FIRST INVESTORS LIFE SERIES FUND
N-30D, 1995-03-09
Previous: GOLDMAN SACHS & CO, SC 13G/A, 1995-03-09
Next: INSURED MUNICIPALS INCOME TRUST 24TH INSURED MULTI SERIES, 497J, 1995-03-09




Portfolio Manager's Letter
First Investors Life Series Fund -- BLUE CHIP SERIES

Dear Investor:

The U.S. economic recovery hit full stride in 1994 with gross domestic
product growth of approximately 4%. The unemployment rate fell from
6.4% to 5.4% over the course of the year as the economy created 3.5
million new jobs. Feeling secure about job prospects, consumers were
willing to borrow and spend. U.S. vehicle sales reached their highest
level since 1988. Despite strong growth, inflation remained below 3% as
low labor costs, improved productivity and international competition
kept prices from accelerating.

Nonetheless, concerned that strong economic growth would eventually
lead to inflation, the Federal Reserve in February engineered the first
of six short-term interest rate increases which in total raised rates
250 basis points (2.50%). As is typical at this point in the economic
cycle, long-term interest rates also rose with the benchmark 30 year
U.S. Treasury bond yield increasing approximately 155 basis points
(1.55%) during the year. With higher interest rates creating concern
that the economy might slow, broad stock market indices were unable to
advance and ended the year unchanged to slightly lower despite strong
earnings reported by many companies.

The stock market weakened as valuations became less attractive versus
high bond market yields. The equity market was driven more by fears of
inflation and rising interest rates than by good earnings reports which
generally showed growth in revenues and improved profit margins.
Investors became increasingly skittish as volatility increased.
During 1994, the Blue Chip Series paid dividends of $.08 per share from
net investment income and made a capital gains distribution of $.17 per
share. The Series total return for the year declined 1.45%,
underperforming the S&P Index which rose 1.28%. This was due in part to
an overweighted position in cyclical securities, such as steel and
housing related issues. As the Fed tightened monetary policy, investors
began to fear that the economy would slow and cause corporate profits
to peak prematurely. Investors aggressively sold cyclical issues
causing many securities to trade at historically low price/earnings
multiples even as some of these companies reported record earnings. The
stock market also penalized any company which failed to meet analysts'
earnings expectations.

Technology and health care issues were the best performers for 1994.
Technology companies, such as Motorola and Automatic Data Processing,
are benefitting from the trend towards substitution of capital for
labor. Companies are upgrading technology in order to increase
productivity and boost corporate profits. The Blue Chip Series also
benefitted from its exposure to companies with sizeable foreign and
export profits. Investors became increasingly convinced that the global
economy, especially Europe, was growing at a stronger pace than the
U.S. economy.

As always, we appreciate the opportunity to serve your investment
needs.

Sincerely,

/s/ Patricia D. Poitra
Director of Equities
and Portfolio Manager
January 31, 1995


Cumulative Performance Information
First Investors Life Series Fund -- BLUE CHIP SERIES

Comparison of change in value of $10,000 investment in the First
Investors Life Series Fund -- Blue Chip Series and the Standard &
Poor's 500 Index.

The following table is the source data for the line chart which
appears at this point in the printed document. This table is
not part of the original printed document and is shown for
reference only. The same is also true for this descriptive
paragraph.



<TABLE>
<CAPTION>
        Blue Chip Series       Standard & Poor+s 500 Index
<S>              <C>                               <C>
Mar-90           $ 9,375                           $10,000
Dec-90             9,349                            10,007
Dec-91            11,740                            13,033
Dec-92            12,579                            13,966
Dec-93            12,997                            15,332
Dec-94            13,453                            15,529
</TABLE>

                                       Average Annual Total Return*
                     N.A.V. Only            S.E.C. Standardized
One Year              (1.45%)                      (8.35%)
Since Inception        7.96%                        6.35%


The graph compares a $10,000 investment made in the First Investors
Life Series Fund -- Blue Chip Series on 3/8/90 (inception date) with a
similar investment in the S&P 500 Index. For purposes of the graph and
the accompanying table, unless otherwise indicated, it has been assumed
that the maximum sales charge was deducted from the initial $10,000
investment in the Series and all dividends and distributions were
reinvested.

The S&P 500 Index is a capitalization-weighted index of 500 stocks
designed to measure performance of the broad domestic economy through
changes in the aggregate market value of 500 stocks representing all
major industries.  The Index does not take into account fees and
expenses. It is not possible to invest in the Standard & Poor's 500
Index.

*Average Annual Total Return figures (for the period ended 12/31/94)
include the reinvestment of all dividends and distributions.   "N.A.V.
Only" returns are calculated without sales charges.  The "S.E.C.
Standardized" returns shown are based on the maximum sales charge of
7.00%.  Some or all of the expenses of the Series were waived or
assumed. If such expenses had been paid by the Series, the S.E.C.
Standardized Average Annual Total Return Since Inception would have
been 6.18%. Results represent past performance and do not indicate
future results.  Investment return and principal value of an investment
will fluctuate so that an investor's shares, when redeemed, may be
worth more or less than the original cost.  S&P 500 Index figures from
Standard & Poor's and all other figures from First Investors Management
Company, Inc.



Portfolio Manager's Letter
First Investors Life Series Fund -- CASH MANAGEMENT SERIES

Dear Investor:

The principal factor that affected the Series performance in 1994 was
the Federal Reserve's decision in February to begin raising short-term
interest rates.  The U.S. economic recovery hit full stride during 1994
with gross domestic product growth of approximately 4%. The
unemployment rate fell from 6.4% to 5.4% as the economy created 3.5
million new jobs.  Feeling secure about job prospects, consumers were
willing to borrow and spend.  U.S. vehicle sales reached their highest
level since 1988.  Despite strong growth, inflation remained below 3%
as low labor costs, improved productivity and international competition
kept prices from accelerating.

Nonetheless, concerned that strong economic growth would eventually
lead to inflation, the Federal Reserve in February engineered the first
of six short-term interest rate increases which in total raised rates
250 basis points (2.50%).  As is typical at this point in the economic
cycle, long-term interest rates also rose with the benchmark 30 year
U.S. Treasury bond yield increasing approximately 155 basis points
(1.55%) during the year. With higher interest rates creating concern
that the economy might slow, broad stock market indices were unable to
advance and ended the year unchanged to slightly lower despite strong
earnings reported by many companies.

Increasing short-term interest rates provided something to cheer about
in 1994 for money market funds.  After several years of experiencing
low yields due to low interest rates, money market funds emerged as one
of the best performing investment vehicles of the year.
In the Cash Management Series' conservative investment philosophies,
the hallmark of your Series, enabled it to avoid some of the turmoil
that more aggressive funds encountered.  The Series continued to focus
on quality, short-term investments that have been the backbone of the
money market industry while also employing, for a small portion of the
portfolio, high quality structured products that allow funds to benefit
from higher rates.

We believe that an average weighted maturity is the measure that most
accurately reflects a money market fund's interest rate risk.  As a
result of our conservative approach, your Series had a "shorter-than-
average" average weighted maturity when interest rates started to rise.
This helped your Series, as investments in the Series matured more
quickly and were reinvested at higher rates sooner than in other funds.
For 1994, the Cash Management Series, Inc. returned 3.77%.

As always, we appreciate the opportunity to serve your investment
needs.

Sincerely,


/s/ Clark D. Wagner
Chief Investment Officer


/s/ Michael O'Keefe
Assistant Portfolio Manager
January 31, 1995


Portfolio Manager's Letter
First Investors Life Series Fund -- DISCOVERY SERIES

Dear Investor:

The U.S. economic recovery hit full stride in 1994 with gross domestic
product growth of approximately 4%. The unemployment rate fell from
6.4% to 5.4% over the course of the year as the economy created 3.5
million new jobs. Feeling secure about job prospects, consumers were
willing to borrow and spend. U.S. vehicle sales reached their highest
level since 1988. Despite strong growth, inflation remained below 3% as
low labor costs, improved productivity and international competition
kept prices from accelerating.

Nonetheless, concerned that strong economic growth would eventually
lead to inflation, the Federal Reserve in February engineered the first
of six short-term interest rate increases which in total raised rates
250 basis points (2.50%). As is typical at this point in the economic
cycle, long-term interest rates also rose with the benchmark 30 year
U.S. Treasury bond yield increasing approximately 155 basis points
(1.55%) during the year. With higher interest rates creating concern
that the economy might slow, broad stock market indices were unable to
advance and ended the year unchanged to slightly lower despite strong
earnings reported by many companies.

Emerging growth stocks underperformed the broader stock market in 1994.
For the year, the NASDAQ Industrials were off 6.46%, the Lipper Small
Company Growth Fund Index declined .73% and the Russel 2000 Index was
down 3.18%, as compared to the Discovery Series which declined 2.53%.
Your Series performed in line with the Lipper Small Company Growth Fund
Index throughout the year untill December.

The Discovery Series' setback in December was partly the result of
Mexico's devaluation of the Peso. We also had several individual stock
disappointments, many of which failed to meet Wall Street analysts'
earnings expectations, which had a negative effect on performance. The
stocks covered various sectors, including finance, telecommunications,
recreation vehicles and medical.

During 1994, your Series' performance was positively impacted by its
exposure to both the technology and healthcare sectors, the two
strongest performing sectors for the year. The worst performing sectors
were biotechnology and medical technology. Your Series had minimal
participation in these areas, which also aided performance. In
addition, select retail stocks and capital goods stocks were positive
contributors to performance.

As always, we appreciate the opportunity to serve your investment
needs.

Sincerely,


/s/ Patricia D. Poitra
Director of Equities
and Portfolio Manager
January 31, 1995


Cumulative Performance Information
First Investors Life Series Fund -- DISCOVERY SERIES

Comparison of change in value of $10,000 investment in the First
Investors Life Series Fund -- Discovery Series, the Lipper Small
Company Growth Index and the Russell 2000 Index.

The following table is the source data for the line chart which
appears at this point in the printed document. This table is
not part of the original printed document and is shown for
reference only. The same is also true for this descriptive
paragraph.




<TABLE>
<CAPTION>
                                     Russell 2000       Lipper Small Company
             Discovery Series               Index               Growth Index
<S>                   <C>                 <C>                        <C>
Nov-87                $ 9,375             $10,000                    $10,000
Dec-87                  9,321              10,250                     10,129
Dec-88                  9,656              12,494                     11,847
Dec-89                 11,936              14,526                     14,471
Dec-90                 11,284              11,701                     16,113
Dec-91                 17,142              17,079                     24,294
Dec-92                 19,816              20,232                     26,750
Dec-93                 24,215              24,078                     31,129
Dec-94                 23,603              23,313                     30,902
</TABLE>


                                         Average Annual Total Return*
                         N.A.V. Only         S.E.C. Standardized
One Year                   (2.53%)                 (9.36%)
Five Years                 14.61%                  12.96%
Since Inception            13.91%                  12.77%


The graph compares a $10,000 investment made in the First Investors
Life Series Fund -- Discovery Series on 11/9/87 (inception date) with a
similar investment in the Lipper Small Company Growth Index and the
Russell 2000 Index. For purposes of the graph and the accompanying
table, unless otherwise indicated, it has been assumed that the maximum
sales charge was deducted from the initial $10,000 investment in the
Series and all dividends and distributions were reinvested.

The Lipper Small Company Growth Fund Index is a net value weighted
index of the 30 largest small company growth funds. It is calculated
with adjustments for income dividends and capital gains distributions
as of the ex-dividend dates. The Index does not take into account fees
and expenses. It is not possible to invest in the Lipper Small Company
Growth Fund Index.

The Russell 2000 Index consists of the smallest 2,000 companies in the
Russell 3000 Index which represents approximately 98% of the investable
U.S. equity market. The Russell 2000 Index is an unmanaged index
generally considered as the premier measure of small capitalization
stocks. The Index does not take into account fees and expenses. It is
not possible to invest in the Russell 2000 Index.

* Average Annual Total Return figures (for the period ended 12/31/94)
include the reinvestment of all dividends and distributions.  The
S.E.C. Standardized Average Annual Total Return from N.A.V. Only"
returns are calculated without sales charges. The "S.E.C. Standardized"
returns shown are based on the maximum sales charge of 7.00%. Some or
all of the expenses of the Series were waived or assumed. If such
expenses had been paid by the Series, the S.E.C. Standardized Average
Annual Total Return for Five Years and Since Inception would have been
12.70% and 12.58%, respectively. Results represent past performance and
do not indicate future results. Investment return and principal value
of an investment will fluctuate so that an investor's shares, when
redeemed, may be worth more or less than the original cost. Lipper
Small Company Growth Index figures from Lipper Analytical Services
Inc., Russell 2000 Index figures from Frank Russell and Company and all
other figures from First Investors Management Company, Inc.


Portfolio Manager's Letter
First Investors Life Series Fund -- GOVERNMENT SERIES

Dear Investor:

The principal factors that affected the Series' performance in 1994
were strong economic growth and fears of inflation. The U.S. economic
recovery hit full stride with gross domestic product growth of
approximately 4%. The unemployment rate fell from 6.4% to 5.4% as the
economy created 3.5 million new jobs. Feeling secure about job
prospects, consumers were willing to borrow and spend. U.S. vehicle
sales reached their highest level since 1988. Despite strong growth,
inflation remained below 3% as low labor costs, improved productivity
and international competition kept prices from accelerating.

Nonetheless, concerned that strong economic growth would eventually
lead to inflation, the Federal Reserve in February engineered the first
of six short-term interest rate increases which in total raised rates
250 basis points (2.50%). As is typical at this point in the economic
cycle, long-term interest rates also rose with the benchmark 30 year
U.S. Treasury bond yield increasing approximately 155 basis points
(1.55%) during the year. With higher interest rates creating concern
that the economy might slow, broad stock market indices were unable to
advance and ended the year unchanged to slightly lower despite strong
earnings reported by many companies.

To understand the performance of the bond market in 1994, it is
important to recall that the 1993 bond market rally caused a very heavy
volume of prepayment activity in the mortgage-backed bond market. As
prepayments shortened durations of mortgage-backed security funds,
portfolio managers, seeking to maintain portfolio duration, were forced
to purchase longer-term securities in the U.S. Treasury sector. The
converse occurred in 1994. Mortgage-backed security yields began to
rise in early 1994, as yields in other markets started to increase. The
backup in yields caused prepayments to slow, thereby lengthening the
duration of mortgage-backed security portfolios. Portfolio managers
were forced to sell longer-term securities in the U.S. Treasury sector
in order to hedge their now longer mortgage-backed durations. The
effect was to accelerate greatly the early phases of the fixed-income
markets' deterioration in 1994.

The Government Series declined 4.10% in 1994, underperforming the
Salomon Mortgage Index. The primary reason for the Series' performance
was lack of investment in high coupon mortgage-backed bonds. As
interest rates increased throughout the year, premium coupons such as
9's and 9.5's lost their price "insulation" as a result of slower
prepayment speeds. Consequently, as their average lives lengthened,
increasing their sensitivity to rising interest rates, their prices
deteriorated beyond expectations. However funds that remained invested
from 1993 in 10% coupons or higher were positioned more defensively,
and as such, retained a greater percentage of principal.

The Series' performance was also decreased by its holdings in non-
callable U.S. Agency bonds. These holdings had maturities ranging from
five to ten years which lengthened the average maturity of the
portfolio versus the Salomon Mortgage Index.

As always, we appreciate the opportunity to serve your investment
needs.

Sincerely,


/s/ Clark D. Wagner
Chief Investment Officer
January 31, 1995



Cumulative Performance Information
First Investors Life Series Fund -- GOVERNMENT SERIES

Comparison of change in value of $10,000 investment in the First
Investors Life Series Fund -- Government Series,
the Salomon Brothers Mortgage Index and the Salomon Brothers Government
Index.

The following table is the source data for the line chart which
appears at this point in the printed document. This table is
not part of the original printed document and is shown for
reference only. The same is also true for this descriptive
paragraph.



<TABLE>
<CAPTION>
          Government Series        Salomon Brothers       Salomon Brothers
          Government Series          Mortgage Index       Government Index
<S>                 <C>                     <C>                    <C>
Jan-92              $10,865                 $11,611                $12,056
Dec-92               10,419                  11,445                 11,650
Dec-93               10,865                  11,611                 12,056
Dec-94               10,419                  11,445                 11,650
</TABLE>


                                       Average Annual Total Return*
                         N.A.V. Only        S.E.C. Standardized
One Year                  (4.10%)                 (10.78%)
Since Inception            3.87%                    1.39%

The graph compares a $10,000 investment made in the First Investors
Life Series Fund -- Government Series on 1/7/92 (inception date) with
similar investments in the Salomon Brothers Mortgage Index and the
Salomon Brothers Government Index. For purposes of the graph and the
accompanying table, unless otherwise indicated, it has been assumed
that the maximum sales charge was deducted from the initial $10,000
investment in the Series and all dividends and distributions were
reinvested.

The Salomon Brothers Mortgage Index is a market capitalization-weighted
index that consists of all agency pass-throughs and FHA and GNMA
project loans.  The Salomon Brothers Government Index is a market
capitalization-weighted index that consists of the traditional agencies
such as FNMA and FHLMC, and the newer agency issuers, such as the
Financing Corp. and the Government Trust Certificate bonds.  The
Indices maintain high standards of pricing reliability, every issue is
trader-priced, and the Indices follow consistent and realistic
availability limits, including only those securities with a sufficient
amount outstanding. The Indices do not take into account fees and
expenses. It is not possible to invest in the Salomon Brothers
Government Index or the Salomon Brothers Mortgage Index.

* Average Annual Total Return figures (for the period ended 12/31/94)
include the reinvestment of all dividends and distributions. "N.A.V.
Only" returns are calculated without sales charges.  The "S.E.C.
Standardized" returns shown are based on the maximum sales charge of
7.00%.  Some or all of the expenses of the Series were waived or
assumed. If such expenses had been paid by the Series, the S.E.C.
Standardized Average Annual Total Return for One Year and Since
Inception would have been (11.33%) and .74%, respectively. Results
represent past performance and do not indicate future results.
Investment return and principal value of an investment will fluctuate
so that an investor's shares, when redeemed, may be worth more or less
than the original cost.  Salomon Brothers Mortgage Index and Salomon
Brothers Government Index figures from Salomon Brothers and all other
figures from First Investors Management Company, Inc.


Portfolio Manager's Letter
First Investors Life Series Fund -- GROWTH SERIES

Dear Investor:

The U.S. economic recovery hit full stride in 1994 was a difficult year
in the financial markets despite a positive surprise in terms of
economic performance both here and abroad. In fact, accelerating growth
around the world spurred inflation fears and tighter monetary policy
which led to the worst year for U.S. bonds since 1927. While the
overall market held up quite well during the year, actually posting a
slight gain (1.3% for the S&P 500 Index), individual stocks exhibited
significant volatility with many stocks declining 20% or more! The
Growth Series declined 2.87% for the fiscal year ending December 31,
1994, as compared to the S&P 500 Index which rose 1.28%.

During the year, consumer cyclicals such as autos and retailers, banks,
insurance companies, utilities, and transportation stocks were all hard
hit by the rise in rates. On the other hand, food, beverage and
tobacco, household products, health care and technology stocks
performed well. The Series' performance benefitted from positions in
pharmaceuticals, technology related and industrial issues. Conversely,
the Series' performance was hurt by its overweighting in telephone
service companies and by its underweighting in the food, beverage and
tobacco sector which rallied. For example, Nextel, a rapidly emerging
wireless cellular communications company, dropped as investor
confidence in the "MIRS" technology and Nextel's competitive advantage
slipped markedly. Also, the Series' holding in Telefonos de Mexico, the
Mexican telephone company, declined as a result of the Peso
devaluation.

The portfolio's strategy over the last twelve months has been to focus
on sectors and individual securities that are expected to demonstrate
strong relative earning gains. Areas of emphasis include the
technology, finance and health care sectors and specifically, companies
with large exposures to overseas economies that are still in a recovery
mode. Conversely, the portfolio has remained skeptical of many of the
traditional consumer nondurable companies due to inferior relative
earnings growth, shrinking margins and unattractive valuations. Rather,
the portfolio has retained positions in growth sectors such as media,
health care, telecommunications and technology as they have reported
surprisingly good earnings in the past year.

As always, we appreciate the opportunity to serve your investment
needs.

Sincerely,


/s/ Matthew E. Megargel
Portfolio Manager
January 31, 1995


Cumulative Performance Information
First Investors Life Series Fund -- GROWTH SERIES

Comparison of change in value of $10,000 investment in the First
Investors Life Series Fund -- Growth Series and the Standard & Poor's
500 Index.

The following table is the source data for the line chart which
appears at this point in the printed document. This table is
not part of the original printed document and is shown for
reference only. The same is also true for this descriptive
paragraph.



<TABLE>
<CAPTION>
             Growth Series       Standard & Poor+s 500 Index
<S>                <C>                               <C>
Nov-87             $ 9,375                           $10,000
Dec-87               9,321                            10,729
Dec-88              10,037                            12,498
Dec-89              12,446                            16,640
Dec-90              12,074                            16,587
Dec-91              16,262                            20,661
Dec-92              17,852                            22,103
Dec-93              18,923                            24,224
Dec-94              18,379                            24,535
</TABLE>


                                       Average Annual Total Return*
                         N.A.V. Only        S.E.C. Standardized
One Year                  (2.87%)                  (9.66%)
Five Years                 8.11%                    6.55%
Since Inception            9.99%                    8.99%


The graph compares a $10,000 investment made in the First Investors
Life Series Fund -- Growth Series on 11/9/87 (inception date) with a
similar investment in the S&P 500 Index. For purposes of the graph and
the accompanying table, unless otherwise indicated, it has been assumed
that the maximum sales charge was deducted from the initial $10,000
investment in the fund and all dividends and distributions were
reinvested.

The S&P 500 Index is a capitalization-weighted index of 500 stocks
designed to measure performance of the broad domestic economy through
changes in the aggregate market value of 500 stocks representing all
major industries.  The Index does not take into account fees and
expenses. It is not possible to invest in the Standard & Poor's 500
Index.

* Average Annual Total Return figures (for the period ended 12/31/94)
include the reinvestment of all dividends and distributions. "N.A.V.
Only" returns are calculated without sales charges.  The "S.E.C.
Standardized" returns shown are based on the maximum sales charge of
7.00%.  Some or all of the expenses of the Series were waived or
assumed. If such expenses had been paid by the Series, the S.E.C.
Standardized Average Annual Total Return for Five Years and Since
Inception would have been 4.85% and 7.67%, respectively. Results
represent past performance and do not indicate future results.
Investment return and principal value of an investment will fluctuate
so that an investor's shares, when redeemed, may be worth more or less
than the original cost.  S&P 500 Index figures from Standard & Poor's
and all other figures from First Investors Management Company, Inc.


Portfolio Manager's Letter
First Investors Life Series Fund -- HIGH YIELD SERIES

Dear Investor:

The principal factors that affected the Series' performance in 1994
were strong economic growth and fears of inflation. The U.S. economic
recovery hit full stride with gross domestic product growth of
approximately 4%. The unemployment rate fell from 6.4% to 5.4% as the
economy created 3.5 million new jobs. Feeling secure about job
prospects, consumers were willing to borrow and spend. U.S. vehicle
sales reached their highest level since 1988. Despite strong growth,
inflation remained below 3% as low labor costs, improved productivity
and international competition kept prices from accelerating.

Nonetheless, concerned that strong economic growth would eventually
lead to inflation, the Federal Reserve in February engineered the first
of six short term interest rate increases which in total raised rates
250 basis points (2.50%). As is typical at this point in the economic
cycle, long-term interest rates also rose with the benchmark 30 year
U.S. Treasury bond yield increasing approximately 155 basis points
(1.55%) during the year. With higher interest rates creating concern
that the economy might slow, broad stock market indices were unable to
advance and ended the year unchanged to slightly lower despite strong
earnings reported by many companies.

Last year began positively as high yield bonds were in great demand.
However, as rising interest rates caused bond investors to retrench,
especially in the second half of 1994, caution pervaded the market.
High yield underwriting volume fell to $43 billion from over $70
billion in 1993. A market preference for better quality credits
benefitted that sector of the market and the High Yield Series in
particular.

The high yield market was not immune to the difficult conditions in the
fixed income and equity markets with the First Boston High Yield Index
posting a total return of -.97%. The High Yield Series, posted a total
return of -1.56% according to Lipper Analytical Services, Inc. This
compares favorably to a total return of -3.83% for the average high
yield fund (according to Lipper Analytical Services) which exceeded the
performance of the benchmark U.S. Treasury ten year note by over four
percent.

The Series' performance benefitted from an interest rate posture that
proved to be relatively defensive. With most of the portfolio invested
in high coupon bonds that tend to be more stable in price, the Series
was less adversely affected by the trend toward higher interest rates
than it might have been. Lower or zero coupon bonds trading at
discounted prices were negatives, but the Series had moderate exposure
to these types of securities.

Correct industry choices and individual bond selections are the key
factors that differentiated the High Yield Series from many of its
competitors. Announcements by investment grade companies that they were
acquiring issuers whose securities were held by the Series bolstered
the values of various Series holdings, such as Allison Engine 10%, and
Transco Energy 11 1/4%. We foresaw good economic growth and emphasized
cyclical investments benefitting from volume growth and pricing
improvement in the chemical, mining/metal, paper/forest product
sectors. As importantly, the Series had little or no exposure to some
of the worst performing sectors: casinos, home builders and emerging
markets. Through careful management, the Series avoided distressed
situations in all but one instance, Acme Holdings 11 3/4%. Still, credit
concerns caused other bonds to decline in value, such as Lomas Mortgage
10 1/4%, Synthetic Industries 12 3/4%. Investments that decline in value
are held only if we expect competitive future returns.

To sum up, high yield bonds were less buffeted by interest rate risk in
1994 than most fixed income alternatives. Investors who were able to
accept the inherent credit risk in the Series were rewarded.

As always, we appreciate the opportunity to serve your investment
needs.
Sincerely,

/s/ George V. Ganter
Portfolio Manager
January 31, 1995


Cumulative Performance Information
First Investors Life Series Fund -- HIGH YIELD SERIES

Comparison of change in value of $10,000 investment in the First
Investors Life Series Fund -- High Yield Series and the First Boston
High Yield Index.


The following table is the source data for the line chart which
appears at this point in the printed document. This table is
not part of the original printed document and is shown for
reference only. The same is also true for this descriptive
paragraph.


<TABLE>
<CAPTION>
             High Yield Series        First Boston High Yield Index
<S>                    <C>                                  <C>
Nov-87                 $ 9,375                              $10,000
Dec-87                   9,302                               10,643
Dec-88                  10,753                               12,096
Dec-89                  10,564                               12,143
Dec-90                   9,828                               11,368
Dec-91                  13,155                               16,342
Dec-92                  14,898                               19,057
Dec-93                  17,603                               22,661
Dec-94                  17,327                               22,441
</TABLE>


                                      Average Annual Total Return*
                         N.A.V. Only       S.E.C. Standardized
One Year                  (1.56%)                (8.46%)
Five Years                10.40%                  8.81%
Since Inception            9.09%                  7.99%


The graph compares a $10,000 investment made in the  First Investors
Life Series Fund -- High Yield Series on 11/9/87 (inception date) with
a similar investment in the First Boston High Yield Index. For purposes
of the graph and the accompanying table, unless otherwise indicated, it
has been assumed that the maximum sales charge was deducted from the
initial $10,000 investment in the Series and all dividends and
distributions were reinvested.

The First Boston High Yield Index is designed to measure the
performance of the High Yield Bond Market.  The index consists of 661
different issues, 576 of these are cash pay, 70 are zero-coupon, 6 are
step bonds, 4 are payment-in-kind bonds and the remaining 5 are in
default.  The bonds included in the Index have an average life of 8.1
years, an average maturity of 8.2 years an average duration of 4.7
years and an average coupon of 10.65%.  The Index does not take into
account fees and expenses. It is not possible to invest in the First
Boston High Yield Index.

* Average Annual Total Return figures (for the period ended 12/31/94)
include the reinvestment of all dividends and distributions. "N.A.V.
Only" returns are calculated without sales charges.  The "S.E.C.
Standardized" returns shown are based on the maximum sales charge of
7.00%. Some or all of the expenses of the Series were waived or
assumed. If such expenses had been paid by the Series, the S.E.C.
Standardized Average Annual Total Return for Five Years and Since
Inception would have been 8.73% and 7.95%, respectively. Results
represent past performance and do not indicate future results.
Investment return and principal value of an investment will flucuate so
that an investor's shares, when redeemed, may be worth more or less
than the original cost.  The unusually high current yields offered
reflect the substantial risks associated with investments in high yield
bonds.  The issuers of the bonds pay higher interest rates because they
have a greater likelihood of financial difficulty, which could result
in their inability to repay the bonds fully when due.  Prices of high
yield bonds are also subject to greater fluctuations.  First Boston
High Yield Index figures from CS First Boston and all other figures
from First Investors Management Company, Inc.


Portfolio Manager's Letter
First Investors Life Series Fund -- INTERNATIONAL SECURITIES SERIES

Dear Investor:

We are pleased to present the annual report for the First Investors
Life Series Fund--International Securities Series. As of December 31,
1994, the Series net asset value per share was $13.51. The Series ended
the fiscal year with 94% invested in equities and the remainder in cash
and cash equivalents.

The year 1994 was a difficult one in the global equity markets. Global
investors were preoccupied with rising interest rates and their
negative impact on valuations, crossborder capital flows and longer
term corporate profitability. Although the U.S. equity market finished
the year slightly positive, the twelve month return of 1.3% for the S&P
500 Index belies the turbulence of most market sectors. In the major
non-U.S. equity markets, Japan was the clear winner in 1994, with an
annual gain of 9% in local terms and 22% in dollar terms. The improving
economy in Japan and the strength of foreign currencies against the
dollar accounted for the Morgan Stanley Capital Index Europe Asia Far
East return of 8.1% in dollar terms. The major European bourses were
mixed for the year, but overall performance as measured by the MSCI
Europe Index was up 2.7%, also in U.S. dollars. The adverse
consequences of rising U.S. interest rates were felt around the world.
Rising rates had a particularly negative impact on countries with
currencies tied closely to the U.S. dollar and emerging markets
dependent on global capital flows. Mexico fell in both camps. Indeed,
in the case of Mexico, the government's decision to "widen" the
fluctuation bands between the Mexican peso and the U.S. dollar led to
an abrupt and precipitous decline in that market, as well as in other
parts of Latin America. Rising rates also had a negative impact on the
smaller Asian markets as evidenced by a -14% return for the MSCI Pac
Basin ex-Japan Index.

The International Securities Series declined 1.29% for the
fiscal year ended December 31, 1994. The Series' performance was hurt
by its underweighting in Japan (18.8% of equities), relative to the
MSCI World Index (28.1% of equities).  The performance was also held
back by its initial overweighting in emerging market countries which
declined 22% during the first quarter of 1994. During the second
quarter, the Series began to reduce its exposure to emerging countries,
where markets are sensitive to cashflows from foreign investors and
U.S. monetary policy, and became biased towards larger more well
established equity markets such as the United States, Japan, the United
Kingdom, France and Germany. The decision to trim the Series' exposure
to emerging/high growth economies had a positive impact on performance
for the remainder of the year. For example, at year-end, the
portfolio's exposure to Hong Kong, which declined 28.9% during 1994,
was 2.5% of equities, down from 9.7% at the beginning of the year.
Also, as of year-end, the International Securities Series owned only
one Mexican ADR and one Mexican stock, 2% of equities, trimmed down
from 4.1% earlier in the year.

As always, we appreciate the opportunity to serve your investment
needs.

Sincerely,

/s/ Trond Skramstad
Director of International Investing
Global Equity Strategy Group
Wellington Management Company
January 31, 1995


Cumulative Performance Information
First Investors Life Series Fund -- INTERNATIONAL SECURITIES SERIES

Comparison of change in value of $10,000 investment in the First
Investors Life Series Fund -- International Securities Series and the
Morgan Stanley World Index.

The following table is the source data for the line chart which
appears at this point in the printed document. This table is
not part of the original printed document and is shown for
reference only. The same is also true for this descriptive
paragraph.



<TABLE>
<CAPTION>
             International Securities        Morgan Stanley World
                               Series                       Index
<S>                           <C>                         <C>
Apr-90                        $ 9,375                     $10,000
Dec-90                          9,647                       9,873
Dec-91                         11,060                      11,746
Dec-92                         10,987                      11,200
Dec-93                         13,423                      13,791
Dec-94                         13,249                      14,563
</TABLE>

                                        Average Annual Total Return*
                         N.A.V. Only        S.E.C. Standardized
One Year                  (1.29%)                (8.17%)
Since Inception            7.79%                  6.15%


The graph compares a $10,000 investment made in the First Investors
Life Series Fund -- International Securities Series on 4/16/90 with a
similar investment in the Morgan Stanley World Index.  For purposes of
the graph and the accompanying table, unless otherwise indicated, it
has been assumed that the maximum sales charge was deducted from the
initial $10,000 investment in the Series and all dividends and
distributions were reinvested.

The Morgan Stanley World Index is designed to measure the performance
of stock markets in the United States, Europe, Canada, Australia, New
Zealand, and the Far East.  The Index consists of approximately 1,500
companies listed on stock exchanges in twenty two countries.  The
combined market capitalization of companies in the Index represents
approximately 60% of the aggregate market value of the covered stock
exchanges. The Index does not take into account fees and expenses. It
is not possible to invest in the Morgan Stanley World Index.

* Average Annual Total Return figures (for the period ended 12/31/94)
include the reinvestment of all dividends and distributions. "N.A.V.
Only" returns are calculated without sales charges.  The "S.E.C.
Standardized" returns shown are based on the maximum sales charge of
7.00%. Some or all of the expenses of the Series were waived or
assumed. If such expenses had been paid by the Series, the S.E.C.
Standardized Average Annual Total Return Since Inception would have
been 5.93%. Results represent past performance and do not indicate
future results.  Investment return and principal value of an investment
will fluctuate so that an investor's shares, when redeemed, may be
worth more or less than the original cost. Morgan Stanley World Index
figures from Morgan Stanley & Co. Incorporated and all other figures
from First Investors Management Company, Inc.


Portfolio Manager's Letter
First Investors Life Series Fund -- INVESTMENT GRADE SERIES

Dear Investor:

The U.S. economic recovery hit full stride in 1994 with gross domestic
product growth of approximately 4%. The unemployment rate fell from
6.4% to 5.4% over the course of the year as the economy created 3.5
million new jobs. Feeling secure about job prospects, consumers were
willing to borrow and spend. U.S. vehicle sales reached their highest
level since 1988. Despite strong growth, inflation remained below 3% as
low labor costs, improved productivity and international competition
kept prices from accelerating.

Nonetheless, concerned that strong economic growth would eventually
lead to inflation, the Federal Reserve in February engineered the first
of six short-term interest rate increases which in total raised rates
250 basis points (2.50%). As is typical at this point in the economic
cycle, long-term interest rates also rose with the benchmark 30 year
U.S. Treasury bond yield increasing approximately 155 basis points
(1.55%) during the year. With higher interest rates creating concern
that the economy might slow, broad stock market indices were unable to
advance and ended the year unchanged to slightly lower despite strong
earnings reported by many companies.

The increase in rates across the maturity spectrum hurt the performance
of all fixed income instruments during 1994 with the exception of cash.
The Investment Grade Series declined 3.53% during 1994, compared to the
Lehman Brothers Corporate Bond Index, which declined by 3.93%.

Early in 1994, we positioned the portfolio for an increase in interest
rates. We shortened the average maturity and improved credit quality
through increased weightings in A-rated securities. The credit upgrade
was a defensive move against pricing pressures in the lower quality
spectrum, but a slow-down in issuance and a general lack of supply of
quality corporate paper supported better returns among Baa rated bonds.
The Investment Grade Series' exposure to the banking sector made a
positive contribution during the first half of 1994. However, in the
second half of the year, concerns about banking credit quality due to
expected compression of net interest margins and the exposure to
derivatives and to emerging market credits caused the entire sector to
come under pricing pressure. The position in electric utilities was
also a drag on performance. These bonds suffered spread widening as
competitive pressures and environmental issues continued to plague
their expected future cash flows.

On the other hand, consolidation in the defense industry was beneficial
to the portfolio as the announced acquisitions by stronger credits
boosted the prices of two of our holdings: Lockheed Corp. 6.75% and
Allison Engine 10%.

The portfolio strategy has resulted in a relatively short average
maturity and a cash equivalent position of 11% as of December 31, 1994.
At year-end, the top five industry sectors were: areospace/defense,
banking, forest products, telecommunications and utilities.

As always, we appreciate the opportunity to serve your investment
needs.

Sincerely,

/s/ Nancy W. Jones
Portfolio Manager
January 31, 1995

Cumulative Performance Information
First Investors Life Series Fund -- INVESTMENT GRADE SERIES

Comparison of change in value of $10,000 investment in the First
Investors Life Series Fund -- Investment Grade Series and the Lehman
Brothers Corporate Bond Index.

The following table is the source data for the line chart which
appears at this point in the printed document. This table is
not part of the original printed document and is shown for
reference only. The same is also true for this descriptive
paragraph.



<TABLE>
<CABLE>
           Investment Grade Series        Lehman Brothers Corporate Bond Index
<S>                        <C>                                         <C>
Jan-92                     $ 9,375                                     $10,000
Dec-92                      10,120                                      10,869
Dec-93                      11,215                                      12,190
Dec-94                      10,819                                      11,711
</TABLE>

                                        Average Annual Total Return*
                         N.A.V. Only        S.E.C. Standardized
One Year                  (3.53%)                (10.25%)
Since Inception            5.19%                   2.67%

The graph compares a $10,000 investment made in the First Investors
Life Series Fund -- Investment Grade Series on 1/7/92 (inception date)
with a similar investment in the Lehman Brothers Corporate Bond Index.
For purposes of the graph and the accompanying table, unless otherwise
indicated, it has been assumed that the maximum sales charge was
deducted from the initial $10,000 investment in the Series and all
dividends and distributions were reinvested.

The Lehman Brothers Corporate Bond Index includes all publicly issued,
fixed rate, nonconvertible investment grade dollar-denominated, S.E.C.-
registered corporate debt.  All issues have at least one year to
maturity and an outstanding par value of at least $100 million.  The
Index does not take into account fees and expenses. It is not possible
to invest in the Lehman Brothers Corporate Bond Index.

* Average Annual Total Return figures (for the period ended 12/31/94)
include the reinvestment of all dividends and distributions. "N.A.V.
Only" returns are calculated without sales charges.  The "S.E.C.
Standardized" returns shown are based on the maximum sales charge of
7.00%.  Some or all of the expenses of the Series were waived or
assumed. If such expenses had been paid by the Series, the S.E.C.
Standardized Average Annual Total Return for One Year and Since
Inception would have been (11.03%) and 1.75%, respectively. Results
represent past performance and do not indicate future results.
Investment return and principal value of an investment will fluctuate
so that an investor's shares, when redeemed, may be worth more or less
than the original cost.  Lehman Brothers Corporate Bond Index figures
from Lehman Brothers Inc. and all other figures from First Investors
Management Company, Inc.



Portfolio Manager's Letter
First Investors Life Series Fund -- UTILITIES INCOME SERIES

Dear Investor:

The U.S. economic recovery hit full stride in 1994 with gross domestic
product growth of approximately 4%. The unemployment rate fell from
6.4% to 5.4% as the economy created 3.5 million new jobs. Feeling
secure about job prospects, consumers were willing to borrow and spend.
U.S. vehicle sales reached their highest level since 1988. Despite
strong growth, inflation remained below 3% as low labor costs, improved
productivity and international competition kept prices from
accelerating.

Nonetheless, concerned that strong economic growth would eventually
lead to inflation, the Federal Reserve in February engineered the first
of six short-term interest rate increases which in total raised rates
250 basis points (2.50%). As is typical at this point in the economic
cycle, long-term interest rates also rose with the benchmark 30 year
U.S. Treasury bond yield increasing approximately 155 basis points
(1.55%) during the year. With higher interest rates creating concern
that the economy might slow, broad stock market indices were unable to
advance and ended the year unchanged to slightly lower despite strong
earnings reported by many companies.

The Utilities Income Series' total return for the year declined 7.24%,
as compared to the S&P Utilities Index which was down 8.0% and the S&P
500 Index which rose 1.28%. During 1994, the Series invested in utility
companies which offered investors high earnings and dividend growth
potential. Within the electric sector of the market, the Series'
strategy was to: 1) avoid high dividend payout electric companies with
little growth potential, which are the most susceptible to dividend
reductions; 2) invest in electric companies that provide low cost power
in their respective geographic areas of service (such as, Duke Power,
Pacificorp, and Southern Company); 3) invest in electric companies with
successful non-utility earnings (such as, Eastern Utilities and Teco
Energy); 4) invest in electric companies located in states that have
constructive regulatory climates, such as Florida and Wisconsin; 5)
invest in electric companies that are located in growing service
territories, such as Florida and Arizona, which are among the fastest
growing areas in the United States.

In the telephone area of the market, the Series focused on companies
which we felt were best preparing for the future world of competition,
as well as companies that exhibited strong earnings growth. The Series
invested in telephone companies with above average volume, minutes-of-
use and cellular subscriber growth rates, such as Ameritech, SBC
Communications and Bellsouth. In the natural gas area, the Series
emphasized companies which in our opinion exhibited good dividend
growth potential and strong earnings growth prospects, such as Enron
Corp. and Pacific Enterprises.

During the past year, the utility sector of the market was impacted by
rising interest rates and changing industry conditions. Electric
utility companies were affected by specific concerns over competition,
high dividend payout ratios and rising interest rates. Telephone
companies also faced many challenges during the past year such as
Congressional telecommunication legislation and wireless strategy
concerns with respect to the upcoming Personal Communications Services
auctions. Natural gas companies were affected by declining natural gas
prices.

The Series was well diversified among all sectors in the utility market
which helped performance in a year that most would categorize as
difficult for utility investors. As always, we appreciate the
opportunity to serve your investment needs.

Sincerely,

/s/ Margaret R. Haggerty
Portfolio Manager
January 31, 1995


Cumulative Performance Information
First Investors Life Series Fund -- UTILITIES INCOME SERIES

Comparison of change in value of $10,000 investment in the First
Investors Life Series Fund --  Utilities Income Series, the Standard &
Poor's 500 Index and the Standard & Poor's Utilities Index.

The following table is the source data for the line chart which
appears at this point in the printed document. This table is
not part of the original printed document and is shown for
reference only. The same is also true for this descriptive
paragraph.



<TABLE>
<CAPTION>
          Utilities Income        Standard & Poor's       Standard & Poor+s
                    Series                500 Index         Utilities Index
<S>                 <C>                     <C>                     <C>
Nov-93              $9,375                  $10,000                 $10,000
Dec-93               9,246                   10,121                   9,906
Dec-94               8,577                   10,251                   8,617
</TABLE>

                                        Average Annual Total Return*
                      N.A.V. Only           S.E.C. Standardized
One Year               (7.24%)                    (13.75%)
Since Inception        (6.96%)                    (12.75%)

The graph compares a $10,000 investment made in the First Investors
Life Series Fund -- Utilities Income Series on 11/15/93 (inception
date) with a similar investment in the S&P 500 Index and the S&P
Utilities Index.  For purposes of the graph and the accompanying table,
unless otherwise indicated, it has been assumed that the maximum sales
charge was deducted from the initial $10,000 investment in the Series
and all dividends and distributions were reinvested.

The S&P 500 Index is a capitalization-weighted index of 500 stocks
designed to measure performance of the broad domestic economy through
changes in the aggregate market value of 500 stocks representing all
major industries.  The Index does not take into account fees and
expenses.  It is not possible to invest in the Standard & Poor's 500
Index.

The S&P Utilities Index is a capitalization-weighted index of 46 stocks
designed to measure the performance of the utility sector of the
Standard & Poor's 500 Index. The Index does not take into account fees
and expenses. It is not possible to invest in the Standard & Poor's
Utilities Index.

* Average Annual Total Return figures (for the period ended 12/31/94)
include the reinvestment of all dividends and distributions. "N.A.V.
Only" returns are calculated without sales charges.  The "S.E.C.
Standardized" returns shown are based on the maximum sales charge of
7.00%. Some or all of the expenses of the Series were waived or
assumed. If such expenses had been paid by the Series, the S.E.C.
Standardized Average Annual Total Return for One Year and Since
Inception would have been (14.17%) and (13.12%), repectively.  Results
represent past performance and do not indicate future results.
Investment return and principal value of an investment will fluctuate
so that an investor's shares, when redeemed, may be worth more or less
than the original cost.  S&P 500 Index and S&P Utilities Index figures
from Standard & Poor's and all other figures from First Investors
Management Company, Inc.




Portfolio of Investments
First Investors Life Series Fund--BLUE CHIP SERIES
December 31, 1994


<TABLE>
<CAPTION>
- - ------------------------------------------------------------------------------------------------------------
                                                                                                      Amount
                                                                                                    Invested
                                                                                                    For Each
                                                                                                  $10,000 of
Shares             Security                                                            Value      Net Assets
- - ------------------------------------------------------------------------------------------------------------
<S>                <C>                                                            <C>                  <C>
                   COMMON STOCKS--87.6%
                   Basic Industry--1.5%
     8,550         Monsanto Co.                                                    $ 602,775         $   146
- - ------------------------------------------------------------------------------------------------------------
                   Capital Goods--9.2%
     4,200         Boeing Co.                                                        196,350              47
       400         Browning Ferris Industries, Inc.                                   11,350               3
     5,200         Deere & Co.                                                       344,500              83
     8,500         Dover Corp.                                                       438,812             106
     2,100         Eaton Corp.                                                       103,950              25
     2,800         Emerson Electric Co.                                              175,000              42
    21,200         General Electric Co.                                            1,081,200             261
     3,500         Grainger (W.W.), Inc.                                             202,125              49
     8,800         Ingersoll-Rand Co.                                                277,200              67
     3,600         ITT Corp.                                                         319,050              77
       900         McDonnell Douglas Corp.                                           127,800              31
    10,400     *   Varity Corp.                                                      377,000              91
     6,000         WMX Technologies Inc.                                             157,500              38
- - ------------------------------------------------------------------------------------------------------------
                                                                                   3,811,837             920
- - ------------------------------------------------------------------------------------------------------------
                   Consumer Durables--2.5%
     3,450         Chrysler Corp.                                                    169,050              41
    11,100         Ford Motor Co.                                                    310,800              75
     9,000         General Motors Corp.                                              380,250              92
     1,500         Goodyear Tire & Rubber Co.                                         50,437              12
     4,950         Masco Corp.                                                       111,994              27
- - ------------------------------------------------------------------------------------------------------------
                                                                                   1,022,531             247
- - ------------------------------------------------------------------------------------------------------------
                   Consumer Non-Durables--18.7%
    10,100         Abbott Laboratories                                               329,512              80
     3,800         American Home Products Corp.                                      238,450              58
     5,300         Anheuser Busch Companies, Inc.                                    269,637              65
     6,300         Bristol-Myers Squibb Co.                                          364,612              88
    15,950         Coca Cola Co.                                                     821,425             198
     1,400         Colgate-Palmolive Co.                                              88,725              21
     4,700         CPC International, Inc.                                           250,275              60
     4,550         Eastman Kodak Co.                                                 217,262              52
     2,700         Gillette Co.                                                      201,825              49
     8,000         Johnson & Johnson                                                 438,000             106
     4,200         Kellogg Co.                                                       244,125              59
     9,550         Kimberly-Clark Corp.                                              482,275             116
     3,600         Lilly (Eli) & Co.                                                 236,250              57
    15,200         Merck & Co., Inc.                                                 579,500             140
     9,900         Pepsico Inc.                                                      358,875              87
     4,600         Pet, Inc.                                                          90,850              22
     3,750         Pfizer Inc.                                                       289,688              70
    14,400         Philip Morris Cos., Inc.                                          828,000             200
     8,600         Procter & Gamble Co.                                              533,200             129
     4,700     *   Ralcorp Holdings Inc.                                             104,575              25
    10,000         Sara Lee Corp.                                                    252,500              61
     2,400         Schering-Plough Corp.                                             177,600              43
    10,700         Stride Rite Corp.                                                 119,038              29
     2,000         Unilever PLC                                                      233,000              56
- - ------------------------------------------------------------------------------------------------------------
                                                                                   7,749,199           1,871
- - ------------------------------------------------------------------------------------------------------------
                   Consumer Services--7.9%
     5,400         Albertson's, Inc.                                                 156,600              38
     2,800         Dayton-Hudson Corp.                                               198,100              48
     6,300         Disney (Walt) Company                                             290,587              70
     6,000         GAP, Inc. (The)                                                   183,000              44
     5,200         Home Depot Inc. (The)                                             239,200              58
     4,400     *   Kroger Co.                                                        106,150              26
     5,300         Mattel Inc.                                                       133,163              32
     4,400         May Department Stores Co.                                         148,500              36
     9,100         McDonald's Corp.                                                  266,175              64
     5,200         Nordstrom Inc                                                     218,400              53
     3,150     *   Officemax Inc.                                                     83,475              20
     4,300         Rite Aid Corp.                                                    100,513              24
     4,450         Sears, Roebuck & Co.                                              204,700              49
     4,800         Time Warner Inc.                                                  168,600              41
     4,400     *   Toys "R" Us, Inc.                                                 134,200              32
     3,400     *   Viacom Inc. Class "B"                                             138,125              33
    24,150         Wal-Mart Stores, Inc.                                             513,188             124
- - ------------------------------------------------------------------------------------------------------------
                                                                                   3,282,676             792
- - ------------------------------------------------------------------------------------------------------------
                   Energy--16.5%
    11,300         Alcan Aluminum Ltd.                                               286,737              69
     6,000         Amoco Corp.                                                       354,750              86
     3,000         Atlantic Richfield Co.                                            305,250              74
     2,400         Burlington Resources, Inc.                                         84,000              20
     7,800         Chevron Corp.                                                     348,075              84
     4,250         Dow Chemical Co.                                                  285,812              69
     8,800         Du Pont (E.I.) De Nemours & Co.                                   495,000             119
     9,000         Enron Corp.                                                       274,500              66
    14,500         Exxon Corp.                                                       880,875             213
     4,900         Halliburton Co.                                                   162,313              39
     4,200     *   Inland Steel Industries, Inc.                                     147,525              36
     2,200         Kerr-Mcgee Corp.                                                  101,200              24
     5,500         Minnesota Mining & Manufacturing Co.                              293,563              71
     4,700         Mobil Corp.                                                       395,975              96
    11,700         NICOR, Inc.                                                       266,175              64
     6,200         Nucor Corp.                                                       344,100              83
     4,500         Pacific Enterprises                                                95,625              23
     3,150         Phillips Petroleum Co.                                            103,163              25
     5,225         Royal Dutch Petroleum Co.                                         561,687             136
     3,800         Schlumberger, Ltd.                                                191,425              46
     6,400         Scott Paper Co.                                                   442,400             107
     3,200         Texaco Inc.                                                       191,600              46
     7,800         Unocal Corp.                                                      212,550              51
- - ------------------------------------------------------------------------------------------------------------
                                                                                   6,824,300           1,647
- - ------------------------------------------------------------------------------------------------------------
                   Financial--8.0%
     5,250         American Express Co.                                              154,875              37
     4,000         American International Group, Inc.                                392,000              95
    14,000         Banc One Corp.                                                    355,250              86
     9,700         BankAmerica Corp.                                                 383,150              92
     5,100         Chase Manhattan Corp.                                             175,312              42
     4,800         Chemical Banking Corp.                                            172,200              42
     5,600         Citicorp                                                          231,700              56
     5,600         Federal National Mortgage Assn.                                   408,100              99
     4,150         First Fidelity Bancorp.                                           186,231              45
    13,600         MGIC Investment Corp.                                             450,500             109
     9,300         NationsBank Corp.                                                 419,663             101
- - ------------------------------------------------------------------------------------------------------------
                                                                                   3,328,981             804
- - ------------------------------------------------------------------------------------------------------------
                   Health Care/Miscellaneous--2.0%
     5,400         Columbia/HCA Healthcare Corp.                                     197,100              48
    11,250         U.S. Healthcare, Inc.                                             464,063             111
     2,400         Warner-Lambert Co.                                                184,800              45
- - ------------------------------------------------------------------------------------------------------------
                                                                                     845,963             204
- - ------------------------------------------------------------------------------------------------------------
                   Retail Trade--.1%
     2,500     *   Price/Costco, Inc.                                                 32,188               8
- - ------------------------------------------------------------------------------------------------------------
                   Technology--8.9%
     8,000     *   Airtouch Communications Inc.                                      233,000              56
     1,700         Autodesk, Inc.                                                     67,362              16
     2,600         Automatic Data Processing, Inc.                                   152,100              37
     3,500     *   Cisco Systems, Inc.                                               122,937              30
     2,600     *   Compaq Computers Corp.                                            102,700              25
     3,500         Hewlett-Packard Co.                                               349,563              84
     5,200         Intel Corp.                                                       332,150              80
     7,050         International Business Machines Corp.                             518,175             125
    13,800         MCI Communications Corp.                                          253,575              61
     8,100     *   Microsoft Corp.                                                   495,113             120
    10,700         Motorola, Inc.                                                    619,263             149
     6,500     *   National Semiconductor Corp.                                      126,750              31
     6,900     *   Oracle Systems Corp.                                              304,462              73
- - ------------------------------------------------------------------------------------------------------------
                                                                                   3,677,150             887
- - ------------------------------------------------------------------------------------------------------------
                   Transportation--1.1%
     3,600     *   AMR Corp.                                                         191,700              46
    11,000     *   Southern Pacific Rail Corp                                        199,375              48
     4,200         Southwest Airlines Co.                                             70,350              17
- - ------------------------------------------------------------------------------------------------------------
                                                                                     461,425             111
- - ------------------------------------------------------------------------------------------------------------
                   Utilities--11.2%
    17,750         A T & T Corp.                                                     891,938             215
     6,800         Ameritech Corp.                                                   274,550              66
     5,400         Bell Atlantic Corp.                                               268,650              65
     7,100         BellSouth Corp.                                                   384,287              93
     7,700         Carolina Power & Light Co.                                        205,012              49
    13,600         Cinergy Corp.                                                     317,900              77
     7,800         Duke Power Co.                                                    297,375              72
     9,400         FPL Group, Inc.                                                   330,175              80
    11,700         GTE Corp.                                                         355,387              86
     5,500         Nynex Corp.                                                       202,125              49
     5,400         Pacific Telesis Group                                             153,900              37
     8,800         Pacificorp                                                        159,500              39
     7,400         SBC Communications Inc.                                           298,775              72
     9,200         Texas Utilities Co.                                               294,400              71
     5,500         U.S. West Inc.                                                    195,938              47
- - ------------------------------------------------------------------------------------------------------------
                                                                                   4,629,912           1,118
- - ------------------------------------------------------------------------------------------------------------
                   Total Value of Common Stocks (cost $35,818,111)                36,268,937           8,755
- - ------------------------------------------------------------------------------------------------------------
                   CONVERTIBLE BONDS--.7%
                   Leisure Time
$  500    M        Bellsport Corp. 4.25%, 11/15/00 (cost $418,903)                   321,875              78
- - ------------------------------------------------------------------------------------------------------------
                   SHORT-TERM CORPORATE NOTES--8.9%
       500M        Ford Motor Credit Co., 5.92%, 1/23/95                             498,191             120
       900M        General Electric Credit Corp., 6.05%, 1/17/95                     897,580             217
       300M        Oklahoma Gas & Electric Co., 5.90%, 1/11/95                       299,508              72
     2,000M        Prudential Funding Corp., 5.98%, 1/17/95                        1,994,685             482
- - ------------------------------------------------------------------------------------------------------------
                   Total Value of Short-Term Corporate Notes (cost $3,689,964)     3,689,964             891
- - ------------------------------------------------------------------------------------------------------------
Total Value of Investments (cost $39,926,978)                  97.2%              40,280,776           9,724
Other Assets, Less Liabilities                                  2.8                1,143,525             276
- - ------------------------------------------------------------------------------------------------------------
Net Assets                                                    100.0%             $41,424,301         $10,000
============================================================================================================

* Non-income producing


</TABLE>


See notes to financial statements


<TABLE>
<CAPTION>



Portfolio of Investments
First Investors Life Series Fund--CASH MANAGEMENT SERIES
December 31, 1994
- - -----------------------------------------------------------------------------------------------------------------------
                                                                                                                 Amount
                                                                                                               Invested
                                                                                                               For Each
Principal                                                                       Annualized                   $10,000 of
Amount          Security                                                            Yield*            Value  Net Assets
- - -----------------------------------------------------------------------------------------------------------------------
<S>             <C>                                                                  <C>         <C>            <C>
                SHORT-TERM CORPORATE NOTES--92.1%
     $ 150M     Ameritech Corp., 1/9/95                                                5.95%     $  149,801     $   381
       175M     A T & T Corp., 1/23/95                                                 5.56         174,405         444
       175M     Bay States Gas Co., 1/25/95                                            5.90         174,312         444
       175M     Central Louisiana Electric Co., 1/10/95                                6.00         174,737         445
       175M     CPC International Inc., 2/1/95                                         5.48         174,174         443
       100M     Florida Power & Light Co., 1/5/95                                      5.90          99,935         254
       180M     Ford Motor Credit, 1/24/95                                             6.05         179,304         456
       175M     General Electric Credit Corp., 2/21/95                                 5.93         173,530         442
       150M     Hartford Steam Boiler Inspection & Insurance, 1/17/95                  5.50         149,633         381
       175M     Laclede Gas Co., 1/19/95                                               5.76         174,496         444
       175M     Metlife Funding Inc., 1/20/95                                          5.53         174,489         444
       150M     Motorola, Inc., 1/11/95                                                5.95         149,753         381
       175M     McGraw-Hill Inc., 2/7/95                                               5.93         173,934         443
       150M     Pepsico Inc., Floating Rate Note, 4/13/95                              3.76         151,794         386
       150M     Pitney-Bowes, Inc., 2/13/95                                            5.92         148,940         379
       175M     Prudential Funding Corp., 1/26/95                                      5.88         174,286         444
       150M     Rockwell International Corp., 1/9/95                                   5.97         149,801         381
       175M     Southern California Gas Co., 2/6/95                                    5.77         173,990         443
       175M     The Stanley Works, 1/20/95                                             5.48         174,494         444
       175M     Tampa Electric Co., 1/30/95                                            5.96         174,160         443
       175M     Wisconsin Gas Co., 2/21/95                                             5.82         173,557         442
       175M     Wisconsin Power & Light Co., 1/13/95                                   5.67         174,669         446
- - -----------------------------------------------------------------------------------------------------------------------
                Total Value of Short-Term Corporate Notes (cost $3,618,194)                       3,618,194       9,210
- - -----------------------------------------------------------------------------------------------------------------------
                U.S. GOVERNMENT OBLIGATIONS--8.2%
       150M     Federal Farm Credit Bank, 3/13/94                                      6.12         148,190         378
       175M     Federal National Mortgage Association, 1/30/95                         5.85         174,175         443
- - -----------------------------------------------------------------------------------------------------------------------
                Total Value of U.S. Government Obligations (cost $322,365)                          322,365         821
- - -----------------------------------------------------------------------------------------------------------------------
Total Value of Investments (cost $3,940,559)                                          100.3%      3,940,559      10,031
Excess of Liabilities Over Other Assets                                                (.3)         (12,004)        (31)
- - -----------------------------------------------------------------------------------------------------------------------
Net Assets                                                                            100.0%     $3,928,555     $10,000
=======================================================================================================================
* The annualized Yield shown is the effective rate at the time of purchase


</TABLE>


See notes to financial statements

<TABLE>
<CAPTION>


Portfolio of Investments
First Investors Life Series Fund--DISCOVERY SERIES
December 31, 1994
- - --------------------------------------------------------------------------------------------------------------
                                                                                                        Amount
                                                                                                      Invested
                                                                                                      For Each
                                                                                                    $10,000 of
Shares              Security                                                              Value     Net Assets
- - --------------------------------------------------------------------------------------------------------------
<S>                 <C>                                                             <C>               <C>
                    COMMON STOCKS--89.6%
                    Commercial Service--3.1%
     9,400          Equifax, Inc.                                                   $   247,925        $    82
     7,600     *    Insurance Auto Auctions, Inc.                                       232,275             77
    39,700     *    International Post Ltd.                                             188,575             62
    18,500     *    Interpool Inc.                                                      275,188             91
- - --------------------------------------------------------------------------------------------------------------
                                                                                        943,963            312
- - --------------------------------------------------------------------------------------------------------------
                    Computers/Software/Business Equipment--13.4%
    14,200     *    Adaptec, Inc.                                                       335,475            110
     5,400     *    Altera Corp.                                                        226,125             75
     7,400     *    Bysis Group, Inc.                                                   163,725             54
    12,000     *    Convex Computer Corp.                                                94,500             31
     4,100     *    Cornerstone Imaging Inc.                                             62,525             21
    17,500     *    Data General Corp.                                                  175,000             58
    17,000          ECI Telecommunications Limited Designs (ADR)                        231,625             77
     6,400     *    EMC Corp.                                                           138,400             46
     6,400     *    FileNet Corp.                                                       172,800             57
    18,900          Fourth Shift Corp.                                                   51,975             17
    24,400     *    Fulcrum Technologies, Inc.                                          289,750             96
    26,000     *    Integrated Micro Products PLC (ADR)                                 188,500             62
    13,500     *    Lasermaster Technologies, Inc.                                       94,500             31
     3,900     *    Lotus Development Corp.                                             159,900             53
    12,100     *    Metatec Corp.                                                       116,463             39
     3,800     *    Microsoft Corp.                                                     232,275             77
     8,900     *    Oracle Systems Corp.                                                392,713            129
    11,400     *    Perceptron Inc.                                                     262,200             87
     6,200     *    Phoenix Technologies Ltd.                                            46,500             15
    11,400     *    Pyxis Corp.                                                         216,600             72
    11,600          Reynolds & Reynolds Co.                                             290,000             96
     5,400     *    Robotic Vision Systems, Inc.                                         33,750             11
     5,600     *    Sybron Chemicals, Inc.                                               86,800             29
- - --------------------------------------------------------------------------------------------------------------
                                                                                      4,062,101          1,343
- - --------------------------------------------------------------------------------------------------------------
                    Consumer Products--3.3%
     8,200     *    CUC International, Inc.                                             274,700             91
    16,900          Dixie Yarns, Inc.                                                   118,300             39
     9,200          Falcon Products, Inc.                                               108,100             36
     7,300     *    Harvey Entertainment                                                104,025             34
    21,800     *    National R.V. Holdings, Inc.                                        164,863             55
     6,200          Oakwood Homes Corp.                                                 151,125             50
     5,400     *    Shuler Homes, Inc.                                                   76,950             25
- - --------------------------------------------------------------------------------------------------------------
                                                                                        998,063            330
- - --------------------------------------------------------------------------------------------------------------
                    Electronics/Instruments/Components--2.5%
     7,100          General Electric Co.                                                362,100            120
     4,100     *    Nokia Corp. (ADR)                                                   307,500            102
     3,900     *    Recoton Corp.                                                        73,125             24
- - --------------------------------------------------------------------------------------------------------------
                                                                                        742,725            246
- - --------------------------------------------------------------------------------------------------------------
                    Electronics/Semiconductors--7.8%
    12,700     *    Actel Corp.                                                         104,775             35
     3,050     *    Alliance Semiconductor Corp.                                         95,313             32
     4,100     *    Applied Materials, Inc.                                             173,225             57
    10,000     *    Asyst Technologies, Inc.                                            235,000             78
     5,500     *    Electroglas, Inc.                                                   183,563             61
    13,600     *    Integrated Device Technology, Inc.                                  401,200            132
     8,800     *    Megatest Corp.                                                       56,925             19
     6,000          Motorola, Inc.                                                      347,250            114
    15,600     *    National Semiconductor Corp.                                        304,200            100
    25,000     *    Tower Semiconductor Ltd.                                            275,000             91
     3,200     *    Xilinx Inc.                                                         189,600             63
- - --------------------------------------------------------------------------------------------------------------
                                                                                      2,366,051            782
- - --------------------------------------------------------------------------------------------------------------
                    Environmental Services--.2%
    11,400     *    Encon Systems, Inc.                                                  52,725             17
- - --------------------------------------------------------------------------------------------------------------
                    Financial/Miscellaneous--6.7%
     9,800     *    American Travellers Corp.                                           160,475             53
    24,300     *    Amvestors Financial Corp.                                           230,850             76
    18,000     *    Credit Acceptance Corp.                                             319,500            106
    11,100          First USA, Inc.                                                     364,913            121
    15,050          Grupo Financiero Bancomer S.A. de C.V. (ADR) (Note 5)               178,458             59
    22,500          Independent Bank Corp.                                              118,125             39
       600     *    Medaphis Corp.                                                       27,900              9
     5,550          NAC Re Corp.                                                        185,925             61
    10,700          Presidential Life Corp.                                              56,175             19
    16,350          Reliance Group Holdings, Inc.                                        83,794             28
     7,182          Southern National Corp.                                             137,356             45
     4,400          Sunamerica Inc.                                                     159,500             53
- - --------------------------------------------------------------------------------------------------------------
                                                                                      2,022,971            669
- - --------------------------------------------------------------------------------------------------------------
                    Foods--3.7%
     6,800     *    Canadaigua Wine Co. Class "A"                                       258,400             85
     9,500          Dreyers Grand Ice Cream, Inc.                                       235,125             78
    14,500     *    Grist Mill Co.                                                      135,938             45
    15,300     *    Ralcorp Holdings, Inc.                                              340,425            113
    16,000     *    Taco Cabana Class "A"                                               146,000             48
- - --------------------------------------------------------------------------------------------------------------
                                                                                      1,115,888            369
- - --------------------------------------------------------------------------------------------------------------
                    Gaming/Lodging--2.4%
    12,500     *    GTECH Holdings Corp.                                                254,688             84
    18,400     *    Monarch Casino & Resort, Inc.                                       101,200             33
     8,300     *    Players International, Inc.                                         186,750             62
    16,100     *    Rio Hotel and Casino, Inc.                                          195,213             65
- - --------------------------------------------------------------------------------------------------------------
                                                                                        737,851            244
- - --------------------------------------------------------------------------------------------------------------
                    Health Care/Miscellaneous--23.8%
     6,400     *    Advocat, Inc.                                                        84,800             28
    12,400     *    American Medical Response, Inc.                                     358,050            118
    26,500     *    Applied Bioscience International, Inc.                              145,750             48
     3,700     *    Arbor Health Care Co.                                                75,850             25
    18,700     *    Beverly Enterprises                                                 268,813             89
     9,000     *    Boston Scientific Corp.                                             156,375             52
     3,750     *    Cellpro, Inc.                                                        37,031             12
     8,200     *    Clinicom, Inc.                                                       91,225             30
     9,400          Dentsply International, Inc.                                        296,100             98
    26,300     *    Ethical Holdings PLC (ADR)                                          170,950             57
    13,000          Fisher Scientific International                                     321,750            106
    19,400     *    Future Healthcare, Inc.                                             400,125            132
    10,050     *    GMIS, Inc.                                                          195,975             65
     9,200          Health Care & Retirement Corp.                                      277,150             92
    10,975     *    Healthcare Compare Corp.                                            374,522            124
     5,400     *    I-Stat Corp.                                                        102,600             34
    11,765          Ivax Corp.                                                          223,726             64
    12,300     *    Living Centers of America, Inc.                                     410,513            136
     3,800     *    Medcath Inc.                                                         54,150             18
    19,200          Mid Atlantic Medical Services, Inc.                                 439,200            145
    15,100     *    North American Vaccine, Inc.                                        126,463             42
     8,000     *    Noven Pharmaceuticals, Inc.                                          99,000             33
    10,900     *    Pacific Physicians Services, Inc.                                   182,575             60
     7,800     *    Penederm, Inc.                                                       48,750             16
     7,700     *    Pharmaceutical Resources, Inc.                                       71,225             24
     1,200     *    Physician Reliance Network, Inc.                                     23,100              8
    58,800     *    Plasma-Therm, Inc. (Note 5)                                         404,250            134
    25,300     *    Protocol Systems, Inc.                                              227,700             75
    16,000     *    Quantum Health Resources, Inc.                                      460,000            152
    17,600          Rite Aid Corp.                                                      411,400            136
    19,200          Teva Pharmaceutical Industries Ltd. (ADR)                           464,400            153
     7,200     *    Watson Pharmaceuticals, Inc.                                        189,000             62
- - --------------------------------------------------------------------------------------------------------------
                                                                                      7,192,318          2,378
- - --------------------------------------------------------------------------------------------------------------
                    Industrial Services--.6%
     7,600     *    SPS Technologies, Inc.                                              192,850             64
- - --------------------------------------------------------------------------------------------------------------
                    Machinery/Diversified--4.9%
    13,650          AGCO Corp.                                                          414,619            137
     4,200          Breed Technologies, Inc.                                            119,175             39
    14,200          Case Corp.                                                          305,300            101
     4,900     *    Clark Equipment Co.                                                 265,825             88
     8,200          Federal-Mogul Corp.                                                 165,025             55
    21,600          Owosso Corp.                                                        216,000             71
- - --------------------------------------------------------------------------------------------------------------
                                                                                      1,485,944            491
- - --------------------------------------------------------------------------------------------------------------
                    Manufacturing/Diversified--.6%
     4,800     *    Dovatron International, Inc.                                        123,600             41
     8,450     *    Figgie International, Inc.                                           51,756             17
- - --------------------------------------------------------------------------------------------------------------
                                                                                        175,356             58
- - --------------------------------------------------------------------------------------------------------------
                    Paper/Forest Products--1.9%
     4,400          Chesapeake Corp.                                                    145,200             48
     6,700          Pope & Talbot, Inc.                                                 106,363             35
     6,600          Willamette Industries, Inc.                                         313,500            104
- - --------------------------------------------------------------------------------------------------------------
                                                                                        565,063            187
- - --------------------------------------------------------------------------------------------------------------
                    Retail Trade--4.4%
     8,600     *    Designs, Inc.                                                        60,200             20
     5,700          Haverty Furniture Co., Inc.                                          66,975             22
    15,900     *    Hi-Lo Automotive, Inc.                                              155,025             51
    14,500     *    Meyer (Fred), Inc.                                                  445,875            148
    11,000     *    REX Stores Corp.                                                    178,750             59
     7,000          Talbots, Inc.                                                       218,750             72
     8,900     *    The Men's Wearhouse, Inc.                                           200,250             66
- - --------------------------------------------------------------------------------------------------------------
                                                                                      1,325,825            438
- - --------------------------------------------------------------------------------------------------------------
                    Telecommunications--6.2%
     4,400          A T & T Capital Corp.                                               221,100             73
    10,100     *    Boston Technology, Inc.                                             145,188             48
     3,700          Ericsson (L.M.) Telephone Co. (ADR)                                 203,963             67
    11,900          MCI Communications Corp.                                            218,663             72
    10,700     *    Nextel Communications, Inc.                                         153,813             51
    12,700     *    Octel Communications Corp.                                          263,525             87
    10,700     *    Porta Systems Corp.                                                  54,838             18
     5,600     *    Rogers Cantel Mobile Communications Class "B"                       163,275             54
    11,100     *    Viacom Inc. Class "B"                                               450,938            150
- - --------------------------------------------------------------------------------------------------------------
                                                                                      1,875,303            620
- - --------------------------------------------------------------------------------------------------------------
                    Transportation--4.1%
    13,500          London & Overseas Freighters Limited                                192,375             64
    11,000          MK Rail Corp.                                                       116,875             39
     6,500     *    Rural/Metro Corp.                                                   121,875             40
     7,900          Sea Container Ltd. Class "A"                                        104,675             35
    17,400     *    Southern Pacific Rail Corp.                                         315,375            104
    31,000          Transportacion Maritima Mexicana S.A. (ADR)                         236,375             78
     7,200     *    ValuJet Airlines, Inc.                                              153,000             51
- - --------------------------------------------------------------------------------------------------------------
                                                                                      1,240,550            411
- - --------------------------------------------------------------------------------------------------------------
                    Total Value of Common Stocks (cost $26,088,653)                  27,095,547          8,959
- - --------------------------------------------------------------------------------------------------------------
                    CONVERTIBLE BONDS--.4%
    $  150M         Pacific Physicians Services, Inc., 5 1/2%, 2003 (cost $150,000)     116,250             38
- - --------------------------------------------------------------------------------------------------------------
                    SHORT-TERM CORPORATE NOTES--20.1%
     1,400M         Lubrizol Corp., 6%, 1/6/95                                        1,398,834            463
     1,800M         Oklahoma Gas & Electric Co., 5.90%, 1/11/95                       1,797,050            594
     1,400M         Prudential Funding Corp., 5.98%, 1/17/95                          1,396,279            462
     1,500M         Temple-Inland Inc., 5.85%, 1/3/95                                 1,499,512            496
- - --------------------------------------------------------------------------------------------------------------
                    Total Value of Short-Term Corporate Notes (cost $6,091,675)       6,091,675          2,015
- - --------------------------------------------------------------------------------------------------------------
Total Value of Investments (cost $32,330,328)                        110.1%          33,303,472         11,012
Excess of Liabilities Over Other Assets                              (10.1)          (3,059,858)        (1,012)
- - --------------------------------------------------------------------------------------------------------------
Net Assets                                                           100.0%         $30,243,614        $10,000
==============================================================================================================

* Non income producing


</TABLE>



<TABLE>
<CAPTION>



Portfolio of Investments
First Investors Life Series Fund--GOVERNMENT SERIES
December 31, 1994
- - --------------------------------------------------------------------------------------------------------------
                                                                                                        Amount
                                                                                                      Invested
                                                                                                      For Each
Principal                                                                                           $10,000 of
   Amount      Security                                                                  Value      Net Assets
- - --------------------------------------------------------------------------------------------------------------
<S>            <C>                                                                  <C>                <C>
               U.S. GOVERNMENT AGENCY OBLIGATIONS--51.9%
    $1,100M    Federal Farm Credit 8.65%, 10/1/99                                   $1,126,239         $ 1,430
     1,000M    Federal Home Loan Bank, 7.36%, 7/1/04                                   952,889           1,209
       656M    Federal Home Loan Mortgage Corp., 9.00%, 4/1/22                         660,197             838
       349M    Federal Home Loan Mortgage Corp., 9.00%, 9/1/21                         350,811             445
       991M    Federal National Mortgage Association, 9.00%, 10/1/20                   996,254           1,265
- - --------------------------------------------------------------------------------------------------------------
               Total Value of U.S. Government Agency Obligations (cost $4,327,023)   4,086,390           5,187
- - --------------------------------------------------------------------------------------------------------------
               MORTGAGE-BACKED CERTIFICATES--16.2%
     1,300M    Government National Mortgage Association,
                  8.50%, 12/15/2025 (cost $1,280,094)                                1,277,250           1,621
- - --------------------------------------------------------------------------------------------------------------
               U.S. GOVERNMENT OBLIGATIONS--30.1%
     2,385M    U.S. Treasury Bill, 5.25%, 2/9/95 (cost $2,372,469)                   2,372,469           3,012
- - --------------------------------------------------------------------------------------------------------------
Total Value of Investments (cost $7,979,586)                          98.2%          7,736,109           9,820
Other Assets, Less Liabilities                                         1.8             141,854             180
- - --------------------------------------------------------------------------------------------------------------
Net Assets                                                           100.0%         $7,877,963         $10,000
==============================================================================================================



</TABLE>




See notes to financial statements

<TABLE>
<CAPTION>


Portfolio of Investments
First Investors Life Series Fund--GROWTH SERIES
December 31, 1994
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          Amount
                                                                                                                        Invested
                                                                                                                        For Each
                                                                                                                      $10,000 of
   Shares           Security                                                                            Value         Net Assets
- - --------------------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                                                           <C>                    <C>
                    COMMON STOCKS--93.5%
                    Beverages/Soft Drinks--2.2%
    20,000          Pepsico Inc.                                                                  $   725,000            $   221
- - --------------------------------------------------------------------------------------------------------------------------------
                    Broadcast Media--3.5%
    32,000          Comcast Corp. Special Shares Class "A"                                            502,000                153
    27,000          Home Shopping Network                                                             270,000                 82
    13,000          Multimedia Inc.                                                                   370,500                113
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,142,500                348
- - --------------------------------------------------------------------------------------------------------------------------------
                    Chemicals/Diversified--2.6%
    29,700          Engelhard Corp.                                                                   660,825                201
     3,800          Loctite Corp.                                                                     176,700                 54
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                      837,525                255
- - --------------------------------------------------------------------------------------------------------------------------------
                    Commercial Services--1.2%
    18,800     *    Fiserv Inc.                                                                       404,200                123
- - --------------------------------------------------------------------------------------------------------------------------------
                    Computers/Software/Business Equipment--4.7%
    40,700          Albemarle Corp.                                                                   564,712                172
    15,700     *    Cisco Systems Inc.                                                                551,462                168
     7,000     *    Microsoft Corp.                                                                   427,875                130
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,544,049                470
- - --------------------------------------------------------------------------------------------------------------------------------
                    Computer Software/Services--4.2%
     8,000          Automatic Data Processing Inc.                                                    468,000                143
    10,000     *    Computer Sciences Corporation                                                     510,000                156
     8,500          First Data Corporation                                                            402,688                123
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,380,688                422
- - --------------------------------------------------------------------------------------------------------------------------------
                    Consumer Non-Durables--1.7%
    22,600          Sara Lee Corp.                                                                    570,650                174
- - --------------------------------------------------------------------------------------------------------------------------------
                    Consumer Services--2.8%
    20,000          Circuit City Stores Inc.                                                          445,000                136
    11,000          Walgreen Co.                                                                      481,250                147
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                      926,250                283
- - --------------------------------------------------------------------------------------------------------------------------------
                    Drugs--3.9%
    25,000     *    Perrigo Company                                                                   312,500                 95
     4,600          Pfizer Inc.                                                                       355,350                108
    15,000          Zeneca Group PLC Inc.                                                             616,875                188
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,284,725                391
- - --------------------------------------------------------------------------------------------------------------------------------
                    Electrical Equipment--3.2%
     7,200          AMP Inc.                                                                          523,800                160
    18,000     *    General Instrument Corp.                                                          540,000                165
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,063,800                325
- - --------------------------------------------------------------------------------------------------------------------------------
                    Electronics/Instruments/Components--4.9%
     6,000          Hewlett-Packard Co.                                                               599,250                183
    10,625          Molex Inc.                                                                        366,563                112
    10,800          Motorola Inc.                                                                     625,050                191
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,590,863                486
- - --------------------------------------------------------------------------------------------------------------------------------
                    Energy--2.8%
    12,000          Burlington Resources Inc.                                                         420,000                128
    10,500          Kerr-Mcgee Corp.                                                                  483,000                147
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                      903,000                275
- - --------------------------------------------------------------------------------------------------------------------------------
                    Financial/Miscellaneous--1.8%
     8,320          Federal National Mortgage Association                                             606,320                185
- - --------------------------------------------------------------------------------------------------------------------------------
                    Gaming/Lodging--1.2%
    26,000          International Game Technology                                                     403,000                123
- - --------------------------------------------------------------------------------------------------------------------------------
                    Health Care/Miscellaneous--3.4%
    18,000          Abbott Laboratories                                                               587,250                179
     5,100     *    Biogen Inc.                                                                       212,925                 65
     9,000          Genetics Institute Inc.                                                           324,000                 99
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,124,175                343
- - --------------------------------------------------------------------------------------------------------------------------------
                    Health Technology--1.3%
    25,000          Boston Scientific Corp.                                                           434,375                132
- - --------------------------------------------------------------------------------------------------------------------------------
                    Insurance--6.8%
    24,000          Ace Ltd.                                                                          561,000                171
     5,450          American International Group                                                      534,100                163
    16,700          American Re Corporation                                                           538,575                164
    15,000          First Colony Corporation                                                          335,625                102
    12,700          Physician Corp. of America                                                        260,350                 79
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    2,229,650                679
- - --------------------------------------------------------------------------------------------------------------------------------
                    Iron/Steel--1.1%
    22,000     *    LTV Corp.                                                                         357,500                109
- - --------------------------------------------------------------------------------------------------------------------------------
                    Machine Tools--2.1%
    15,700          Illinois Tool Works Inc.                                                          686,875                209
- - --------------------------------------------------------------------------------------------------------------------------------
                    Machinery/Diversified--1.0%
    11,000          Foster Wheeler Corp.                                                              327,250                100
- - --------------------------------------------------------------------------------------------------------------------------------
                    Medical Supplies--1.9%
    30,000          Hafslund Nycomed--Class "B" (ADR)                                                 618,750                189
- - --------------------------------------------------------------------------------------------------------------------------------
                    Miscellaneous--6.0%
    26,400          Duriron Company                                                                   468,600                143
     5,300          Omnicom Group                                                                     274,275                 84
    14,600          Republic New York Corp.                                                           660,650                201
    15,000          York International                                                                553,125                169
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,956,650                597
- - --------------------------------------------------------------------------------------------------------------------------------
                    Money Center Banks--1.7%
    10,000          J.P. Morgan & Co.                                                                 560,000                171
- - --------------------------------------------------------------------------------------------------------------------------------
                    Oil/Domestic--4.3%
    10,000          Amoco Corp.                                                                       591,250                180
    30,000          Unocal Corp.                                                                      817,500                249
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,408,750                429
- - --------------------------------------------------------------------------------------------------------------------------------
                    Oil Service--1.0%
     6,600          Schlumberger Ltd.                                                                 332,475                101
- - --------------------------------------------------------------------------------------------------------------------------------
                    Paper/Forest Products--3.1%
     4,800          International Paper Co.                                                           361,800                110
    13,000          Kimberly-Clark Corp.                                                              656,500                200
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,018,300                310
- - --------------------------------------------------------------------------------------------------------------------------------
                    Publishing/News--2.9%
    17,500          EW Scripps Co.                                                                    529,375                161
     1,700          Washington Post Class "B"                                                         412,250                126
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                      941,625                287
- - --------------------------------------------------------------------------------------------------------------------------------
                    Publishing/Printing--3.9%
    12,000          Dun & Bradstreet, Inc.                                                            660,000                202
    11,850     *    Scholastic Corp.                                                                  604,350                184
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,264,350                386
- - --------------------------------------------------------------------------------------------------------------------------------
                    Retail Stores--2.3%
     9,100          May Department Stores Inc.                                                        307,125                 94
    20,600          Wal-Mart Stores Inc.                                                              437,750                133
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                      744,875                227
- - --------------------------------------------------------------------------------------------------------------------------------
                    Telecommunications--7.5%
    10,000          A T & T Corp.                                                                     502,500                153
    12,500          Ericsson (L.M.) Telephone Co. (ADR) Class "B"                                     689,063                210
    24,200          MCI Communications Corp.                                                          444,675                136
    15,000     *    Nextel Communications Inc.                                                        215,625                 66
    18,000          Vodafone Group PLC (ADR)                                                          605,250                185
- - --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    2,457,113                750
- - --------------------------------------------------------------------------------------------------------------------------------
                    Telephone/Utilities--1.1%
     8,500          Telefonos De Mexico S.A. (ADR)                                                    348,500                106
- - --------------------------------------------------------------------------------------------------------------------------------
                    Transportation--1.4%
    20,000          Werner Enterprises Inc.                                                           475,000                145
- - --------------------------------------------------------------------------------------------------------------------------------
                    Total Value of Common Stocks (cost $29,460,341)                                30,668,783              9,351
- - --------------------------------------------------------------------------------------------------------------------------------
                    PREFERRED STOCKS-- .8%
     3,600          Nokia Corporation (ADR) (cost $145,350)                                           270,000                 82
- - --------------------------------------------------------------------------------------------------------------------------------
                    REPURCHASE AGREEMENTS--5.4%
   $1,761 M         Shearson Lehman Brothers Inc., 5.85%, 1/3/95, (collateralized
                       by U.S. Treasury Bond, 8 1/2%, 2/15/20) (cost $1,761,000)                    1,761,000                537
- - --------------------------------------------------------------------------------------------------------------------------------
Total Value of Investments (cost $31,366,691)                                    99.7%             32,699,783              9,970
Other Assets, Less Liabilities                                                     .3                  97,409                 30
- - --------------------------------------------------------------------------------------------------------------------------------
Net Assets                                                                      100.0%            $32,797,192            $10,000
================================================================================================================================



* Non-income producing

</TABLE>



<TABLE>
<CAPTION>


Portfolio of Investments
First Investors Life Series Fund--HIGH YIELD SERIES
December 31, 1994
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                                        Amount
                                                                                                                      Invested
                                                                                                                      For Each
Principal                                                                                                           $10,000 of
   Amount           Security                                                                            Value       Net Assets
- - ------------------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                                                           <C>                  <C>
                    CORPORATE BONDS--86.9%
                    Aerospace/Defense--2.9%
    $  700M         Allison Engine Co., Inc., 10%, 2003                                           $   721,000          $   223
       230M         Dyncorp, PIK, 16%, 2003                                                           217,265               67
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                      938,265              290
- - ------------------------------------------------------------------------------------------------------------------------------
                    Automotive--2.5%
       800M         SPX Corp., 11 3/4%, 2002                                                          799,000              247
- - ------------------------------------------------------------------------------------------------------------------------------
                    Chemicals--7.3%
       700M         Buckeye Cellulose, Inc., 10 1/4%, 2001                                            658,000              204
     1,000M         Harris Chemical North America, Inc., 0%-10 1/4%, 2001                             830,000              257
       600M         Rexene Corp., 11 3/4%, 2004                                                       616,500              191
       300M         Synthetic Industries, Inc., 12 3/4%, 2002                                         265,500               82
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    2,370,000              734
- - ------------------------------------------------------------------------------------------------------------------------------
                    Conglomerates--2.5%
     1,250M         Eagle Industries, Inc., 0%-10 1/2%, 2003                                          806,250              250
- - ------------------------------------------------------------------------------------------------------------------------------
                    Consumer Non-Durables--2.0%
       650M         Calmar, Inc., 12%, 1997                                                           653,250              202
- - ------------------------------------------------------------------------------------------------------------------------------
                    Containers--3.2%
     1,000M         Container Corp., 11 1/4%, 2004                                                  1,025,000              317
- - ------------------------------------------------------------------------------------------------------------------------------
                    Electrical Equipment--4.2%
       700M         Essex Group, Inc., 10%, 2003                                                      654,500              203
       700M         IMO Industries, Inc., 12%, 2001                                                   703,500              219
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,358,000              422
- - ------------------------------------------------------------------------------------------------------------------------------
                    Energy Services--7.2%
     1,000M         Clark R & M Holdings, Inc., 0%, 2000                                              568,750              176
       405M         Clark Oil & Refining Corp., 10 1/2%, 2001                                         412,087              128
       800M         Giant Industries, Inc., 9 3/4%, 2003                                              716,000              222
       111M         Synergy Group, Inc., 9 1/2%, 2000                                                  88,800               28
       500M         Transco Energy Co., 11 1/4%, 1999                                                 533,750              165
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    2,319,387              719
- - ------------------------------------------------------------------------------------------------------------------------------
                    Financial Services--3.7%
       660M         Lomas Mortgage, USA, 10 1/4%, 2002                                                561,000              175
       700M         Olympic Financial, Ltd., 11 3/4%, 2000                                            644,000              199
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,205,000              374
- - ------------------------------------------------------------------------------------------------------------------------------
                    Food/Beverage/Tobacco--2.2%
       700M         Fleming Co., Inc., 10 5/8%, 2001                                                  703,500              218
- - ------------------------------------------------------------------------------------------------------------------------------
                    Food Services--2.1%
       750M         Americold Corp., 11 1/2%, 2005                                                    676,875              210
- - ------------------------------------------------------------------------------------------------------------------------------
                    Gaming/Lodging--3.5%
       650M         GB Property Funding, Inc., 10 7/8%, 2004                                          529,750              164
       700M         Showboat, Inc., 9 1/4%, 2008                                                      589,750              183
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,119,500              347
- - ------------------------------------------------------------------------------------------------------------------------------
                    Healthcare--3.5%
       750M         Abbey Healthcare Group, Inc., 9 1/2%, 2002                                        675,000              209
       500M         Mediq/PRN Life Support Services, Inc., 11 1/8%, 1999                              452,500              140
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,127,500              349
- - ------------------------------------------------------------------------------------------------------------------------------
                    Information Technology/Office Equipment--1.5%
       500M         Bell & Howell Co., 10 3/4%, 2002                                                  478,750              148
- - ------------------------------------------------------------------------------------------------------------------------------
                    Insurance--2.1%
       700M         American Life Holding Co., 11 1/4%, 2004                                          682,500              211
- - ------------------------------------------------------------------------------------------------------------------------------
                    Media/Cable Television--7.9%
     1,000M         Affiliated Newspaper Investments, 0%-13 1/4%, 2006                                520,000              161
       300M         Cablevision Industries, Inc., 10 3/4%, 2002                                       298,500               92
       750M         Outdoor Systems, Inc., 10 3/4%, 2003                                              678,750              210
       500M         Rogers Cablesystems, Ltd., 9 5/8%, 2002                                           491,250              152
       600M         World Color Press, Inc., 9 1/8%, 2003                                             556,500              173
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    2,545,000              788
- - ------------------------------------------------------------------------------------------------------------------------------
                    Mining/Metals--6.9%
       600M         Geneva Steel Co., Inc., 9 1/2%, 2004                                              506,250              157
       900M         WCI Steel, Inc., 10 1/2%, 2002                                                    866,250              268
     1,000M         Wheeling-Pittsburgh Steel Corp., 9 3/8%, 2003                                     855,000              265
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    2,227,500              690
- - ------------------------------------------------------------------------------------------------------------------------------
                    Miscellaneous--1.0%
       800M    +    Acme Holdings, Inc., 11 3/4%, 2000                                                336,000              104
- - ------------------------------------------------------------------------------------------------------------------------------
                    Paper/Forest Products--7.3%
       800M         Rainy River Forest Products Co., Inc., 10 3/4%, 2001                              798,000              247
       600M         S. D. Warren Co., Inc., 12%, 2004 (Note 5)                                        615,000              190
     1,000M         Stone Container Corp., 9 7/8%, 2001                                               950,000              295
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    2,363,000              732
- - ------------------------------------------------------------------------------------------------------------------------------
                    Real Estate/Construction--2.2%
       800M         Oriole Homes, Inc., 12 1/2%, 2003                                                 716,000              222
- - ------------------------------------------------------------------------------------------------------------------------------
                    Retail-Food/Drug--3.1%
     1,000M         P&C Food Markets, Inc., 11 1/2%, 2001                                           1,015,000              314
- - ------------------------------------------------------------------------------------------------------------------------------
                    Retail-General Merchandise--2.0%
         1M         Barry's Jewelers, Inc., 12 5/8%, 1996                                                 495               --
       750M         General Host Co., Inc., 11 1/2%, 2002                                             660,000              205
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                      660,495              205
- - ------------------------------------------------------------------------------------------------------------------------------
                    Telecommunications--4.6%
       550M         Paging Network, Inc., 11 3/4%, 2002                                               548,625              170
       400M         PanAmSat Capital Corp., 0%-11 3/8%, 2003                                          250,000               77
       700M         PanAmSat Capital Corp., 9 3/4%, 2000                                              668,500              207
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                    1,467,125              454
- - ------------------------------------------------------------------------------------------------------------------------------
                    Transportation--1.5%
       500M         Trism, Inc., 10 3/4%, 2000                                                        472,500              146
- - ------------------------------------------------------------------------------------------------------------------------------
                    Total Value of Corporate Bonds (cost $29,813,297)                              28,065,397            8,693
- - ------------------------------------------------------------------------------------------------------------------------------
                    BOND UNITS--2.3%
                    Telecommunications
     1,400          Echostar Communications Corp., 0%-12 7/8%, 2004(a) (cost $809,449)                731,500              227
- - ------------------------------------------------------------------------------------------------------------------------------
                    COMMON STOCKS--.1%
                    Gaming/Lodging--.0%
     1,620     *    Divi Hotels, Inc. (Note 4)                                                            122               --
     2,000     *    Goldriver Hotel & Casino Corp., Series "B"                                          3,000                1
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                        3,122                1
- - ------------------------------------------------------------------------------------------------------------------------------
                    Media/Cable Television--.1%
     1,000     *    Affiliated Newspaper Investments                                                   25,000                8
- - ------------------------------------------------------------------------------------------------------------------------------
                    Total Value of Common Stocks (cost $66,096)                                        28,122                9
- - ------------------------------------------------------------------------------------------------------------------------------
                    PREFERRED STOCKS--5.2%
                    Financial Services
     7,000          California Federal Bank, 10 5/8%, Series "B"                                      700,000              216
    10,000          First Nationwide Bank, 11 1/2%                                                    980,000              304
- - ------------------------------------------------------------------------------------------------------------------------------
                    Total Value of Preferred Stocks (cost $1,700,000)                               1,680,000              520
- - ------------------------------------------------------------------------------------------------------------------------------
                    WARRANTS--.1%
                    Financial Services--.0%
     4,000     *    Olympic Financial, Ltd. (expiring 9/1/99) ( Note 5)                                 7,000                2
        18     *    Reliance Group Holdings, Inc. (expiring 1/28/97)                                       23               --
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                        7,023                2
- - ------------------------------------------------------------------------------------------------------------------------------
                    Gaming/Lodging--.1%
       200     *    Goldriver Finance Corp., Liquidating Trust                                          3,000                1
     4,200     *    Presidential Riverboat Casinos, Inc. (expiring 9/15/96) (Note 5)                   16,800                5
- - ------------------------------------------------------------------------------------------------------------------------------
                                                                                                       19,800                6
- - ------------------------------------------------------------------------------------------------------------------------------
                    Retail-General Merchandise--.0%
       100     *    Payless Cashways, Inc. (expiring 11/1/96)                                             150               --
- - ------------------------------------------------------------------------------------------------------------------------------
                    Total Value of Warrants (cost $5,375)                                              26,973                8
- - ------------------------------------------------------------------------------------------------------------------------------
                    SHORT-TERM CORPORATE NOTES--2.3%
    $  750M         Raytheon, 5.95%, 1/9/95 (cost $749,008)                                           749,008              232
- - ------------------------------------------------------------------------------------------------------------------------------
Total Value of Investments (cost $33,143,225)                                 96.9%                31,281,000            9,689
Other Assets, Less Liabilities                                                 3.1                  1,003,746              311
- - ------------------------------------------------------------------------------------------------------------------------------
Net Assets                                                                   100.0%               $32,284,746          $10,000
==============================================================================================================================

* Non-income producing
+ In default as to principal and/or interest (Note 8)
(a) Each unit consists of a $1,000 principal amount 12 7/8% senior
secured discount note due 6/1/04 and warrants to purchase six shares
of Class "A" common stock.


</TABLE>



See notes to financial statements


<TABLE>
<CAPTION>


Portfolio of Investments
First Investors Life Series Fund--INTERNATIONAL SECURITIES SERIES
December 31, 1994
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                                   Amount
                                                                                                                 Invested
                                                                                                                 For Each
                                                                                                               $10,000 of
   Shares           Security                                                                           Value   Net Assets
- - -------------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                                                          <C>              <C>
                    COMMON STOCKS--90.9%
                    Japan--18.8%
    50,000          Chichibu Onoda Cement Corp.                                                  $   284,650      $    91
    18,000          Fujisawa Pharmaceutical Co.                                                      194,846           62
    30,000          Hitachi Co., Ltd.                                                                297,381           95
     2,000          Ito Yokado Co., Ltd.                                                             106,846           34
    30,000          Kajima Corp.                                                                     256,788           82
    20,000          Kawasaki Heavy Industries                                                         90,206           29
    12,000          Kokusai Electric Co., Ltd.                                                       230,930           74
     4,000          Kyocera Corp.                                                                    296,281           95
     1,000          Kyoritsu Air Tech., Inc.                                                          24,456            8
     2,000          Mabuchi Motor                                                                    150,346           48
    40,000          Minebea Co., Ltd.                                                                336,772          108
    28,000          Mitsui Petrochemical Industries                                                  246,966           79
     4,500          Murata Mfg. Co., Ltd.                                                            173,649           55
     1,000          Nihon Jumbo Co., Ltd.                                                             41,094           13
        25          Nippon Telephone & Telegraph Corp.                                               220,758           71
    92,000     *    NKK Corp                                                                         254,500           81
    10,000          Nomura Securities, Ltd.                                                          207,477           66
     6,000          Orix Corp.                                                                       221,309           71
     2,000          Riso Kagaku Corp.                                                                173,198           55
    10,000          Sankyo Co., Ltd.                                                                 248,571           79
     2,500          Sanyo Shinpan Finance Co., Ltd.                                                  240,804           77
     2,000          Secom Co., Ltd.                                                                  124,286           40
     4,000          Shimamura Corp.                                                                  200,461           64
    30,000          Showa Corp.                                                                      291,669           93
     6,000          Sony Corp.                                                                       339,781          109
    35,000          Sumitomo Realty & Development                                                    206,973           66
     8,000          Sumitomo Trust &Banking                                                          112,258           36
     4,000          TDK Corp.                                                                        193,645           62
    10,000          Tokio Marine & Fire Insurance Co., Ltd.                                          122,281           39
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                   5,889,182        1,882
- - -------------------------------------------------------------------------------------------------------------------------
                    United States--16.6%
     3,750          American International Group, Inc.                                               367,500          117
     6,500     *    American Re Corp.                                                                209,625           67
     6,500          A T & T Corp.                                                                    326,625          104
     4,000     *    AMR Corp                                                                         213,000           68
     2,000          Capital Cities  ABC Inc.                                                         170,500           54
     5,000          Chrysler Corp.                                                                   245,000           78
     2,500          Dow Chemical Co.                                                                 168,125           54
     5,000          Exxon Corp.                                                                      303,750           97
     2,500          Federal National Mortgage Association                                            182,188           58
     5,000          General Electric Co.                                                             255,000           81
     2,500          Gillette Co.                                                                     186,875           60
     2,000          Hewlett-Packard Co                                                               199,750           64
     2,500          International Paper Co.                                                          188,438           60
     4,000          J.C. Penney Co.                                                                  178,500           57
     6,000          Johnson & Johnson                                                                328,500          105
     5,000          Kimberly Clark Corp.                                                             252,500           81
    10,000          MCI Communications                                                               183,750           59
     2,000          Minnesota Mining & Manufacturing Co.                                             106,750           34
     5,000          Pepsico, Inc.                                                                    181,250           58
    15,000          Unocal Corp.                                                                     408,750          131
       696     *    Viacom Inc. Class "A"                                                             28,971            9
     5,273     *    Viacom Inc. Class "B"                                                            214,216           68
     8,300          York International Corp.                                                         306,063           99
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                   5,205,626        1,663
- - -------------------------------------------------------------------------------------------------------------------------
                    United Kingdom--8.8%
    14,000          Abbey National PLC                                                                94,291           30
    45,000          Bass PLC                                                                         362,218          116
   212,000          BET PLC                                                                          336,635          108
    15,000          British Telecommunications PLC                                                    88,588           28
    35,000          Cadbury Schwepps PLC                                                             236,001           75
    50,000          General Electric PLC                                                             215,115           69
    15,500          Kwik Save Group PLC                                                              133,373           43
    49,200          Redland PLC                                                                      354,078          113
    35,000          Royal Insurance Holdings PLC                                                     152,771           49
    34,000          Smith (W.H.) & Son Group "A" PLC                                                 254,793           81
    72,000          Tomkins PLC                                                                      247,817           79
    20,000          Zeneca Group PLC                                                                 275,038           88
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                   2,750,718          879
- - -------------------------------------------------------------------------------------------------------------------------
                    France--6.0%
     3,044          Compagnie De Saint Gobain                                                        350,214          112
     1,528          Euro Rscg Worldwide S.A.                                                         157,473           50
     1,000          Groupe Danone                                                                    140,347           45
     7,600     *    Renault S.A.                                                                     251,349           80
     3,600          Societe Generale Paris                                                           378,430          121
     4,200     *    Technip SA                                                                       191,947           61
     5,000          Total SA                                                                         290,624           93
     1,800     *    Ugine SA (Note 5)                                                                126,481           41
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                   1,886,865          603
- - -------------------------------------------------------------------------------------------------------------------------
                    Germany-- 4.4%
     1,300          Bayer AG                                                                         304,448           97
       600          Deutsche Bank AG                                                                 278,707           89
       900          Mannesmann AG                                                                    245,030           78
       200          Schering AG                                                                      130,966           42
       400          Siemens AG                                                                       166,450           53
       750          Veba AG                                                                          259,739           83
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                   1,385,340          442
- - -------------------------------------------------------------------------------------------------------------------------
                    Australia--4.4 %
    50,892          Amcor Ltd.                                                                       367,903          118
    26,235          Broken Hill Proprietary Ltd.                                                     398,439          127
    62,000          Coles Myer Ltd.                                                                  210,633           67
    28,205          National Australia Bank Ltd.                                                     226,210           72
    67,492          Pacific Dunlop Ltd.                                                              179,562           57
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                   1,382,747          441
- - -------------------------------------------------------------------------------------------------------------------------
                    Netherlands--3.6 %
    30,000          Elsevier NV CVA                                                                  312,909          100
     5,050          International Nederlanden CVA                                                    238,631           76
     2,500          Royal Dutch Petroleum  NV CVA                                                    272,285           87
     2,500          Unilever NV CVA                                                                  293,750           94
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                   1,117,575          357
- - -------------------------------------------------------------------------------------------------------------------------
                    Spain--2.8%
     4,000          ENDESA                                                                           162,880           52
     4,000          Empresa Nacional De Electricidad S.A.(ADR)                                       162,000           52
    10,000          Repsol S.A. (ADR)                                                                272,500           87
    10,000          Tabacalera                                                                       266,656           85
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     864,036          276
- - -------------------------------------------------------------------------------------------------------------------------
                    Hong Kong--2.6%
   100,000          Cathay Pacific Airways Ltd.                                                      145,400           46
    17,200          HSBC Holdings PLC                                                                185,626           59
    42,000          Hutchison Whampoa Ltd.                                                           169,907           54
    34,000          Swire Pacific Ltd. Class "A"                                                     211,810           68
    30,000          Wharf Holdings                                                                   101,199           32
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     813,942          259
- - -------------------------------------------------------------------------------------------------------------------------
                    Switzerland--2.4%
       600          Ciba-Geigy AG Regd                                                               358,076          114
       400          Nestle SA Regd                                                                   381,153          122
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     739,229          236
- - -------------------------------------------------------------------------------------------------------------------------
                    Sweden--2.4%
    13,000          AGA AB Series "B" Free                                                           119,786           38
    12,100          Astra AB Series "A" Free                                                         312,507          100
    19,000          Pharmacia AB Series "A" Free                                                     304,139           97
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     736,432          235
- - -------------------------------------------------------------------------------------------------------------------------
                    Singapore--2.3%
    25,000          Development Bank of Singapore                                                    257,205           82
    55,000          Keppel Corp.                                                                     467,769          149
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     724,974          231
- - -------------------------------------------------------------------------------------------------------------------------
                    Canada--2.1%
    23,000          Canadian Pacific Ltd.                                                            345,000          110
    20,000          Westcoast Energy Inc.                                                            317,249          101
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     662,249          211
- - -------------------------------------------------------------------------------------------------------------------------
                    Malaysia--2.1%
    33,333          Arab Malaysian Finance                                                            86,152           28
    98,400          Sime Darby Berhad                                                                225,424           72
    23,000          Telekom Malaysia                                                                 155,823           50
    50,000          Tenaga Nasional Bhd                                                              197,765           63
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     665,164          213
- - -------------------------------------------------------------------------------------------------------------------------
                    Mexico--1.8%
    20,000          Kimberly Clark Mexican Class "A"                                                 236,750           76
     8,000          Telefonos De Mexico S.A. (ADR) Class "L"                                         328,000          105
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     564,750          181
- - -------------------------------------------------------------------------------------------------------------------------
                    New Zealand--1.8%
   100,000          Carter Holt Havley Ltd.                                                          204,840           65
    60,000          Lion Nathan Ltd.                                                                 114,456           37
    76,000          Telecom Corp New Zealand Ltd. (Note 5)                                           248,117           79
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     567,413          181
- - -------------------------------------------------------------------------------------------------------------------------
                    Norway--1.8%
    10,000          Hafslund Nyco Series "A" Free                                                    213,630           68
    31,000          Saga Petroleum Series "A" Free                                                   336,855          108
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     550,485          176
- - -------------------------------------------------------------------------------------------------------------------------
                    Denmark--1.7%
     8,700     *    Tele Danmark A/S Class "B" (ADS)                                                 221,850           71
     8,000          Unidanmark A/S Class "A" Regd (3,000 shares 144A Securities-Note 5)              307,615           98
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     529,465          169
- - -------------------------------------------------------------------------------------------------------------------------
                    Italy--1.6%
    33,000          Istituto Mobiliare Italiano                                                      202,808           65
   110,000          Telecom Italia SPA                                                               286,143           91
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     488,951          156
- - -------------------------------------------------------------------------------------------------------------------------
                    Argentina--.9%
     3,450          Banco De Galicia Y Buenos Aires S.A. Class "B" (ADR)                              59,512           19
     2,000          Telefonica De Argentina S.A. Class "B" (ADR)                                     106,000           34
     5,000          YPF Soceidad Anonima S.A. Class "D" (ADR)                                        106,875           34
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                     272,387           87
- - -------------------------------------------------------------------------------------------------------------------------
                    Chile--.9%
     3,500          Compania De Telefonos De Chile S.A. (ADR)                                        275,625           88
- - -------------------------------------------------------------------------------------------------------------------------
                    Portugal--.6%
    15,000     *    Banco Commercial Portugese Regd                                                  195,979           63
- - -------------------------------------------------------------------------------------------------------------------------
                    Austria-- .4%
     1,000          EVN                                                                              129,910           41
- - -------------------------------------------------------------------------------------------------------------------------
                    India--.1%
     2,000          ITC Ltd. (GDR) (Note 5)                                                           24,228            8
     1,000     *    Reliance Industries (GDS) (Note 5)                                                21,996            7
- - -------------------------------------------------------------------------------------------------------------------------
                                                                                                      46,224           15
- - -------------------------------------------------------------------------------------------------------------------------
                    Total Value of Common Stocks (cost $26,219,411)                               28,445,268        9,085
- - -------------------------------------------------------------------------------------------------------------------------
                    Preferred Stocks--.3%
       200          Krones AG (cost $142,932)                                                        112,257           36
- - -------------------------------------------------------------------------------------------------------------------------
                    U.S. GOVERNMENT OBLIGATIONS--5.5%
    $1,730M         United States Treasury Bill 5.395%, 3/23/95 (cost $1,709,000)                  1,709,000          546
- - -------------------------------------------------------------------------------------------------------------------------
                    REPURCHASE AGREEMENTS--.5%
       151M         Paine Webber Inc., 5.85%,1/3/95 (Collateralized by
                       U.S. Treasury Notes 4 1/8%, 6/30/95) (cost $151,000)                          151,000           48
- - -------------------------------------------------------------------------------------------------------------------------
Total Value of Investments (cost $28,222,343)                                      97.2%          30,417,525        9,715
Other Assets, Less Liabilities                                                      2.8              890,972          285
- - -------------------------------------------------------------------------------------------------------------------------
Net Assets                                                                        100.0%         $31,308,497      $10,000
=========================================================================================================================

* Non-income producing

</TABLE>




See notes to financial statements

<TABLE>
<CAPTION>

Portfolio of Investments
First Investors Life Series Fund--INTERNATIONAL SECURITIES SERIES

At December 31, 1994, sector diversification of the portfolio was as follows:
- - ---------------------------------------------------------------------------------------------
                                                                  Percentage
Sector Diversification                                         of Net Assets            Value
- - ---------------------------------------------------------------------------------------------
<S>                                                                     <C>       <C>
Financial Services                                                      12.6%     $ 3,945,210
Energy                                                                   8.4        2,643,239
Drugs                                                                    7.9        2,457,091
Telecommunications                                                       7.8        2,441,279
Electrical Equipment                                                     5.2        1,628,484
Industrial Services                                                      4.6        1,442,415
Food/Beverage/Tobacco                                                    4.6        1,439,653
Electronics/Instruments/Components                                       3.9        1,220,363
Household Products                                                       3.1          969,875
Insurance                                                                2.7          852,177
Building Materials                                                       2.3          727,741
Transportation                                                           2.3          703,400
Chemicals                                                                2.2          696,826
Retail Trade                                                             2.2          696,440
Conglomerates                                                            2.2          679,579
Real Estate/Construction                                                 2.1          642,637
Media/Cable Television                                                   2.0          640,882
Miscellaneous                                                            2.0          625,693
Machinery/Diversified                                                    2.0          622,227
Automotive                                                               1.6          496,349
Manufacturing/Diversified                                                1.4          424,592
Electric & Gas Utilities                                                 1.0          324,880
Consumer Durables                                                         .9          291,669
Natural Gas                                                               .9          290,624
Gaming/Lodging                                                            .9          266,656
Retail/General Merchandise                                                .8          254,793
Entertainment                                                             .8          243,187
Housing                                                                   .7          206,973
Utilities                                                                 .6          197,765
Paper/Forest Products                                                     .6          188,438
Consumer Non-Durables                                                     .5          169,907
Metals/Miscellaneous                                                      .4          126,481
Repurchase Agreements                                                     .5          151,000
U.S. Government Obligations                                              5.5        1,709,000
- - ---------------------------------------------------------------------------------------------
Total Investments                                                       97.2       30,417,525
Other Assets, Less Liabilities                                           2.8          890,972
- - ---------------------------------------------------------------------------------------------
Net Assets                                                             100.0%     $31,308,497
=============================================================================================

</TABLE>



See notes to financial statements

<TABLE>
<CAPTION>


Portfolio of Investments
First Investors Life Series Fund--INVESTMENT GRADE SERIES
December 31, 1994
- - ---------------------------------------------------------------------------------------------------------------
                                                                                                         Amount
                                                                                                       Invested
                                                                                                       For Each
Principal                                                                                            $10,000 of
   Amount           Security                                                               Value     Net Assets
- - ---------------------------------------------------------------------------------------------------------------
<S>                 <C>                                                              <C>                <C>
                    CORPORATE BONDS--74.4%
                    Aerospace/Defense--5.1%
     $ 100M         Allison Engine Co., Inc., 10%, 2003                              $   103,000        $    89
       300M         Boeing Co., 6.35%, 2003                                              265,255            229
       250M         Lockheed Corp., 6 3/4%, 2003                                         224,726            194
- - ---------------------------------------------------------------------------------------------------------------
                                                                                         592,981            512
- - ---------------------------------------------------------------------------------------------------------------
                    Building Materials--.9%
       100M         Masco Corp., 9%, 2001                                                102,408             88
- - ---------------------------------------------------------------------------------------------------------------
                    Computers/Software/Business Equipment--.9%
       100M         Card Establishment Services, Inc., 10%, 2003                         104,500             90
- - ---------------------------------------------------------------------------------------------------------------
                    Conglomerates--4.4%
       300M         Hanson Overseas, B.V., 7 3/8%, 2003                                  281,980            243
       250M         Tenneco, Inc., 7 7/8%, 2002                                          239,043            206
- - ---------------------------------------------------------------------------------------------------------------
                                                                                         521,023            449
- - ---------------------------------------------------------------------------------------------------------------
                    Consumer Products--2.0%
       250M         Mattel, Inc., 6 3/4%, 2000                                           230,963            199
- - ---------------------------------------------------------------------------------------------------------------
                    Electric & Gas Utilities--14.2%
       250M         Baltimore Gas & Electric Co., 6 1/2%, 2003                           221,976            192
       200M         Carolina Power & Light Co., 7 3/4%, 2003                             191,952            165
       250M         Duke Power Co., 5 7/8%, 2003                                         212,654            184
       200M         Kansas Gas & Electric Co., 7.6%, 2003                                188,662            163
        75M         Old Dominion Electric Cooperative, 7.97%, 2002                        73,447             63
       300M         Pennsylvania Power & Light Co., 6 7/8%, 2003                         269,736            232
       250M         Philadelphia Electric Co., 8%, 2002                                  242,408            209
       200M         SCE Capital Corp., 7 3/8%, 2003                                      185,507            160
        75M         Southwestern Electric Power Co., 7%, 2007                             66,707             57
- - ---------------------------------------------------------------------------------------------------------------
                                                                                       1,653,049          1,425
- - ---------------------------------------------------------------------------------------------------------------
                    Financial Services--13.1%
        75M         Banc One Corp., 7 1/4%, 2002                                          69,107             60
        40M         BankAmerica Corp., 9 1/2%, 2001                                       41,440             36
       200M         Barnett Banks, Inc., 8 1/2%, 1999                                    200,055            172
       300M         Chemical Bank, Inc., 7%, 2005                                        264,418            228
       200M         Citicorp, 8%, 2003                                                   192,232            166
       150M         First Union Corp., 8 1/8%, 2002                                      145,675            126
       250M         Fleet Financial Group, 6 7/8%, 2003                                  223,559            193
       250M         Mellon Bank N.A., 6 1/2%, 2005                                       211,966            183
        50M         Meridian Bancorp, 7 7/8%, 2002                                        47,666             41
        75M         Morgan Guaranty Trust Co., 7 3/8%, 2002                               71,691             62
        50M         Nationsbank Corp., 8 1/8%, 2002                                       48,351             42
- - ---------------------------------------------------------------------------------------------------------------
                                                                                       1,516,160          1,309
- - ---------------------------------------------------------------------------------------------------------------
                    Food/Beverage/Tobacco--1.8%
        25M         Coca-Cola Enterprises, Inc., 7 7/8%, 2002                             24,362             21
       200M         Philip Morris Cos., Inc., 7 1/8%, 2002                               182,111            157
- - ---------------------------------------------------------------------------------------------------------------
                                                                                         206,473            178
- - ---------------------------------------------------------------------------------------------------------------
                    Healthcare--1.3%
       150M         Healthtrust, Inc., 8 3/4%, 2005                                      144,750            125
- - ---------------------------------------------------------------------------------------------------------------
                    Investment/Finance Companies--7.7%
       300M         Associates Corp of North America, 7 7/8%, 2001                       291,016            251
       300M         General Electric Capital Corp., 7 7/8%, 2006                         290,150            250
       300M         General Motors Acceptance Corp., 7 1/8%, 1999                        282,221            243
        25M         Heller Financial, Inc., 9 3/8%, 1998                                  25,642             22
- - ---------------------------------------------------------------------------------------------------------------
                                                                                         889,029            766
- - ---------------------------------------------------------------------------------------------------------------
                    Oil/Natural Gas--4.2%
       250M         BP America, Inc., 7 7/8%, 2002                                       243,918            210
       250M         Marathon Oil Co., 8 1/2%, 2000                                       248,871            214
- - ---------------------------------------------------------------------------------------------------------------
                                                                                         492,789            424
- - ---------------------------------------------------------------------------------------------------------------
                    Paper/Forest Products--4.4%
       250M         Stone Container Corp., 10 3/4%, 2002                                 249,375            215
       250M         Temple Inland, Inc., 9%, 2001                                        257,754            222
- - ---------------------------------------------------------------------------------------------------------------
                                                                                         507,129            437
- - ---------------------------------------------------------------------------------------------------------------
                    Retail/General Merchandise--1.9%
       250M         Penney J.C & Co., 6 1/8%, 2003                                       216,303            186
- - ---------------------------------------------------------------------------------------------------------------
                    Technology--4.2%
       250M         International Business Machines Corp., 6 3/8%, 2000                  228,771            197
       275M         Xerox Corp., 7.15%, 2004                                             253,314            218
- - ---------------------------------------------------------------------------------------------------------------
                                                                                         482,085            415
- - ---------------------------------------------------------------------------------------------------------------
                    Telecommunications--1.6%
       200M         Tele-Communications, Inc., 8 1/4%, 2003                              188,625            163
- - ---------------------------------------------------------------------------------------------------------------
                    Telephone--6.7%
        30M         GTE Corp., 8.85%, 1998                                                30,393             26
       350M         MCI Communication Corp., 7 1/2%, 2004                                331,062            285
       200M         Pacific Bell Telephone Co., 7%, 2004                                 183,819            158
       250M         Southern Bell Telephone & Telegraph Co., Inc., 8 1/8%, 2017          235,962            203
- - ---------------------------------------------------------------------------------------------------------------
                                                                                         781,236            672
- - ---------------------------------------------------------------------------------------------------------------
                    Total Value of Corporate Bonds (cost $9,368,991)                   8,629,503          7,438
- - ---------------------------------------------------------------------------------------------------------------
                    U.S. GOVERNMENT OBLIGATIONS--12.1%
       300M         Federal Home Loan Mortgage Corp., 7.88%, 2004                        283,406            244
       690M         United States Treasury Notes, 8 7/8%, 1997                           708,220            610
       450M         United States Treasury Notes, 5 1/4%, 1998                           413,930            357
- - ---------------------------------------------------------------------------------------------------------------
                    Total Value of U.S. Government Obligations (cost $1,534,779)       1,405,556          1,211
- - ---------------------------------------------------------------------------------------------------------------
                    SHORT-TERM CORPORATE NOTES--11.2%
       550M         Florida Power Corp., 5.95%, 1/6/95                                   549,546            474
       400M         Ford Motor Credit Co.,5.82%, 1/13/95                                 399,224            344
       350M         General Electric Credit Corp., 5.80%, 1/11/95                        349,436            301
- - ---------------------------------------------------------------------------------------------------------------
                    Total Value of Short-Term Corporate Notes (cost $1,298,206)        1,298,206          1,119
- - ---------------------------------------------------------------------------------------------------------------
Total Value of Investments (cost $12,201,976)                          97.7%          11,333,265          9,768
Other Assets, Less Liabilities                                          2.3              269,211            232
- - ---------------------------------------------------------------------------------------------------------------
Net Assets                                                            100.0%         $11,602,476        $10,000
===============================================================================================================

</TABLE>



See notes to financial statements

<TABLE>
<CAPTION>


Portfolio of Investments
First Investors Life Series Fund--UTILITIES INCOME SERIES
December 31, 1994
- - ----------------------------------------------------------------------------------------------------------------------
                                                                                                                Amount
                                                                                                              Invested
                                                                                                              For Each
                                                                                                            $10,000 of
   Shares           Security                                                                       Value    Net Assets
- - ----------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                                                       <C>              <C>
                    COMMON STOCKS--78.6%
                    Consumer Services--.2%
       300          Time Warner Inc.                                                          $   10,538       $    22
- - ----------------------------------------------------------------------------------------------------------------------
                    Electric Power--37.7%
     3,100          American Electric Power Co.                                                  101,913           216
     3,000          Baltimore Gas & Electric Co.                                                  66,375           141
     1,800          Boston Edison Co.                                                             42,975            91
     2,000          Carolina Power & Light Co.                                                    53,250           113
     2,500          Cinergy Corp.                                                                 58,437           124
     2,000          CMS Energy Corp.                                                              45,750            97
     4,000          DPL, Inc.                                                                     82,000           174
     3,300          DQE, Inc.                                                                     97,762           207
     3,000          Duke Power Co.                                                               114,375           242
     2,500          Eastern Utilities Association                                                 55,000           117
       300          Empresa Nacional De Electricidad                                              12,150            26
     3,000          FPL Group, Inc.                                                              105,375           222
     2,000          General Public Utilities Corp.                                                52,500           111
     2,500          Illinova Corp.                                                                54,375           115
     2,000          New England Electric System                                                   64,250           136
     3,000          Nipsco Industries, Inc.                                                       89,250           189
     2,000          Northern States Power Co.                                                     88,000           186
     5,000          PacifiCorp                                                                    90,625           192
     1,500          Peco Energy Co.                                                               36,750            78
     6,000          Pinnacle West Capital Corp.                                                  118,500           251
     1,000          Public Service Co. of Colorado                                                29,375            62
     3,000     *    Public Service Co. of New Mexico                                              39,000            83
     1,000          Public Service Enterprise Group Inc.                                          26,500            56
     3,000          Southern Co.                                                                  60,000           127
     4,000          Teco Energy Inc.                                                              80,500           171
     2,000          Texas Utilities Co.                                                           64,000           136
     2,000          Wisconsin Energy Corp.                                                        51,750           110
- - ----------------------------------------------------------------------------------------------------------------------
                                                                                               1,780,737         3,773
- - ----------------------------------------------------------------------------------------------------------------------
                    Energy--6.4%
     1,000          Coastal Corp.                                                                 25,750            55
     2,500          Enron Corp.                                                                   76,250           161
     1,700          NICOR, Inc.                                                                   38,675            82
     3,100          Pacific Enterprises                                                           65,875           140
       500          Royal Dutch Petroleum Co.                                                     53,750           114
     1,400          Sonat, Inc.                                                                   39,200            83
- - ----------------------------------------------------------------------------------------------------------------------
                                                                                                 299,500           635
- - ----------------------------------------------------------------------------------------------------------------------
                    Energy Exploration/Production--.4%
     1,000     *    Seagull Energy Corp.                                                          19,125            41
- - ----------------------------------------------------------------------------------------------------------------------
                    Natural Gas--7.6%
     1,600          Atlanta Gas Light Co.                                                         48,000           102
     1,000          Brooklyn Union Gas Co.                                                        22,250            47
       500          KN Energy, Inc.                                                               11,875            25
     1,200          MCN Corp.                                                                     21,750            46
     2,400          National Fuel Gas Co.                                                         61,200           130
     2,000          New Jersey Resources Corp.                                                    45,250            96
     1,500          Piedmont Natural Gas Co., Inc.                                                28,313            60
     2,500          UGI Corp.                                                                     50,938           108
     1,000          Washington Energy Co.                                                         13,500            29
     2,000          Wicor, Inc.                                                                   56,750           119
- - ----------------------------------------------------------------------------------------------------------------------
                                                                                                 359,826           762
- - ----------------------------------------------------------------------------------------------------------------------
                    Technology--4.0%
     1,500     *    Airtouch Communications, Inc.                                                 43,687            93
     4,000          MCI Communications Corp.                                                      73,500           156
       600          Motorola, Inc.                                                                34,725            74
       300          Northern Telecom Ltd.                                                         10,012            21
     1,000          Sprint Corp.                                                                  27,625            59
- - ----------------------------------------------------------------------------------------------------------------------
                                                                                                 189,549           403
- - ----------------------------------------------------------------------------------------------------------------------
                    Telecommunications--2.6%
     1,000     *    LDDS Communications, Inc.                                                     19,437            41
     1,000     *    Mobile Telecommunication Technologies Corp.                                   19,500            41
     2,000          SBC Communications Inc.                                                       80,750           171
- - ----------------------------------------------------------------------------------------------------------------------
                                                                                                 119,687           253
- - ----------------------------------------------------------------------------------------------------------------------
                    Telephone/Utilities--19.7%
     3,000          Alltel Corp.                                                                  90,375           191
     3,500          Ameritech Corp.                                                              141,313           299
     2,000          A T & T Corp.                                                                100,500           213
     2,000          Bell Atlantic Corp.                                                           99,500           211
     2,000          Bellsouth Corp.                                                              108,250           229
     3,500          GTE Corp.                                                                    106,312           225
     1,000     *    MFS Communications Co.                                                        32,750            69
     2,000          Nynex Corp.                                                                   73,500           156
     2,000          Pacific Telesis Group                                                         57,000           121
     2,000     *    Rochester Telephone Corp.                                                     42,250            90
       700          Telefonica De Espana (ADR)                                                    24,588            52
     1,500          U.S. West, Inc.                                                               53,438           113
- - ----------------------------------------------------------------------------------------------------------------------
                                                                                                 929,776         1,969
- - ----------------------------------------------------------------------------------------------------------------------
                    Total Value of Common Stocks (cost $3,843,448)                             3,708,738         7,858
- - ----------------------------------------------------------------------------------------------------------------------
                    SHORT-TERM CORPORATE NOTES--21.7%
     $ 225M         Central Louisiana Electric  Co. 5.85%, 1/3/95                                224,941           476
       225M         Lubrizol Corp. 6.00%, 1/6/95                                                 224,812           476
       225M         Oklahoma Gas & Electric Co. 5.90%, 1/11/95                                   224,631           476
       350M         Pitney Bowes, Inc. 5.95%, 1/9/95                                             349,538           741
- - ----------------------------------------------------------------------------------------------------------------------
                    Total Value of Short-Term Corporate Notes (cost $1,023,922)                1,023,922         2,169
- - ----------------------------------------------------------------------------------------------------------------------
Total Value of Investments (cost $4,867,370)                                    100.3%         4,732,660        10,027
Excess of Liabilities Over Other Assets                                           (.3)           (12,633)          (27)
- - ----------------------------------------------------------------------------------------------------------------------
Net Assets                                                                      100.0%        $4,720,027       $10,000
======================================================================================================================

* Non-income producing

</TABLE>



See notes to financial statements


<TABLE>
<CAPTION>


Statement of Assets and Liabilities
FIRST INVESTORS LIFE SERIES FUND
December 31, 1994
- - -------------------------------------------------------------------------------------------------------------------------------
                                                                                CASH
                                                            BLUE CHIP     MANAGEMENT     DISCOVERY     GOVERNMENT     GROWTH
                                                           -----------   ------------   -----------   ------------  -----------
<S>                                                        <C>            <C>           <C>            <C>          <C>
Assets
Investments in securities:
At identified cost                                         $39,926,978    $3,940,559    $32,330,328    $7,979,586   $31,366,691
                                                           ===========    ==========    ===========    ==========   ===========
At value (Note 1A)                                         $40,280,776    $3,940,559    $33,303,472    $7,736,109   $32,699,783
Cash (overdraft)                                             2,309,427        13,442       (194,076)       59,970        22,737
Receivables:
Investment securities sold                                   2,279,986            --             --            --            --
Interest and dividends                                         100,719            --         11,859       103,437        50,432
Trust shares sold                                               23,848         3,731         98,339         5,604        90,797
Other assets                                                       141           644            578            --           593
                                                           -----------    ----------    -----------    ----------   -----------
Total Assets                                                44,994,897     3,958,376     33,220,172     7,905,120    32,864,342
                                                           -----------    ----------    -----------    ----------   -----------
Liabilities
Payables:
Investment securities purchased                              3,461,850            --      2,895,677            --            --
Trust shares redeemed                                           73,721        22,810         55,729        24,865        41,062
Accrued advisory fee                                            25,655           988         18,376         2,292        20,027
Accrued expenses                                                 9,370         6,023          6,776            --         6,061
                                                           -----------    ----------    -----------    ----------   -----------
Total Liabilities                                            3,570,596        29,821      2,976,558        27,157        67,150
                                                           -----------    ----------    -----------    ----------   -----------
Net Assets                                                 $41,424,301    $3,928,555    $30,243,614    $7,877,963   $32,797,192
                                                           ===========    ==========    ===========    ==========   ===========
Net Assets Consist of:
Capital paid in                                            $37,581,050    $3,928,555    $27,184,884    $8,402,775   $30,747,717
Undistributed net investment income                            568,071            --         93,202       506,859       176,061
Accumulated net realized gain (loss) on investments
and foreign currencies                                       2,921,382            --      1,992,384      (788,194)      540,322
Net unrealized appreciation (depreciation) in value of
investments and foreign currency related transactions          353,798            --        973,144      (243,477)    1,333,092
                                                           -----------    ----------    -----------    ----------   -----------
Total                                                      $41,424,301    $3,928,555    $30,243,614    $7,877,963   $32,797,192
                                                           ===========    ==========    ===========    ==========   ===========
Shares of Beneficial Interest Outstanding (Note 2)           3,012,284     3,928,555      1,522,470       811,929     1,960,481
                                                           ===========    ==========    ===========    ==========   ===========
Net Asset Value, Offering and Redemption Price Per              $13.75         $1.00         $19.86         $9.70        $16.73
                                                                ======         =====         ======         =====        ======
(Net assets divided by shares outstanding)

</TABLE>

See notes to financial statements



<TABLE>
<CAPTION>


Statement of Assets and Liabilities (Cont'd)
FIRST INVESTORS LIFE SERIES FUND
December 31, 1994
- - -----------------------------------------------------------------------------------------------------------------
                                                                       INTERNATIONAL     INVESTMENT     UTILITIES
                                                            HIGH YIELD    SECURITIES          GRADE        INCOME
                                                           -----------  ------------    -----------    ----------
<S>                                                        <C>           <C>            <C>            <C>
Assets
Investments in securities:
At identified cost                                         $33,143,225   $28,222,343    $12,201,976    $4,867,370
                                                           ===========   ===========    ===========    ==========
At value (Note 1A)                                         $31,281,000   $30,417,525    $11,333,265    $4,732,660
Cash (overdraft)                                               371,436       616,473         72,125        31,020
Receivables:
Investment securities sold                                          --       166,638             --            --
Interest and dividends                                         663,762        79,162        196,168        15,541
Trust shares sold                                               56,743       163,906         45,790        73,286
Other assets                                                       792           132             --            --
                                                           -----------   -----------    -----------    ----------
Total Assets                                                32,373,733    31,443,836     11,647,348     4,852,507
                                                           -----------   -----------    -----------    ----------
Liabilities
Payables:
Investment securities purchased                                     --        80,676             --       127,937
Trust shares redeemed                                           60,005        16,964         39,255         3,085
Accrued advisory fee                                            19,920        19,192          3,376         1,325
Accrued expenses                                                 9,062        18,507          2,241           133
                                                           -----------   -----------    -----------    ----------
Total Liabilities                                               88,987       135,339         44,872       132,480
                                                           -----------   -----------    -----------    ----------
Net Assets                                                 $32,284,746   $31,308,497    $11,602,476    $4,720,027
                                                           ===========   ===========    ===========    ==========
Net Assets Consist of:
Capital paid in                                            $32,264,201   $28,230,113    $11,913,551    $4,844,733
Undistributed net investment income                          2,971,294       279,003        605,176       110,079
Accumulated net realized gain (loss) on investments
and foreign currencies                                      (1,088,524)      605,023        (47,540)     (100,075)
Net unrealized appreciation (depreciation) in value of
investments and foreign currency related transacti          (1,862,225)    2,194,358       (868,711)     (134,710)
                                                           -----------   -----------    -----------    ----------
Total                                                      $32,284,746   $31,308,497    $11,602,476    $4,720,027
                                                           ===========   ===========    ===========    ==========
Shares of Beneficial Interest Outstanding (Note 2)           3,050,689     2,317,817      1,125,041       513,634
                                                           ===========   ===========    ===========    ==========
Net Asset Value, Offering and Redemption Price Per              $10.58        $13.51         $10.31         $9.19
                                                                ======        ======         ======         =====
(Net assets divided by shares outstanding)


</TABLE>
See notes to financial statements


<TABLE>
<CAPTION>


Statement of Operations
FIRST INVESTORS LIFE SERIES FUND
Year Ended December 31, 1994
- - ------------------------------------------------------------------------------------------------------------------------
                                                                                   CASH
                                                               BLUE CHIP     MANAGEMENT         DISCOVERY     GOVERNMENT
                                                              -----------    ----------        ----------     ----------
<S>                                                            <C>            <C>              <C>             <C>
Investment Income
Income:
Interest                                                       $  164,430      $167,684        $  237,179       $557,614
Dividends                                                         739,647            --            84,495             --
Consent fees                                                           --            --                --             --
                                                              -----------      --------       -----------      ---------
Total income                                                      904,077       167,684           321,674        557,614
                                                              -----------      --------       -----------      ---------
Expenses:
Advisory fee (Note 6)                                             286,413        29,282           194,546         58,949
Professional fees                                                  17,084         3,889            12,844          5,373
Reports to shareholders                                            19,356         2,098            12,822          3,943
Custodian fees                                                         46         4,347                --             --
Other expenses                                                     12,959         1,076             8,260          2,453
                                                              -----------      --------       -----------      ---------
Total expenses                                                    335,858        40,692           228,472         70,718
Less: Expenses waived or assumed (Note 6)                              --        17,258                --         43,209
                                                              -----------      --------       -----------      ---------
Expenses--net                                                     335,858        23,434           228,472         27,509
                                                              -----------      --------       -----------      ---------
Net investment income                                             568,219       144,250            93,202        530,105
                                                              -----------      --------       -----------      ---------
Realized and Unrealized Gain (Loss) on Investments
and Foreign Currencies (Note 3):
Net realized gain (loss) on investments                         2,931,871            61         1,992,419       (786,678)
and foreign currencies
Net unrealized depreciation of investments
   and foreign currency related transactions                   (4,069,423)           --        (2,687,366)       (75,120)
                                                              -----------      --------       -----------      ---------
Net gain (loss) on investments                                 (1,137,552)           61          (694,947)      (861,798)
                                                              -----------      --------       -----------      ---------
Net Increase (Decrease) in Net Assets Resulting
from Operations                                               $  (569,333)     $144,311       $  (601,745)     $(331,693)
                                                              ===========      ========       ===========      =========
+Net of $37,429 foreign taxes withheld.
(a)Includes $3,391 of net realized foreign
   currency gains
(b)Includes $824 of net unrealized depreciation
    on foreign currency transactions


</TABLE>



See notes to financial statements



<TABLE>
<CAPTION>


Statement of Operations (cont'd)
FIRST INVESTORS LIFE SERIES FUND
Year Ended December 31, 1994
- - -----------------------------------------------------------------------------------------------------------------------------
                                                                                    INTERNATIONAL    INVESTMENT    UTILITIES
                                                            GROWTH    HIGH YIELD       SECURITIES         GRADE       INCOME
                                                         -----------  -----------      -----------     -----------  ---------
<S>                                                      <C>           <C>             <C>             <C>          <C>
Investment Income
Income:
Interest                                                 $    65,229   $3,159,200      $    96,348     $   770,466  $  12,334
Dividends                                                    374,665       59,788          512,398+             --    107,596
Consent fees                                                      --       30,500               --              --         --
                                                         -----------  -----------      -----------     -----------  ---------
Total income                                                 439,894    3,249,488          608,746         770,466    119,930
                                                         -----------  -----------      -----------     -----------  ---------
Expenses:
Advisory fee (Note 6)                                        218,813      236,209          202,739          82,832     20,935
Professional fees                                             13,337       15,278           12,390           6,335      2,841
Reports to shareholders                                       14,711       15,185           14,588           5,672        848
Custodian fees                                                 8,121           --           42,160             430        672
Other expenses                                                 8,851       11,425            5,763           6,161      1,129
                                                         -----------  -----------      -----------     -----------  ---------
Total expenses                                               263,833      278,097          277,640         101,430     26,425
Less: Expenses waived or assumed (Note 6)                         --           --               --          60,546     21,652
                                                         -----------  -----------      -----------     -----------  ---------
Expenses--net                                                263,833      278,097          277,640          40,884      4,773
                                                         -----------  -----------      -----------     -----------  ---------
Net investment income                                        176,061    2,971,391          331,106         729,582    115,157
                                                         -----------  -----------      -----------     -----------  ---------
Realized and Unrealized Gain (Loss) on Investments
and Foreign Currencies (Note 3):
Net realized gain (loss) on investments
 and foreign currencies                                      555,580     (106,914)         913,209(a)      (47,540)  (100,075)
Net unrealized depreciation of investments and
currency related transactions foreign                     (1,490,527)  (3,352,582)      (1,619,867)(b)  (1,054,894)  (132,614)
                                                         -----------  -----------      -----------     -----------  ---------
Net gain (loss) on investments                              (934,947)  (3,459,496)        (706,658)     (1,102,434)  (232,689)
                                                         -----------  -----------      -----------     -----------  ---------
Net Increase (Decrease) in Net Assets Resulting
from Operations                                          $  (758,886) $  (488,105)     $  (375,552)    $  (372,852) $(117,532)
                                                         ===========  ===========      ===========     ===========  =========
+Net of $37,429 foreign taxes withheld.
(a)Includes $3,391 of net realized
     foreign currency gains
(b)Includes $824 of net unrealized depreciation
     on foreign currency transactions


</TABLE>


See notes to financial statements




<TABLE>
<CAPTION>



Statement of Changes in Net Assets
FIRST INVESTORS LIFE SERIES FUND

- - -----------------------------------------------------------------------------------------------------------
                                                             BLUE CHIP                  CASH MANAGEMENT
                                                    --------------------------    -------------------------
Year Ended December 31,                                    1994           1993          1994           1993
                                                    -----------    -----------    ----------    -----------
<S>                                                 <C>            <C>            <C>          <C>
Increase (Decrease) in Net Assets
from Operations
Net investment income (loss)                        $   568,219    $   362,657    $  144,250   $   175,573
Net realized gain (loss) on investments
and foreign currencies                                2,931,871        440,707            61             81
Net unrealized appreciation (depreciation)
of investments and foreign currency
related transactions                                 (4,069,423)     1,544,756            --             --
                                                    -----------    -----------    ----------    -----------
Total increase (decrease) in net assets
resulting from operations                              (569,333)     2,348,120       144,311        175,654
                                                    -----------    -----------    ----------    -----------
Distributions to Shareholders from:
Net investment income                                  (204,030)      (316,583)     (144,311)      (175,573)
Net realized gain on investments                       (416,537)            --            --            (81)
                                                    -----------    -----------    ----------    -----------
Total distributions                                    (620,567)      (316,583)     (144,311)      (175,654)
                                                    -----------    -----------    ----------    -----------
Trust Share Transactions (a)
Issued                                                9,253,157      9,385,494       828,637        430,084
Issued on reinvestments                                 620,566        316,582       144,311        175,653
Redeemed                                             (1,289,081)    (1,468,952)   (1,286,977)    (4,703,726)
                                                    -----------    -----------    ----------    -----------
Net increase (decrease) from trust share
transactions                                          8,584,642      8,233,124      (314,029)    (4,097,989)
                                                    -----------    -----------    ----------    -----------
Total increase (decrease)                             7,394,742     10,264,661      (314,029)    (4,097,989)
Net Assets
Beginning of year                                    34,029,559     23,764,898     4,242,584      8,340,573
                                                    -----------    -----------    ----------    -----------
End of year+                                        $41,424,301    $34,029,559    $3,928,555    $ 4,242,584
                                                    ===========    ===========    ==========    ===========
+Includes undistributed net investment
income of                                           $   568,071    $   203,882    $       --    $        --
                                                    ===========    ===========    ==========    ===========
(a)Trust Shares Issued and Redeemed
Issued                                                  664,327        683,578       828,637        430,084
Issued on reinvestments                                  45,969         22,751       144,311        175,653
Redeemed                                                (92,113)      (107,325)   (1,286,977)    (4,703,726)
                                                    -----------    -----------    ----------    -----------
Increase (decrease) in shares                           618,183        599,004      (314,029)    (4,097,989)
                                                    ===========    ===========    ==========    ===========

</TABLE>
See notes to financial statements



<TABLE>
<CAPTION>



Statement of Changes in Net Assets (CONT'D)
FIRST INVESTORS LIFE SERIES FUND

- - ----------------------------------------------------------------------------------------------------------
                                                             DISCOVERY                   GOVERNMENT
                                                    --------------------------    ------------------------
Year Ended December 31,                                    1994           1993          1994          1993
                                                    -----------    -----------    ----------   -----------
<S>                                                 <C>           <C>             <C>           <C>
Increase (Decrease) in Net Assets
from Operations
Net investment income (loss)                        $    93,202   $     (4,695)   $  530,105    $  457,094
Net realized gain (loss) on investments
and foreign currencies                                1,992,419      1,124,458      (786,678)      137,176
Net unrealized appreciation (depreciation)
of investments and foreign currency
related transactions                                 (2,687,366)     2,129,876       (75,120)     (174,980)
                                                    -----------    -----------    ----------   -----------
Total increase (decrease) in net assets
resulting from operations                              (601,745)     3,249,639      (331,693)       419,290
                                                    -----------    -----------    ----------   -----------
Distributions to Shareholders from:
Net investment income                                        --             --       (84,143)     (460,450)
Net realized gain on investments                     (1,014,247)      (630,159)     (138,692)      (99,213)
                                                    -----------    -----------    ----------   -----------
Total distributions                                  (1,014,247)      (630,159)     (222,835)     (559,663)
                                                    -----------    -----------    ----------   -----------
Trust Share Transactions (a)
Issued                                               10,106,014      7,831,209     1,488,126     3,687,209
Issued on reinvestments                               1,014,247        630,159       222,836       559,663
Redeemed                                               (481,564)      (386,765)   (1,512,005)     (936,521)
                                                    -----------    -----------    ----------   -----------
Net increase (decrease) from trust share
transactions                                         10,638,697      8,074,603       198,957     3,310,351
                                                    -----------    -----------    ----------   -----------
Total increase (decrease)                             9,022,705     10,694,083      (355,571)    3,169,978
Net Assets
Beginning of year                                    21,220,909     10,526,826     8,233,534     5,063,556
                                                    -----------    -----------    ----------   -----------
End of year+                                        $30,243,614    $21,220,909    $7,877,963    $8,233,534
                                                    ===========    ===========    ==========    ==========
+Includes undistributed net investment
income of                                           $    93,202     $       --    $  506,859    $   60,897
                                                    ===========    ===========    ==========    ==========
(a)Trust Shares Issued and Redeemed
Issued                                                  501,020        406,157       151,268       350,524
Issued on reinvestments                                  51,897         34,131        22,959        53,327
Redeemed                                                (24,001)       (20,400)     (152,565)      (88,958)
                                                    -----------    -----------    ----------   -----------
Increase (decrease) in shares                           528,916        419,888        21,662       314,893
                                                    ===========    ===========    ==========    ==========

</TABLE>
See notes to financial statements



<TABLE>
<CAPTION>



Statement of Changes in Net Assets (CONT'D)
FIRST INVESTORS LIFE SERIES FUND

- - ----------------------------------------------------------------------------------------------------------
                                                               GROWTH                     HYGH YIELD
                                                    --------------------------   -------------------------
Year Ended December 31,                                    1994           1993          1994          1993
                                                    -----------    -----------   -----------   -----------
<S>                                                 <C>            <C>           <C>           <C>
Increase (Decrease) in Net Assets
from Operations
Net investment income (loss)                        $   176,061    $    89,167   $ 2,971,391   $ 2,596,525
Net realized gain (loss) on investments
and foreign currencies                                  555,580        610,321      (106,914)    1,274,083
Net unrealized appreciation (depreciation)
of investments and foreign currency
related transactions                                 (1,490,527)       615,307    (3,352,582)      678,815
                                                    -----------    -----------   -----------   -----------
Total increase (decrease) in net assets
resulting from operations                              (758,886)     1,314,795      (488,105)    4,549,423
                                                    -----------    -----------   -----------   -----------
Distributions to Shareholders from:
Net investment income                                        --       (105,229)   (1,135,309)   (2,797,473)
Net realized gain on investments                       (336,304)      (119,293)           --            --
                                                    -----------    -----------   -----------   -----------
Total distributions                                    (336,304)      (224,522)   (1,135,309)   (2,797,473)
                                                    -----------    -----------   -----------   -----------
Trust Share Transactions (a)
Issued                                                8,593,462      8,646,886     4,464,152     4,827,225
Issued on reinvestments                                 336,304        224,522     1,135,309     2,797,473
Redeemed                                               (695,724)      (688,752)   (2,284,666)   (3,323,008)
                                                    -----------    -----------   -----------   -----------
Net increase (decrease) from trust share
transactions                                          8,234,042      8,182,656     3,314,795     4,301,690
                                                    -----------    -----------   -----------   -----------
Total increase (decrease)                             7,138,852      9,272,929     1,691,381     6,053,640
Net Assets
Beginning of year                                    25,658,340     16,385,411    30,593,365    24,539,725
                                                    -----------    -----------   -----------   -----------
End of year+                                        $32,797,192    $25,658,340   $32,284,746   $30,593,365
                                                    ===========    ===========   ===========   ===========
+Includes undistributed net investment
income of                                           $   176,061    $        --   $ 2,971,294   $ 1,135,212
                                                    ===========    ===========   ===========   ===========
(a)Trust Shares Issued and Redeemed
Issued                                                  510,485        513,769       416,564       441,212
Issued on reinvestments                                  20,645         13,153       107,326       254,481
Redeemed                                                (41,089)       (41,155)     (214,630)     (304,969)
                                                    -----------    -----------   -----------   -----------
Increase (decrease) in shares                           490,041        485,767       309,260       390,724
                                                    ===========    ===========   ===========   ===========


</TABLE>
See notes to financial statements

<TABLE>
<CAPTION>


Statement of Changes in Net Assets (CONT'D)
FIRST INVESTORS LIFE SERIES FUND

- - ----------------------------------------------------------------------------------------------------------
                                                    INTERNATIONAL SECURITIES         INVESTMENT GRADE
                                                    --------------------------   -------------------------
Year Ended December 31,                                    1994           1993          1994          1993
                                                    -----------    -----------   -----------   -----------
<S>                                                 <C>            <C>           <C>           <C>
Increase (Decrease) in Net Assets
from Operations
Net investment income (loss)                        $   331,106    $   145,789   $   729,582   $   468,954
Net realized gain (loss) on investments
and foreign currencies                                  913,209         (2,151)      (47,540)       90,556
Net unrealized appreciation (depreciation)
of investments and foreign currency
related transactions                                 (1,619,867)     3,063,342    (1,054,894)      104,080
                                                    -----------    -----------   -----------   -----------
Total increase (decrease) in net assets
resulting from operations                              (375,552)     3,206,980      (372,852)      663,590
                                                    -----------    -----------   -----------   -----------
Distributions to Shareholders from:
Net investment income                                   (87,059)      (168,456)     (154,441)     (479,485)
Net realized gain on investments                             --             --       (90,556)       (5,447)
                                                    -----------    -----------   -----------   -----------
Total distributions                                     (87,059)      (168,456)     (244,997)     (484,932)
                                                    -----------    -----------   -----------   -----------
Trust Share Transactions (a)
Issued                                               11,075,210      6,412,595     2,762,399     5,237,027
Issued on reinvestments                                  87,058        168,456       244,996       484,931
Redeemed                                               (399,664)      (857,140)     (997,487)     (397,160)
                                                    -----------    -----------   -----------   -----------
Net increase (decrease) from trust share
transactions                                         10,762,604      5,723,911     2,009,908     5,324,798
                                                    -----------    -----------   -----------   -----------
Total increase (decrease)                            10,299,993      8,762,435     1,392,059     5,503,456
Net Assets
Beginning of year                                    21,008,504     12,246,069    10,210,417     4,706,961
                                                    -----------    -----------   -----------   -----------
End of year+                                        $31,308,497    $21,008,504   $11,602,476   $10,210,417
                                                    ===========    ===========   ===========   ===========
+Includes undistributed net investment
income of                                           $   279,003    $    47,517   $   605,176   $    30,035
                                                    ===========    ===========   ===========   ===========
(a)Trust Shares Issued and Redeemed
Issued                                                  811,007        512,067       264,613       477,794
Issued on reinvestments                                   6,642         13,339        24,055        44,044
Redeemed                                                (29,290)       (72,804)      (96,249)      (36,013)
                                                    -----------    -----------   -----------   -----------
Increase (decrease) in shares                           788,359        452,602       192,419       485,825
                                                    ===========    ===========   ===========   ===========

</TABLE>
See notes to financial statements


<TABLE>
<CAPTION>


Statement of Changes in Net Assets (CONT'D)
FIRST INVESTORS LIFE SERIES FUND

- - ------------------------------------------------------------------------------
                                                         UTILITIES INCOME
                                                     -------------------------
Year Ended December 31,                                    1994           1993*
                                                     ----------       --------
<S>                                                  <C>              <C>
Increase (Decrease) in Net Assets
from Operations
Net investment income (loss)                         $  115,157       $    457
Net realized gain (loss) on investments
and foreign currencies                                 (100,075)            --
Net unrealized appreciation (depreciation)
of investments and foreign currency
related transactions                                   (132,614)        (2,096)
                                                     ----------       --------
Total increase (decrease) in net assets
resulting from operations                              (117,532)        (1,639)
                                                     ----------       --------
Distributions to Shareholders from:
Net investment income                                    (5,535)            --
Net realized gain on investments                             --             --
                                                     ----------       --------
Total distributions                                      (5,535)            --
                                                     ----------       --------
Trust Share Transactions (a)
Issued                                                4,449,169        495,195
Issued on reinvestments                                   5,534             --
Redeemed                                               (105,265)            --
                                                     ----------       --------
Net increase (decrease) from trust share              4,349,438        495,195
                                                     ----------       --------

Total increase (decrease)                             4,226,371        493,556
Net Assets
Beginning of year                                       493,656            100
                                                     ----------       --------
End of year+                                         $4,720,027       $493,656
                                                     ==========       ========
+Includes undistributed net investment
income of                                            $  110,079       $    457
                                                     ==========       ========
(a)Trust Shares Issued and Redeemed
Issued                                                  474,683         49,647
Issued on reinvestments                                     600             --
Redeemed                                                (11,306)            --
                                                     ----------       --------
Increase (decrease) in shares                           463,977         49,647
                                                     ==========       ========

</TABLE>
See notes to financial statements



Notes to Financial Statements
FIRST INVESTORS LIFE SERIES FUND

1. Significant Accounting Policies--The Fund, a Massachusetts business
trust, is registered under the Investment Company Act of 1940 as a
diversified, open-end management investment company. The Fund operates
as a series fund, issuing shares of beneficial interest in the Blue
Chip, Cash Management, Discovery, Government, Growth, High Yield,
International Securities, Investment Grade and Utilities Income Series
and accounts separately for the assets, liabilities and operations of
each Series.

A. Security Valuation--A security listed or traded on an exchange or
the NASDAQ National Market System is valued at its last sale price on
the exchange or system where the security is principally traded, and
lacking any sales, the security is valued at the mean between the
closing bid and asked prices. Securities traded in the over-the-counter
markets are valued at the mean between the last bid and asked prices.
For the Government, High Yield and Investment Grade Series, each
security traded in the over-the-counter market (including securities
listed on exchanges or systems whose primary market is believed to be
over-the-counter) is valued at the mean between the last bid and asked
prices based upon quotes furnished by a market maker for such
securities. The High Yield, International Securities and Investment
Grade Series may use prices provided by a pricing service. The pricing
service uses quotations obtained from investment dealers or brokers,
information with respect to market transactions in comparable
securities and other available information in determining value.
Securities for which market quotations are not readily available and
any other assets are valued on a consistent basis at fair value as
determined in good faith by or under the supervision of the Fund's
officers in the manner specifically authorized by the Trustees of the
Fund.

The investments in the Cash Management Series, when purchased at a
discount, are valued at amortized cost and when purchased at face
value, are valued at cost plus accrued interest.

B. Federal Income Taxes--No provision has been made for federal income
taxes on net income or capital gains since it is the policy of the Fund
to continue to comply with the special provisions of the Internal
Revenue Code applicable to investment companies, and to make sufficient
distributions of income and capital gains (in excess of any available
capital loss carryovers) to relieve it from all, or substantially all,
federal income taxes.

At December 31, 1994, capital loss carryovers were as follows:


<TABLE>
<CAPTION>

                                           Year Capital Loss Carryovers Expire
                                          -------------------------------------
Series                           Total       1998          1999            2002
- - ------                      ----------    --------     --------        --------
<S>                         <C>           <C>          <C>             <C>
GOVERNMENT                  $  788,194    $     --     $     --        $788,194
HIGH YIELD                   1,088,524     625,684      355,926         106,914
INVESTMENT GRADE                47,540          --           --          47,540
UTILITIES INCOME               100,075          --           --         100,075

</TABLE>


C. Foreign Currency Translations--For valuation purposes, quotations of
foreign securities in foreign currency are translated to U.S. dollar
equivalents using the daily rate of exchange. Purchases and sales of
investment securities, dividend income and certain expenses are
translated to U.S. dollars at the rates of exchange prevailing on the
respective dates of such transactions.

The fund does not isolate that portion of gains and lossses on
investments which is due to changes in foreign exchange rates from that
which is due to changes in market prices of the investments. Such
fluctuations are included with the net realized and unrealized gains
and losses from investments.

Net realized and unrealized gain (loss) from foreign currency related
transactions includes gains and losses arising from the sales of
foreign currency, and gains and losses between the ex and payment dates
on dividends and foreign withholding taxes.

D. Distributions to Shareholders--Distributions to shareholders from
net investment income and net realized gains are declared and paid
annually on all series except for the Cash Management Series which
declares daily and pays monthly. Income distributions and capital gain
distributions are determined in accordance with income tax regulations
which may differ from generally accepted accounting principles. These
differences are primarily due to differing treatments for foreign
currency transactions, capital loss carryforwards and deferral of wash
sales.

E. Expense Allocation--Expenses directly charged or attributable to a
Series are paid from the assets of that Series. General expenses of the
Fund are allocated among and charged to the assets of each Series on a
fair and equitable basis, which may be based on the relative assets of
each Series or the nature of the services performed and relative
applicability to each Series.

F. Other--Security transactions are accounted for on the date the
securities are purchased or sold. Cost is determined and gains and
losses are based, on the identified cost basis for securities and the
amortized cost basis for short-term securities, for both financial
statement and federal income tax purposes. Dividend income is recorded
on the ex-dividend date, except that certain dividends from foreign
securities are recorded on the ex-dividend date or as soon thereafter
as the Fund is informed of the dividend. Interest income and estimated
expenses are accrued daily.

2. Trust Shares--The Declaration of Trust permits the issuance of an
unlimited number of shares of beneficial interest, of one or more
Series. Shares in the Fund are acquired through the purchase of
variable annuity or variable life insurance contracts sold by First
Investors Life Insurance Company.

3. Purchases and Sales of Securities--For the year ended December 31,
1994, purchases and sales of securities and long-term U.S. Government
obligations, excluding foreign currencies, short-term corporate notes
and repurchase agreements were as follows:


<TABLE>
<CAPTION>

                                                                              Long-Term
                                        Securities                  U.S. Government Obligations
                              -------------------------------      ------------------------------
                                      Cost            Proceeds            Cost           Proceeds
                                        of                  of              of                 of
Series                           Purchases               Sales       Purchases              Sales
- - ------                        ------------         -----------     -----------        -----------
<S>                            <C>                 <C>             <C>                <C>
BLUE CHIP                      $35,397,341         $28,869,597     $        --        $        --
DISCOVERY                       20,142,942          11,196,978              --                 --
GOVERNMENT                              --                  --      31,846,462         33,631,190
GROWTH                          18,359,605          10,960,242              --                 --
HIGH YIELD                      20,506,451          14,460,159              --                 --
INTERNATIONAL SECURITIES        18,616,178           8,882,379              --                 --
INVESTMENT GRADE                 3,105,346           1,213,788         300,000            195,326
UTILITIES INCOME                 4,225,435             703,164              --                 --

</TABLE>



At December 31, 1994, aggregate cost and net unrealized appreciation
(depreciation) of securities for federal income tax purposes were as
follows:


<TABLE>
<CAPTION>

                                                    Gross             Gross       Net Unrealized
                               Aggregate       Unrealized        Unrealized         Appreciation
Series                              Cost     Appreciation      Depreciation       (Depreciation)
- - ------                      ------------     ------------      ------------       --------------
<S>                          <C>               <C>               <C>                 <C>
BLUE CHIP                    $39,926,978       $1,630,385        $1,276,587             $353,798
CASH MANAGEMENT                3,940,559               --                --                   --
DISCOVERY                     32,330,328        3,955,011         2,981,867              973,144
GOVERNMENT                     7,979,586               --           243,477             (243,477)
GROWTH                        31,416,730        3,240,315         1,957,262            1,283,053
HIGH YIELD                    33,143,225          198,189         2,060,414           (1,862,225)
INTERNATIONAL SECURITIES      28,222,343        3,036,344           841,162            2,195,182
INVESTMENT GRADE              12,201,976           10,426           879,137             (868,711)
UTILITIES INCOME               4,867,370           52,521           187,231             (134,710)

</TABLE>



4. Restricted Securities--On April 23, 1992, the High Yield Series
purchased 1,620 shares of common stock of Divi Hotels, Inc. at a cost
of $35,810. This security, which was acquired through a private
placement, may not be sold or transferred without prior registration
under the Securities Act of 1933 or pursuant to an exemption therefrom.
If and when the High Yield Series sells this security, additional costs
for registration may be required. Restricted securities are valued
pursuant to procedures established by the Life Series Fund's Trustees
which include using data provided by certain dealers that participate
in any secondary market that may exist for these securities. At
December 31, 1994, the value of the above restricted security was $122.

5. Rule 144A Securities--Under Rule 144A, certain restricted securities
are exempt from the registration requirements of the Securities Act of
1933 and may only be sold to qualified institutional investors. At
December 31, 1994, the Discovery, High Yield and International Series
held 144A securities with aggregate values of $582,708, $638,800 and
$536,178, respectively. These securities represent 1.9%, 2.0% and 1.7%,
respectively of the Series' net assets and are valued as set forth in
Note 1A.

6. Advisory Fee and Other Transactions With Affiliates (All Series)--
Certain officers and trustees of the Fund are officers and directors of
its investment adviser, First Investors Management Company,
Inc.("FIMCO") and/or its transfer agent, Administrative Data Management
Corp. Officers and trustees of the Fund received no remuneration from
the Fund for serving in such capacities. Their remuneration (together
with certain other expenses of the Fund) is paid by FIMCO or FIC.
The Investment Advisory Agreement provides as compensation to FIMCO an
annual fee, payable monthly, at the rate of .75% on the first $250
million of each Series' average daily net assets, declining by .03% on
each $250 million thereafter, down to .66% on average daily net assets
over $750 million. For the year ended December 31, 1994, total advisory
fees were $1,330,718 of which $109,038 was waived by the investment
adviser. In addition, $33,627 of expenses were assumed by FIMCO.
Pursuant to certain state regulations, FIMCO has agreed to reimburse a
Series if and to the extent that any Series' aggregate operating
expenses, including the advisory fee but generally excluding interest,
taxes, brokerage commissions and extraordinary expenses, exceed any
limitation on expenses applicable to the Series in those states (unless
waivers of such limitations have been obtained). The amount of any such
reimbursement is limited to the yearly advisory fee. For the year ended
December 31, 1994, no reimbursement was required pursuant to these
provisions.

Wellington Management Company serves as investment subadviser to the
Growth Series and the International Securities Series. The subadviser
is paid by FIMCO and not by the Fund.

7. Commencement of Operations--The Utilities Income Series commenced
operations in November 1993 following the sale of 10 shares of
beneficial interest to First Investors Life Insurance Company for $100.

8. Concentration of Credit Risk--The High Yield Series' investments in
high yield securities, whether rated or unrated, may be considered
speculative and subject to greater market fluctuations and risks of
loss of income and principal than lower yielding, higher rated, fixed
income securities. The risk of loss due to default by the issuer may be
significantly greater for the holders of high yielding securities,
because such securities are generally unsecured and are often
subordinated to other creditors of the issuer. At December 31, 1994,
the High Yield Series held one defaulted security with a value of
$336,000, representing less than 1.0% of the Series' net assets.
The Utilities Income Series invests in securities issued by companies
primarily engaged in the public utilities industries. As a result,
there are certain credit risks which may subject the Series more
significantly to economic changes occurring in the public utilities
industry.





Financial Highlights
FIRST INVESTORS LIFE SERIES FUND

The following table sets forth the per share operating performance data
for a trust share outstanding, total return,
ratios to average net assets and other supplemental data for each
period indicated.


<TABLE>
<CAPTION>

- - ---------------------------------------------------------------------------------------------------------
                                                           PER SHARE DATA
- - ---------------------------------------------------------------------------------------------------------
                                   Income from Investment Operations  Less Distributions from
                              -------------------------------------------------------------




                    Net Asset
                        Value               Net Realized         Total
                    ----------       Net  and Unrealized          from         Net        Net
                    Beginning Investment      Gain (Loss)   Investment  Investment   Realized          Total
                    of Period   Income+   on Investments    Operations      Income      Gains  Distributions
- - ------------------------------------------------------------------------------------------------------------
<S>                    <C>         <C>          <C>         <C>         <C>           <C>          <C>
BLUE CHIP
3/8/90* to 12/31/90    $10.00      $.07         ($.02)      $ .05       $  --         $ --         $  --
1991                    10.05       .12          2.50        2.62         .05           --           .05
1992                    12.62       .16           .67         .83         .21           --           .21
1993                    13.24       .15           .97        1.12         .15           --           .15
1994                    14.21       .18          (.39)       (.21)        .08          .17           .25
CASH MANAGEMENT**
11/9/87* to 12/31/87     1.00      .002            --        .002        .002           --          .002
1988                     1.00      .048            --        .048        .048           --          .048
1989                     1.00      .075            --        .075        .075           --          .075
1990                     1.00      .072            --        .072        .072           --          .072
1991                     1.00      .054            --        .054        .054           --          .054
1992                     1.00      .029            --        .029        .029           --          .029
1993                     1.00      .027            --        .027        .027           --          .027
1994                     1.00      .037            --        .037        .037           --          .037
DISCOVERY
11/9/87* to 12/31/87    10.00       .02            --         .02          --           --            --
1988                    10.02       .26           .10         .36          --           --            --
1989                    10.38       .19          2.19        2.38         .27          .09           .36
1990                    12.40       .14          (.78)       (.64)        .15          .90          1.05
1991                    10.71       .07          5.42        5.49         .18           --           .18
1992                    16.02        --          2.51        2.51         .03          .15           .18
1993                    18.35        --          3.92        3.92          --          .91           .91
1994                    21.36       .06          (.62)       (.56)         --          .94           .94
GOVERNMENT
1/7/92*to 12/31/92      10.00       .47           .51         .98         .33           --           .33
1993                    10.65       .64           .02         .66         .70          .19           .89
1994                    10.42       .79         (1.21)       (.42)        .25          .05           .30

</TABLE>









                    See notes to financial statements



<TABLE>
<CAPTION>

FINANCIAL HIGHLIGHTS (CONT'D)
- - -------------------------------------------------------------------------------------------------------------------
                                                         RATIO/SUPPLEMENTAL DATA
                    -----------------------------------------------------------------------------------------------

                                                                               Ratio to Average Net Assets
                    Net Asset                              Ratio to Average          Before Expenses
                      Value                                  Net Assets+            Waived or Assumed
                    ----------    Total    Net Assets --------------------------------------------------- Portfolio
                      End of   Return++ End of Period                     Net              Net Investment  Turnover
                      Period        (%) (in thousands)Expenses (%)  Income(%) Expenses (%)     Income(%)    Rate(%)
- - -------------------------------------------------------------------------------------------------------------------
<S>                    <C>        <C>         <C>            <C>      <C>          <C>           <C>          <C>
BLUE CHIP
3/8/90* to 12/31/90    $10.05    .61(a)       $ 3,656          --     2.95(a)      1.92(a)       1.03(a)         15
1991                    12.62     26.17         13,142       1.00        1.88         1.55          1.34         21
1992                    13.24      6.67         23,765        .79        1.66          .86          1.60         40
1993                    14.21      8.51         34,030        .88        1.27          N/A           N/A         37
1994                    13.75     (1.45)        41,424        .88        1.49          N/A           N/A         82
CASH MANAGEMENT**
11/9/87* to 12/31/87     1.00   5.05(a)             17         --          --           --            --        N/A
1988                     1.00      4.94             33         --        4.99         7.68         (2.69)       N/A
1989                     1.00      7.79          2,210         --        7.84         1.35          6.49        N/A
1990                     1.00      7.49          8,203        .39        6.90         1.15          6.15        N/A
1991                     1.00      5.71          9,719        .57        5.39          .93          5.03        N/A
1992                     1.00      3.02          8,341        .79        2.99          .98          2.81        N/A
1993                     1.00      2.70          4,243        .60        2.67         1.05          2.22        N/A
1994                     1.00      3.77          3,929        .60        3.69         1.04          3.25        N/A
DISCOVERY
11/9/87* to 12/31/87    10.02   1.38(a)             18         --          --           --            --          0
1988                    10.38      3.59            125         --        3.80         3.10           .70        158
1989                    12.40     23.62            283         --        2.43         4.78         (2.35)       231
1990                    10.71     (5.47)           960         --        2.97         2.68           .28        104
1991                    16.02     51.73          4,661        .70         .48         1.49          (.31)        93
1992                    18.35     15.74         10,527        .91         .02         1.05          (.12)        91
1993                    21.36     22.20         21,221        .87        (.03)         N/A           N/A         69
1994                    19.86     (2.53)        30,244        .88         .36          N/A           N/A         53
GOVERNMENT
1/7/92*to 12/31/92      10.65   9.95(a)          5,064     .03(a)     6.64(a)       .89(a)       5.79(a)        301
1993                    10.42      6.35          8,234        .35        6.60          .84          6.11        525
1994                     9.70     (4.10)         7,878        .35        6.74          .90          6.19        457


   * Commencement of operations
  ** Adjusted to reflect ten-for-one stock split on May 1, 1991.
   + Some or all expenses have been waived or assumed by the investment
     adviser from commencements of operations through December 31, 1994 (See Note 6).
  ++ The effect of fees and changes incurred at the separate account
     level are not reflected in these performance figures.
 (a) Annualized


</TABLE>



<TABLE>
<CAPTION>



Financial Highlights
FIRST INVESTORS LIFE SERIES FUND

The following table sets forth the per share operating performance data
for a trust share outstanding, total return,
ratios to average net assets and other supplemental data for each
period indicated.
- - -----------------------------------------------------------------------------------------------------------

                       ------------------------------------------------------------------------------------
                                     Income from Investment Operations  Less Distributions from
                                 -------------------------------------------------------------
                       Net Asset                         Net
                         Value                  Realized and     Total
                       ----------         Net     Unrealized       from        Net        Net
                       Beginning   Investment Gain (Loss) on Investment Investment   Realized         Total
                       of Period      Income+    Investments Operations     Income      Gains Distributions
- - -----------------------------------------------------------------------------------------------------------
<S>                       <C>           <C>           <C>         <C>        <C>        <C>           <C>
GROWTH
11/9/87* to 12/31/87      $10.00        $ .02         $   --      $ .02      $  --      $  --         $  --
1988                       10.02          .26            .51        .77         --         --            --
1989                       10.79          .02           2.51       2.53        .18        .12           .30
1990                       13.02          .16           (.55)      (.39)       .06         --           .06
1991                       12.57          .17           4.15       4.32        .18         --           .18
1992                       16.71          .08           1.41       1.49        .18       1.38          1.56
1993                       16.64          .07            .93       1.00        .09        .10           .19
1994                       17.45          .09           (.60)      (.51)        --        .21           .21
HIGH YIELD
11/9/87* to 12/31/87       10.00           --             --         --         --         --            --
1988                       10.00          .74            .82       1.56         --         --            --
1989                       11.56          .74           (.92)      (.18)       .56        .11           .67
1990                       10.71         1.08          (1.79)      (.71)       .83         --           .83
1991                        9.17         1.16           1.66       2.82       1.18         --          1.18
1992                       10.81         1.11            .21       1.32       1.69         --          1.69
1993                       10.44          .96            .88       1.84       1.12         --          1.12
1994                       11.16          .87          (1.14)      (.27)       .31         --           .31
INTERNATIONAL SECURITIES
4/16/90* to 12/31/90       10.00          .03            .34        .37         --         --            --
1991                       10.37          .09           1.49       1.58        .03        .05           .08
1992                       11.87          .15           (.28)      (.13)       .15        .22           .37
1993                       11.37          .10           2.41       2.51        .14         --           .14
1994                       13.74          .14           (.32)      (.18)       .05         --           .05
INVESTMENT GRADE
1/7/92*to 12/31/92         10.00          .43            .44        .87        .34         --           .34
1993                       10.53          .65            .49       1.14        .71        .01           .72
1994                       10.95          .67          (1.06)      (.39)       .16        .09           .25
UTILITIES INCOME
11/15/93*to 12/31/93       10.00          .01           (.07)      (.06)        --         --            --
1994                        9.94          .24           (.96)      (.72)       .03         --           .03



</TABLE>





<TABLE>
<CAPTION>


Financial Highlights (cont'd)
- - ---------------------------------------------------------------------------------------------------------------------
                                                          RATIOS/SUPPLEMENTAL DATA
- - ---------------------------------------------------------------------------------------------------------------------
                                                                                      Ratio to Average Net
                                                                                         Net Assets
                       Net Asset                                 Ratio to Average      Before Expenses
                         Value                                     Net Assets+        Waived or Assumed
                       ----------       Total     Net Assets ---------------------------------------------- Portfolio
                         End of      Return++  End of Period                   Net             Net Investme  Turnover
                         Period           (%) (in thousands) Expenses(%) Income(%) Expenses(%)   Income(%)    Rate(%)
- - ---------------------------------------------------------------------------------------------------------------------
<S>                       <C>          <C>            <C>           <C>       <C>        <C>         <C>         <C>
GROWTH
11/9/87* to 12/31/87       $10.02      1.38(a)        $    18        --         --         --           --          0
1988                        10.79        7.68              38        --       3.20       8.70        (5.50)        31
1989                        13.02       24.00             570        --       2.91       5.21        (2.30)        24
1990                        12.57       (2.99)          2,366        --       3.03       1.64         1.40         28
1991                        16.71       34.68           7,743       .69       1.21       1.34          .55        148
1992                        16.64        9.78          16,385       .76        .75       1.20          .30         45
1993                        17.45        6.00          25,658       .91        .43        N/A          N/A         51
1994                        16.73       (2.87)         32,797       .90        .60        N/A          N/A         40
HIGH YIELD
11/9/87* to 12/31/87           10         .00              88        --         --         --           --          0
1988                        11.56       15.60           4,564        --      13.22       1.32        11.90         46
1989                        10.71       (1.76)         14,354        --      12.05        .88        11.17         22
1990                         9.17       (5.77)         18,331        --      13.21        .91        12.30         35
1991                        10.81       33.96          23,634       .53      11.95        .89        11.60         40
1992                        10.44       13.15          24,540       .91      10.48        .96        10.43         84
1993                        11.16       18.16          30,593       .91       9.49        N/A          N/A         96
1994                        10.58       (1.56)         32,285       .88       9.43        N/A          N/A         50
INTERNATIONAL SECURITIES
4/16/90* to 12/31/90        10.37     5.21(a)           3,946        --     .99(a)    3.43(a)    (2.43)(a)         29
1991                        11.87       15.24           8,653      1.70        .75       2.27          .18         70
1992                        11.37       (1.13)         12,246      1.03       1.55       1.38         1.20         36
1993                        13.74       22.17          21,009      1.14        .97        N/A          N/A         37
1994                        13.51       (1.29)         31,308      1.03       1.22        N/A          N/A         36
INVESTMENT GRADE
1/7/92*to 12/31/92          10.53     8.91(a)           4,707    .23(a)    6.16(a)     .93(a)      5.46(a)         72
1993                        10.95       10.93          10,210       .35       6.32        .85         5.82         64
1994                        10.31       (3.53)         11,602       .37       6.61        .92         6.06         15
UTILITIES INCOME
11/15/93*to 12/31/93         9.94   (4.66)(a)             494        --    1.46(a)    3.99(a)    (2.52)(a)          0
1994                         9.19       (7.24)          4,720       .17       4.13        .95         3.35         31


*Commencement of operations
+Some or all expenses have been waived or assumed by the investment
  adviser from commencement of operations through
  December 31, 1994 (See Note 6).
++The effect of fees and charges incurred at the separate account level
   are not reflected in these performance figures.
(a)Annualized

</TABLE>






Independent Auditor's Report

To the Shareholders and Trustees of
First Investors Life Series Fund

We have audited the accompanying statement of assets and liabilities,
including the portfolios of investments, of the nine series comprising
First Investors Life Series Fund as of December 31, 1994, the related
statement of operations for the year then ended, the statement of
changes in net assets for each of the two years in the period then
ended, and financial highlights for the periods indicated thereon.
These financial statements and financial highlights are the
responsibility of the Fund's management. Our responsibility is to
express an opinion on these financial statements and financial
highlights based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements
and financial highlights are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts
and disclosures in the financial statements. Our procedures included
confirmation of securities owned as of December 31, 1994, by
correspondence with the custodian and brokers. An audit also includes
assessing the accounting principles used and significant estimates made
by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for
our opinion.

In our opinion, the financial statements and financial highlights
referred to above present fairly, in all material respects, the
financial position of each of the nine series comprising First
Investors Life Series Fund as of December 31, 1994, and the results of
their operations, changes in their net assets and financial highlights
for each of the respective periods presented, in conformity with
generally accepted accounting principles.

Tait, Weller & Baker

Philadelphia, Pennsylvania
January 31, 1995



(This page has been left blank intentionally.)


FIRST INVESTORS LIFE SERIES FUND

Trustees
- - --------
James J. Coy
Roger L. Grayson
Glenn O. Head
Kathryn S. Head
F. William Ortman, Jr.
Rex R. Reed
Herbert Rubinstein
John T. Sullivan
Robert F. Wentworth

Officers
- - --------
Glenn O. Head
President
Concetta Durso
Vice President and Secretary
Joseph I. Benedek
Treasurer
Carol Lerner Brown
Assistant Secretary


FIRST INVESTORS LIFE SERIES FUND


Shareholder Information
- - -----------------------
Investment Adviser
First Investors
Management Company, Inc.
95 Wall Street
New York, NY 10005

Subadviser (Growth Series and International
Securities Series Only)
Wellington Management Company
75 State Street
Boston, MA 02109

Custodian
The Bank of New York
48 Wall Street
New York, NY 10286

Custodian (International Securities Series Only)
Brown Brothers Harriman & Co.
40 Water Street
Boston, MA 02109

Transfer Agent
Administrative Data
Management Corp.
10 Woodbridge Center Drive
Woodbridge, NJ 07095-1198

Legal Counsel
Kirkpatrick & Lockhart
1800 M Street, N.W.
Washington, DC 20036

Auditors
Tait, Weller & Baker
Two Penn Center Plaza
Philadelphia, PA 19102

For more complete information about First Investors Life Series Fund,
including charges and expenses, you may obtain a prospectus from your
registered representative or by calling 1-800-423-4026. Read it
carefully before you invest or send money.



FIRST INVESTORS

FIRST INVESTORS LIFE SERIES FUND
95 WALL STREET
NEW YORK, NY 10005


First Investors LOGO

LOGO is described as follows: The arabic numeral one separated into seven
vertical segments followed by the words "First Investors".



A MEMBER OF THE
FIRST INVESTORS
FINANCIAL NETWORK
LIFE310


The words "BULK RATE U.S. POSTAGE PAID PERMIT NO. 7379" in a box
to the right of a circle containing the words "MAILED FROM
ZIP CODE 11201" appears to the right of the above language in the
printed piece.

Vertically reading from bottom to top in center of the page the words
"FIRST INVESTORS" appear in the printed piece.






FIRST
INVESTORS
LIFE
SERIES
FUND

Blue Chip Series
Cash Managment Series
Discovery Series
Government Series
Growth Series
High Yield Series
International Securities Series
Investment Grade Series
Utilities Income Series



ANNUAL
REPORT
DECEMBER 31, 1994










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