH - 2.6%
DRUGS & PHARMACEUTICALS - 0.3%
Alliance Pharmaceutical Corp. (a)  42,000  693,000
Andrx Corp. (a)  6,300  95,288
CIBA-GEIGY AG (Reg.)  200  243,270
Sandoz AG (Reg.)  200  228,275
Sepracor, Inc. (a)  104,200  1,563,000
Takeda Chemical Industries Ltd.   107,000  1,892,165
  4,714,998
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
HEALTH - CONTINUED
MEDICAL EQUIPMENT & SUPPLIES - 0.7%
Acuson Corp. (a)  11,400 $ 182,400
Bard (C.R.), Inc.   4,400  149,600
Becton, Dickinson & Co.   5,700  457,425
Biomet, Inc. (a)  55,100  792,063
Cardinal Health, Inc.   3,200  230,800
Hoya Corp.   114,000  3,678,593
InControl, Inc. (a)  44,200  519,350
Pall Corp.   14,000  337,750
Sofamor/Danek Group, Inc.   13,800  382,950
U.S. Surgical Corp.   107,300  3,326,300
Zoll Medical Corp. (a)  40,000  640,000
  10,697,231
MEDICAL FACILITIES MANAGEMENT - 1.6%
Columbia/HCA Healthcare Corp.   102,100  5,449,588
HEALTHSOUTH Rehabilitation Corp. (a)  306,600  11,037,600
Health Management Associates, Inc. 
  Class A (a)  130,000  2,632,500
Multicare Companies, Inc. (a)  18,500  351,500
National Surgery Centers, Inc. (a)  17,450  462,425
OrNda Healthcorp (a)  24,500  588,000
Physicians Resource Group, Inc. (a)  14,600  487,275
Quorum Health Group, Inc. (a)  15,400  406,175
Safeguard Health Enterprises, Inc. (a)  61,300  1,095,738
Tenet Healthcare Corp. (a)  120,400  2,573,550
Total Renal Care Holdings, Inc. (a)  14,800  625,300
Vencor, Inc. (a)  33,600  1,024,800
  26,734,451
TOTAL HEALTH   42,146,680
HOLDING COMPANIES - 0.2%
Citic Pacific Ltd. Ord.   190,000  768,247
First Pacific Co. Ltd.   660,586  1,015,498
Lonrho Ltd. Ord.   304,500  874,478
  2,658,223
INDUSTRIAL MACHINERY & EQUIPMENT - 4.8%
ELECTRICAL EQUIPMENT - 1.1%
AMETEK, Inc.   25,200  548,100
Alcatel Alsthom Cie Generale 
 d'Electricite SA  34,100  2,970,107
Avid Technology, Inc. (a)  35,000  647,500
Charter Power Systems, Inc.   12,900  448,275
Computer Products, Inc. (a)  48,200  825,425
Emerson Electric Co.   24,200  2,187,075
Hutchison Whampoa Ltd. Ord.   24,000  150,988
Loral Space & Communications Ltd. (a)  264,000  3,597,000
Omron Corp.   123,000  2,612,370
Roper Industries, Inc.   4,900  238,875
Sensormatic Electronics Corp.   14,400  235,800
Westinghouse Electric Corp.   202,600  3,798,750
  18,260,265
INDUSTRIAL MACHINERY & EQUIPMENT - 2.4%
BW/IP Holdings, Inc. Class A  45,300  860,700
Case Corp.   113,100  5,428,800
Caterpillar, Inc.   118,000  7,994,500
Cooper Industries, Inc.   54,800  2,274,200
Deere & Co.   65,300  2,612,000
Detroit Diesel Corp. (a)  11,800  228,625
Dover Corp.   49,300  2,273,963
 
 SHARES VALUE (NOTE 1)
Global Industrial Technologies, Inc. (a)  3,500 $ 56,000
Graham-Field Health Products, Inc. (a)  64,900  559,763
Harnischfeger Industries, Inc.   38,700  1,286,775
Ingersoll-Rand Co.   81,000  3,543,750
Kaydon Corp.   58,800  2,528,406
Lindsay Manufacturing Co. (a)  49,900  2,008,475
Parker-Hannifin Corp.   13,700  580,538
Stanley Works  88,800  2,641,800
Thermo Fibertek, Inc. (a)  20,850  351,844
UCAR International, Inc. (a)  87,900  3,658,838
  38,888,977
POLLUTION CONTROL - 1.3%
Allied Waste Industries, Inc. (a)  88,900  788,988
Republic Industries, Inc.   10,700  311,638
Sanifill, Inc. (a)  64,400  3,171,700
Sevenson Environmental Services, Inc.   31,500  547,313
Superior Services, Inc. (a)  134,700  2,289,900
Thermo Instrument Systems, Inc. (a)  8,500  274,125
USA Waste Services, Inc. (a)  96,000  2,844,000
United Waste Systems, Inc. (a)  108,700  3,505,575
WMX Technologies, Inc.   201,400  6,595,850
  20,329,089
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   77,478,331
MEDIA & LEISURE - 6.5%
BROADCASTING - 1.2%
American Radio Systems Corp. 
 Class A (a)  61,900  2,661,700
Asia Satellite Telecommunications
 Holdings Ltd.   173,700  514,974
Chancellor Corp. Class A   4,200  131,250
Clear Channel Communications, Inc. (a)  13,400  1,103,825
EZ Communications, Inc. Class A  700  16,625
Emmis Broadcasting Corp. Class A (a)  7,500  375,000
Home Shopping Network, Inc. (a)  166,000  1,992,000
Infinity Broadcasting Corp. Class A  190,050  5,701,500
Jacor Communications, Inc. Class A (a)  24,500  756,438
PanAmSat Corp. (a)  28,900  838,100
Paxson Communications Corp. (a)  51,300  545,063
Renaissance Communications Corp. (a)  58,200  1,876,950
TCI Group Class A  41,400  750,375
Telemundo Group, Inc. Class A (a)  39,000  906,750
U.S. Satellite Broadcasting Co., Inc. 
 Class A (a)  16,000  604,000
Viacom, Inc. Class A (a)  1,100  41,938
  18,816,488
ENTERTAINMENT - 0.1%
Ameristar Casinos, Inc.   7,600  98,800
Carmike Cinemas, Inc. Class A (a)  2,200  59,400
Disney (Walt) Co.   8,100  509,288
MGM Grand, Inc. (a)  1,100  43,863
Regal Cinemas, Inc. (a)  17,200  786,900
  1,498,251
LEISURE DURABLES & TOYS - 1.2%
Brunswick Corp.   1,200  24,000
Callaway Golf Co.   22,700  754,775
Champion Enterprises, Inc. (a)  125,100  2,611,463
Coleman, Inc. (a)  31,100  1,317,863
Harley Davidson, Inc.   61,500  2,529,188
Hasbro, Inc.   125,800  4,497,350
K2, Inc. (a)  6,400  173,600
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
MEDIA & LEISURE - CONTINUED
LEISURE DURABLES & TOYS - CONTINUED
Mattel, Inc.   132,950 $ 3,805,694
Nintendo Co. Ltd. Ord.   42,200  3,138,891
Polaris Industries, Inc.   34,600  1,180,725
  20,033,549
LODGING & GAMING - 2.4%
Bally Entertainment Corp.   161,000  4,427,500
Circus Circus Enterprises, Inc. (a)  152,400  6,248,400
HFS, Inc. (a)  71,600  5,012,000
Hilton Hotels Corp.   83,500  9,393,750
Host Marriott Corp. (a)  245,000  3,215,625
ITT Corp.   67,700  4,485,125
International Game Technology Corp.   72,800  1,228,500
Interstate Hotels Co.   11,800  262,550
Mirage Resorts, Inc. (a)  34,600  1,859,750
Penske Motorsports, Inc. (a)  6,400  169,600
Promus Hotel Corp. (a)  900  26,663
Renaissance Hotel Group NV  2,400  51,000
Showboat, Inc.   51,100  1,539,388
Sun International Hotels Ltd. Ord. (a)  14,100  683,850
  38,603,701
PUBLISHING - 1.1%
Belo (A.H.) Corp. Class A  2,300  85,675
Dow Jones & Co., Inc.   2,500  104,375
Harcourt General, Inc.   74,400  3,720,000
K-III Communications Corp. (a)  79,200  990,000
Knight-Ridder, Inc.   51,200  3,712,000
New York Times Co., (The) Class A  110,700  3,611,588
Playboy Enterprises, Inc. Class B (a)  40,400  595,900
Times Mirror Co. Class A  104,900  4,563,150
  17,382,688
RESTAURANTS - 0.5%
CKE Restaurants, Inc.   1,900  48,450
Daka International, Inc. (a)  1,500  35,250
Landry's Seafood Restaurants, Inc. (a)  92,100  2,279,475
Mortons Restaurant Group, Inc. (a)  122,400  2,142,000
Outback Steakhouse, Inc. (a)  60,200  2,075,959
Papa John's International, Inc. (a)  14,600  711,750
Shoney's, Inc. (a)  38,100  414,338
  7,707,222
TOTAL MEDIA & LEISURE   104,041,899
NONDURABLES - 0.4%
BEVERAGES - 0.1%
Coca-Cola Enterprises, Inc.   4,000  138,500
PepsiCo, Inc.   29,600  1,047,100
Seagram Co. Ltd.   24,400  818,672
  2,004,272
HOUSEHOLD PRODUCTS - 0.3%
Gillette Co.   25,400  1,584,325
Inbrand Corp. (a)  15,400  431,200
Premark International, Inc.   31,800  588,300
Safeskin Corp. (a)  39,800  1,651,700
  4,255,525
TOTAL NONDURABLES   6,259,797
PRECIOUS METALS - 2.6%
Agnico Eagle Mines Ltd.   22,000  358,989
Barrick Gold Corp.   150,300  4,083,910
Bre-X Minerals Ltd. (a)  357,400  5,976,106
 
 SHARES VALUE (NOTE 1)
Bresea Resources Ltd. (a)  25,300 $ 236,570
Euro-Nevada Mining Ltd.   8,000  343,222
Franco Nevada Mining Corp.   62,700  3,977,522
Free State Consolidated Gold Mines
 Ltd. Ord.   129,200  1,215,772
Getchell Gold Corp.   10,800  356,400
Greenstone Resources Ltd. (a)  39,900  468,190
Indochina Goldfields Ltd. (c)  75,600  651,461
Kinross Gold Corp. (a)  373,200  2,819,083
Newmont Gold Co.   39,600  1,994,850
Newmont Mining Corp.   241,400  11,919,125
Placer Dome, Inc.   150,700  3,608,489
TVI Pacific, Inc. (a)  68,500  86,407
TVI Pacific, Inc. (a)(c)  123,300  155,532
Western Mining Holdings Ltd.   590,300  4,230,506
  42,482,134
RETAIL & WHOLESALE - 8.1%
APPAREL STORES - 2.3%
AnnTaylor Stores Corp. (a)  39,700  803,925
Burton Group PLC Ord.   319,700  769,244
Cato Corp. Class A  115,200  691,200
Charming Shoppes, Inc.   606,500  4,283,406
Gap, Inc.   233,300  7,494,763
Goody's Family Clothing  77,200  791,300
Limited, Inc. (The)  172,012  3,698,258
Loehmanns, Inc. (a)  26,600  611,800
Melville Corp.   215,800  8,739,900
Payless Shoesource, Inc. (a)  83,888  2,663,444
Ross Stores, Inc.   35,700  1,240,575
Saks Holdings, Inc. (a)  32,300  1,102,238
TJX Companies, Inc.   141,100  4,762,125
  37,652,178
GENERAL MERCHANDISE STORES - 1.9%
Consolidated Stores Corp. (a)  15,700  576,975
Dayton Hudson Corp.   55,900  5,764,688
Dillard Department Stores, Inc. Class A  87,200  3,182,800
Federated Department Stores, Inc. (a)  27,300  931,613
K mart Corp.   232,700  2,879,663
Kohls Corp.   10,900  399,213
May Department Stores Co. (The)  14,600  638,750
Mercantile Stores Co., Inc.   13,300  779,713
Meyer (Fred), Inc. (a)  12,900  378,938
Michaels Stores, Inc. (a)  90,100  1,531,700
Price/Costco, Inc. (a)  107,300  2,320,363
Stein Mart, Inc.   64,800  1,182,600
Value City Department Stores, Inc. (a)  43,800  481,800
Woolworth Corp. (a)  410,300  9,231,750
  30,280,566
GROCERY STORES - 1.9%
Albertson's, Inc.   35,200  1,456,400
American Stores Co.   49,000  2,021,250
Central Garden & Pet Co. (a)  36,100  649,800
Food Lion, Inc.:
 Class A  428,700  3,402,806
 Class B  33,700  261,175
Giant Food, Inc. Class A  8,600  308,525
Great Atlantic & Pacific Tea Co., Inc.   91,900  3,021,213
Loblaw Companies Ltd.   131,800  1,068,087
Performance Food Group Co. (a)  35,200  915,200
Provigo, Inc. (a)  338,600  1,812,753
Quality Food Centers, Inc. (a)  9,100  234,325
Richfood Holdings, Inc. Class A  188,500  6,126,250
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
RETAIL & WHOLESALE - CONTINUED
GROCERY STORES - CONTINUED
Safeway, Inc. (a)  231,000 $ 7,623,000
Vons Companies, Inc. (a)  12,600  470,925
Weis Markets, Inc.   5,100  166,388
Whole Foods Market, Inc. (a)  26,900  712,850
  30,250,947
RETAIL & WHOLESALE, MISCELLANEOUS - 2.0%
Circuit City Stores, Inc.   87,300  3,153,713
Daisytek International Corp.   1,000  42,000
Duty Free International, Inc.   27,500  419,375
Home Depot, Inc. (The)  304,000  16,416,000
Lowe's Companies, Inc.   72,500  2,619,063
Orchard Supply Hardware Corp. (a)  15,400  463,925
Petco Animal Supplies, Inc. (a)  7,000  201,250
PETsMART, Inc. (a)  15,200  725,800
Tiffany & Co., Inc.   9,900  722,700
Toys "R" Us, Inc.   255,300  7,276,050
  32,039,876
TOTAL RETAIL & WHOLESALE   130,223,567
SERVICES - 1.1%
ADVERTISING - 0.0%
Interpublic Group of Companies, Inc.   6,500  304,688
WPP Group PLC  187,700  632,286
  936,974
LEASING & RENTAL - 0.0%
Team Rental Group, Inc. Class A (a)  400  5,600
PRINTING - 0.1%
Deluxe Corp.   24,900  883,950
Harland (John H.) Co.   10,700  263,488
  1,147,438
SERVICES - 1.0%
APAC Teleservices, Inc. (a)  41,100  1,479,600
Block (H & R), Inc.   5,600  182,700
Career Horizons, Inc. (a)  73,800  2,583,000
Coach USA, Inc. (a)  9,400  209,150
Craig (Jenny), Inc. (a)  210,300  3,759,113
HCIA, Inc. (a)  25,200  1,587,600
Lawyers Title Corp.   30,000  540,000
Manpower, Inc.   28,800  1,130,400
National Service Industries, Inc.   68,500  2,680,063
Norrell Corp. GA  2,000  98,250
Robert Half International, Inc. (a)  4,400  122,650
Service Corp. International  21,600  1,242,000
Sitel Corp. (a)  4,800  198,600
  15,813,126
TOTAL SERVICES   17,903,138
TECHNOLOGY - 6.4%
COMMUNICATIONS EQUIPMENT - 0.4%
Cisco Systems, Inc. (a)  53,500  3,029,438
Dynatech Corp.   45,000  1,462,500
Echostar Communications Corp. 
 Class A (a)  21,600  610,200
Northern Telecom Ltd.   42,900  2,336,053
  7,438,191
COMPUTER SERVICES & SOFTWARE - 2.5%
Acxiom Corp. (a)  3,600  122,850
American Management Systems, Inc. (a)  73,350  2,145,488
 
 SHARES VALUE (NOTE 1)
Ascend Communications, Inc. (a)  6,900 $ 388,125
BBN Corp.   9,100  197,925
BMC Software, Inc. (a)  13,100  782,725
Broadway & Seymour, Inc. (a)  3,300  39,600
CUC International, Inc. (a)  50,600  1,796,300
Ceridian Corp. (a)  158,916  8,025,258
Computer Sciences Corp. (a)  19,000  1,420,250
Compuware Corp. (a)  2,900  114,550
Documentum, Inc. (a)  30,800  939,400
ECI Telecom Ltd.   94,000  2,185,500
Electronic Arts, Inc. (a)  16,000  428,000
Equifax, Inc.   52,900  1,388,625
Fair Issac & Company, Inc.   1,600  70,800
First Data Corp.   29,000  2,309,125
Fiserv, Inc.   4,300  129,000
GT Interactive Software, Inc. (a)  17,700  296,475
ICT Group, Inc. (a)  5,900  113,575
Keane, Inc. (a)  32,800  1,209,500
May & Speh, Inc. (a)  65,600  1,033,200
Metromail Corp. (a)  29,000  648,875
Micrografx, Inc. (a)  23,000  336,375
National Data Corp.   5,000  171,250
Oracle Corp. (a)  48,900  1,928,494
PC Docs Group International, Inc. (a)  55,200  1,093,029
Physician Support Systems, Inc. (a)  156,300  3,536,288
Policy Management Systems Corp. (a)  7,000  350,000
Rational Software Corp. (a)  53,000  2,848,750
SunGard Data Systems, Inc. (a)  14,800  593,850
Technology Solutions, Inc.   53,000  1,835,125
Vanstar Corp. (a)  74,300  1,244,525
  39,722,832
COMPUTERS & OFFICE EQUIPMENT - 1.6%
Diebold, Inc.   31,250  1,507,812
Bell & Howell Co. (a)  79,400  2,590,425
Canon, Inc.   356,000  7,398,751
Compaq Computer Corp. (a)  24,500  1,206,625
Data General Corp. (a)  19,000  247,000
Dell Computer Corp. (a)  12,600  641,025
FileNet Corp. (a)  66,100  2,412,650
Hewlett-Packard Co.   7,000  697,375
Kronos, Inc. (a)  62,900  2,232,950
Pomeroy Computer Resources, Inc.   81,000  1,215,000
Proxim, Inc. (a)  50,000  2,012,500
Stratus Computer, Inc. (a)  65,300  1,893,700
Sun Microsystems, Inc. (a)  8,000  471,000
VeriFone, Inc. (a)  19,200  811,200
  25,338,013
ELECTRONIC INSTRUMENTS - 0.6%
ADE Corp.   11,300  161,025
Kollmorgen Corp.   26,700  393,825
Milltronics Ltd. (a)  50,000  1,420,923
Perkin-Elmer Corp.   127,800  6,166,350
Thermoquest Corp. (a)  89,900  1,247,363
Waters Corp. (a)  31,100  1,026,300
  10,415,786
ELECTRONICS - 0.7%
ESS Technology, Inc. (a)  34,000  629,000
Griffon Corp. (a)  54,300  441,188
Intel Corp.   49,200  3,613,125
OnTrak Systems, Inc. (a)  3,300  53,625
Samsung Electronics Co. Ltd. GDS (c):
 (vtg.)   630  32,130
 (vtg.) (bonus issue 3/96)  189  9,633
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
ELECTRONICS - CONTINUED
Storage Technology Corp. (a)  137,800 $ 5,270,850
Zero Corp.   39,000  833,625
  10,883,176
PHOTOGRAPHIC EQUIPMENT - 0.6%
Eastman Kodak Co.   23,600  1,834,900
Fuji Photo Film Co. Ltd.   181,000  5,708,582
Polaroid Corp.   36,070  1,645,694
  9,189,176
TOTAL TECHNOLOGY   102,987,174
TRANSPORTATION - 2.2%
AIR TRANSPORTATION - 0.6%
AMR Corp.   9,000  819,000
Atlantic Southeast Airlines, Inc.   43,800  1,237,350
Comair Holdings, Inc.   17,500  472,500
Delta Air Lines, Inc.   57,800  4,797,400
Mesa Airlines, Inc. (a)  19,000  225,625
Northwest Airlines Corp. Class A (a)  10,000  395,000
UAL Corp. (a)  34,400  1,849,000
USAir Group, Inc.   15,900  286,200
  10,082,075
RAILROADS - 1.6%
Bombardier, Inc. Class B  194,800  2,921,536
Burlington Northern Santa Fe Corp.   136,919  11,073,324
CSX Corp.   23,400  1,129,050
Canadian Pacific Ltd. Ord.   197,100  4,322,020
Tranz Rail Holdings Ltd. 
 sponsored ADR (a)  22,100  306,638
Wisconsin Central 
 Transportation Corp. (a)  163,800  5,323,500
  25,076,068
SHIPPING - 0.0%
Trico Marine Services, Inc. (a)  8,100  180,225
TRUCKING & FREIGHT - 0.0%
Expeditors International of Washington, Inc.  200  6,200
Hunt (J.B.) Transport Services, Inc.   600  12,525
USFreightways Corp.   24,100  469,950
Yellow Corp. (a)  8,000  106,000
  594,675
TOTAL TRANSPORTATION   35,933,043
UTILITIES - 2.5%
CELLULAR - 0.1%
Commnet Cellular, Inc. (a)  1,800  54,000
Palmer Wireless, Inc. (a)  53,000  1,060,000
360 Degrees Communications Co. (a)  33,700  808,800
  1,922,800
ELECTRIC UTILITY - 0.1%
Iberdrola SA  71,900  737,537
GAS - 0.4%
Consolidated Natural Gas Co.   800  41,800
Enron Corp.   58,300  2,383,013
Nova Corp.   273,700  2,478,967
Sonat, Inc.   41,600  1,872,000
Williams Companies, Inc.   2,000  99,000
  6,874,780
 
 SHARES VALUE (NOTE 1)
TELEPHONE SERVICES - 1.9%
BCE, Inc.   135,000 $ 5,321,587
Cincinnati Bell, Inc.   14,900  776,663
Comsat Corp., Series 1  35,000  910,000
DDI Corp. Ord.   17  148,143
LCI International, Inc. (a)  72,700  2,280,963
Lucent Technologies, Inc.   50,800  1,924,050
Sprint Corp.   102,600  4,309,200
WorldCom, Inc. (a)  261,200  14,463,950
  30,134,556
TOTAL UTILITIES   39,669,673
TOTAL COMMON STOCKS
 (Cost $1,213,025,713)   1,328,292,141
CONVERTIBLE PREFERRED STOCKS - 0.2%
CONSTRUCTION & REAL ESTATE - 0.0%
REAL ESTATE - 0.0%
Rouse Co., Series A  11,400  661,200
ENERGY - 0.0%
OIL & GAS - 0.0%
Diamond Shamrock, Inc. $2.50 (c)  4,200  254,100
Valero Energy Corp. $3.125  8,800  462,000
  716,100
MEDIA & LEISURE - 0.0%
BROADCASTING - 0.0%
American Radio System Corp. $3.50
 depository shares representing 
 1/20 (c)  5,800  342,200
RETAIL & WHOLESALE - 0.2%
APPAREL STORES - 0.1%
TJX Companies, Inc., Series E, 
 $7.00   5,900  1,109,200
GENERAL MERCHANDISE STORES - 0.1%
K Mart Financing I $3.875  16,800  911,400
TOTAL RETAIL & WHOLESALE   2,020,600
TOTAL CONVERTIBLE PREFERRED STOCKS
 (Cost $3,531,423)   3,740,100
CONVERTIBLE BONDS - 0.3%
 MOODY'S PRINCIPAL 
  RATINGS (B) AMOUNT 
ENERGY - 0.2%
ENERGY SERVICES - 0.1%
Nabors Industries, Inc. 5%,
 5/1/06 Ba2 $ 730,000  810,300
OIL & GAS - 0.1%
Pogo Producing Co. 5 1/2%, 
 6/15/06 (c) -  1,100,000  1,182,500
TOTAL ENERGY   1,992,800
HEALTH - 0.1%
MEDICAL FACILITIES MANAGEMENT - 0.1%
NovaCare, Inc. 5 1/2%, 
 1/15/00 B1  1,600,000  1,408,000
CONVERTIBLE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
  RATINGS (A) AMOUNT (NOTE 1)
MEDIA & LEISURE - 0.0%
BROADCASTING - 0.0%
Home Shopping Network, Inc. 
 5 7/8%, 3/1/06 (c) B- $ 270,000 $ 310,500
Jacor Communications, Inc. 
 liquid yield option notes
  0%, 6/12/11 B  302,000  142,695
TOTAL MEDIA & LEISURE   453,195
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
National Semiconductor Corp. 
 6 1/2%, 10/1/02 (c) Ba2  220,000  190,300
TOTAL CONVERTIBLE BONDS
 (Cost $3,838,023)   4,044,295
U.S. TREASURY OBLIGATIONS - 2.0%
7 1/4%, 2/15/23 Aaa  6,300,000  6,367,914
6 1/4%, 8/15/23 Aaa  15,100,000  13,689,056
7 1/2%, 11/15/24 Aaa  2,290,000  2,427,400
7 5/8%, 2/15/25 Aaa  1,000,000  1,077,500
6%, 2/15/26 Aaa  10,000,000  8,867,200
TOTAL U.S. TREASURY OBLIGATIONS
 (Cost $33,796,327)   32,429,070
REPURCHASE AGREEMENTS - 15.1%
 MATURITY 
 AMOUNT 
Investments in repurchase agreements
 (U.S. Treasury obligations), in a joint
 trading account at 5.46%, dated
 6/28/96 due 7/1/96  $ 243,674,822  243,564,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $1,497,755,486)   $ 1,612,069,606
CURRENCY ABBREVIATIONS
CAD - Canadian dollar
LEGEND
(a) Non-income producing
(b) Standard & Poor's Corporation credit ratings are used in the absence of
a rating by Moody's Investors Service, Inc.
(c) Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $3,344,520 or 0.2% of net
assets.
(d) Purchased on an installment basis. Market value reflects only those
payments made through June 30, 1996. The remaining installments for
Falconbridge Ltd., aggregating CAD 1,647,300 are due July 31, 1996 and
January 31, 1997. The remaining installments for Petro-Canada, aggregating
CAD 1,060,800 are due September 23, 1996 and March 24, 1997.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $1,860,607,319 and $1,265,592,243, respectively, of which U.S.
government and government agency obligations aggregated $20,258,179 and
$68,039,188, respectively.
The market value of futures contracts opened and closed during the period
amounted to $19,149,114 and $19,177,886, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $572,129 for the period
(see Note 4 of Notes to Financial Statements).
Distribution of investments by country of issue, as a percentage of total
value of investment in securities, is as follows:
United States   87.5%
Canada   4.5
Japan   3.3
Netherland   1.5
Others (individually less than 1%)   3.2
TOTAL   100.0%
INCOME TAX INFORMATION
At June 30, 1996, the aggregate cost of investment securities for income
tax purposes was $1,497,823,527. Net unrealized appreciation aggregated
$114,246,079, of which $138,882,033 related to appreciated investment
securities and $24,635,954 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND II: CONTRAFUND PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 JUNE 30, 1996 (UNAUDITED)                
 
ASSETS                                               
 
Investm                            $ 1,612,069,606   
ent in                                               
securit                                              
ies, at                                              
value                                                
(includ                                              
ing                                                  
repurc                                               
hase                                                 
agree                                                
ments                                                
of                                                   
$243,5                                               
64,000                                               
) (cost                                              
$1,497                                               
,755,4                                               
86) -                                                
See                                                  
accom                                                
panyin                                               
g                                                    
sched                                                
ule                                                  
 
Cash                                817,881          
 
Receiva                             23,045,827       
ble for                                              
invest                                               
ments                                                
sold                                                 
 
Receiva                             3,963,561        
ble for                                              
fund                                                 
shares                                               
sold                                                 
 
Dividend                            1,514,047        
s                                                    
receiv                                               
able                                                 
 
Interest                            850,004          
receiv                                               
able                                                 
 
 TOTAL                              1,642,260,926    
ASSETS                                               
 
LIABILITI                                            
ES                                                   
 
Payable             $ 43,036,497                     
for                                                  
invest                                               
ments                                                
purcha                                               
sed                                                  
 
Payable              97,055                          
for                                                  
fund                                                 
shares                                               
redee                                                
med                                                  
 
Accrued              784,129                         
manag                                                
ement                                                
fee                                                  
 
Other                213,869                         
payabl                                               
es and                                               
                                                     
accrue                                               
d                                                    
expen                                                
ses                                                  
 
 TOTAL                              44,131,550       
LIABILIT                                             
IES                                                  
 
NET                                $ 1,598,129,376   
ASSET                                                
S                                                    
 
Net                                                  
Assets                                               
consist                                              
of:                                                  
 
Paid in                            $ 1,434,322,316   
capital                                              
 
Undistrib                           10,092,878       
uted                                                 
net                                                  
invest                                               
ment                                                 
incom                                                
e                                                    
 
Accumul                             39,408,751       
ated                                                 
undistr                                              
ibuted                                               
net                                                  
realize                                              
d gain                                               
(loss)                                               
on                                                   
invest                                               
ments                                                
and                                                  
foreign                                              
curren                                               
cy                                                   
transa                                               
ctions                                               
 
Net                                 114,305,431      
unreali                                              
zed                                                  
apprec                                               
iation                                               
(depre                                               
ciation                                              
) on                                                 
invest                                               
ments                                                
and                                                  
assets                                               
and                                                  
liabiliti                                            
es in                                                
foreign                                              
curren                                               
cies                                                 
 
NET                                $ 1,598,129,376   
ASSET                                                
S, for                                               
108,09                                               
5,047                                                
shares                                               
outsta                                               
nding                                                
 
NET                                 $14.78           
ASSET                                                
VALUE,                                               
offerin                                              
g price                                              
                                                     
and                                                  
redem                                                
ption                                                
price                                                
per                                                  
share                                                
($1,59                                               
8,129,                                               
376 (divided by)                                     
108,09                                               
5,047                                                
shares                                               
)                                                    
 
STATEMENT OF OPERATIONS
 SIX MONTHS ENDED JUNE 30, 1996                
(UNAUDITED)                                    
 
INVESTM                   $ 6,837,463    
ENT                                      
INCOME                                   
Dividend                                 
s                                        
 
Special                    1,135,200     
dividen                                  
d from                                   
Schulle                                  
r Corp.                                  
 
Interest                   6,281,376     
 
 TOTAL                     14,254,039    
INCOM                                    
E                                        
 
EXPENS                                   
ES                                       
 
Manage      $ 3,737,061                  
ment                                     
fee                                      
 
Transfer     439,345                     
agent                                    
fees                                     
 
Accounti     260,873                     
ng                                       
fees                                     
and                                      
expen                                    
ses                                      
 
Non-inte     2,156                       
rested                                   
trustee                                  
s'                                       
compe                                    
nsatio                                   
n                                        
 
Custodia     135,205                     
n fees                                   
and                                      
expen                                    
ses                                      
 
Registrat    3,452                       
ion                                      
fees                                     
 
Audit        21,902                      
 
Legal        1,814                       
 
Miscella     1,033                       
neous                                    
 
 Total       4,602,841                   
expen                                    
ses                                      
before                                   
reducti                                  
ons                                      
 
 Expen       (166,529      4,436,312     
se          )                            
reducti                                  
ons                                      
 
NET                        9,817,727     
INVEST                                   
MENT                                     
INCOM                                    
E                                        
 
REALIZE                                  
D AND                                    
UNREALIZ                                 
ED GAIN                                  
(LOSS)                                   
Net                                      
realize                                  
d gain                                   
(loss)                                   
on:                                      
 
 Invest      40,313,620                  
ment                                     
securit                                  
ies                                      
 
 Foreig      (129,883                    
n           )                            
curren                                   
cy                                       
transa                                   
ctions                                   
 
 Future      28,772        40,212,509    
s                                        
contra                                   
cts                                      
 
Change                                   
in net                                   
unreali                                  
zed                                      
apprec                                   
iation                                   
(depre                                   
ciation                                  
) on:                                    
 
 Invest      45,861,051                  
ment                                     
securit                                  
ies                                      
 
 Assets      (8,719        45,852,332    
and         )                            
liabiliti                                
es in                                    
 forei                                   
gn                                       
curren                                   
cies                                     
 
NET GAIN                   86,064,841    
(LOSS)                                   
 
NET                       $ 95,882,568   
INCREA                                   
SE                                       
(DECRE                                   
ASE) IN                                  
NET                                      
ASSETS                                   
RESULTI                                  
NG                                       
FROM                                     
OPERAT                                   
IONS                                     
 
OTHER                     $ 163,906      
INFORM                                   
ATION                                    
 Expen                                   
se                                       
reducti                                  
ons                                      
 Direc                                   
ted                                      
broker                                   
age                                      
arrang                                   
ements                                   
 
  Cust                     2,623         
odian                                    
interest                                 
credits                                  
 
                          $ 166,529      
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS      JANUARY 3, 1995   
                                    ENDED           (COMMENCEMENT     
                                    JUNE 30, 1996   OF                
                                    (UNAUDITED)     OPERATIONS) TO    
                                                    DECEMBER 31,      
                                                    1995              
 
Operatio     $ 9,817,727       $ 4,056,021     
ns                                             
Net                                            
invest                                         
ment                                           
incom                                          
e                                              
 
 Net          40,212,509        16,037,745     
realize                                        
d gain                                         
(loss)                                         
 
 Chang        45,852,332        68,453,099     
e in                                           
net                                            
unreali                                        
zed                                            
apprec                                         
iation                                         
(depre                                         
ciation                                        
)                                              
 
 NET          95,882,568        88,546,865     
INCR                                           
EASE                                           
(DEC                                           
REAS                                           
E) IN                                          
NET                                            
ASSE                                           
TS                                             
RESU                                           
LTING                                          
FROM                                           
OPER                                           
ATIO                                           
NS                                             
 
Distributi    -                 (3,710,433)    
ons to                                         
shareh                                         
olders                                         
From                                           
net                                            
invest                                         
ment                                           
incom                                          
e                                              
 
 From         (9,296,351)       (7,420,866)    
net                                            
realize                                        
d gain                                         
 
 TOTAL        (9,296,351)       (11,131,299)   
DISTRIB                                        
UTIONS                                         
 
Share         662,955,008       806,897,529    
transa                                         
ctions                                         
Net                                            
procee                                         
ds                                             
from                                           
sales                                          
of                                             
shares                                         
 
 Reinve       9,296,351         11,131,299     
stment                                         
of                                             
distrib                                        
utions                                         
 
 Cost         (37,707,944)      (18,444,650)   
of                                             
shares                                         
redee                                          
med                                            
 
 NET          634,543,415       799,584,178    
INCR                                           
EASE                                           
(DEC                                           
REAS                                           
E) IN                                          
NET                                            
ASSE                                           
TS                                             
RESU                                           
LTING                                          
FROM                                           
SHAR                                           
E                                              
TRAN                                           
SACTI                                          
ONS                                            
 
  TOTAL       721,129,632       876,999,744    
INCREA                                         
SE                                             
(DECRE                                         
ASE) IN                                        
NET                                            
ASSETS                                         
 
NET                                            
ASSETS                                         
 
 Beginn       876,999,744       -              
ing of                                         
period                                         
 
 End of      $ 1,598,129,376   $ 876,999,744   
perio                                          
d                                              
(incl                                          
udin                                           
g                                              
undi                                           
strib                                          
uted                                           
net                                            
inve                                           
stme                                           
nt                                             
inco                                           
me                                             
of                                             
$10,                                           
092,                                           
878                                            
and                                            
$275                                           
,151,                                          
resp                                           
ectiv                                          
ely)                                           
 
OTHER                                          
INFORMAT                                       
ION                                            
Shares                                         
 
 Sold         46,441,942        64,153,925     
 
 Issued       674,626           816,078        
in                                             
reinve                                         
stment                                         
of                                             
distrib                                        
utions                                         
 
 Redee        (2,615,032)       (1,376,492)    
med                                            
 
 Net          44,501,536        63,593,511     
increa                                         
se                                             
(decre                                         
ase)                                           
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
      SIX MONTHS ENDED   JANUARY 3, 1995   
      JUNE 30, 1996      (COMMENCEMENT     
      (UNAUDITED)        OF                
                         OPERATIONS) TO    
                         DECEMBER 31,      
                         1995              
 
SELECTE      $ 13.79       $ 10.00     
D                                      
PER-SHA                                
RE DATA                                
Net                                    
asset                                  
value,                                 
beginn                                 
ing of                                 
period                                 
 
Income                                 
from                                   
Invest                                 
ment                                   
Operat                                 
ions                                   
 
 Net          .09 C         .06        
invest                                 
ment                                   
incom                                  
e                                      
 
 Net          1.03          3.91       
realize                                
d and                                  
unreali                                
zed                                    
gain                                   
(loss)                                 
 
 Total        1.12          3.97       
from                                   
invest                                 
ment                                   
operati                                
ons                                    
 
Less          -             (.06)      
Distrib                                
utions                                 
From                                   
net                                    
invest                                 
ment                                   
incom                                  
e                                      
 
 From         (.13)         (.12)      
net                                    
realize                                
d gain                                 
 
 Total        (.13)         (.18)      
distrib                                
utions                                 
 
Net          $ 14.78       $ 13.79     
asset                                  
value,                                 
end of                                 
period                                 
 
TOTAL         8.19%         39.72%     
RETUR                                  
N B                                    
 
RATIOS                                 
AND                                    
SUPPL                                  
EMENT                                  
AL                                     
DATA                                   
 
Net          $ 1,598,129   $ 877,000   
assets                                 
, end                                  
of                                     
period                                 
(000                                   
omitte                                 
d)                                     
 
Ratio of      .75% A        .72%       
expen                                  
ses to                                 
averag                                 
e net                                  
assets                                 
 
Ratio of      .73% A,       .72%       
expen        D                         
ses to                                 
averag                                 
e net                                  
assets                                 
after                                  
expen                                  
se                                     
reducti                                
ons                                    
 
Ratio of      1.61% A       1.07%      
net                                    
invest                                 
ment                                   
incom                                  
e to                                   
averag                                 
e net                                  
assets                                 
 
Portfolio     244% A        132%       
turnov                                 
er rate                                
 
Average      $ .0337                   
commi                                  
ssion                                  
rate E                                 
 
A ANNUALIZED                                                      
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR                 
ARE NOT ANNUALIZED AND DO NOT REFLECT CHARGES                     
ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S                          
SEPARATE ACCOUNT. INCLUSION OF THOSE CHARGES                      
WOULD REDUCE THE TOTAL RETURNS SHOWN.                             
C INVESTMENT INCOME PER SHARE REFLECTS A SPECIAL                  
DIVIDEND (FROM SCHULLER CORP.) WHICH AMOUNTED                     
TO $.01 PER SHARE.                                                
D FMR OR THE FUND HAS ENTERED INTO VARYING                        
ARRANGEMENTS WITH THIRD PARTIES WHO EITHER PAID                   
OR REDUCED A PORTION OF THE FUND'S EXPENSES (SEE                  
NOTE 5 OF NOTES TO FINANCIAL STATEMENTS).                         
E FOR FISCAL YEARS BEGINNING ON OR AFTER SEPTEMBER                
1, 1995, A FUND IS REQUIRED TO DISCLOSE ITS                       
AVERAGE COMMISSION RATE PER SHARE FOR SECURITY                    
TRADES ON WHICH COMMISSIONS ARE CHARGED. THIS                     
AMOUNT MAY VARY FROM PERIOD TO PERIOD AND FUND                    
TO FUND DEPENDING ON THE MIX OF TRADES EXECUTED                   
IN VARIOUS MARKETS WHERE TRADING PRACTICES AND                    
COMMISSION RATE STRUCTURES MAY DIFFER.                            
 
NOTES TO FINANCIAL STATEMENTS
For the period ended June 30, 1996 (Unaudited)
 
 
1. SIGNIFICANT ACCOUNTING POLICIES.
Investment Grade Bond Portfolio, Asset Manager Portfolio, Index 500
Portfolio, Asset Manager: Growth Portfolio and Contrafund Portfolio (the
funds) are funds of Variable Insurance Products Fund II (the trust). The
trust is registered under the Investment Company Act of 1940, as amended
(the 1940 Act), as an open-end management investment company organized as a
Massachusetts business trust. Each fund is authorized to issue an unlimited
number of shares. Shares of each fund may only be purchased by insurance
companies for the purpose of funding variable annuity or variable life
insurance contracts. The financial statements have been prepared in
conformity with generally accepted accounting principles which permit
management to make certain estimates and assumptions at the date of the
financial statements. The following summarizes the significant accounting
policies of the funds:
SECURITY VALUATION.
INVESTMENT GRADE BOND FUND. Securities are valued based upon a computerized
matrix system and/or appraisals by a pricing service, both of which
consider market transactions and dealer-supplied valuations. Short-term
securities maturing within sixty days of their purchase date are valued
either at amortized cost or original cost plus accrued interest, both of
which approximate current value. Securities (including restricted
securities) for which market quotations are not readily available are
valued at their fair value as determined in good faith under consistently
applied procedures under the general supervision of the Board of Trustees.
ASSET MANAGER PORTFOLIO, INDEX 500 PORTFOLIO, ASSET MANAGER: GROWTH
PORTFOLIO AND CONTRAFUND PORTFOLIO. Securities for which exchange
quotations are readily available are valued at the last sale price, or if
no sale price, at the closing bid price. Securities (including restricted
securities) for which exchange quotations are not readily available (and in
certain cases debt securities which trade on an exchange) are valued
primarily using dealer-supplied valuations or at their fair value as
determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus accrued interest, both of which approximate
current value.
FOREIGN CURRENCY TRANSLATION. The accounting records of the funds' are
maintained in U.S. dollars. Investment securities and other assets and
liabilities denominated in a foreign currency are translated into U.S.
dollars at the prevailing rates of exchange at period end. Purchases and
sales of securities, income receipts, and expense payments are translated
into U.S. dollars at the prevailing exchange rate on the respective dates
of the transactions.
Net realized gains and losses on foreign currency transactions represent
net gains and losses from sales and maturities of forward 
currency contracts and foreign currency options, disposition of foreign
currencies, currency gains and losses realized between the trade and
settlement dates on securities transactions, and the difference between the
amount of net investment income accrued and the U.S. dollar amount actually
received. The effects of changes in foreign currency exchange rates on
investments in securities are included with the net realized and unrealized
gain or loss on investment securities.
INCOME TAXES. As qualified regulated investment companies under Subchapter
M of the Internal Revenue Code, each fund is not subject to income taxes to
the extent that each fund distributes substantially all of its taxable
income for the fiscal year. The Asset Manager and Asset Manager: Growth
Portfolios may be subject to foreign taxes on income, gains on investments
or currency repatriation. The schedules of investments include information
regarding income taxes under the caption "Income Tax Information."
INVESTMENT INCOME. Dividend income is recorded on the ex-dividend date,
except certain dividends from foreign securities where the ex-dividend date
may have passed, are recorded as soon as the funds are informed of the
ex-dividend date. Interest income, which includes accretion of original
issue discount, is accrued as earned. Investment income is recorded net of
foreign taxes withheld where recovery of such taxes is uncertain.
EXPENSES. Most expenses of the trust can be directly attributed to a fund.
Expenses which cannot be directly attributed are apportioned between the
funds in the trust.
DISTRIBUTIONS TO SHAREHOLDERS. Distributions are recorded on the
ex-dividend date.
Income and capital gain distributions are determined in accordance with
income tax regulations which may differ from generally accepted accounting
principles. These differences, which may result in distribution
reclassifications, are primarily due to differing treatments for
litigation, paydown gains/losses on certain securities, futures and options
transactions, defaulted bonds, foreign currency transactions, passive
foreign investment companies (PFIC), market discount, partnerships,
non-taxable dividends, capital loss carryforwards and losses deferred due
to wash sales. 
Permanent book and tax basis differences relating to shareholder
distributions will result in reclassifications to paid in capital and may
affect the per-share allocation between net investment income and realized
and unrealized gain (loss). Undistributed net investment income and
accumulated undistributed net realized gain (loss) on investments and
foreign currency transactions may include temporary book and tax basis
differences which will reverse in a subsequent period. Any taxable income
or gain remaining at fiscal year end is distributed in the following year.
SECURITY TRANSACTIONS. Security transactions are accounted for as of trade
date. Gains and losses on securities sold are determined on the basis of
identified cost.
2. OPERATING POLICIES.
FORWARD FOREIGN CURRENCY CONTRACTS. Each fund may use foreign currency
contracts to facilitate transactions in foreign securities and to manage
the fund's currency exposure. Contracts to buy generally are used to
acquire exposure to foreign currencies, while contracts to sell are used to
hedge the fund's investments against currency fluctuations. Also, a
contract to buy or sell can offset a previous contract. Losses may arise
from changes in the value of the foreign currency or if the counterparties
do not perform under the contracts' terms.
The U.S. dollar value of forward foreign currency contracts is determined
using forward currency exchange rates supplied by a quotation service.
Purchases and sales of forward foreign currency contracts having the same
settlement date and broker are offset and any realized gain (loss) is
recognized on the date of offset; otherwise, gain (loss) is recognized on
settlement date. 
JOINT TRADING ACCOUNT. Pursuant to an Exemptive Order issued by the
Securities and Exchange Commission (the SEC), the funds, along with other
affiliated entities of Fidelity Management & Research Company (FMR), may
transfer uninvested cash balances into one or more joint trading accounts.
These balances are invested in one or more repurchase agreements that
mature in 60 days or less from the date of purchase, and are collateralized
by U.S. Treasury or Federal Agency obligations.
REPURCHASE AGREEMENTS. The underlying U.S. Treasury or Federal Agency
Securities are transferred to an account of the funds, or to the Joint
Trading Account, at a bank custodian. The securities are marked-to-market
daily and maintained at a value at least equal to the principal amount of
the repurchase agreement (including accrued interest). FMR, the funds'
investment adviser, is responsible for determining that the value of the
underlying securities remains in accordance with the market value
requirements stated above. 
DELAYED DELIVERY TRANSACTIONS. Each fund may purchase or sell securities on
a when-issued or forward commitment basis. Payment and delivery may take
place a month or more after the date of the transaction. The price of the
underlying securities and the date when the securities will be delivered
and paid for are fixed at the time the transaction is negotiated. The
market value of the securities purchased or sold on a when-issued or
forward commitment basis are identified as such in the fund's schedule of
investments. Losses may arise due to changes in the market value of the
underlying securities or if the counterparty does not perform under the
contract.
FUTURES CONTRACTS AND OPTIONS. Each fund may use futures and options
contracts to manage its exposure to the stock market. Buying futures,
writing puts, and buying calls tend to increase the funds' exposure to the
underlying instrument. Selling futures, buying puts, and writing calls tend
to decrease the funds' exposure to the underlying instrument, or hedge
other fund investments. Futures contracts involve, to varying degrees, risk
of loss in excess of the futures variation margin reflected in the
Statement of Assets and Liabilities. The underlying face amount at value of
any open futures contracts at period end, is shown in the schedule of
investments under the caption "Futures Contracts." This amount reflects
each contract's exposure to the underlying instrument at period end. Losses
may arise from changes in the value of the underlying instruments, if there
is an illiquid secondary market for the contracts, or if the counterparties
do not perform under the contracts' terms.
Futures contracts are valued at the settlement price established each day
by the board of trade or exchange on which they are traded. Exchange-traded
options are valued using the last sale price or, in the absence of a sale,
the last offering price. Options traded over-the-counter are valued using
dealer-supplied valuations.
RESTRICTED SECURITIES. Each fund is permitted to invest in securities that
are subject to legal or contractual restrictions on resale. These
securities generally may be resold in transactions exempt from registration
or to the public if the securities are registered. Disposal of these
securities may involve time-consuming negotiations and expense, and prompt
sale at an acceptable price may be difficult. At the end of the period, the
funds' had no investments in restricted securities (excluding 144A issues).
3. PURCHASES AND SALES OF INVESTMENTS.
Information regarding purchases and sales of securities (other than
short-term securities), the market value of future contracts opened and
closed, is included under the caption "Other Information" at the end of
each applicable fund's schedule of investments.
4. FEES AND OTHER TRANSACTIONS WITH AFFILIATES. 
MANAGEMENT FEE.
INVESTMENT GRADE BOND, ASSET MANAGER, ASSET MANAGER: GROWTH AND CONTRAFUND
PORTFOLIOS. As each fund's investment adviser, FMR receives a monthly fee
that is calculated on the basis of a group fee rate plus a fixed individual
fund fee rate applied to the average net assets of each fund. The group fee
rate is the weighted average of a series of rates and is based on the
monthly average net assets of all the mutual funds advised by FMR. The
rates ranged from .2500% to .5200% for the period for the Asset Manager,
Asset Manager: Growth and Contrafund Portfolios, and from .1100% to .3700%
for the period for the Investment Grade Bond Portfolio. 
In the event that these rates were lower than the contractual rates in
effect during the period, FMR voluntarily implemented the above rates, as
they resulted in the same or a lower management fee. The annual individual
fund fee rate is .40% for the Asset Manager and Asset Manager: Growth
Portfolios and .30% for the Investment Grade Bond and Contrafund
Portfolios. For the period, the management fees were equivalent to rates of
 .45%, .71%, .71% and .61%, respectively, of average net assets for the
Investment Grade Bond, Asset Manager, Asset Manager: Growth and Contrafund
Portfolios, respectively. Effective August 1, 1996, FMR voluntarily agreed
to reduce Asset Manager and Asset Manager: Growth Portfolios' individual
fund fee rates from .40% to .25%, and .40% to .30%, respectively.
4. FEES AND OTHER TRANSACTIONS WITH 
AFFILIATES - CONTINUED
MANAGEMENT FEE - CONTINUED
INDEX 500 PORTFOLIO. As the fund's investment adviser, FMR receives a fee
that is computed at an annual rate of .28% of the fund's average net
assets.
TRANSFER AGENT FEES. Fidelity Investments Institutional Operations Company
(FIIOC), an affiliate of FMR, is the funds' transfer, dividend disbursing
and shareholder servicing agent. FIIOC receives account fees and
asset-based fees that vary according to account size and type of account.
FIIOC pays for typesetting, printing and mailing of all shareholder
reports, except proxy statements. For the period, the transfer agent fees
were equivalent to an annualized rate of .04%, .06%, .08%, .07% and .07% of
the average net assets of Investment Grade Bond, Asset Manager, Index 500,
Asset Manager: Growth and Contrafund Portfolios, respectivly.
ACCOUNTING FEES. Fidelity Service Co. (FSC), an affiliate of FMR, maintains
the funds' accounting records. The fee is based on the level of average net
assets for the month plus out-of-pocket expenses.
BROKERAGE COMMISSIONS. Certain funds placed a portion of their portfolio
transactions with brokerage firms which are affiliates of FMR. The
commissions paid to these affiliated firms are shown under the caption
"Other Information" at the end of each applicable fund's schedule of
investments.
5. EXPENSE REDUCTIONS.
FMR voluntarily agreed to reimburse the funds' operating expenses
(excluding interest, taxes, brokerage commissions and extraordinary
expenses) above an annual rate of .80%, 1.25%, .28%, 1.00% and 1.00% of
average net assets for Investment Grade, Asset Manager, Index 500, Asset
Manager: Growth and Contrafund Portfolios, respectively. 
FMR has directed certain portfolio trades to brokers who paid a portion of
certain funds' expenses. In addition, certain funds have entered into
arrangements with their custodian and transfer agent whereby interest
earned on uninvested cash balances was used to offset a portion of certain
funds' expenses. 
For the period, the reduction under these arrangements are shown under the
caption "Other Information" on each applicable fund's Statement of
Operations. 
6. TRANSACTIONS WITH AFFILIATED COMPANIES.
Information regarding transactions with affiliated companies is included
under the caption "Legend" at the end of each applicable fund's schedule of
investments.
7. BENEFICIAL INTEREST.
At the end of the period, Fidelity Investments Life Insurance Company
(FILI) and its subsidiaries, affiliates of FMR, were the record owners of
more than 5% of the outstanding shares of the funds and certain
unaffiliated insurance companies were record owners of more than 10% of the
total outstanding shares of the following funds:
 FILI UNAFFILIATED INSURANCE COMPANIES
FUND % OF OWNERSHIP # OF % OF OWNERSHIP
Investment Grade Bond 43 2 23
Asset Manager 22 3 50
Index 500 49 1 12
Asset Manager: Growth 82 0 0
Contrafund 49 1 19
 
 
 
INVESTMENT ADVISER
Fidelity Management & Research Company
Boston, MA
INVESTMENT SUB-ADVISERS
Fidelity Management & Research (U.K.) Inc.,
 London, England
 ASSET MANAGER, ASSET MANAGER: GROWTH, 
 AND CONTRAFUND PORTFOLIOS
Fidelity Management & Research (Far East) Inc.,
 Tokyo, Japan
 ASSET MANAGER, ASSET MANAGER: GROWTH, 
 AND CONTRAFUND PORTFOLIOS
OFFICERS
Edward C. Johnson 3d, PRESIDENT
J. Gary Burkhead, SENIOR VICE PRESIDENT
William J. Hayes, VICE PRESIDENT
Fred L. Henning, Jr., VICE PRESIDENT
Robert A. Lawrence, VICE PRESIDENT
William Danoff, VICE PRESIDENT
Jennifer G. Farrelly, VICE PRESIDENT
Michael S. Gray, VICE PRESIDENT
Richard C. Habermann, VICE PRESIDENT
George Vanderheiden, VICE PRESIDENT
Arthur S. Loring, SECRETARY
Kenneth A. Rathgeber, TREASURER
Robert H. Morrison, MANAGER, SECURITY TRANSACTIONS
John H. Costello, ASSISTANT TREASURER
Leonard M. Rush, ASSISTANT TREASURER
BOARD OF TRUSTEES
J. Gary Burkhead
Ralph F. Cox *
Phyllis Burke Davis *
Richard J. Flynn *
Edward C. Johnson 3d
E. Bradley Jones *
Donald J. Kirk *
Peter S. Lynch
Edward H. Malone *
Marvin L. Mann *
Gerald C. McDonough *
Thomas R. Williams
ADVISORY BOARD
William O. McCoy
* INDEPENDENT TRUSTEES
GENERAL DISTRIBUTOR
Fidelity Distributors Corporation
Boston, MA
TRANSFER AND SHAREHOLDER SERVICING AGENT
Fidelity Investments Institutional Operations Co.
Boston, MA 
CUSTODIAN
The Bank of New York
New York, NY
 INVESTMENT GRADE BOND PORTFOLIO
The Chase Manhattan Bank, N.A.
New York, NY
 ASSET MANAGER PORTFOLIO AND ASSET MANAGER: GROWTH PORTFOLIO
Brown Brothers Harriman & Co.
Boston, MA
 INDEX 500 PORTFOLIO AND CONTRAFUND PORTFOLIO



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