PROVIDIAN LIFE & HEALTH INSURANCE CO SEPARATE ACCOUNT V
N-30D, 1995-09-08
Previous: QUANTUM RESTAURANTS GROUP INC, SC 13G/A, 1995-09-08
Next: NATIONAL MUNICIPAL TRUST SERIES 149 MULTISTATE SERIES 51, 497, 1995-09-08



<PAGE>
 
T. ROWE PRICE EQUITY INCOME PORTFOLIO

SEMIANNUAL REPORT                                            [T.ROWE PRICE LOGO]
June 30, 1995

DEAR INVESTOR

The equity market advanced strongly in the second quarter, continuing the trend
established at the beginning of the year. The 20.2% advance over the first half
is the strongest since the first half of 1987 and ranks among the top eight
first half advances of the last 70 years. It has been a perfect environment for
stocks, with expectations of a soft landing for the economy, falling interest
rates, good corporate earnings, and strong demand for equities. It is difficult
to see how the situation can improve.

         As has often been the case in powerful markets, your fund's
conservative yield-oriented approach lagged the broad market measured by the
unmanaged Standard & Poor's 500 Stock Index. However, we are pleased by the
fund's strong absolute performance, which exceeded the average for similar
funds during the six months ended June 30, 1995.

PERFORMANCE COMPARISON

<TABLE>
<CAPTION>
-------------------------------------------------------------
                                   Six Months Ended 6/30/95
                                  ---------------------------
<S>                                        <C>
Equity Income Portfolio                    15.8%
S&P 500                                    20.2
Lipper Equity Income Fund Average          14.6
-------------------------------------------------------------
</TABLE>

DIVIDEND DISTRIBUTION

On June 27, your Board of Trustees declared a second quarter dividend of $0.11
per share, which brings your 1995 dividend total to $0.48, including the $0.26
per share first quarter capital gains distribution. The second quarter
distribution was paid on June 29 to shareholders of record on June 27.

PORTFOLIO REVIEW

During the second quarter we focused on stocks in several areas. We are always
attracted to out-of-favor stocks with high dividend yields--particularly those
that are high compared with their histories. We made new or additional
investments in ALLTEL, DAYTON HUDSON, MAY DEPARTMENT STORES, and
WARNER-LAMBERT.

         All these stocks carry high relative dividend yields and have been, in
varying degrees, recent underperformers. By investing in sound companies with
above-average dividend yields following periods of underperformance, we believe
your fund will benefit from the market's tendency to revalue them upward in the
months ahead. In addition to the above stocks, we increased positions in a
number of real estate investment trusts that have favorable risk and return
characteristics.

         Regarding portfolio sales, we continued to reduce exposure to
high-yield bonds, whose yield advantage relative to Treasury bonds no longer
justifies their higher credit risk. We also reduced or eliminated other
positions, including SCHLUMBERGER and UNITED TECHNOLOGIES, fine companies whose
stock prices have risen to a level where their dividend yields no longer meet
our criteria.

         In terms of asset allocation, we reduced exposure to stocks and bonds
slightly and increased cash reserves to 15% from 10% since the end of 1994.


SECURITY DIVERSIFICATION                                                    

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

[FIGURE 1]

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

SUMMARY AND OUTLOOK

In our last report, we said that "the economy should continue to perform
reasonably well in 1995, with good corporate earnings and dividend growth."
While we are happy with the robust performance of the past six months, we are
concerned about signs of overvaluation and troubling investor behavior.

         Caution and risk-aversion are now viewed with disdain by many
investors, who are buoyed by recent results.  A debate has broken out about
whether dividend yield is still a valid measure of stock market valuation. Our
view is that dividends do matter, and the historically low 2.5% average current
yield of S&P 500 stocks suggests that returns may be somewhat uninspiring over
the intermediate term. Therefore, we have grown increasingly cautious in our
outlook for the rest of the year, and we believe investors should be prepared
for increased volatility such as we experienced after the close of our
reporting period.

         As always, we appreciate your confidence and support.

                                  Respectfully submitted,

                                  /s/ BRIAN C. ROGERS
                                  ------------------------------
                                  Brian C. Rogers
                                  President and Chairman of the
                                  Investment Advisory Committee

July 19, 1995



                                      1
<PAGE>
 
<TABLE>
<CAPTION>
MAJOR PORTFOLIO CHANGES
==================================================
Six Months Ended June 30, 1995                    
                                                  
TEN LARGEST PURCHASES                       Cost   
--------------------------------------------------
<S>                                      <C>    
SmithKline Beecham                        $49,128 
J.C. Penney*                               44,298 
British Petroleum*                         44,182 
Anheuser-Busch*                            39,798 
Honeywell                                  38,747 
Mellon Bank                                37,142 
American Brands                            35,820 
American Express                           35,513 
Atlantic Richfield                         34,538 
Warner-Lambert                             31,719 
</TABLE>                                          
                                                  
<TABLE>                                           
<CAPTION>                                         
TEN LARGEST SALES                         Proceeds
--------------------------------------------------
<S>                                       <C>    
Heinz**                                   $25,864
Continental**                              24,000 
Avery Dennison**                           21,432 
American General**                         19,527 
ITT**                                      19,186 
Pet**                                      15,600 
Reader's Digest                            11,963 
Cooper Industries Cv. Deb.**               11,677 
PNCBank                                    10,653                             
Cooper Industries Pfd.**                   10,442 
==================================================
</TABLE>

*Position added
**Position eliminated

<TABLE>
<CAPTION>
TWENTY-FIVE LARGEST HOLDINGS
=====================================================
June 30, 1995
                                           Percent of
Company                                    Net Assets 
-----------------------------------        ----------
<S>                                            <C>  
SmithKline Beecham                             2.4% 
Philip Morris                                  2.0  
Exxon                                          1.9  
Honeywell                                      1.7  
Upjohn                                         1.7  
Atlantic Richfield                             1.6  
American Brands                                1.6  
American Express                               1.6  
Eli Lilly                                      1.6  
Mellon Bank                                    1.6  
GE                                             1.5  
American Home Products                         1.5  
Royal Dutch Petroleum                          1.5  
Warner-Lambert                                 1.5  
Texaco                                         1.5  
J.P. Morgan                                    1.4  
Eastman Kodak                                  1.4  
GTE                                            1.3  
Entergy                                        1.2  
DuPont                                         1.2  
Mobil                                          1.2  
J.C. Penney                                    1.2  
U.S. West                                      1.2  
Dun & Bradstreet                               1.2  
Sallie Mae                                     1.2  
-----------------------------------------------------
Total                                         37.7%
=====================================================
                                           
</TABLE>

<TABLE>
<CAPTION>
AVERAGE ANNUAL COMPOUND TOTAL RETURN
=====================================================
Periods Ended June 30, 1995

                                  Since Inception
         1 Year                       3/31/94         
         -------                  ----------------
         <S>                          <C>
         22.01%                       18.87%
=====================================================
</TABLE>

Investment return and principal value represent past performance and will vary.
Shares may be worth more or less at redemption than at original purchase.



                                      2
<PAGE>
 
STATEMENT OF NET ASSETS
T. Rowe Price Equity Income Portfolio / June 30, 1995 (Unaudited)

<TABLE>
<CAPTION>
COMMON STOCKS -- 78.7%
                                                                     Value
                                                                   ---------
<S>                                                             <C>
FINANCIAL -- 14.8%
----------------------------------------------------------------------------
BANK & TRUST -- 7.6%
         500 shs.                 BANC ONE  . . . . . . .       $    16,125
         600                      Chase Manhattan . . . .            28,200
         700                      Chemical Banking  . . .            33,075
         500                      First Interstate  . . .            40,125
         800                      J. P. Morgan  . . . . .            56,100
       1,500                      Mellon Bank . . . . . .            62,438
         900                      National City . . . . .            26,438
         450                      NationsBank . . . . . .            24,131
         400                      PNC Bank  . . . . . . .            10,550
       1,200                      S-E-Banken (SEK)  . . .             6,238
                                                                    303,420
INSURANCE -- 2.0%
       1,000                      Hilb, Rogal and Hamilton           12,500
         300                        Loews   . . . . . . .            36,300
         800                      Provident Life & Accident
                                    Insurance (Class B)              18,600
       1,000                      Willis-Corroon ADR  . .            12,000
                                                                     79,400
FINANCIAL SERVICES -- 5.2%
       1,800                      American Express  . . .            63,225
         400                      Fannie Mae  . . . . . .            37,750
         600                      H&R Block . . . . . . .            24,675
       1,000                      Sallie Mae  . . . . . .            46,875
         800                      Travelers . . . . . . .            35,000
                                                                    207,525

TOTAL FINANCIAL                                                     590,345

UTILITIES -- 11.3%
----------------------------------------------------------------------------
TELEPHONE -- 4.9%
         600                      ALLTEL  . . . . . . . .            15,225
         250                      BCE . . . . . . . . . .             8,031
         400                      Bell Atlantic . . . . .            22,400
         200                      BellSouth . . . . . . .            12,700
         300                      COMSAT. . . . . . . . .             5,888
       1,500                      GTE . . . . . . . . . .            51,187
         400                      Pacific Telesis . . . .            10,700
         700                      Southern New England
                                    Telecommunications. .            24,675
       1,150                      U. S. WEST  . . . . . .            47,869
                                                                    198,675

ELECTRIC UTILITIES -- 6.4%
       1,000                      BGE . . . . . . . . . .            25,000
       1,700                      Centerior Energy  . . .            16,362
         250                      Dominion Resources  . .             9,125
         412                      DQE . . . . . . . . . .             9,682
       2,000                      Entergy . . . . . . . .            48,250
         800                      Florida Progress  . . .            25,000
         600                      General Public Utilities           17,850
         800                      Pacific Gas and Electric           23,200
       1,400                      PacifiCorp  . . . . . .            26,250
         900                      SCEcorp   . . . . . . .            15,413
         800                      Southern Company  . . .            17,900
         800                      Unicom  . . . . . . . .            21,300
                                                                    255,332
TOTAL UTILITIES                                                     454,007

CONSUMER NONDURABLES -- 21.4%
----------------------------------------------------------------------------
BEVERAGES -- 1.4%
         700                      Anheuser-Busch  . . . .            39,812
         500                      Brown-Forman (Class B)             16,688
                                                                     56,500

FOOD PROCESSING -- 2.8%
         400                      CPC International . . .            24,700
         800                      General Mills . . . . .            41,100
         500                      Quaker Oats . . . . . .            16,437
       1,100                      Sara Lee  . . . . . . .            31,350
                                                                    113,587

HOSPITAL SUPPLIES/HOSPITAL
MANAGEMENT -- 1.3%
         300                      Bausch & Lomb . . . . .            12,450
       1,100                      Baxter International  .            40,013
                                                                     52,463

PHARMACEUTICALS -- 9.6%
         800                      American Home Products             61,900
         800                      Eli Lilly . . . . . . .            62,800
         800                      Schering-Plough . . . .            35,300
       2,100                      SmithKline Beecham
                                    ADR   . . . . . . . .            95,025
       1,750                      Upjohn    . . . . . . .            66,281
         700                      Warner-Lambert  . . . .            60,463
                                                                    381,769
MISCELLANEOUS CONSUMER
PRODUCTS -- 6.3%
       1,600                      American Brands . . . .            63,600
         200                      Clorox    . . . . . . .            13,050
         600                      Hanson ADR  . . . . . .            10,575
       1,100                      Philip Morris . . . . .            81,812
         700                      RJR Nabisco . . . . . .            19,513
         900                      Tambrands . . . . . . .            38,475
         800                      UST . . . . . . . . . .            23,800
                                                                    250,825

TOTAL CONSUMER NONDURABLES                                          855,144

CONSUMER SERVICES -- 6.2%
----------------------------------------------------------------------------
GENERAL MERCHANDISERS -- 3.3%
         200                      Dayton Hudson . . . . .            14,350
       1,000                      J.C. Penney . . . . . .            48,000
         800                      May Department Stores .            33,300
         500                      Sears . . . . . . . . .            29,937
         400                      TJX   . . . . . . . . .             5,300
                                                                    130,887
</TABLE>



                                      3
<PAGE>
 
T. ROWE PRICE EQUITY INCOME PORTFOLIO / STATEMENT OF NET ASSETS (UNAUDITED)

<TABLE>
<S>                                                              <C>
SPECIALTY MERCHANDISERS -- 0.5%
         400 shs.                 Fleming Companies . . .        $   10,600
         300                      Melville  . . . . . . .            10,275
                                                                     20,875
ENTERTAINMENT & LEISURE -- 0.3%
         100                      Reader's Digest (Class A),
                                    non-voting  . . . . .             4,413
         200                      Reader's Digest (Class B)           8,175
                                                                     12,588

MEDIA & COMMUNICATIONS -- 2.1%
         900                      Dun & Bradstreet  . . .            47,250
         300                      McGraw-Hill . . . . . .            22,762
         491                      Times Mirror (Class A)             11,723
                                                                     81,735

TOTAL CONSUMER SERVICES                                             246,085

CONSUMER CYCLICALS -- 3.0%
----------------------------------------------------------------------------
BUILDING & REAL ESTATE -- 1.4%
         500                      DeBartolo Realty, REIT              7,313
       1,000                      General Growth Properties,
                                    REIT  . . . . . . . .            20,375
         400                      Simon Property Group  .            10,050
         500                      Weingarten Realty
                                    Investors, REIT                  18,875
                                                                     56,613
MISCELLANEOUS CONSUMER
DURABLES -- 1.6%
         900                      Eastman Kodak . . . . .            54,562
         600                      Maytag  . . . . . . . .             9,600
                                                                     64,162
TOTAL CONSUMER CYCLICALS                                            120,775

TECHNOLOGY -- 2.2%
----------------------------------------------------------------------------
ELECTRONIC SYSTEMS -- 2.0%
         600                      EG&G  . . . . . . . . .            10,050
       1,600                      Honeywell . . . . . . .            69,000
                                                                     79,050
OFFICE AUTOMATION -- 0.2%
         200                      Pitney Bowes  . . . . .             7,675
TOTAL TECHNOLOGY                                                     86,725

CAPITAL EQUIPMENT -- 2.6%
----------------------------------------------------------------------------
ELECTRICAL EQUIPMENT -- 2.0%
       1,100                      GE  . . . . . . . . . .            62,012
         300                      Hubbell (Class B) . . .            16,950
                                                                     78,962
MACHINERY -- 0.6%
         409                      Cooper Cameron  . . . .             7,720
         468                      Cooper Industries . . .            18,486
                                                                     26,206
TOTAL CAPITAL EQUIPMENT                                             105,168

ENERGY -- 11.1%
----------------------------------------------------------------------------
ENERGY SERVICES -- 0.8%
         700 shs.                 Halliburton . . . . . .            25,025
         200                      Witco   . . . . . . . .             6,450
                                                                     31,475
INTEGRATED PETROLEUM -
DOMESTIC -- 3.9%
         600                      Atlantic Richfield  . .            65,850
         500                      British Petroleum ADR .            42,812
         300                      Pennzoil  . . . . . . .            14,137
         500                      Sun Company . . . . . .            13,688
       1,000                      USX-Marathon  . . . . .            19,750
                                                                    156,237
INTEGRATED PETROLEUM -
INTERNATIONAL -- 6.4%
         250                      Chevron . . . . . . . .            11,656
       1,100                      Exxon   . . . . . . . .            77,687
         500                      Mobil   . . . . . . . .            48,000
         500                      Royal Dutch Petroleum
                                    ADR . . . . . . . . .            60,938
         900                      Texaco    . . . . . . .            59,063
                                                                    257,344

TOTAL ENERGY                                                        445,056

PROCESS INDUSTRIES -- 3.4%
----------------------------------------------------------------------------
DIVERSIFIED CHEMICALS -- 1.9%
         700                      DuPont  . . . . . . . .            48,125
         300                      Monsanto  . . . . . . .            27,038
                                                                     75,163
SPECIALTY CHEMICALS -- 0.4%
         300                      3M  . . . . . . . . . .            17,175

PAPER & PAPER PRODUCTS -- 1.1%
         750                      Kimberly-Clark  . . . .            44,906
TOTAL PROCESS INDUSTRIES                                            137,244
BUSINESS SERVICES & TRANSPORTATION -- 2.2%
----------------------------------------------------------------------------
TRANSPORTATION SERVICES -- 1.0%
         550                      Alexander & Baldwin . .            12,375
         600                      PHH   . . . . . . . . .            26,700
                                                                     39,075

MISCELLANEOUS BUSINESS
SERVICES -- 0.5%
         300                      Deluxe Corp.  . . . . .             9,938
         200                      GATX      . . . . . . .             9,425
                                                                     19,363
RAILROADS -- 0.7%
         200                      Conrail   . . . . . . .            11,125
         300                      Union Pacific . . . . .            16,612
                                                                     27,737

TOTAL BUSINESS SERVICES & TRANSPORTATION                             86,175


                                      4
</TABLE>
<PAGE>
 
T. ROWE PRICE EQUITY INCOME PORTFOLIO / STATEMENT OF NET ASSETS (UNAUDITED)

<TABLE>
<S>                                                             <C>
CONGLOMERATES -- 0.4%
       7,000 shs.                 LONRHO (GBP)  . . . . .        $   16,423
TOTAL CONGLOMERATES                                                  16,423

MISCELLANEOUS COMMON STOCKS -- 0.1%                                   5,399

TOTAL COMMON STOCKS (COST $2,809,419)                             3,148,546

CONVERTIBLE PREFERRED STOCKS -- 0.7%        

         400                      Newmont Mining (144a)
                                    $2.75 . . . . . . . .            23,350
         209                      Times Mirror, Series B,
                                    $1.374  . . . . . . .             4,990

TOTAL CONVERTIBLE PREFERRED STOCKS
(COST $24,716)                                                       28,340

CONVERTIBLE BONDS -- 0.4%

    $ 15,000                      Time Warner, Sub. Deb.,
                                    8.75%, 1/10/15                   15,694

TOTAL CONVERTIBLE BONDS (COST $14,971)                               15,694

CORPORATE BONDS -- 3.3%

      25,000                      Coca-Cola Bottling Group,
                                    Sr. Sub. Notes,
                                    9.00%, 11/15/03                  24,625 
      30,000                      Continental Cablevision,                  
                                    Sr. Deb.,                               
                                    9.00%, 9/1/08                    30,150 
      30,000                      Crown Central Petroleum,                   
                                    Sr. Notes,                              
                                    10.875%, 2/1/05                  31,350 
      25,000                      Paging Network, Sr. Sub.                  
                                    Notes, 8.875%, 2/1/06            22,750 
      25,000                      Westpoint Stevens, Sr. Notes,
                                    8.75%, 12/15/01                  24,625

TOTAL CORPORATE BONDS (COST $129,027)                               133,500

U.S. GOVERNMENT OBLIGATIONS/AGENCIES -- 2.1%

      20,000                      U.S. Treasury Notes,
                                    6.25%, 8/15/23                   18,891
      20,000                      U.S. Treasury Notes,
                                    5.875%, 2/15/04                  19,509
      25,000                      U.S. Treasury Notes,
                                    6.125%, 7/31/96                  25,086
      20,000                      U.S. Treasury Notes,
                                    7.375%, 11/15/97                 20,649
                                    
TOTAL U.S. GOVERNMENT OBLIGATIONS/AGENCIES
(COST $81,023)                                                       84,135

SHORT-TERM INVESTMENTS -- 17.2%
COMMERCIAL PAPER -- 17.2%

    $143,000                      Cargill Financial Services,
                                    6.10%, 7/3/95                   142,927
     100,000                      Delaware Funding,                 
                                    5.95%, 8/18/95                   99,173
     150,000                      Kellogg Company,                  
                                    5.94%, 7/31/95                  148,986
     100,000                      New Center Asset Trust,           
                                    6.00%, 7/6/95                    98,917
     100,000                      Province of British               
                                    Columbia,                       
                                    6.08%, 7/7/95                    98,075
     100,000                      Province of Quebec,               
                                    5.82%, 9/26/95                   98,545
                                                                    
TOTAL SHORT-TERM INVESTMENTS (COST $686,623)                        686,623
                                                                    
============================================================================
TOTAL INVESTMENTS IN SECURITIES -- 102.4%
OF NET ASSETS (COST $3,745,779)                                  $4,096,838
============================================================================
                                                                
OTHER ASSETS LESS LIABILITIES                                       (94,610)
                                                                   --------
</TABLE>                                    

<TABLE>
<CAPTION>
NET ASSETS CONSIST OF:                              Value
                                                  ----------
<S>                                                <C>              <C>
Accumulated net
  investment income -
  net of distributions  . . . . . . . . . . .     $    1,939
Accumulated net                     
  realized gain/loss -        
  net of distributions  . . . . . . . . . . .         24,388
Net unrealized gain (loss)  . . . . . . . . .        351,100
Paid-in-capital applicable           
  to 346,453 shares of $0.0001
  par value capital stock
  outstanding; 1,000,000,000
  shares authorized . . . . . . . . . . . . . . .  3,624,801
                                                  ----------

NET ASSETS  . . . . . . . . . . . . . . . . . . . . . . . .      $4,002,228
                                                                 ==========

NET ASSET VALUE PER SHARE . . . . . . . . . . . . . . . . .         $ 11.55
                                                                    =======
============================================================================ 
</TABLE>                                                         

GBP      British sterling

SEK      Swedish krona

REIT     Real Estate Investment Trust

144a     Security was purchased pursuant to Rule 144a under the Securities Act
         of 1933 and may not be resold subject to that rule except to qualified
         institutional buyers--total of such securities at period end amounts
         to 0.6% of net assets.

The accompanying notes are an integral part of these financial statements.


                                      5
<PAGE>
 
STATEMENT OF OPERATIONS
T. Rowe Price Equity Income Portfolio / Six Months Ended June 30, 1995 
(Unaudited)

<TABLE>
<S>                                                             <C>
INVESTMENT INCOME
Income
  Dividend  . . . . . . . . . . . . . . . . . . . . . . .       $  45,137
  Interest  . . . . . . . . . . . . . . . . . . . . . . .          23,092
                                                                ---------
  Total income  . . . . . . . . . . . . . . . . . . . . .          68,229
                                                                ---------
Expenses
  Investment management and administrative  . . . . . . .          12,240
                                                                ---------
Net investment income . . . . . . . . . . . . . . . . . .          55,989
                                                                ---------

REALIZED AND UNREALIZED GAIN (LOSS)
Net realized gain (loss) on:
  Securities  . . . . . . . . . . . . . . . . . . . . . .          24,579
  Foreign currency transactions . . . . . . . . . . . . .             (26)
                                                                ---------
  Net realized gain (loss)  . . . . . . . . . . . . . . .          24,553
                                                                ---------

Change in net unrealized gain or loss on:
  Securities  . . . . . . . . . . . . . . . . . . . . . .         325,367
  Other assets and liabilities denominated in 
    foreign currencies  . . . . . . . . . . . . . . . . .              41
                                                                ---------
  Change in net unrealized gain or loss . . . . . . . . .         325,408
                                                                ---------

Net realized and unrealized gain (loss) . . . . . . . . .         349,961
                                                                ---------

INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS . . . .       $ 405,950
                                                                =========
=============================================================================
</TABLE>

The accompanying notes are an integral part of these financial statements.


                                       6
<PAGE>
 
STATEMENT OF CHANGES IN NET ASSETS
T. Rowe Price Equity Income Portfolio (Unaudited)

<TABLE>
<CAPTION>
                                                                                From March 31, 1994
                                                          Six Months             (Commencement of
                                                             Ended                Operations) to
                                                         June 30, 1995             Dec. 31, 1994  
                                                         ------------           ------------------
<S>                                                   <C>                           <C>
INCREASE (DECREASE) IN NET ASSETS FROM
Operations
  Net investment income . . . . . . . . . . . . . .     $    55,989                 $    61,507
  Net realized gain (loss)  . . . . . . . . . . . .          24,553                      55,180
  Change in net unrealized gain or loss . . . . . .         325,408                      25,692
                                                        -----------                 -----------
  Increase (decrease) in net assets from operations         405,950                     142,379
                                                        -----------                 -----------
Distributions to shareholders
  Net investment income . . . . . . . . . . . . . .         (65,269)                    (59,148)
  Net realized gain . . . . . . . . . . . . . . . .         (55,345)                         --
                                                        -----------                 -----------
  Decrease in net assets from distributions . . . .        (120,614)                    (59,148)
                                                        -----------                 -----------
Capital share transactions*                                                          
  Shares sold . . . . . . . . . . . . . . . . . . .       1,537,017                   1,998,875
  Distributions reinvested  . . . . . . . . . . . .         120,404                      59,128
  Shares redeemed . . . . . . . . . . . . . . . . .        (140,745)                       (168)
                                                        -----------                 -----------
  Increase (decrease) in net assets from                                             
    capital share transactions  . . . . . . . . . .       1,516,676                   2,057,835
                                                        -----------                 -----------
Net equalization  . . . . . . . . . . . . . . . . .           8,860                         290
                                                        -----------                 -----------
Increase (decrease) in net assets . . . . . . . . .       1,810,872                   2,141,356

NET ASSETS                                                                           
Beginning of period . . . . . . . . . . . . . . . .       2,191,356                      50,000
                                                        -----------                 -----------
End of period . . . . . . . . . . . . . . . . . . .     $ 4,002,228                 $ 2,191,356
                                                        ===========                 ===========
=====================================================================================================
*Share information                                                                   
  Shares sold . . . . . . . . . . . . . . . . . . .         137,822                     199,651
  Distributions reinvested  . . . . . . . . . . . .          11,027                       5,711
  Shares redeemed . . . . . . . . . . . . . . . . .         (12,742)                        (16)
                                                        -----------                 -----------
  Increase (decrease) in shares outstanding . . . .         136,107                     205,346
                                                        ===========                 ===========
=====================================================================================================
</TABLE>

The accompanying notes are an integral part of these financial statements.

NOTES TO FINANCIAL STATEMENTS

T. Rowe Price Equity Income Portfolio / June 30, 1995 (Unaudited)

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES

T. Rowe Price Equity Series, Inc. (the Corporation) is registered under the
Investment Company Act of 1940. The Equity Income Portfolio (the fund), a
diversified, open-end management investment company, is one of the portfolios
established by the Corporation. The shares of the fund are currently being
offered only to separate accounts of certain insurance companies as an
investment medium for both variable annuity contracts and variable life
insurance policies.

A) Valuation - Equity securities listed or regularly traded on a securities
exchange are valued at the last quoted sales price at the time the valuations
are made. A security which is listed or traded on more than one exchange is
valued at the quotation on the exchange determined to be the primary market for
such security. Listed securities that are not traded on a particular day and
securities that are regularly traded in the over-the-counter market are valued
at the mean of the latest bid and asked prices. Other equity securities are
valued at a price within the limits of the latest bid and asked prices deemed
by the Board of Directors, or by persons delegated by the Board, best to
reflect fair value.

         Debt securities are generally traded in the over-the-counter market
and are valued at a price deemed best to reflect fair value as quoted by
dealers who make markets in these securities or by an independent pricing
service. Short-term debt securities are valued at their cost which, when
combined with accrued interest, approximates fair value.

         For purposes of determining the fund's net asset value per share, the
U.S. dollar value of all assets and liabilities initially expressed in foreign
currencies is determined by using the mean of the bid and offer prices of such
currencies against U.S. dollars quoted by a major bank.



                                       7
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (CONT'D)
T. Rowe Price Equity Income Portfolio / June 30, 1995 (Unaudited)

         Assets and liabilities for which the above valuation procedures are
inappropriate or are deemed not to reflect fair value are stated at fair value
as determined in good faith by or under the supervision of the officers of the
fund, as authorized by the Board of Directors.

B) Currency Translation - Assets and liabilities are translated into U.S.
dollars at the prevailing exchange rate at the end of the reporting period.
Purchases and sales of securities and income and expenses are translated into
U.S. dollars at the prevailing exchange rate on the dates of such transactions.
The effect of changes in foreign exchange rates on realized and unrealized
security gains and losses is reflected as a component of such gains and losses.

C) Premiums and Discounts - Premiums and discounts on debt securities are
amortized for both financial and tax reporting purposes.

D) Other - Income and expenses are recorded on the accrual basis. Investment
transactions are accounted for on the trade date. Realized gains and losses are
reported on an identified cost basis. Dividend income and distributions to
shareholders are recorded by the fund on the ex-dividend date. Income and
capital gain distributions are determined in accordance with federal income tax
regulations and may differ from those determined in accordance with generally
accepted accounting principles. The fund follows the practice of equalization
under which undistributed net investment income per share is unaffected by fund
shares sold or redeemed.

NOTE 2 - INVESTMENT TRANSACTIONS

Purchases and sales of portfolio securities, other than short-term securities,
aggregated $1,343,004 and $254,076, respectively, for the six months ended 
June 30, 1995.

NOTE 3 - FEDERAL INCOME TAXES

No provision for federal income taxes is required since the fund intends to
continue to qualify as a regulated investment company and distribute all of its
taxable income.

         At June 30, 1995, the aggregate cost of investments for federal income
tax and financial reporting purposes was $3,745,779 and net unrealized gain
aggregated $351,059 of which $384,536 related to appreciated investments and
$33,477 to depreciated investments.

NOTE 4 - RELATED PARTY TRANSACTIONS

The investment management and administrative agreement between the fund and 
T. Rowe Price Associates, Inc. (the Manager) provides for an all-inclusive
annual fee, computed daily and paid monthly, equal to 0.85% of the fund's
average daily net assets. Pursuant to the agreement, investment management,
shareholder servicing, transfer agency, accounting and custody services are
provided to the fund and interest, taxes, brokerage commissions and
extraordinary expenses are paid directly by the fund.

================================================================================


FINANCIAL HIGHLIGHTS
T. Rowe Price Equity Income Portfolio (Unaudited)

<TABLE>
<CAPTION>
                                                 For a share outstanding through each period
                                                 -------------------------------------------
                                                                                         
                                                                      From March 31, 1994
                                                       Six Months       (Commencement of
                                                          Ended          Operations) to
                                                      June 30, 1995    December 31, 1994 
                                                      ------------     ------------------

<S>                                                    <C>                <C>
NET ASSET VALUE, BEGINNING OF PERIOD  . . . .            $ 10.42            $ 10.00
                                                         -------            -------
Investment Activities
  Net investment income . . . . . . . . . . .               0.21               0.30
  Net realized and unrealized gain (loss)   .               1.40               0.41
                                                         -------            -------
Total from Investment Activities  . . . . . .               1.61               0.71
                                                         -------            -------
Distributions
  Net investment income . . . . . . . . . . .              (0.22)             (0.29)
  Net realized gain . . . . . . . . . . . . .              (0.26)                --
                                                         -------            -------
Total Distributions . . . . . . . . . . . . .              (0.48)             (0.29)
                                                         -------            -------
NET ASSET VALUE, END OF PERIOD  . . . . . . .            $ 11.55            $ 10.42
                                                         =======            =======
==========================================================================================
RATIOS/SUPPLEMENTAL DATA
Total Return  . . . . . . . . . . . . . . . .               15.8%               7.2%
Ratio of Expenses to Average Net Assets . . .               0.85%+             0.85%+
Ratio of Net Investment Income to Average
  Net Assets  . . . . . . . . . . . . . . . .               3.89%+             3.88%+
Portfolio Turnover Rate . . . . . . . . . . .               20.1%+             21.3%+
Net Assets, End of Period   . . . . . . . . .          $4,002,228         $2,191,356
==========================================================================================
</TABLE>

+Annualized.


                                       8
<PAGE>
 
                                EDGAR APPENDIX


Insert Security Diversification pie chart showing stocks 79%, bonds 5%,
convertibles 1%, reserves 15%





                                       9
<PAGE>
 
T. ROWE PRICE NEW AMERICA GROWTH PORTFOLIO


SEMIANNUAL REPORT                                            [T.ROWE PRICE LOGO]
June 30, 1995


DEAR INVESTOR

Stocks rose sharply in the second quarter, paced by technology issues, and all
of the major market indices ended the period at record levels. Your fund's
23.8% gain in the first half exceeded that of the unmanaged Standard & Poor's
500 Stock Index and an average of other growth stock funds.

<TABLE>
<CAPTION>
PERFORMANCE COMPARISON                                              
--------------------------------------------------------------------
                                       Six Months Ended 6/30/95 
                                       ------------------------
<S>                                    <C>
New America Growth Portfolio                    23.8%
S&P 500                                         20.2
Nasdaq Composite*                               24.1
Lipper Growth Fund Average                      17.5                
--------------------------------------------------------------------
</TABLE>

*Principal only


MARKET ENVIRONMENT

The stock market's superb performance in the first half may seem surprising.
After all, when the economy was growing briskly in 1994 and corporate earnings
gains were the best in several years, stocks meandered and finished virtually
unchanged. However, the market has taken off this year despite abundant
evidence of a pullback in growth and increasing signs of a slowdown in
corporate earnings, particularly in the consumer sector. We believe the market
has been driven by lower interest rates and a changing perception of both the
role and direction of American government.

     Slowing growth in the U.S. and abroad has assuaged fears of a pickup in
inflation. Long-term interest rates, whose surge in 1994 precipitated the worst
bond returns in many years, decisively reversed course and have fallen about 2
percentage points from their peaks last year. Investors were further comforted
by hints from the Federal Reserve early in the year that the tightening phase of
monetary policy was over; indeed, in July, the Fed cut rates for the first time
in three years. This action improved prospects for a "soft landing," and the
markets seemed to be expecting the best of all possible worlds -- moderate,
noninflationary growth.

     Perhaps the most important, albeit subtle, catalyst for the market's
performance has come from Washington, where a Republican Congress appears to
have transformed the nation's political agenda. In fact, the concept of a
diminished role for government and the movement toward fiscal conservatism have
gained advocates in both parties. Even the Democratic president has proposed
slowing the growth of government services to attain a balanced budget in 10
years.

     Technology stocks led the market's advance, while stocks of companies in
cyclical industries such as autos and steel lagged. Investor focus continued to
shift from the cyclicals that led the market through mid-1994 toward companies
whose earnings are expected to grow at rates of 15% to 25%, even in a slowing
economy. These are the types of companies your fund favors.

PORTFOLIO REVIEW

Your fund seeks high-growth companies operating in noncyclical, service
businesses. The service sector of the U.S. economy has grown rapidly since
World War II and is now much larger than the manufacturing sector. Most
manufacturing industries have pronounced cyclical characteristics; in contrast,
service sector gross domestic product has not declined in any year since 1947.
Media reports often misrepresent the service sector as the haven of
burger-flipping teenagers, when, in fact, it has created far more high-paying
jobs than the manufacturing sector. Of greater importance to fund shareholders,
the service sector has spawned many of the fastest-growing, most exciting
companies in America today.

     After significantly paring our consumer-related stocks and augmenting our
business services holdings in 1994, we made few changes in the fund's overall
sector diversification so far in 1995, as shown below:

<TABLE>
<CAPTION>
SECTOR DIVERSIFICATION
-------------------------------------------------------------------
                                    12/31/94             6/30/95
                                    --------             -------
<S>                                 <C>                  <C>
Financial Services                     12%                   9%
Consumer Services                      34                   36
Business Services                      48                   41
Reserves                                6                   14
                                    --------             -------
                                      100%                 100%    
-------------------------------------------------------------------
</TABLE>

     Significant additions in the first half included the purchase of two cable
companies, COMCAST and COX COMMUNICATIONS. We felt that negative investor
sentiment towards the stocks was overdone, and that the growth prospects of
these two operators, in particular, were strong. We also bought significant
positions in OLSTEN, a temporary staffing company which is growing quickly in
the home health care field, and ADT, a company with strong growth prospects in
two attractive businesses, security systems and wholesale used auto auctions. We
also eliminated several significant holdings including PITTSTON SERVICES, which
we believe is vulnerable to a cyclical downturn, FOUNDATION HEALTH, and WAL-MART
STORES, whose growth, we believe, is slowing.

     The fund's top contributor in the first half was MONEY STORE, a consumer
finance company that reported surprisingly robust earnings. Other top
contributors included CUC INTERNATIONAL, the nation's largest purveyor of direct
mail, membership-based discount shopping services, which continued to report
outstanding results, and FIRST FINANCIAL MANAGEMENT, a leader in credit card
transaction processing, which agreed to be acquired.


                                       1
<PAGE>
 
     Several of our holdings were unable to withstand the slowdown in the
consumer sector. ANNTAYLOR STORES, a women's apparel retailer, and SBARRO, the
Italian restaurant chain, both reported disappointing earnings results and were
among the worst contributors for the first half. Our holdings in health
maintenance organizations (HMOs) SIERRA HEALTH SERVICES, PACIFICARE HEALTH
SYSTEMS, UNITED HEALTHCARE, and Foundation Health also penalized the fund in the
quarter as investors reacted to a perceived deterioration in the industry's
pricing environment. We have reduced our exposure to the sector, but expect to
continue to hold the premier operators, and may selectively add to our positions
if we believe the selling is overdone.

     The characteristics of the portfolio remain vibrant, as shown below. We
continue to search for highly profitable, rapidly growing companies with
excellent management and strong competitive positions in businesses that we
like. We favor companies that generate substantial positive cash flows, have
strong financial positions, and can finance their own growth. We look for
companies we can own for a number of years.

<TABLE>
<CAPTION>
FINANCIAL COMPARISON
-------------------------------------------------------------------
                                   New America
                                Growth Portfolio         S&P 500
                                ----------------         -------
<S>                             <C>                      <C>
Earnings Growth Rate
  Estimated Next Five Years          21.9%                 7.0%
Profitability - Return on
  Equity Latest 12 Months            18.0                 16.0
Dividend Yield on Stocks              0.5                  2.5
P/E Ratio (Based on next
  12 months' estimated
  earnings)                          17.8X                15.2X     
-------------------------------------------------------------------
</TABLE>


OUTLOOK

We expect modest economic growth in the second half of the year. Soft landings
are unusual, but we are optimistic the economy will achieve a respectable,
sustainable growth rate. We do worry, however, that this comfortable scenario
could be shattered by an unanticipated event. Nevertheless, most of the
companies in your fund should continue to grow even in difficult economic
times.

     Interest rates have already fallen dramatically from their peaks, and we do
not expect them to fall much further. In the absence of strong evidence of a
faltering economy, we think the Federal Reserve will be cautious about lowering
rates again soon and may become increasingly wary of fueling further speculation
in the financial markets.

     While speculation has been apparent in some market sectors, particularly
technology (to which your fund has only modest exposure), we continue to believe
that most growth stocks remain reasonably priced relative to the market. Your
fund should be well positioned to achieve attractive returns over the next
several years.

                                    Respectfully submitted,

                                    /S/ JOHN H. LAPORTE
                                    -------------------
                                    John H. Laporte
                                    President and Chairman
                                    of the Investment Advisory Committee

                                    /S/ BRIAN W. H. BERGHUIS
                                    ------------------------
                                    Brian W. H. Berghuis
                                    Executive Vice President

July 27, 1995

FOREIGN STOCK AUTHORIZATION INCREASED

The Board of Trustees of the New America Growth Portfolio has increased the
amount of fund assets that can be invested in foreign securities from 10% to
15%. While the fund typically has modest foreign exposure (currently 10.1% of
total assets), the greater flexibility could be advantageous in the future
because of the proliferation of suitable overseas investment opportunities, the
increase in foreign companies with operations in the U.S., and the opening up
of financial markets in areas of the world previously closed to investment.


                                       2
<PAGE>
 
<TABLE>
<CAPTION>
CONTRIBUTIONS TO THE CHANGE IN
NET ASSET VALUE PER SHARE
-------------------------------------------------------------
Six Months Ended June 30, 1995

Ten Best Contributors                                       
-------------------------------------------------------------
<S>                                                <C>
Money Store                                          14 cents
First Financial Management                           10
CUC International                                     9
CMAC Investment                                       9
Starbucks*                                            8
Corporate Express**                                   8
Circuit City Stores*                                  8
Vodafone*                                             8
Harrah's Entertainment                                8
Lone Star Steakhouse & Saloon                         7     
-------------------------------------------------------------
Total                                                89 cents     
=============================================================

Ten Worst Contributors                                      
-------------------------------------------------------------
Sierra Health Services**                           -  4 cents
AnnTaylor Stores**                                    4
PacifiCare Health Systems*                            3
Toys "R" Us**                                         3
Sbarro                                                2
United HealthCare                                     2
Enterra**                                             2
Foundation Health**                                   2
Pittston Services**                                   1
OfficeMax**                                           1     
-------------------------------------------------------------
Total                                              - 24 cents     
=============================================================
</TABLE>

* Position added
**Position eliminated


<TABLE>
<CAPTION>
AVERAGE ANNUAL COMPOUND TOTAL RETURN                        
-------------------------------------------------------------
Periods Ended June 30, 1995

                                    Since Inception
                     1 Year             3/31/94     
                    -------         ----------------
<S>                 <C>             <C> 
                     29.31%              19.60%
-------------------------------------------------------------
</TABLE>

Investment return and principal value represent past performance and will vary.
Shares may be worth more or less at redemption than at original purchase.

<TABLE>
<CAPTION>
TWENTY-FIVE LARGEST HOLDINGS                                
-------------------------------------------------------------
June 30, 1995
                                             Percent of
Company                                      Net Assets
--------------------------                   ----------
<S>                                          <C>
Vodafone                                         3.0%
CUC International                                2.8
First Financial Management                       2.7
Paging Network                                   2.7
ADT                                              2.5
Hospitality Franchise Systems                    2.3
Columbia/HCA Healthcare                          2.3
United HealthCare                                2.2
Olsten                                           2.2
Catalina Marketing                               2.1
Circuit City Stores                              2.1
Cox Communications                               2.0
Cardinal Health                                  2.0
Money Store                                      1.9
Loewen Group                                     1.9
Starbucks                                        1.9
Office Depot                                     1.8
Freddie Mac                                      1.8
SunGard Data Systems                             1.8
Franklin Resources                               1.8
Paychex                                          1.7
PMI Group                                        1.7
Sanifill                                         1.6
Ceridian                                         1.6
Schlumberger                                     1.6       
------------------------------------------------------------
Total                                           52.0%      
============================================================
</TABLE>


                                       3
<PAGE>
 
STATEMENT OF NET ASSETS
T. Rowe Price New America Growth Portfolio / June 30, 1995 (Unaudited)

<TABLE>
<CAPTION>
COMMON STOCKS & RIGHTS -- 86.0%

                                                    Value   
                                                 -----------
<S>                                              <C>
FINANCIAL SERVICES -- 9.3%                                  
------------------------------------------------------------
INSURANCE -- 2.8%
     1,000 shs.    CMAC Investment  . . . . . . .    $43,375
     1,500         PMI Group  . . . . . . . . . .     65,063
                                                     108,438
INVESTMENT SERVICES -- 1.8%
     1,500         Franklin Resources . . . . . .     66,750

OTHER FINANCIAL SERVICES -- 4.7%
       400         Fannie Mae . . . . . . . . . .     37,750
     1,000         Freddie Mac  . . . . . . . . .     68,750
     2,000         Money Store  . . . . . . . . .     71,750
                                                     178,250

TOTAL FINANCIAL SERVICES                             353,438

CONSUMER SERVICES -- 35.4%                                  
------------------------------------------------------------
RETAILING/SPECIALTY MERCHANDISERS -- 10.6%
     2,500         Circuit City Stores  . . . . .     79,062
     5,000       * Cole National (Class A)  . . .     51,875
     1,500         Dollar General . . . . . . . .     47,438
     1,500       * General Nutrition  . . . . . .     52,313
     2,500       * Office Depot . . . . . . . . .     70,312
     2,000       * Revco  . . . . . . . . . . . .     48,000
     2,000       * Tommy Hilfiger . . . . . . . .     56,000
                                                     405,000

ENTERTAINMENT & LEISURE -- 2.0%
       400       * Harrah's Entertainment . . . .     11,200
       200       * Promus Hotel . . . . . . . . .      4,400
     1,212       * Viacom (Class B) . . . . . . .     56,207
     2,000 rts.  * Viacom   . . . . . . . . . . .      3,000
                                                      74,807

MEDIA/COMMUNICATION SERVICES -- 12.9%
     1,000 shs.  * ALC Communications . . . . . .     45,125
     1,000       * America Online . . . . . . . .     43,750
     3,000         Comcast (Class A Special)  . .     55,687
     4,000       * Cox Communications
                     (Class A)  . . . . . . . . .     77,500
     2,000       * Mobile Telecommunication
                     Technologies . . . . . . . .     54,625
     3,000       * Paging Network . . . . . . . .    102,000
     3,000         Vodafone ADR . . . . . . . . .    113,625
                                                     492,312

RESTAURANTS/FOOD DISTRIBUTION -- 4.0%
     1,500       * Lone Star Steakhouse
                     & Saloon . . . . . . . . . .     45,375
     1,500         Sbarro . . . . . . . . . . . .     34,875
     2,000       * Starbucks  . . . . . . . . . .     71,000
                                                     151,250

PERSONAL SERVICES -- 5.9%
     2,500 shs.  * CUC International  . . . . . .   $105,000
     1,200         H&R Block  . . . . . . . . . .     49,350
     2,000         Loewen Group . . . . . . . . .     71,000
                                                     225,350

TOTAL CONSUMER SERVICES                            1,348,719

BUSINESS SERVICES -- 39.3%                                  
------------------------------------------------------------
HEALTH CARE SERVICES -- 6.7%
     2,000         Columbia/HCA Healthcare  . . .     86,500
     1,200       * Genesis Health Ventures  . . .     35,550
     1,000       * PacifiCare Health Systems
                     (Class B)  . . . . . . . . .     50,875
     2,000         United HealthCare  . . . . . .     82,750
                                                     255,675

DISTRIBUTION SERVICES -- 6.0%
       700         Alco Standard  . . . . . . . .     55,912
     1,600         Cardinal Health  . . . . . . .     75,600
     2,000         Danka Business Systems
                     ADR  . . . . . . . . . . . .     48,500
     2,000       * Patterson Dental . . . . . . .     47,250
                                                     227,262

COMPUTER SERVICES -- 6.1%
     1,700       * Ceridian . . . . . . . . . . .     62,687
     1,200         First Financial
                     Management . . . . . . . . .    102,600
     1,300       * SunGard Data Systems . . . . .     68,250
                                                     233,537

ENVIRONMENTAL SERVICES -- 3.1%
     1,500         Browning-Ferris  . . . . . . .     54,188
     2,000       * Sanifill . . . . . . . . . . .     62,750
                                                     116,938

ENERGY SERVICES -- 3.0%
     1,000         Schlumberger . . . . . . . . .     62,125
     3,000       * Smith International  . . . . .     50,250
                                                     112,375

OTHER BUSINESS SERVICES -- 14.4%
     8,000       * ADT  . . . . . . . . . . . . .     94,000
     3,000         ADVO . . . . . . . . . . . . .     56,625
     1,500       * Catalina Marketing . . . . . .     80,438
     2,500       * DIMAC  . . . . . . . . . . . .     38,750
     2,500       * Hospitality Franchise
                     Systems  . . . . . . . . . .     86,562
     1,000       * Micro Warehouse  . . . . . . .     46,125
     2,500         Olsten . . . . . . . . . . . .     81,875
     1,800         Paychex  . . . . . . . . . . .     65,700
                                                     550,075

TOTAL BUSINESS SERVICES                            1,495,862

MISCELLANEOUS COMMON STOCKS -- 2.0%                   76,575

TOTAL COMMON STOCKS & RIGHTS
   (COST $2,669,322)                               3,274,594
</TABLE>


                                       4
<PAGE>
 
T. ROWE PRICE NEW AMERICA GROWTH PORTFOLIO / STATEMENT OF NET ASSETS
(UNAUDITED)

<TABLE>
<S>                                               <C>
SHORT-TERM INVESTMENTS -- 14.0%
COMMERCIAL PAPER -- 14.0%
$  100,000         AT&T Capital, 6.01%,
                     8/4/95 . . . . . . . . . . . $   98,230
   138,000         Cargill Financial Services,
                     6.10%, 7/3/95  . . . . . . .    137,930
   100,000         Kingdom of Sweden,
                     6.05%, 8/15/95 . . . . . . .     98,101
   100,000         New Center Asset Trust,
                     6.00%, 7/6/95  . . . . . . .     98,917
   100,000         Preferred Receivables
                     Funding, 5.98%, 7/24/95  . .     99,468
TOTAL SHORT-TERM INVESTMENTS (COST $532,646)         532,646

=============================================================
TOTAL INVESTMENTS IN SECURITIES -- 100.0%
   OF NET ASSETS (COST $3,201,968)                $3,807,240
=============================================================
OTHER ASSETS LESS LIABILITIES . . . . . . . . . .       (876)
                                                       ----- 
</TABLE>

<TABLE>
<CAPTION>
NET ASSETS CONSIST OF:                 Value   
                                     ----------
<S>                                  <C>          <C>
Accumulated net
 investment income -
 net of distributions . . . . . .    $    1,327
Accumulated net
 realized gain/loss -
 net of distributions . . . . . .         8,741
Net unrealized gain (loss)  . . .       605,272
Paid-in-capital applicable to
 305,086 shares of $0.0001
 par value capital stock
 outstanding; 1,000,000,000
 shares authorized  . . . . . . .     3,191,024
                                     ----------

NET ASSETS  . . . . . . . . . . . . . . . . . . . $3,806,364
                                                  ==========

NET ASSET VALUE PER SHARE . . . . . . . . . . . .     $12.48
                                                      ======
=============================================================
</TABLE>

* Non-income producing



================================================================================

STATEMENT OF OPERATIONS
T. Rowe Price New America Growth Portfolio / Six Months Ended 
June 30, 1995 (Unaudited)

<TABLE>
<S>                                                                 <C>
INVESTMENT INCOME                                                    
Income                                                               
   Interest . . . . . . . . . . . . . . . . . . . . . . . . . . .   $   9,371
   Dividend . . . . . . . . . . . . . . . . . . . . . . . . . . .       5,154
                                                                    ---------
   Total income . . . . . . . . . . . . . . . . . . . . . . . . .      14,525
                                                                    ---------
                                                                    
Expenses                                                            
   Investment management and administrative . . . . . . . . . . .      11,363
                                                                    ---------
Net investment income . . . . . . . . . . . . . . . . . . . . . .       3,162
                                                                    ---------
                                                                    
REALIZED AND UNREALIZED GAIN (LOSS)                                 
   Net realized gain (loss) on securities . . . . . . . . . . . .      25,323
   Change in net unrealized gain or loss on securities  . . . . .     570,317
                                                                    ---------
   Net realized and unrealized gain or loss . . . . . . . . . . .     595,640
                                                                    ---------
                                                                    
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS . . . . . . . .   $ 598,802
                                                                    =========
================================================================================
</TABLE>                                                                      
                                                                     
The accompanying notes are an integral part of these financial statements.





                                       5
<PAGE>
 
STATEMENT OF CHANGES IN NET ASSETS
T. Rowe Price New America Growth Portfolio (Unaudited)

<TABLE>
<CAPTION>
                                                                                                            From March 31, 1994
                                                                                      Six Months             (Commencement of
                                                                                         Ended                Operations) to
                                                                                     June 30, 1995           December 31, 1994 
                                                                                     ------------           -------------------
<S>                                                                                  <C>                    <C>
INCREASE (DECREASE) IN NET ASSETS FROM
Operations
   Net investment income    . . . . . . . . . . . . . . . . . . . . . . .             $    3,162               $    2,236     
   Net realized gain (loss)   . . . . . . . . . . . . . . . . . . . . . .                 25,323                  (16,582)
   Change in net unrealized gain or loss  . . . . . . . . . . . . . . . .                570,317                   34,955
                                                                                      ----------               ----------
   Increase (decrease) in net assets from operations  . . . . . . . . . .                598,802                   20,609
                                                                                      ----------               ----------

Distributions to shareholders
   Net investment income  . . . . . . . . . . . . . . . . . . . . . . . .                 (4,125)                      --
                                                                                      ----------               ----------

Capital share transactions(1)
   Shares sold  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .              1,396,176                1,957,764
   Distributions reinvested   . . . . . . . . . . . . . . . . . . . . . .                  4,125                       --
   Shares redeemed  . . . . . . . . . . . . . . . . . . . . . . . . . . .               (217,041)                      (7)
                                                                                      ----------               ---------- 
   Increase (decrease) in net assets from capital share transactions  . .              1,183,260                1,957,757
                                                                                      ----------               ----------
Net equalization  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                     54                        7
                                                                                      ----------               ----------
Increase (decrease) in net assets . . . . . . . . . . . . . . . . . . . .              1,777,991                1,978,373

NET ASSETS
Beginning of period   . . . . . . . . . . . . . . . . . . . . . . . . . .              2,028,373                   50,000
                                                                                      ----------               ----------
End of period   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             $3,806,364               $2,028,373
                                                                                      ==========               ==========
==============================================================================================================================
(1)Share information
   Shares sold  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                123,292                  195,800
   Distributions reinvested   . . . . . . . . . . . . . . . . . . . . . .                    400                       --
   Shares redeemed  . . . . . . . . . . . . . . . . . . . . . . . . . . .                (19,405)                      (1)
                                                                                      ----------               ---------- 
   Increase (decrease) in capital shares outstanding  . . . . . . . . . .                104,287                  195,799
                                                                                      ==========               ==========
==============================================================================================================================
</TABLE>



The accompanying notes are an integral part of these financial statements.





                                       6
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS
T. Rowe Price New America Growth Portfolio / June 30, 1995 (Unaudited)

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES

T. Rowe Price Equity Series, Inc., (the Corporation) is registered under the
Investment Company Act of 1940. The New America Growth Portfolio (the fund), a
diversified, open-end management investment company, is one of the portfolios
established by the Corporation.  The shares of the fund are currently being
offered only to separate accounts of certain insurance companies as an
investment medium for both variable annuity contracts and variable life
insurance policies.

A) Valuation - Equity securities listed or regularly traded on a securities
exchange are valued at the last quoted sales price at the time the valuations
are made.  A security which is listed or traded on more than one exchange is
valued at the quotation on the exchange determined to be the primary market for
such security.  Listed securities that are not traded on a particular day and
securities that are regularly traded in the over-the-counter market are valued
at the mean of the latest bid and asked prices.  Other equity securities are
valued at a price within the limits of the latest bid and asked prices deemed
by the Board of Directors, or by persons delegated by the Board, best to
reflect fair value.

     Short-term debt securities are valued at their cost which, when combined
with accrued interest, approximates fair value.

     Assets and liabilities for which the above valuation procedures are
inappropriate or are deemed not to reflect fair value are stated at fair value
as determined in good faith by or under the supervision of the officers of the
fund, as authorized by the Board of Directors.

B) Other - Income and expenses are recorded on the accrual basis.  Investment
transactions are accounted for on the trade date.  Realized gains and losses
are reported on an identified cost basis.  Dividend income and distributions to
shareholders are recorded by the fund on the ex-dividend date.  Income and
capital gain distributions are determined in accordance with federal income tax
regulations and may differ from those determined in accordance with generally
accepted accounting principles.  The fund follows the practice of equalization
under which undistributed net investment income per share is unaffected by fund
shares sold or redeemed.

NOTE 2 - INVESTMENT TRANSACTIONS

Purchases and sales of portfolio securities, other than short-term securities,
aggregated $1,728,733 and $950,907, respectively, for the six months ended June
30, 1995.

NOTE 3 - FEDERAL INCOME TAXES

No provision for federal income taxes is required since the fund intends to
continue to qualify as a regulated investment company and distribute all of its
taxable income.  The fund has unused realized capital loss carryforwards for
federal income tax purposes of $16,583 which expire in 2002.

     At June 30, 1995, the aggregate cost of investments for federal income tax
and financial reporting purposes was $3,201,968 and net unrealized gain
aggregated $605,272, of which $624,997 related to appreciated investments and
$19,725 to depreciated investments.

NOTE 4 - RELATED PARTY TRANSACTIONS

The investment management and administrative agreement between the fund and T.
Rowe Price Associates, Inc. (the Manager) provides for an all-inclusive annual
fee, computed daily and paid monthly, equal to 0.85% of the fund's average
daily net assets.  Pursuant to the agreement, investment management,
shareholder servicing, transfer agency, accounting and custody services are
provided to the fund and interest, taxes, brokerage commissions and
extraordinary expenses are paid directly by the fund.





                                       7
<PAGE>
 
FINANCIAL HIGHLIGHTS
T. Rowe Price New America Growth Portfolio (Unaudited)

<TABLE>
<CAPTION>
                                                                                  For a share outstanding throughout each period
                                                                                  ----------------------------------------------
                                                                                                             From March 31, 1994
                                                                                   Six Months                  (Commencement of     
                                                                                      Ended                     Operations) to
                                                                                  June 30, 1995                December 31, 1994 
                                                                                  -------------              -------------------
<S>                                                                               <C>                        <C>
NET ASSET VALUE, BEGINNING OF PERIOD  . . . . . . . . . . . . . . . . . .            $ 10.10                        $ 10.00
                                                                                     -------                        -------

Investment Activities
   Net investment income  . . . . . . . . . . . . . . . . . . . . . . . .               0.01                           0.01
   Net realized and unrealized gain (loss)  . . . . . . . . . . . . . . .               2.39                           0.09
                                                                                     -------                        -------
Total from Investment Activities  . . . . . . . . . . . . . . . . . . . .               2.40                           0.10
                                                                                     -------                        -------
Distributions
   Net investment income  . . . . . . . . . . . . . . . . . . . . . . . .              (0.02)                            --
                                                                                     -------                        -------
NET ASSET VALUE, END OF PERIOD  . . . . . . . . . . . . . . . . . . . . .            $ 12.48                        $ 10.10
                                                                                     =======                        =======
==============================================================================================================================
RATIOS/SUPPLEMENTAL DATA
Total Return  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               23.8%                           1.0%
Ratio of Expenses to Average Net Assets . . . . . . . . . . . . . . . . .               0.85%+                         0.85%+
Ratio of Net Investment Income to Average Net Assets  . . . . . . . . . .               0.24%+                         0.15%+
Portfolio Turnover Rate . . . . . . . . . . . . . . . . . . . . . . . . .               78.1%+                         81.0%+
Net Assets, End of Period   . . . . . . . . . . . . . . . . . . . . . . .         $3,806,364                     $2,028,373
==============================================================================================================================
</TABLE>

+Annualized.





                                       8
<PAGE>
 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO

SEMIANNUAL REPORT                                         [T. ROWE PRICE LOGO]
June 30, 1995                                            

DEAR INVESTOR

Your fund finished the first six months of 1995 ahead of its benchmark, the
unmanaged Morgan Stanley Capital International Europe, Australia, and Far East
Index (MSCI EAFE), as shown on this page. The fund's 22% underweighting in
Japan accounted for much of the relatively stronger performance, since the
Japanese market was down 8.3% in dollar terms. A far heavier weighting in
Europe, which composed almost half of the portfolio, contributed to positive
returns as many European economies continued their broad-based recoveries.


<TABLE>
<CAPTION>
PERFORMANCE COMPARISON
-----------------------------------------------------------------------
                                                          6 Months
                                                        Ended 6/30/95
                                                        ------------ 
<S>                                                         <C>
International Stock Portfolio                               3.9%
MSCI EAFE*                                                  2.6
-----------------------------------------------------------------------
</TABLE>
* Net of withholding taxes.


<TABLE>
<CAPTION>
MARKET PERFORMANCE
-----------------------------------------------------------------------
                                      6 Months Ended 6/30/95       
                              ---------------------------------------
                                              Local
                                            Currency
                                Local       vs. U.S.         In U.S.
                              Currency*     Dollars**       Dollars*
                              --------------------------------------
<S>                            <C>            <C>             <C>
Australia                        8.3%         -8.6%           -1.0%
France                           2.5          10.1            12.8
Germany                          0.3          12.0            12.4
Hong Kong                       13.0           0.0            13.0
Italy                           -0.8          -0.9            -1.6
Japan                          -22.0          17.5            -8.3
Netherlands                      3.3          11.9            15.6
Norway                          -2.3           9.7             7.1
Singapore                       -3.6           4.3             0.6
Spain                            5.3           8.7            14.5
Sweden                          14.0           2.1            16.3
Switzerland                      8.1          13.6            22.8
United Kingdom                   8.8           1.7            10.7
-----------------------------------------------------------------------
</TABLE>
 *     Source: MSCI "Perspective," net of withholding taxes.
**     Source: NatWest Securities "Quant."

       In certain Pacific markets outside Japan, such as Hong Kong, strong
economies combined with declining interest rates led to excellent stock market
returns measured in U.S. dollars, helping fund performance.  Latin America was
the major disappointment during the period.  However, our small 4% weighting
there enabled us to avoid many of the losses suffered prior to the return of
investor confidence, which sparked a second quarter rebound in these stocks.

MARKET REVIEW

EUROPEAN stock markets generated powerful returns for U.S. investors, largely
because of the weak dollar.  In dollar terms, Germany rose 12.4%, Switzerland a
rollicking 22.8%, France 12.8%, the U.K. 10.7%, and the Netherlands 15.6%, all
net of withholding taxes.

       Politics played a role in the U.K., where stocks started the second
quarter strongly but gave up much of their gains in late June during a
leadership challenge to Conservative Party head John Major.  His high-risk
strategy of threatening to resign because of differences with fellow party
members paid off in the end.  The Conservatives still lag in public opinion
polls, but this is counterbalanced to some extent by the opposition Labour
Party's shift from the far left toward the political center.  Several U.K.
stocks, including pharmaceutical giant SMITHKLINE BEECHAM and NATIONAL
WESTMINSTER BANK, are among our major holdings.

       In GERMANY, despite the wage demands of the metal processing workers,
inflation remains low near 2% per year as the strong mark has reduced the price
of imports.  Subdued inflation, coupled with an improvement in government
finances (which will be boosted after the privatization of Deutsche Telecom in
1996), gives the Bundesbank room to lower short-term interest rates further,
creating a more positive environment for stocks.

       Less restrictive German monetary policy will be sweet music for the
recently elected president of FRANCE, Jacques Chirac, who was called the French
Ronald Reagan 10 years ago.  Chirac will be eager to avoid monetary tightening
as long as unemployment is painfully above 12%, and easing in Germany reduces
pressure on France to tighten.  Chirac may tighten fiscal policy instead by
reducing government spending.  Our largest positions in France include EAUX CIE
GENERALE and CARREFOUR.

       We maintained a heavy weighting in the NETHERLANDS, where WOLTERS
KLUWER, ELSEVIER, and ROYAL DUTCH PETROLEUM were the three largest holdings in
the portfolio as of June 30.  We continue to find good stocks at reasonable
valuations in this country.  Overall, European stock valuations have improved
over the past few months because of declining bond yields coupled with steady
earnings growth.  We forecast earnings growth of more than 25% in France in
1996, 19% in Germany, and 11% in the U.K.





                                       1
<PAGE>
 
       While Europe rallied, JAPAN disappointed international investors once
again. Largely due to the powerful yen and the aftermath of the Kobe
earthquake, the Japanese economy has been in a slump. May industrial production
fell for the third month in a row, although it is up from the previous year,
and inventory buildup has worsened. Deflation is much in the news with the
Consumer Price Index currently in negative territory and wholesale prices
falling 1.8% in May alone. This has had a negative impact on corporate earnings
and caused major problems in the banking system.

GEOGRAPHIC DIVERSIFICATION
------------------------------------------------------------------------

                                   [FIGURE 1]

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

       However, we do not believe that Japan will plummet into a depression.
The recent cut in the discount rate, high savings rates, government finances,
and increasing liquidity in the financial system should foster economic
expansion from current anemic levels. Stock valuations in selected areas are
also becoming attractive, enhanced by declining yields. Many Japanese
technology stocks now appear cheaper than their U.S. counterparts, and we have
been slowly accumulating shares in this sector. KYOCERA, NIPPON DENSO, TDK, and
CANON are among our major holdings here.

       Elsewhere in ASIA, after being pummeled in the aftermath of the Mexican
crisis early in the year, the sounder markets here rebounded smartly when
investors began to view them differently. The strong yen resulted in increased
Japanese investment throughout the region. The markets of HONG KONG and
MALAYSIA were particularly strong, and many Asian currencies appreciated
against the U.S. dollar, fattening returns in dollar terms.

       Late in the first half, we trimmed our exposure to Hong Kong because
earnings growth was slowing as real estate prices stagnated. We deployed much
of this cash directly into CHINA, where valuations are extremely attractive.
Our exposure to other markets in the area held steady. Industrial production in
THAILAND is growing at 11% a year, exports are growing at more than 15% a year
in SINGAPORE, and the push to revamp the infrastructure in MALAYSIA has
energized that economy.

       Markets in LATIN AMERICA, our lowest regional weighting, turned in the
worst regional performance. Stocks throughout the region nosedived during the
first quarter, then rallied in the second, although they failed to recoup
earlier losses in dollar terms. A degree of stability appears to have returned
to MEXICO, but a sharp recession is likely to linger through the rest of the
year with interest rates high and annual inflation running more than 40%. The
picture in BRAZIL is far brighter as economic reforms continue on track. Stocks
here look cheap to us, and we are also increasing positions in ARGENTINA and
CHILE, whose economic prospects appear promising.

       Worldwide, regional stock market returns in dollar terms for the first
six months of 1995 are shown below.

PERFORMANCE BY REGION
<TABLE>
<CAPTION>
                                                                       
-----------------------------------------------------------------------
                                        Six months ended
                                             6/30/95   
                                         --------------
<S>                                          <C>
Europe                                        12.9%
Japan                                        - 8.3
Asia                                           7.0
Latin America                                -14.0
                                                                       
-----------------------------------------------------------------------
</TABLE>
Source: MSCI "Perspective," net of withholding taxes.

SUMMARY AND OUTLOOK

Perhaps the main theme for the first half was the strengthening in global fixed
income markets, resulting in rising bond prices and lower yields, which
rendered stock market valuations increasingly attractive. Looking ahead, we see
economic growth continuing apace in many regions, brightening prospects for
international equity investors. Increasing stability in world currency markets
should also provide an underpinning to stock markets. Inflation should remain
under control in most regions, minimizing the possibility of rising interest
rates anytime soon.

       The moderate appreciation of the dollar against the Japanese yen may
continue over the short term, but we believe the long-term trend of the dollar
is downward. Therefore, we will continue to keep your portfolio largely
unhedged to take full advantage of the stronger foreign currencies we expect.

       Regarding regional weightings, we will proceed with a view toward
implementing relatively large positions in Asia outside of Japan, in Latin
America, and in the smaller markets of Europe where we believe the greater
values lie. We are generally optimistic about the prospects for returns in
international markets and expect them to narrow the performance gap with U.S.
stocks during the balance of the year.

       Respectfully submitted,



       /s/ MARTIN G. WADE
       ------------------
       Martin G. Wade
       President


July 27, 1995





                                       2
<PAGE>
 

<TABLE>
<CAPTION>
INDUSTRY DIVERSIFICATION
-----------------------------------------------------------------------
June 30, 1995
                                                Percent of
                                                Net Assets
                                                ----------
<S>                                               <C>
Services                                           20.1%
Capital Equipment                                  16.2
Finance                                            14.9
Consumer Goods                                     14.3
Materials                                           9.5
Energy                                              9.4
Multi-Industry                                      2.8
Reserves                                           12.8
-----------------------------------------------------------------------
Net Assets                                        100.0%
=======================================================================
</TABLE>

<TABLE>
<CAPTION>
SECURITY CLASSIFICATION
---------------------------------------------------------------------------
June 30, 1995
                                      Percent                       Market
                                       of Net         Cost           Value
Percent of Net Assets                  Assets         (000)          (000)
---------------------                  ------         -----          -----
<S>                                    <C>          <C>             <C>
Common Stocks, Rights and
   Warrants                             85.2%       $16,711         $17,078
Preferred Stocks and Rights              2.0            387             391
Short-Term Investments                  10.5          2,094           2,094
                                       -----        -------         -------
Total Investments                       97.7         19,192          19,563
Other Assets Less Liabilities            2.3            455             456
---------------------------------------------------------------------------
Net Assets                             100.0%       $19,647         $20,019
===========================================================================
</TABLE>


<TABLE>
<CAPTION>
TWENTY-FIVE LARGEST HOLDINGS
---------------------------------------------------------------------------
June 30, 1995
                                                      Percent of
                                                      Net Assets
                                                      ----------
<S>                                                      <C>
Wolters Kluwer, Netherlands                               2.3%
Elsevier, Netherlands                                     1.9
Royal Dutch Petroleum, Netherlands                        1.3
Kyocera, Japan                                            1.2
SmithKline Beecham, United Kingdom                        1.2
National Westminster Bank, United Kingdom                 1.1
Reed International, United Kingdom                        1.1
Eaux Cie Generale, France                                 1.0
BBCBrown Boveri & Cie, Switzerland                        0.8
Roche Holdings, Switzerland                               0.8
Polygram, Netherlands                                     0.8
Nippon Denso, Japan                                       0.7
Nestle, Switzerland                                       0.7
United Engineers, Malaysia                                0.7
TDK, Japan                                                0.7
Mitsubishi Heavy Industries, Japan                        0.7
Norsk Hydro, Norway                                       0.7
Sumitomo Electric, Japan                                  0.7
Canon, Japan                                              0.7
Astra, Sweden                                             0.6
Gehe, Germany                                             0.6
Mitsui Fudosan, Japan                                     0.6
Matsushita Electric Industrial, Japan                     0.6
Carrefour, France                                         0.6
Glaxo, United Kingdom                                     0.6
---------------------------------------------------------------------------
Total                                                    22.7%
===========================================================================
</TABLE>

<TABLE>
<CAPTION>
AVERAGE ANNUAL COMPOUND TOTAL RETURN
---------------------------------------------------------------------------
Periods Ended June 30, 1995
                                              Since Inception
               1 Year                            (3/31/94)
               ------                            ---------
               <S>                               <C>
                4.7%                               4.6%
===========================================================================
</TABLE>

Investment return and principal value represent past performance and will vary.
Shares may be worth more or less at redemption than at original purchase.
Performance does not reflect insurance company contract and other separate
account charges. If these charges were deducted, performance would be lower.





                                       3
<PAGE>
 
PORTFOLIO OF INVESTMENTS

T. Rowe Price International Stock Portfolio / June 30, 1995 (Unaudited)

(values in thousands)
<TABLE>
<CAPTION>
                                                          Value
                                                          -----
<S>                                                     <C>
ARGENTINA -- 0.6%
COMMON STOCKS
        550  shs.    Banco de Galicia Buenos
                            Aires 'B' ADR (USD)   .     $      9
        280          Banco Frances del Rio de la
                            Plata ADR (USD)   . . .            5
        353          Buenos Aires Embotelladora
                            'B' ADR (USD)   . . . .            9
        170          Enron Global Power &
                            Pipeline (USD)  . . . .            4
      3,361          Naviera Perez 'B'  . . . . . .           14
      1,710          Sociedad Comercial del Plata              4
         70        * Sociedad Comercial del Plata
                            ADR (USD)   . . . . . .            2
      1,020          Telecom Argentina Stet 'B'   .            5
      1,470          Telefonica de Argentina 'B'
                            ADR (USD)   . . . . . .           36
        380          Transportadora de Gas del
                            Sur 'B' ADS (USD)   . .            4
      1,270          YPF Sociedad Anonima 'D'
                            ADR (USD)   . . . . . .           24
TOTAL ARGENTINA                                              116

AUSTRALIA -- 1.8%
COMMON STOCKS & RIGHTS
     10,241          Australia Gas & Light  . . . .           32
      3,244          Broken Hill Proprietary  . . .           40
      8,153          Burns Philp & Company  . . . .           17
      3,000          Coca Cola Amatil   . . . . . .           18
        750  rts.  * Coca Cola Amatil   . . . . . .            1
      1,006  shs.    Lend Lease Corporation   . . .           13
      3,000          MIM      . . . . . . . . . . .            4
      4,000          Mayne Nickless   . . . . . . .           16
      7,012          News Corporation   . . . . . .           39
      7,000          Publishing & Broadcasting  . .           21
     18,000        * Sydney Harbor Casino 'A' . . .           19
     18,000        * TNT  . . . . . . . . . . . . .           24
      8,000          Tabcorp Holdings   . . . . . .           17
      5,500          Western Mining   . . . . . . .           30
      6,000          Woodside Petroleum   . . . . .           24
                                                             315
PREFERRED STOCKS
      3,517          News Corporation   . . . . . .           17
     13,000          TNT, Cum. Cv., 8.00%   . . . .           18
                                                              35

TOTAL AUSTRALIA                                              350

AUSTRIA -- 0.1%
COMMON STOCKS
        180          Flughafen Wien   . . . . . . .           10
        170          Oesterreichische Elektrizitats           12
                                                              22
PREFERRED STOCK
        100  shs.    Creditanstalt - Bankverein . .            6
TOTAL AUSTRIA                                                 28

BELGIUM -- 1.2%
COMMON STOCKS
        170          Fortis   . . . . . . . . . . .           18
        130          Generale Banque  . . . . . . .           42
        390          Kredietbank  . . . . . . . . .           93
         91          UCB      . . . . . . . . . . .           91
TOTAL BELGIUM                                                244

BRAZIL -- 1.7%
COMMON STOCKS
      1,700          Brazil Fund (USD)  . . . . . .           43
        330        * Cesp Cia Energetica de
                            Sao Paulo (USD)   . . .            4
    360,000          Companhia Siderurgica Nacional            8
     80,000          Eletrobras   . . . . . . . . .           21
    350,000          Telecomunicacoes Brasilias   .           10
                                                              86

PREFERRED STOCKS & RIGHTS
  3,240,000          Banco Bradesco   . . . . . . .           28
     58,507  rts.  * Banco Bradesco   . . . . . . .            1
     20,000  shs.    Banco Itau   . . . . . . . . .            6
     50,000          Brahma   . . . . . . . . . . .           16
        918        * Brahma RegD  . . . . . . . . .            1
     40,000          Brasmotor  . . . . . . . . . .            7
     40,000          Cia Cimento Portland Itau  . .           12
        440        * Cia Energetica de Sao Paulo
                            ADS (USD)   . . . . . .            5
    511,000          Cia Energetica Minas Gerais  .           10
        216        * Cia Energetica Minas Gerais
                            ADR (USD)   . . . . . .            4
     28,000          Cia Tecidos Norte de Minas   .            9
    430,000          Lojas American   . . . . . . .            9
     80,000          Petrol Brasileiros   . . . . .            6
    490,000          Telecomunicacoes Brasilias   .           16
      2,887          Telecomunicacoes Brasilias
                            ADR (USD)   . . . . . .           95
    100,000          Telecomunicacoes de
                            Sao Paulo   . . . . . .           12
 21,970,000          Usiminas   . . . . . . . . . .           25
                                                             262

TOTAL BRAZIL                                                 348

CANADA -- 0.4%
COMMON STOCKS
      1,620          Alcan Aluminium  . . . . . . .           49
        800          MacMillan Bloedel  . . . . . .           11
        640          Royal Bank of Canada   . . . .           14
TOTAL CANADA                                                  74
</TABLE>





                                       4
<PAGE>
 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO / PORTFOLIO OF INVESTMENTS
(UNAUDITED)

<TABLE>
<S>                                                     <C>
CHILE -- 0.6%
COMMON STOCKS
        141  shs.    AFP Providia (USD)   . . . . .     $      4
        800          Chile Fund (USD)   . . . . . .           43
        280          Chilectra ADR (USD)  . . . . .           14
        250          Chilgener ADR (USD)  . . . . .            8
        450          Compania Cervecerias
                            Unidas ADS (USD)  . . .           12
        190          Compania de Telefonos de
                            Chile 'A' ADR (USD)   .           15
        964          Empresa Nacional de
                            Electricidad ADS (USD)            26
        239          Enersis ADS (USD)  . . . . . .            7
TOTAL CHILE                                                  129

CHINA -- 0.4%
COMMON STOCKS
      1,800          Huaneng Power International
                            'N' ADR (USD)   . . . .           33
     72,000          Shanghai Petrochemical 'H'
                            (HKD)   . . . . . . . .           23
     88,000          Yizheng Chemical Fibre 'H'
                            (HKD)   . . . . . . . .           31
TOTAL CHINA                                                   87

DENMARK -- 0.3%
COMMON STOCKS
        330          Den Danske Bank  . . . . . . .           21
        170          Tele Danmark 'B'   . . . . . .            9
        410          Unidanmark 'A'   . . . . . . .           20
TOTAL DENMARK                                                 50

FINLAND -- 0.2%
COMMON STOCK
        620          Nokia Oy 'A'   . . . . . . . .           36

FRANCE -- 7.6%
COMMON STOCKS & RIGHTS
        520          Accor  . . . . . . . . . . . .           69
        180          Assurances Generales
                            de France   . . . . . .            6
        240          Carrefour  . . . . . . . . . .          123
        270          Chargeurs  . . . . . . . . . .           53
        100  rts.  * Chargeurs  . . . . . . . . . .            2
        960  shs.    Cie de St. Gobain  . . . . . .          116
      1,870          Eaux Cie Generale  . . . . . .          208
        465          Ecco     . . . . . . . . . . .           73
        900          Elf Aquitaine  . . . . . . . .           66
        300          GTM Entrepose  . . . . . . . .           24
        515          LVMH     . . . . . . . . . . .           93
         90          L'Oreal  . . . . . . . . . . .           23
        740          Lafarge-Coppee   . . . . . . .           58
        695          Lapeyre  . . . . . . . . . . .           46
        400          Legrand  . . . . . . . . . . .           63
        150          Peugeot  . . . . . . . . . . .           21
        270  shs.    Pinault Printemps  . . . . . .           58
        600          Poliet   . . . . . . . . . . .           54
         50          Primagaz   . . . . . . . . . .            9
        150          Rexel  . . . . . . . . . . . .           26
        150          Societe Generale de France . .           17
        130          Sodexho  . . . . . . . . . . .           29
      1,190          Television Francaise   . . . .          117
      1,100          Total 'B'  . . . . . . . . . .           66
      2,100          Valeo  . . . . . . . . . . . .          102
TOTAL FRANCE                                               1,522

GERMANY -- 4.7%
COMMON STOCKS, RIGHTS & WARRANTS
         48          Allianz Holdings   . . . . . .           86
         38  rts.  * Allianz Holdings   . . . . . .            3
         10  wts.  * Allianz Holdings, 3/29/96  . .            9
         48  shs.    Altana   . . . . . . . . . . .           26
         50          Ava Allgemeine Handels -
                            Der Verbr   . . . . . .           19
        270          Bayer  . . . . . . . . . . . .           67
         40          Bayerische Motoren Werke   . .           22
         80          Bilfinger & Berger   . . . . .           37
         32          Buderus  . . . . . . . . . . .           15
      1,190          Deutsche Bank  . . . . . . . .           58
        230          Gehe     . . . . . . . . . . .          106
         50          Gehe, new  . . . . . . . . . .           22
        180          Hoechst  . . . . . . . . . . .           39
         30          Hornbach   . . . . . . . . . .           20
        348          Mannesmann   . . . . . . . . .          106
         45          Rhon Klinikum  . . . . . . . .           53
      1,060          Schering   . . . . . . . . . .           74
         50          Veba     . . . . . . . . . . .           20
        160  wts.  * Veba, 4/6/98   . . . . . . . .           21
        130  shs.    Volkswagen   . . . . . . . . .           38
         80  wts.  * Volkswagen International
                            Finance, 10/27/98   . .            6
                                                             847

PREFERRED STOCKS
        280  shs.    Fielmann   . . . . . . . . . .           13
         32          Hornbach   . . . . . . . . . .           43
         67          Krones   . . . . . . . . . . .           32
                                                              88

TOTAL GERMANY                                                935

HONG KONG -- 2.0%
COMMON STOCKS
     11,200          Great Eagle Holdings   . . . .           24
     36,454          Hong Kong Land Holdings
                            (USD)   . . . . . . . .           66
        363          Hopewell Holdings  . . . . . .            1
     25,000          Hutchison Whampoa  . . . . . .          121
      9,000          Swire Pacific 'A'  . . . . . .           68
     36,000          Wharf Holdings   . . . . . . .          117

TOTAL HONG KONG                                              397
</TABLE>





                                       5
<PAGE>
 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO / PORTFOLIO OF INVESTMENTS
(UNAUDITED)

<TABLE>
<S>                                                     <C>
ITALY -- 1.8%
COMMON STOCKS
      3,109  shs.    Assicurazioni Generali   . . .     $     73
     15,480          Banca Fideuram   . . . . . . .           18
      2,000          Danieli & Company,
                            savings shares  . . . .            6
      1,700          Imi      . . . . . . . . . . .           10
      7,500          Istituto Naz Delle
                             Assicurazioni  . . . .           10
      6,000          Italgas  . . . . . . . . . . .           16
      1,000          RAS      . . . . . . . . . . .           11
      2,000          Rinascente   . . . . . . . . .           11
      6,000          SME      . . . . . . . . . . .           15
      6,000          Sasib, savings shares  . . . .           16
     17,900          Stet     . . . . . . . . . . .           49
      7,000          Stet, savings shares   . . . .           16
     24,966          Telecom Italia   . . . . . . .           68
     12,697          Telecom Italia,
                            savings shares  . . . .           27
        740          Unichem  . . . . . . . . . . .            4
TOTAL ITALY                   . . . . . . . . . . .          350

JAPAN -- 22.0%
COMMON STOCKS
      1,000          Advantest  . . . . . . . . . .           38
      4,000          Alps Electric  . . . . . . . .           42
      8,000          Amada  . . . . . . . . . . . .           69
      8,000          Canon  . . . . . . . . . . . .          130
      4,000          Citizen Watch  . . . . . . . .           25
      6,000        * Dai Nippon Screen
                            Manufacturing   . . . .           40
      2,000          Daifuku  . . . . . . . . . . .           22
      7,000          Daiichi Pharmaceutical   . . .          102
      7,000          Daiwa House  . . . . . . . . .          107
         10          East Japan Railway   . . . . .           51
      2,000          Fanuc  . . . . . . . . . . . .           86
     12,000          Hitachi  . . . . . . . . . . .          120
      7,000          Hitachi Zosen  . . . . . . . .           28
      3,000          Honda Motor  . . . . . . . . .           46
      4,000          Inax     . . . . . . . . . . .           39
      4,000        * Ishihara Sangyo Kaisha . . . .           12
      2,000          Ito-Yokado   . . . . . . . . .          106
      1,000          Kawada Industries  . . . . . .            8
      3,000          Kokuyo   . . . . . . . . . . .           67
     11,000          Komatsu  . . . . . . . . . . .           84
      3,000          Komori   . . . . . . . . . . .           61
      7,000          Kumagai Gumi   . . . . . . . .           29
      7,000          Kuraray  . . . . . . . . . . .           76
      3,000          Kyocera  . . . . . . . . . . .          247
      5,000          Makita   . . . . . . . . . . .           69
      7,000          Marui  . . . . . . . . . . . .          112
      8,000          Matsushita Electric
                            Industrial  . . . . . .          125
      4,000          Mitsubishi   . . . . . . . . .           46
     20,000          Mitsubishi Heavy Industries  .          136
      5,000          Mitsubishi Paper Mills   . . .           26
     11,000  shs.    Mitsui Fudosan   . . . . . . .          126
      4,000          Mitsui Petrochemical
                            Industries  . . . . . .           30
      2,000          Murata Manufacturing   . . . .           76
     10,000          NEC      . . . . . . . . . . .          110
      2,000          National House   . . . . . . .           37
      8,000          Nippon Denso   . . . . . . . .          145
      2,000          Nippon Hodo  . . . . . . . . .           35
     35,000          Nippon Steel   . . . . . . . .          114
      5,000          Nomura Securities  . . . . . .           87
      4,000          Pioneer Electronic   . . . . .           68
      1,000          Sangetsu   . . . . . . . . . .           27
      3,200          Sankyo   . . . . . . . . . . .           74
      1,000          Sega Enterprises   . . . . . .           36
      9,000          Sekisui Chemical   . . . . . .          106
      6,000          Sekisui House  . . . . . . . .           74
      1,000          Seven-Eleven Japan   . . . . .           72
      8,000          Sharp  . . . . . . . . . . . .          106
      4,000          Shinetsu Chemical  . . . . . .           70
      2,000          Sony     . . . . . . . . . . .           96
     13,000          Sumitomo   . . . . . . . . . .          118
     11,000          Sumitomo Electric  . . . . . .          131
      4,000          Sumitomo Forestry  . . . . . .           67
      3,000          TDK      . . . . . . . . . . .          137
      1,000          Taisho Pharmaceutical  . . . .           19
     13,000          Teijin   . . . . . . . . . . .           62
      4,000          Tokio Marine & Fire
                            Insurance   . . . . . .           46
      2,000          Tokyo Electronics  . . . . . .           69
      2,000          Tokyo Steel Manufacturing  . .           34
      3,000          Toppan Printing  . . . . . . .           39
      2,000          Yurtec   . . . . . . . . . . .           44
TOTAL JAPAN                                                4,404

MALAYSIA -- 2.8%
COMMON STOCKS & WARRANTS
     49,000          Affin Holdings   . . . . . . .           86
      6,200  wts.  * Affin Holdings, 8/22/99  . . .            4
     12,000  shs.    Aokam Perdana  . . . . . . . .           30
     21,000          Berjaya Sports Toto  . . . . .           37
      3,000  wts.  * Commerce Asset Holdings,
                            6/27/98   . . . . . . .            8
     41,000  shs.    Multi-Purpose Holding  . . . .           72
     40,000          Renong   . . . . . . . . . . .           75
     39,000        * Technology Resources
                            Industries  . . . . . .          112
     22,000          United Engineers   . . . . . .          140
TOTAL MALAYSIA                                               564

MEXICO -- 1.4%
COMMON STOCKS
      4,197          Cemex 'B'  . . . . . . . . . .           15
     44,282          Cifra 'B' ADR (USD)  . . . . .           61
      3,147          Fomentos Economico
                            Mexicano 'B'  . . . . .            7
      3,550          Gruma 'B'  . . . . . . . . . .           10
</TABLE>





                                      6
<PAGE>
 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO / PORTFOLIO OF INVESTMENTS
(UNAUDITED)

<TABLE>
<S>                                                     <C>
MEXICO (CONT'D)
      3,650  shs.  * Grupo Embotellador de
                            Mexico PC   . . . . . .     $     19
        670          Grupo Financiero
                            Banamex 'B'   . . . . .            1
         33          Grupo Financiero
                            Banamex 'L'   . . . . .            1
        820        * Grupo Financiero
                            Bancomer 'C' GDS (USD).            5
        607          Grupo Financiero
                            Bancomer 'L'  . . . . .            1
     13,220          Grupo Industrial Maseca 'B'  .            8
      4,060        * Grupo Sidek 'B'  . . . . . . .            3
      1,330          Grupo Televisa PC GDS
                            (USD)   . . . . . . . .           27
        780          Panamerican Beverages 'A'
                            (USD)   . . . . . . . .           23
      2,526          Telefonos de Mexico 'L' ADS
                            (USD)   . . . . . . . .           75
      7,540          Tolmex 'B2'  . . . . . . . . .           29
TOTAL MEXICO                                                 285

NETHERLANDS -- 9.4%
COMMON STOCKS
      1,460          ABN Amro Holdings  . . . . . .           56
      1,150          Ahold  . . . . . . . . . . . .           41
        598          Akzo Nobel   . . . . . . . . .           72
      2,246          CSM      . . . . . . . . . . .           99
     31,810          Elsevier   . . . . . . . . . .          376
        970          Fortis AMEV  . . . . . . . . .           53
        430          Hagemeyer  . . . . . . . . . .           19
      2,160          Internationale Nederlanden
                            Groep   . . . . . . . .          119
      1,190          Koninklijke PTT Nederland  . .           43
        320          Nutricia   . . . . . . . . . .           22
      2,566          Polygram   . . . . . . . . . .          152
      2,190          Royal Dutch Petroleum  . . . .          267
        830          Unilever   . . . . . . . . . .          108
      5,198          Wolters Kluwer   . . . . . . .          459
TOTAL NETHERLANDS                                          1,886

NEW ZEALAND -- 0.9%
COMMON STOCKS
     14,000          Air New Zealand 'B'  . . . . .           41
      9,000          Carter Holt Harvey   . . . . .           22
      4,000          Fernz  . . . . . . . . . . . .           11
     11,000          Fletcher Challenge   . . . . .           31
     12,000          Fletcher Challenge, Forests
                            Division  . . . . . . .           16
      3,000          Independent Newspapers   . . .            9
     13,000          Telecom Corporation of
                             New Zealand  . . . . .           49
TOTAL NEW ZEALAND                                            179

NORWAY -- 1.4%
COMMON STOCKS
        500          Bergesen 'A'   . . . . . . . .           11

        740  shs.    Kvaerner 'A'   . . . . . . . .           34
      3,187          Norsk Hydro  . . . . . . . . .          133
      2,140          Orkla 'A'  . . . . . . . . . .           96
        700          Saga Petroleum 'B'   . . . . .            9
TOTAL NORWAY                                                 283

PERU -- 0.1%
COMMON STOCK
      2,200          Telefonica de Peru 'B'   . . .            4
PORTUGAL -- 0.2%
COMMON STOCK
      1,020          Jeronimo Martins   . . . . . .           52
SINGAPORE -- 2.2%
COMMON STOCKS & WARRANTS
     10,000          DBS Land   . . . . . . . . . .           31
      4,000          Far East Levingston
                          Shipbuilding  . . . . . .           19
      4,000          Jurong Shipyard  . . . . . . .           29
      5,000          Keppel   . . . . . . . . . . .           41
     11,000          Neptune Orient Lines   . . . .           13
      3,000          Overseas Union Bank  . . . . .           19
      5,000          Overseas Union Enterprises   .           30
      5,000          Sembawang  . . . . . . . . . .           30
      4,000          Singapore Airlines   . . . . .           37
      7,000          Singapore Land   . . . . . . .           46
      3,000          Singapore Press  . . . . . . .           45
        600          Singapore Press, new   . . . .            9
     19,000          United Industrial  . . . . . .           18
      7,480          United Overseas Bank   . . . .           71
      2,400  wts.  * United Overseas Bank,
                             6/17/97  . . . . . . .           11
TOTAL SINGAPORE                                              449

SOUTH KOREA -- 0.3%
COMMON STOCK
      1,197  shs.    Samsung Electronics GDS
                         (USD)  . . . . . . . . . .           63

SPAIN -- 2.1%
COMMON STOCKS
        210          Banco Popular Espanol  . . . .           31
      1,060          Banco Santander  . . . . . . .           42
      3,205          Centros Comerciales Pryca  . .           59
      1,960          Empresa Nacional de
                            Electricidad  . . . . .           97
        340          Fomento de Construcciones
                            y Contra  . . . . . . .           29
        500          Gas Natural  . . . . . . . . .           60
      5,350          Iberdrola  . . . . . . . . . .           40
      1,578          Repsol   . . . . . . . . . . .           50
         90          Repsol ADR (USD)   . . . . . .            3
      2,704          Sevillana De Electricidad  . .           16
TOTAL SPAIN                   . . . . . . . . . . .          427
</TABLE>





                                       7
<PAGE>
 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO / PORTFOLIO OF INVESTMENTS
(UNAUDITED)

<TABLE>
<S>                                                <C>
SWEDEN -- 1.9%
COMMON STOCKS
        470  shs.    Asea 'A'   . . . . . . . . . .     $     41
      4,280          Astra 'B'  . . . . . . . . . .          129
      2,660          Atlas Copco 'B'  . . . . . . .           37
      1,480          Electrolux 'B'   . . . . . . .           67
        310          Esselte 'B'  . . . . . . . . .            4
        600          Hennes & Mauritz 'B'   . . . .           35
        380          Sandvik 'A'  . . . . . . . . .            7
      2,730          Sandvik 'B'  . . . . . . . . .           50
      1,500          Stora Kopparberg 'B'   . . . .           20
TOTAL SWEDEN                                                 390

SWITZERLAND -- 3.8%
COMMON STOCKS
        163          BBC Brown Boveri & Cie   . . .          169
        470          CS Holding   . . . . . . . . .           43
         60          Ciba Geigy   . . . . . . . . .           44
        137          Nestle   . . . . . . . . . . .          143
         26          Roche Holdings   . . . . . . .          167
        120          Sandoz   . . . . . . . . . . .           83
         38          Schweizerische
                            Bankgesellschaft  . . .           39
        190          Schweizerischer Bankverein   .           67
TOTAL SWITZERLAND                                            755

THAILAND -- 0.9%
COMMON STOCKS
      1,000          Advanced Information
                            Service   . . . . . . .           15
      3,400          Bangkok Bank . . . . . . . . .           37
      3,900          Bank of Ayudhya  . . . . . . .           19
        600          Land & House   . . . . . . . .           13
        500          Siam Cement  . . . . . . . . .           32
      2,200          Siam Commercial Bank   . . . .           21
      2,800          Thai Farmers Bank  . . . . . .           27
      1,200          United Communications  . . . .           17
TOTAL THAILAND                                               181

UNITED KINGDOM -- 14.4%
COMMON STOCKS
     16,000          Abbey National   . . . . . . .          118
     10,000          Argos  . . . . . . . . . . . .           68
     13,500          Argyll Group   . . . . . . . .           72
     41,000          Asda Group   . . . . . . . . .           62
      3,000          BAA      . . . . . . . . . . .           23
     11,000          British Gas  . . . . . . . . .           51
      6,000          British Petroleum  . . . . . .           43
     16,000          Cable & Wireless   . . . . . .          109
     12,860          Cadbury Schweppes  . . . . . .           93
     27,000          Caradon  . . . . . . . . . . .          101
      7,000          Clyde Petroleum  . . . . . . .            5
      9,000          Coats Viyella  . . . . . . . .           27
      3,000          Compass Group  . . . . . . . .           18
      6,000          David S. Smith   . . . . . . .           62
      6,100  shs.    East Midlands Electricity  . .           62
      2,000          Eastern Group  . . . . . . . .           21
      4,000          First National Finance   . . .            6
     10,000          Glaxo  . . . . . . . . . . . .          122
     18,000          Grand Metropolitan   . . . . .          110
     15,000          Guinness   . . . . . . . . . .          113
      2,000          Heath  . . . . . . . . . . . .            6
      3,000          Heywood Williams Group   . . .           11
      8,000          Hillsdown Holdings   . . . . .           23
      7,000          John Laing 'A'   . . . . . . .           23
     12,000          Kingfisher   . . . . . . . . .           81
     13,000          Ladbroke Group   . . . . . . .           35
      9,000          London Electricity   . . . . .           91
     26,000          National Westminster Bank  . .          226
      7,000          RTZ  . . . . . . . . . . . . .           91
     13,000          Rank Organisation  . . . . . .           82
     16,000          Reed International   . . . . .          225
      5,480          Rolls Royce  . . . . . . . . .           15
      7,000          Sears  . . . . . . . . . . . .           11
     10,000          Shell Transport & Trading  . .          119
     26,000          SmithKline Beecham,
                            equity units  . . . . .          230
      2,000          South Western Electricity  . .           21
     16,000          T & N  . . . . . . . . . . . .           43
     12,000          Tesco  . . . . . . . . . . . .           55
     32,500          Tomkins  . . . . . . . . . . .          116
     11,000          United Newspapers  . . . . . .           91
TOTAL UNITED KINGDOM                                       2,881

SHORT-TERM INVESTMENTS -- 10.5%
COMMERCIAL PAPER
$     5,000          Cargill Financial Services,
                            6.10%, 7/3/95   . . . .            5
    350,000          Ciba-Geigy, 6.00%, 7/17/95   .          345
    150,000          General Electric Capital,
                            5.975%, 7/11/95   . . .          149
    250,000          Hershey Foods, 6.00%,
                            7/10/95   . . . . . . .          247
    100,000          KFW International Finance,
                            6.00%, 7/7/95   . . . .          100
    750,000          Preferred Receivables
                            Funding, 6.00%, 7/6/95           749
    500,000          Walmart Stores, 6.00%,
                            7/14/95   . . . . . . .          499
TOTAL SHORT-TERM INVESTMENTS                               2,094
                                                                
================================================================
TOTAL INVESTMENTS IN SECURITIES -- 97.7% OF
   NET ASSETS (COST $19,192)  . . . . . . . . . . .       19,563
================================================================
Other Assets Less Liabilities   . . . . . . . . . .          456
NET ASSETS                    . . . . . . . . . . .     $ 20,019
                                                        ========
================================================================
</TABLE>

    *  -      Non-income producing
(HKD)  -      Hong Kong dollar
(USD)  -      U.S. dollar

The accompanying notes are an integral part of these financial statements.




                                       8
<PAGE>
 
STATEMENT OF ASSETS AND LIABILITIES

T. Rowe Price International Stock Portfolio / June 30, 1995 (Unaudited)
(in thousands)

<TABLE>
<S>                                                                <C>
ASSETS                                                        
Investments in securities, at value (cost $19,192)  . . . . .      $    19,563
Receivable for foreign exchange contracts . . . . . . . . . .            2,415
Other assets  . . . . . . . . . . . . . . . . . . . . . . . .            1,383
                                                                   -----------
Total assets  . . . . . . . . . . . . . . . . . . . . . . . .           23,361
                                                                   -----------
                                                              
LIABILITIES                                                   
Payable for investment securities purchased . . . . . . . . .              915
Payable for foreign exchange contracts  . . . . . . . . . . .            2,413
Other liabilities . . . . . . . . . . . . . . . . . . . . . .               14
                                                                   -----------
Total liabilities . . . . . . . . . . . . . . . . . . . . . .            3,342
                                                                   -----------
NET ASSETS  . . . . . . . . . . . . . . . . . . . . . . . . .      $    20,019
                                                                   ===========
                                                              
Net Assets Consist of:                                        
Accumulated net investment income - net of distributions  . .      $       165
Accumulated realized gains/losses - net of distributions  . .             (131)
Net unrealized gain (loss)  . . . . . . . . . . . . . . . . .              372
Paid-in-capital applicable to 1,903,561 shares                
  of $0.0001 par value capital stock outstanding,             
  1,000,000,000 shares of the Corporation authorized  . . . .           19,613
                                                                   -----------
NET ASSETS  . . . . . . . . . . . . . . . . . . . . . . . . .      $    20,019
                                                                   ===========
                                                              
NET ASSET VALUE PER SHARE . . . . . . . . . . . . . . . . . .      $     10.52
                                                                   ===========
===============================================================================
</TABLE>                                                      

STATEMENT OF OPERATIONS

T. Rowe Price International Stock Portfolio / Six Months Ended June 30, 1995
(Unaudited)

(in thousands)

<TABLE>
<S>                                                                  <C>
INVESTMENT INCOME                                                 
Income                                                            
   Dividend (net of foreign taxes of $26) . . . . . . . . . .        $       167
   Interest . . . . . . . . . . . . . . . . . . . . . . . . .                 69
                                                                     -----------
   Total income . . . . . . . . . . . . . . . . . . . . . . .                236
Expenses                                                          
   Investment management and administrative . . . . . . . . .                 71
                                                                     -----------
Net investment income . . . . . . . . . . . . . . . . . . . .                165
                                                                     -----------
                                                                  
REALIZED AND UNREALIZED GAIN (LOSS)                               
Net realized gain (loss) on:                                      
   Securities . . . . . . . . . . . . . . . . . . . . . . . .                (67)
   Foreign currency transactions  . . . . . . . . . . . . . .                (47)
                                                                     ----------- 
   Net realized gain (loss) . . . . . . . . . . . . . . . . .               (114)
                                                                     ----------- 
Change in net unrealized gain or loss on:                         
   Securities . . . . . . . . . . . . . . . . . . . . . . . .                581
   Other assets and liabilities denominated in foreign currencies              1
                                                                     -----------
   Change in net unrealized gain or loss  . . . . . . . . . .                582
                                                                     -----------
Net realized and unrealized gain (loss) . . . . . . . . . . .                468
                                                                     -----------

INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS . . . . . .        $       633
                                                                     ===========
                                                                                   
===================================================================================
</TABLE>                                                          

The accompanying notes are an integral part of these financial statements.





                                       9
<PAGE>
 
STATEMENT OF CHANGES IN NET ASSETS

T. Rowe Price International Stock Portfolio (Unaudited)

<TABLE>
<CAPTION>
(in thousands)
                                                                                                      From March 31, 1994
                                                                                                       (Commencement of
                                                                                   Six Months Ended     Operations) to
                                                                                    June 30, 1995      December 31, 1994
                                                                                   ---------------     ---------------- 
<S>                                                                                     <C>                <C>
INCREASE (DECREASE) IN NET ASSETS FROM
Operations
   Net investment income  . . . . . . . . . . . . . . . . . . . . . . . .               $     165          $       52
   Net realized gain (loss)   . . . . . . . . . . . . . . . . . . . . . .                    (114)                (17)
   Change in net unrealized gain or loss  . . . . . . . . . . . . . . . .                     582                (210)
                                                                                        ---------          ---------- 
   Increase (decrease) in net assets from operations  . . . . . . . . . .                     633                (175)
                                                                                        ---------          ---------- 
Distributions to shareholders
   Net investment income  . . . . . . . . . . . . . . . . . . . . . . . .                     (52)                 --
Capital share transactions*
   Shares sold  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                  11,104               9,293
   Distributions reinvested   . . . . . . . . . . . . . . . . . . . . . .                      52                  --
   Shares redeemed  . . . . . . . . . . . . . . . . . . . . . . . . . . .                    (813)               (123)
                                                                                        ---------          ---------- 
   Increase (decrease) in net assets from capital share transactions  . .                  10,343               9,170
                                                                                        ---------          ----------
Increase (decrease) in net assets . . . . . . . . . . . . . . . . . . . .                  10,924               8,995
NET ASSETS
Beginning of period . . . . . . . . . . . . . . . . . . . . . . . . . . .                   9,095                 100
                                                                                        ---------          ----------
End of period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .               $  20,019          $   29,095
                                                                                        =========          ==========
=====================================================================================================================

*Share information
   Shares sold  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                   1,085                 895
   Shares reinvested  . . . . . . . . . . . . . . . . . . . . . . . . . .                       5                  --
   Shares redeemed  . . . . . . . . . . . . . . . . . . . . . . . . . . .                     (79)                (12)
                                                                                        ---------          ---------- 
Increase (decrease) in shares outstanding . . . . . . . . . . . . . . . .                   1,011                 883
                                                                                        =========          ==========
=====================================================================================================================
</TABLE>




The accompanying notes are an integral part of these financial statements.

                                       10
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS

T. Rowe Price International Stock Portfolio / June 30, 1995 (Unaudited)

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES

T. Rowe Price International Series, Inc. (the Corporation) is registered under
the Investment Company Act of 1940.  The International Stock Portfolio (the
fund), a diversified, open-end management investment company, is the sole
portfolio currently established by the Corporation.  The shares of the fund are
currently being offered only to separate accounts of certain insurance
companies as an investment medium for both variable annuity contracts and
variable life insurance policies.

A) Valuation - Equity securities listed or regularly traded on a securities
exchange (including NASDAQ) are valued at the last quoted sales price at the
time the valuations are made.  A security which is listed or traded on more
than one exchange is valued at the quotation on the exchange determined to be
the primary market for such security.  Other equity securities and those listed
securities that are not traded on a particular day are valued at a price within
the limits of the latest bid and asked prices deemed by the Board of Directors,
or by persons delegated by the Board, best to reflect fair value.

   Short-term debt securities are valued at their cost which, when combined
with accrued interest, approximates fair value.

   For purposes of determining the fund's net asset value per share, the U.S.
dollar value of all assets and liabilities initially expressed in foreign
currencies is determined by using the mean of the bid and offer prices of such
currencies against U.S. dollars quoted by a major bank.

   Assets and liabilities for which the above valuation procedures are
inappropriate or are deemed not to reflect fair value are stated at fair value
as determined in good faith by or under the supervision of the officers of the
fund, as authorized by the Board of Directors.

B) Currency Translation -  Assets and liabilities are translated into U.S.
dollars at the prevailing exchange rate at the end of the reporting period.
Purchases and sales of securities and income and expenses are translated into
U.S. dollars at the prevailing exchange rate on the dates of such transactions.
The effect of changes in foreign exchange rates on realized and unrealized
security gains and losses is reflected as a component of such gains and losses.

C) Other - Income and expenses are recorded on the accrual basis.  Investment
transactions are accounted for on the trade date.  Realized gains and losses
are reported on an identified cost basis.  Dividend income and distributions to
shareholders are recorded by the fund on the ex-dividend date.  Income and
capital gain distributions are determined in accordance with federal income tax
regulations and may differ from those determined in accordance with generally
accepted accounting principles.

NOTE 2  - INVESTMENT TRANSACTIONS

Consistent with its investment objective, the fund engages in the following
practices to manage exposure to certain risks and enhance performance.  The
investment objective, policies, program, risk factors, and following practices
of the fund are described more fully in the fund's Prospectus and Statement of
Additional Information.

A) Emerging Markets - At June 30, 1995, the fund held investments in securities
of companies located in emerging markets.  Future economic or political
developments could adversely affect the liquidity or value, or both, of such
securities.

B) Other - Purchases and sales of portfolio securities, other than short-term
securities, aggregated $11,883,000 and $1,279,000, respectively, for the six
months ended June 30, 1995.

NOTE 3 - FEDERAL INCOME TAXES

No provision for federal income taxes is required since the fund intends to
continue to qualify as a regulated investment company and distribute all of its
taxable income.  The fund has unused realized capital loss carryforwards for
federal income tax purposes of $1,000, which expire in 2002.  The fund intends
to retain gains realized in future periods that may be offset by available
capital loss carryforwards.

   At June 30, 1995, the aggregate cost of investments for federal income tax
and financial reporting purposes was $19,192,000 and net unrealized gain
aggregated $371,000, of which $1,123,000 related to appreciated investments and
$752,000 to depreciated investments.

NOTE 4  - RELATED PARTY TRANSACTIONS

The fund is managed by Rowe Price-Fleming International, Inc. (the Manager),
which is owned by T. Rowe Price Associates, Inc., Robert Fleming Holdings
Limited, and Jardine Fleming Holdings Limited under a joint venture agreement.

   The investment management and administrative agreement between the fund and
the Manager provides for an all-inclusive annual fee, computed daily and paid
monthly, equal to 1.05% of the fund's average daily net assets.  Pursuant to
the agreement, investment management, shareholder servicing, transfer agency,
accounting and custody services are provided to the fund and interest, taxes,
brokerage commissions and extraordinary expenses are paid directly by the fund.

   During the six months ended June 30, 1995, the fund, in the ordinary course
of business, paid commissions of $2,000 to, and placed security purchase and
sale orders aggregating $524,000 with, certain affiliates of the Manager in
connection with the execution of various portfolio transactions.




                                         
                                      11
<PAGE>
 
FINANCIAL HIGHLIGHTS

T. Rowe Price International Stock Portfolio (Unaudited)

<TABLE>
<CAPTION>
                                                               For a share outstanding throughout each period 
                                                               ----------------------------------------------

                                                                                     From March 31, 1994
                                                                        Six Months    (Commencement of
                                                                          Ended        Operations) to
                                                                      June 30, 1995   December 31, 1994
                                                                       ------------   -----------------
<S>                                                                   <C>                  <C>

NET ASSET VALUE, BEGINNING OF PERIOD  . . . . . . . . . . . .             $10.18           $ 10.00
                                                                          ------           -------
Investment Activities
   Net investment income  . . . . . . . . . . . . . . . . . .               0.09              0.06
   Net realized and unrealized gain (loss)  . . . . . . . . .               0.30              0.12*
                                                                          ------            ------ 
   Total from Investment Activities   . . . . . . . . . . . .               0.39              0.18
                                                                          ------            ------
 DISTRIBUTIONS
   Net Investment Income  . . . . . . . . . . . . . . . . . .              (0.05)              --
                                                                           -----            ------
NET ASSET VALUE, END OF PERIOD  . . . . . . . . . . . . . . .             $10.52           $ 10.18
                                                                          ======           =======
                                                                                               
======================================================================================================

RATIOS/SUPPLEMENTAL DATA
Total Return  . . . . . . . . . . . . . . . . . . . . . . . .                3.9%             1.8%
Ratio of Expenses to Average Net Assets . . . . . . . . . . .               1.05%+           1.05%+
Ratio of Net Investment Income to Average Net Assets  . . . .               2.44%+           1.50%+
Portfolio Turnover Rate . . . . . . . . . . . . . . . . . . .              21.8%+             4.6%+
Net Assets, End of Period (in thousands)  . . . . . . . . . .            $20,019            $9,095
                                                                                               
======================================================================================================
</TABLE>
+ Annualized.
* The amount presented is calculated pursuant to a methodology prescribed by
the Securities and Exchange Commission for a share outstanding throughout the
period.  This amount is inconsistent with the Fund's aggregate gains and losses
because of the timing of sales and redemptions of Fund's shares in relation to
fluctuating market values for the investment portfolio.





                                       12
<PAGE>
 
                             ISP CHART DESCRIPTION                           2

[Edgar description: insert geographic diversification pie chart showing Europe
49%, Japan 22%, Far East 9%, Latin America 4%, Other and Reserves 16%]


                                      13
<PAGE>
 
[LOGO OF DREYFUS]

DREYFUS VARIABLE
INVESTMENT FUND
200 Park Avenue
New York, NY 10166

INVESTMENT ADVISER
The Dreyfus Corporation
200 Park Avenue
New York, NY 10166

SUB-INVESTMENT ADVISER
Comstock Partners, Inc.
10 Exchange Place
Jersey City, NJ 07302

SUB-INVESTMENT ADVISER
Fayez Sarofim & Co.
Two Houston Center,
Suite 2907
Houston, TX 77010

SUB-INVESTMENT ADVISER
M & G Investment Management Limited
Three Quays Tower Hill,
London, EC3R 6BQ, England

CUSTODIAN
The Bank of New York
90 Washington Street
New York, NY 10286

TRANSFER AGENT &
DIVIDEND DISBURSING AGENT
The Shareholder Services Group, Inc.
P.O. Box 9671
Providence, RI 02940

Further information is contained in the Prospectus, 
which must precede or accompany this report.

Printed in U.S.A.                            VIFSA956


[LOGO] DREYFUS
Variable
Investment Fund
Semi-Annual
Report

June 30, 1995


[ART]

<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------

TABLE OF CONTENTS

<TABLE> 
<CAPTION> 
                                                                 PAGE
                                                                ------- 
<S>                                                             <C> 
Money Market Portfolio.................................          5 -  7
Managed Assets Portfolio...............................          8 - 14
Zero Coupon 2000 Portfolio.............................         15 - 17
Quality Bond Portfolio.................................         18 - 20
Small Cap Portfolio....................................         21 - 25
Capital Appreciation Portfolio.........................         26 - 30
Growth and Income Portfolio............................         31 - 34
International Equity Portfolio.........................         35 - 39
Financial Statements...................................         40 - 62
Report of Independent Accountants......................         63
</TABLE> 
                                       3
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Money Market Portfolio
--------------------------------------------------------------------------------

LETTER TO SHAREHOLDERS

Dear Shareholder:

    The past six months have seen a slow decline in the rate of economic
activity. This has been accompanied, inevitably, by declining interest rates.

    In this environment, we are pleased that the Money Market Portfolio of
the Dreyfus Variable Investment Fund has maintained what we believe is a
highly competitive yield. For the half-year ended June 30, 1995, the
Portfolio produced an annualized yield of 5.71%. The annualized effective
yield was 5.86% after taking into account the effect of compounding.* The
Portfolio's yield does not reflect the deduction of additional charges
imposed in connection with investing in variable annuity contracts and variable
life insurance policies.

    In managing your assets, we achieved the yield level by lengthening
maturities gradually during the six-month period. This was done in
anticipation of lower interest rates, which became more and more likely as
the economy gave continued signs of slowing down.

    The Federal Reserve Board, which raised interest rates seven times during
1994 and early 1995 to head off inflation, became concerned that the drop in
economic performance might turn into an actual business recession.
Accordingly, in early July the Federal Reserve reversed course and made a
modest cut in the Federal Funds rate.

    As this letter is written, the economy has distinctly cooled off from the
frothy activity that prevailed last year. Thus, one could say that the Fed's
policies have been successful. Inflation has been held at bay and few
observers believe that the "soft landing" will turn into a full-blown
economic recession.

    However, the Federal Reserve showed laudable caution in the July
reduction of short-term rates. If more of that medicine is needed, we feel
that the Fed will not hesitate to act accordingly. Nonetheless, the central
bank must be ever watchful lest rate-cutting bring on the recurrence of
inflation which the Fed has so strenuously sought to avoid.

    In our opinion, the money market has already discounted the possibility
of further Fed moves to lower interest rates. To a certain extent, that is
already built into current market prices. Our strategy under these
circumstances is to remain in the long end of the market as long as
necessary, in an effort to maintain the best possible level of yields.

    We appreciate the opportunity to put your cash to work in the money
market, and will continue to exert our best efforts to attempt to obtain
competitive returns on your behalf.

                                  Sincerely,

                                  /s/ Patricia A. Larkin 

                                  Patricia A. Larkin
                                  Portfolio Manager
July 12, 1995
New York, N.Y.

*  Annualized effective yield is based upon dividends declared daily and
   reinvested monthly.

                                       5
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Money Market Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                                JUNE 30,1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
                                                                                                    PRINCIPAL
NEGOTIABLE BANK CERTIFICATES OF DEPOSIT-20.7%                                                        AMOUNT          VALUE
                                                                                                   -----------    -----------
<S>                                                                                                <C>            <C>
Bank of Tokyo, Ltd.(Yankee)
    6.00%, 7/17/95..........................................................                       $ 1,500,000    $ 1,500,000
Commerzbank Ag (Yankee)
    6.41%, 12/4/95..........................................................                         1,000,000        999,861
Fuji Bank Ltd. (Yankee)
    6.04%, 8/11/95..........................................................                         1,500,000      1,500,000
Sanwa Bank Ltd. (Yankee)
    6.04%, 7/18/95..........................................................                         1,000,000      1,000,009
Sumitomo Bank Ltd. (London)
    6.06%, 7/3/95...........................................................                         1,000,000      1,000,000
Swedbank (Yankee)
    5.92%, 7/5/95...........................................................                         1,500,000      1,500,000
                                                                                                                  -----------
TOTAL NEGOTIABLE BANK CERTIFICATES OF DEPOSIT
    (cost $ 7,499,870 ).....................................................                                      $ 7,499,870
                                                                                                                  ===========
BANKERS' ACCEPTANCES-2.7%
Dai-Ichi Kangyo Bank Ltd. (Yankee)
    6.01%, 7/25/95
    (cost $996,027).........................................................                       $ 1,000,000    $   996,027
                                                                                                                  ===========
COMMERCIAL PAPER-61.5%
AT&T Corp.
    5.90%, 9/14/95..........................................................                       $ 1,400,000    $ 1,383,025
Abbey National North America
    5.92%, 9/15/95..........................................................                         1,700,000      1,679,041
Budget Funding Corp.
    6.04%, 8/7/95...........................................................                         1,500,000      1,490,827
Chrysler Financial Corp.
    6.04%, 8/29/95..........................................................                         1,500,000      1,485,373
Ciesco L.P.
    5.84%-6.23%, 11/8/95-1/18/96............................................                         1,700,000      1,656,143
Corporate Asset Funding Co.Inc.
    6.41%, 12/27/95.........................................................                         1,500,000      1,454,318
Den Danske Corp. Inc.
    6.22%, 10/30/95.........................................................                         1,000,000        979,733
Ford Motor Credit Co.
    5.99%-6.33%, 7/14/95-1/9/96.............................................                         1,700,000      1,666,229
General Electric Capital Corp.
    6.03%, 8/31/95..........................................................                         1,000,000        989,952
</TABLE> 
                                       6
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Money Market Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                    JUNE 30,1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
                                                                                                    PRINCIPAL
COMMERCIAL PAPER (CONTINUED)                                                                         AMOUNT         VALUE
                                                                                                  ------------   -----------
<S>                                                                                               <C>            <C>
General Electric Capital Services Inc.
    6.02%, 8/31/95..........................................................                       $ 1,000,000    $  989,968
General Motors Acceptance Corp.
    6.29%-6.43%, 10/10/95-10/31/95..........................................                         1,600,000     1,570,118
Lehman Brothers Holdings Inc.
    6.04%, 8/2/95...........................................................                         1,000,000       994,693
Merrill Lynch & Co. Inc.
    6.28%, 7/11/95..........................................................                         1,000,000       998,292
Mitsubishi Motors Credit of America Inc.
    6.16%, 7/25/95.......................................................(a)                         1,000,000       995,953
Morgan Stanley Group Inc.
    6.00%, 7/25/95 .........................................................                         1,500,000     1,494,060
NYNEX Corp.
    6.19%, 9/5/95...........................................................                         1,000,000       988,890
Spintab AB
    6.20%, 9/13/95..........................................................                         1,500,000     1,481,346
                                                                                                                 -----------
TOTAL COMMERCIAL PAPER (cost $22,297,961)...................................                                     $22,297,961
                                                                                                                 ===========
CORPORATE NOTES-8.3%
Bear Stearns Companies Inc.
    5.64%, 8/25/95.......................................................(b)                       $ 1,000,000   $ 1,000,000
General Electric Capital Corp.
    6.35%, 2/9/96........................................................(b)                           500,000       500,000
Westdeutsche Landesbank Girozentrale
    5.94%, 12/13/95 ........................................................                         1,500,000     1,506,994
                                                                                                                 -----------
TOTAL CORPORATE NOTES (cost $3,006,994).....................................                                     $ 3,006,994
                                                                                                                 ===========
U.S. GOVERNMENT AGENCIES-6.7%
Federal Home Loan Mortgage Corp., Discount Notes
    6.10%, 7/3/95
    (cost $2,449,170).......................................................                       $ 2,450,000   $ 2,449,170
                                                                                                                 ===========
TOTAL INVESTMENTS (cost $36,250,022)........................................        99.9%                        $36,250,022
                                                                                   =====                         ===========
CASH AND RECEIVABLES (NET)..................................................          .1%                        $    31,116
                                                                                   =====                         ===========
NET ASSETS   ...............................................................       100.0%                        $36,281,138
                                                                                   =====                         ===========

</TABLE>


NOTES TO STATEMENT OF INVESTMENTS:
(a)    Backed by an irrevocable letter of credit.
(b)    Variable interest rate-subject to periodic change.

 See independent accountants' review report and notes to financial statements.

                                       7
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:

    Over the past six months, the Dreyfus Variable Investment Fund, Managed
Assets Portfolio has been positioned to generally benefit from market
declines, interest rate increases, stronger gold share prices and a weakening
dollar. As the year unfolded, each of these areas experienced a great deal of
volatility, and each had a differing effect on total return.

    As our investment posture indicates, we believe that at some point the
market will adjust to correct what we regard as highly inflated current
values.

    The latest fiscal half-year, however, was not the time period for such an
adjustment. For the six months ended June 30, 1995, shares of your Portfolio
posted a total return of -.81%,* while the Standard & Poor's 500 Composite
Stock Price Index provided a total return of 20.19%.** The Portfolio's
performance does not reflect the deduction of additional charges imposed in
connection with investing in variable annuity contracts and variable life
insurance policies.

    The primary factor leading to the Portfolio's disappointing performance
was the significant rise in the general stock market, particularly since the
beginning of 1995, which caused the Portfolio's stock index put options to
decline in value. The remainder of the holdings, consisting primarily of
foreign government bonds, gold shares and U.S. Treasuries, produced positive
returns.

    At the beginning of 1995, the Portfolio held a gold share position of
approximately 19% of its total assets which we increased to 25% early in the
year. This position appreciated, and we have subsequently used its strength
to reduce the exposure to gold. While we feel that a core position in gold is
warranted, because of our longer-term concerns about financial assets and the
economy, we may from time to time take advantage of short-term volatility in
gold shares to enhance total return.

    The Portfolio continues to own S&P 500 put options that would benefit
from a decline in the stock market, which has recently entered uncharted
valuations by reaching an all-time low dividend yield of 2.5%. While this
valuation parameter has been greatly debated, we feel that the rationale that
"it is different this time" will prove to be as inaccurate today as it was at
earlier speculative market peaks in farmland, oil, real estate and Japanese
stocks. We believe that the currently huge inflow, via mutual funds, into
equities priced at record high market valuations represents the greatest risk
to the equity markets. Over 75% of the money invested in equity mutual funds
during the past 70 years has entered the market over the last five years. A
significant market decline could stop and then reverse this flow, and the
resulting market illiquidity could have tumultuous consequences.

    For similar reasons, the Portfolio has shorted the Hang Seng Index to an
amount equal to 1% of assets. Our analysis indicates that the Hong Kong stock
market is overvalued due to the euphoria surrounding China's entry into the
world's economy, the attractions of the Hong Kong real estate market and
lower U.S. interest rates. If any or all of these supports were to weaken or
disappear, the overvaluation might correct itself to the Portfolio's benefit.

    There now appear to be a number of fixed income securities around the
globe that offer total return opportunities with what we consider an
acceptable level of risk. We have acquired a 2% position in the Brady bonds
issued by Venezuela and Argentina. In addition, the Portfolio continues to
hold a position in 

                                       8
<PAGE>
 
South African bonds, which we believe should benefit from a rise in the price of
gold and increased foreign investment following the transition from apartheid.

    The market for mortgage interest-only ("IO") securities has recently
suffered a sharp decline as mortgage prepayment rates have accelerated due to
the recent drop in rates, presenting what we feel is a buying opportunity.
For this reason, the Portfolio has again acquired IOs amounting to 1% of the
total holdings at this time.

    In summary, we believe the Portfolio is positioned to realize capital
gains if gold shares rise, the U.S. and/or Hong Kong stock markets decline,
and a number of special situations throughout the global capital markets,
such as Brady bonds, IOs and South African bonds, appreciate.

    Comstock's investment style is longer-term in nature. In fact, we
sometimes cite century-long charts to illustrate a point. We feel that our
style should bring our clients out ahead in the long run, after the markets
have completed a full cycle. At the moment, the main tenets of our strategy,
designed to prosper during a projected down cycle, have yet to bear fruit.
While the markets have generally been rising for 21 years, we feel that a
down cycle must eventually occur. Investors should remember that someone who
invested $10,000 in the stocks which comprised the Dow Jones Industrials back
in 1966 would have had to wait over 20 years, until June 1986, to garner
total returns equivalent to those of U.S. Treasury Bills over the same
period. In addition, the stock market took over 25 years to return to the
price levels seen before the 1929 crash. We see many similarities in today's
markets to those preceding the bear markets of 1929, the late 1960s and the
early 1970s, causing us to maintain our cautious stance toward financial
assets, especially for annuity investors with a longer-term horizon.

                          Sincerely,

                          Comstock Partners, Inc.
                          Investment Policy Committee

July 14, 1995
Jersey City, N.J.

* Total return represents the change during the period in a hypothetical
  account with dividends reinvested.

**Source: Lipper Analytical Services, Inc. - Reflects the reinvestment of
  income dividends and, where applicable, capital gain distributions. The S&P
  500 Index is a widely accepted, unmanaged index of domestic stock market
  performance.

                                       9
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 

COMMON STOCKS-35.0%                                                                                   SHARES        VALUE
-------------------                                                                                  --------    -----------    
<S>                                  <C>                                                             <C>         <C>
                 AGRICULTURE-1.5%    IMC Global ......................................                  8,400    $   454,650
                                                                                                                 -----------
                 BROADCASTING-.4%    Tele-Communications, Cl. A....................(a)                  5,000        117,188
                                                                                                                 -----------
                    CHEMICALS-.5%    P.T. Tri Polyta Indonesia, A.D.R.................                  8,000        139,000
                                                                                                                 -----------
                CONGLOMERATES-.7%    Teledyne.........................................                  8,000        196,000
                                                                                                                 -----------
               CONSUMER
               GROWTH STAPLES-.6%    Paragon Trade Brands..........................(a)                 12,000        172,500
                                                                                                                 -----------
             CONSUMER STAPLES-.1%    Kimberly-Clark de Mexico, S.A., Ser. A .........                   3,500         40,144
                                                                                                                 -----------
                       ENERGY-.5%    Baker Hughes....................................                   7,500        153,750
                                                                                                                 -----------
                      FINANCE-.3%    Pioneer Group...................................                   2,800         75,250
                                                                                                                 -----------
            FOODS & BEVERAGES-.3%    Dole Food.......................................                   3,400         99,025
                                                                                                                 -----------
               GOLD MINING- 24.0%    Amax Gold....................................(a)                  43,000        236,500
                                     Ashanti Goldfields, G.D.R. ..................(b)                  21,000        472,500
                                     Barrick Gold....................................                   5,200        131,300
                                     Battle Mountain Gold............................                  32,000        308,000
                                     Bema Gold....................................(a)                  87,000        174,000
                                     Buffelsfontein Gold Mining, A.D.R. .............                  13,000         81,250
                                     Canyon Resources.............................(a)                  68,000        153,000
                                     Crystallex International.....................(a)                  16,000         34,740
                                     Dakota Mining................................(a)                  25,000         43,750
                                     Driefontein Consolidated, A.D.R. ...............                   6,300         87,216
                                     Echo Bay Mines..................................                   3,000         27,000
                                     El Callao Mining.............................(a)                   8,000          5,537
                                     Free State Consolidated Gold Mines, A.D.R.......                   4,800         59,400
                                     Goldcorp, Cl. A.................................                  29,040        335,891
                                     Greenstone Resources.........................(a)                  58,200        131,454
                                     Herald Resources................................                  90,200         62,121
                                     Homestake Mining................................                  34,700        572,550
                                     International Gold Resources.................(a)                  80,000        279,781
                                     Kloof Gold Mining, A.D.R. ......................                   6,300         68,512
                                     MK Gold......................................(a)                  99,000        346,500
                                     Menzies Gold.................................(a)                 250,000        115,375
                                     Newmont Mining..................................                  14,871        622,723
                                     Pegasus Gold.................................(a)                  37,500        379,688
                                     Placer Dome.....................................                  21,400        559,075
                                     Prime Resource Group.........................(a)                  26,000        179,964
                                     Randfontein Estates Gold Mining, A.D.R..........                   7,200         48,033
                                     Rio Amarillo Mining........................(a,b)                  80,000         26,812
                                     Royal Oak Mines..............................(a)                  33,000        103,125
                                     Santa Fe Pacific Gold...........................                  60,000        727,500
                                     Southwestern Gold............................(a)                  25,000        195,811
                                     TVX Gold.....................................(a)                  59,200        427,591
                                     Vaal Reefs Exploration & Mining, A.D.R..........                   7,500         46,406
</TABLE> 
                                       10
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 

COMMON STOCKS (CONTINUED)                                                                           SHARES          VALUE
                                                                                                    ------          ----- 
<S>                                 <C>                                                             <C>        <C> 
GOLD MINING (CONTINUED)             Vengold..................................(a)                     82,000    $   130,909
                                                                                                               -----------
                                                                                                                 7,174,014
                                                                                                               -----------
HEALTH CARE-.4%                     Tenet Healthcare.........................(a)                      8,500        122,187
                                                                                                               -----------
HOLDING COMPANIES-.8%               Horsham.....................................                     18,000        243,000
                                                                                                               -----------
INDUSTRIAL-1.0%                     Anglovaal...................................                      5,000        178,817
                                    ISCOR.......................................                    103,400        117,480
                                    Johnnies Industrial ........................                      1,400         14,732
                                                                                                               -----------
                                                                                                                   311,029
                                                                                                               -----------
METALS-.3%                          Freeport McMoRan Copper & Gold, Cl. A. .....                      3,800         78,375
                                                                                                               -----------
MINING-1.4%                         Anglo American Platinum, A.D.R. .........(a)                      1,400         10,014
                                    Eldorado (Warrants)....................(a,b)                     57,000        249,180
                                    JCI, A.D.R. .............................(a)                      1,400          9,629
                                    Triton Mining (Warrants)...............(a,b)                     40,000        135,519
                                                                                                               -----------
                                                                                                                   404,342
                                                                                                               -----------
PLATINUM-.9%                        Impala Platinum Holdings, A.D.R. ...........                     11,000        278,404
                                                                                                               -----------
RETAIL TRADE-1.3%                   Hartmarx.................................(a)                     43,000        215,000
                                    K mart......................................                     11,000        160,875
                                                                                                               -----------
                                                                                                                   375,875
                                                                                                               -----------
                                    TOTAL COMMON STOCKS
                                      (cost $9,989,350).........................                               $10,434,733
                                                                                                               ===========
PREFERRED STOCKS-0.8%

METALS:                             Freeport McMoRan Copper & Gold, Cl. A,
                                      (cost $291,563)...........................                      7,500    $   250,313
                                                                                                               ===========

<CAPTION>

                                                                                                  CONTRACTS
                                                                                                   SUBJECT
PUT OPTIONS-2.1%                                                                                   TO PUT
                                                                                                  ---------
                                     <S>                                                          <C>          <C>  
                                     Brokerage Basket:
                                       November '95 @ $95.................(m)                       21,930     $         0
                                     Standard & Poor's 500 Index Flex Options:
                                       September '95 @ $450.................                         4,500           3,656
                                       December '95 @ $450..................                        11,000          24,062
                                     Standard & Poor's 500 Index:
                                       September '95 @ $450.................                        12,000           4,500
                                       September '95 @ $475.................                         3,300           2,578
                                       September '95 @ $485.................                         3,300           3,713
                                       September '95 @ $550.................                         3,500          38,500
                                       December '95 @ $375..................                         3,300           1,031
                                       December '95 @ $400..................                         3,300           1,856
                                       December '95 @ $450..................                         4,000           6,000
                                       December '95 @ $475..................                         3,300           8,663
</TABLE>

                                       11
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                   CONTRACTS
                                                                                                    SUBJECT
PUT OPTIONS (CONTINUED)                                                                             TO PUT        VALUE
                                                                                                  ----------    ----------
                                     <S>                                                          <C>           <C>  
                                     Standard & Poor's 500 Index (continued):
                                       December '95 @ $485...................                        2,200      $    8,113
                                       December '95 @ $550...................                        3,500          55,125
                                       March '96 @ $453...................(m)                        4,547           5,274
                                       March '96 @ $500......................                        7,500          60,000
                                       March '96 @ $525......................                        7,000          91,875
                                       June '96 @ $450.......................                        1,600           8,200
                                       June '96 @ $475.......................                        7,600          55,100
                                       June '96 @ $500.......................                        5,000          55,625

<CAPTION> 
                                                                                                 PRINCIPAL
                                                                                                  AMOUNT
                                                                                                  SUBJECT
                                                                                                  TO PUT
                                                                                               ------------
                                     <S>                                                       <C>             <C>  
                                     Japanese Government Bond:
                                       4.60%, 9/20/2004:
                                         May '96 @ $1.288.............(c,d,m)                  $  2,416,870         81,690
                                         June '96 @ $1.343............(c,d,m)                     1,045,750         78,640
                                     U.S. Treasury Bond;
                                       7.625%, 2/15/2025;
                                         April '96 @ $103.078.............(m)                     1,950,000         15,893
                                                                                                                ----------
                                     TOTAL PUT OPTIONS
                                       (cost $1,906,394).....................                                   $  610,094
                                                                                                                ==========

<CAPTION>

                                                                                             PRINCIPAL
BONDS AND NOTES-24.9%                                                                          AMOUNT
                                                                                           ------------
<S>                                  <C>                                                   <C>               <C> 
BONDS-24.1%                          Argentinian Securities;
                                       Republic of Argentina,
                                         5.00%, 3/31/2023.............(e,f,g)              $    250,000      $   119,375
                                     Austrian Securities;
                                       Republic of Austria,
                                         4.50%, 2/12/2000.................(h)                 3,918,154        3,979,865
                                     German Securities;
                                       Bundesrepublik Deutschland,
                                         9%, 10/20/2000...................(i)                 1,809,627        2,005,248
                                     South African Securities;
                                       Eskom,
                                         11%, 6/1/2008....................(j)                   990,371          695,538
                                     Venezuelan Securities;
                                       Republic of Venezuela,
                                         6.75%, 3/31/2020...............(e,f)                   750,000          378,750
                                                                                                             -----------
                                                                                                               7,178,776
                                                                                                             -----------
</TABLE> 

                                       12
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
                                                                                                 PRINCIPAL
BONDS AND NOTES (CONTINUED)                                                                        AMOUNT            VALUE
                                                                                               -------------       -----------
                          <S>                                                                  <C>                 <C> 
                          NOTES-.8%  Federal National Mortgage Association,
                                       Non-Callable Strips, (collateralized by
                                       FNMA Strip, 10/1/2024) Cl.sp 267-2,
                                       8.50%, 10/25/2024 (Interest Only Obligation)             $  1,050,000(k)    $   250,214
                                                                                                                   -----------
                                     TOTAL BONDS AND NOTES
                                       (cost $6,665,735)...........................                                  7,428,990
                                                                                                                   ===========
SHORT-TERM INVESTMENTS-34.3%

            U.S. TREASURY BILLS:     5.61%, 7/6/95.................................             $  8,894,000       $ 8,887,507
                                     5.57%, 7/20/95................................                  102,000           101,723
                                     5.56%, 7/27/95................................                  657,000           654,536
                                     5.61%, 8/3/95..............................(l)                  502,000           499,590
                                     5.32%, 8/17/95................................                  101,000           100,285
                                                                                                                   -----------
                                     TOTAL SHORT-TERM INVESTMENTS                                              
                                       (cost $10,242,844)..........................                                $10,243,641
                                                                                                                   ===========
TOTAL INVESTMENTS (cost $29,095,886)...............................................                    97.1%       $28,967,771
                                                                                                      ======       ===========
CASH AND RECEIVABLES (NET).........................................................                     2.9%       $   873,525
                                                                                                      ======       ===========
NET ASSETS.........................................................................                   100.0%       $29,841,296
                                                                                                      ======       ===========
</TABLE>

                                       13
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------

NOTES TO STATEMENT OF INVESTMENTS:
----------------------------------

    (a)  Non-income producing.
    (b)  Securities exempt from registration under Rule 144A of the Securities
         Act of 1933. These securities may be resold in transactions exempt from
         registration, normally to qualified institutional buyers. At June 30,
         1995, these securities amounted to $884,011 or 3.0% of net assets. 
    (c)  Strike price converted to U.S. Dollars at the prevailing rate of
         exchange.
    (d)  Denominated in Japanese Yen.
    (e)  Denominated in U.S. Dollars.
    (f)  Secured by U.S. Treasury securities.
    (g)  Scheduled variable interest rate.
    (h)  Denominated in Swiss Francs.
    (i)  Denominated in German Marks.
    (j)  Denominated in South African Rand.
    (k)  Notional face amount.
    (l)  Partially held by the custodian in a segregated account as
         collateral for open financial futures positions.
    (m)  Securities restricted as to public resale. Investments in restricted
         securities, with an aggregate market value of $181,497, represent
         approximately .6% of net assets:

<TABLE>
<CAPTION>
                                                          ACQUISITION       PURCHASE        PERCENTAGE OF
PUT OPTIONS:                                                  DATE            PRICE           NET ASSETS    VALUATION*
------------                                              ------------     ----------       -------------   ----------
<S>                                                       <C>              <C>              <C>             <C>
    Brokerage Basket**
         November '95 at $95 .......................       11/11/94            $5.70            0.00        fair value
    Japanese Government Bond:
         4.60%, 9/20/2004, May '96 at 1.288....(c,d)        5/16/95             $.07            0.27        fair value
         4.60%, 9/20/2004, June '96 at 1.343...(c,d)        6/21/95             $.08            0.26        fair value
    Standard & Poor's 500 Index
         March '96 at $453 .........................       12/14/94           $21.99            0.02        fair value
    U.S. Treasury Bond;
         7.625%, 2/15/2025, April '96 at $103.078...        4/12/95            $4.72            0.05        fair value
</TABLE>
    *The valuation of these securities has been determined in good faith
     under the direction of the Board of Directors.
   **Consists of Common Stocks of six publicly traded brokerage firms.


STATEMENT OF FINANCIAL FUTURES                         JUNE 30, 1995 (UNAUDITED)
<TABLE> 
<CAPTION> 
                                                                             MARKET VALUE                      UNREALIZED
                                                           NUMBER OF           COVERED                       (DEPRECIATION)
FINANCIAL FUTURES SOLD SHORT:                              CONTRACTS         BY CONTRACTS    EXPIRATION        AT 6/30/95
                                                          ------------      --------------  -------------    --------------
<S>                                                       <C>               <C>             <C>              <C>

ISSUER
Hang Seng....................................                 5             $  (298,850)    July '95          $     (323)
Standard & Poor's 500........................                 6             $(1,641,450)    September '95         (1,850)
                                                                                                              ----------
                                                                                                              $   (2,173)
                                                                                                              ==========
</TABLE>





 See independent accountants' review report and notes to financial statements.

                                       14
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Zero Coupon 2000 Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:

    As of June 30, 1995, the net asset value of the Dreyfus Variable
Investment Fund - Zero Coupon 2000 Portfolio was $12.44 per share. For the
six-month period ended June 30, 1995, the total return of the Portfolio was
11.88%,* compared with 11.871% for the Merrill Lynch U.S. Treasury Coupon
5-Year Strips Index.** Dividends declared from net investment income amounted
to $.343 per share, which represents an annualized distribution rate of 5.56%
per share based on the closing net asset value. The Portfolio's performance
does not reflect the deduction of additional charges imposed in connection
with investing in variable annuity contracts and variable life insurance
policies.

    The calendar year 1994 was one of the worst for the bond market in nearly
70 years. So 1995 has been a welcome relief. Since the beginning of the year
the bond market has rallied substantially. The bond markets rallied right
through the Federal Reserve Board's last tightening in February when the
Federal Funds rate was raised by 50 basis points. The market continued to
rally when the Federal Reserve then loosened the Federal Funds rate in July
by 25 basis points. After seven corrective tightening moves totaling 300
basis points, the Fed has finally started to loosen credit.

    With a fund structured primarily with zero coupon securities with a final
maturity date of 2000, the best method of managing the fund is to lengthen or
shorten the fund's duration in anticipation of interest rate moves. We are
currently structured at the longer end of our duration parameters and will
probably remain there over the near term. The Portfolio has received a 5-Star
overall rating from Morningstar, Inc. out of 219 portfolios in the Fixed
Income category.***

    We are hopeful that our strategy will result in continued good
performance by the Portfolio. Of course, as economic or market conditions
dictate, the portfolio may be restructured accordingly.


                              Sincerely,

                              /s/ Garitt A. Kono

                              Garitt A. Kono
                              Portfolio Manager
July 31, 1995
New York, N.Y.

*  Total return represents the change during the period in a hypothetical
   account with dividends reinvested.
** Source: Merrill Lynch Pierce, Fenner and Smith, Inc. - Unlike the
   Portfolio, the Merrill Lynch U.S. Treasury Coupon 5-Year Strips Index is an
   unmanaged index.
***Source: Morningstar, Inc. - Morningstar proprietary ratings reflect
   historical risk-adjusted performance as of June 30, 1995. The ratings are
   subject to change every month. Past performance is no guarantee of future
   results. Morningstar ratings are calculated from the portfolio's three-year
   average annual returns with appropriate fee adjustments and a risk factor
   that reflects portfolio performance relative to three-month Treasury bill
   monthly returns. Ten percent of the portfolios in an investment category
   receive five stars.

                                       15
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Zero Coupon 2000 Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
                                                                                                  PRINCIPAL
BONDS AND NOTES-87.2%                                                                              AMOUNT           VALUE
                                                                                               --------------    ------------
<S>                               <C>                                                          <C>              <C>
BANKING-2.3%                      CoreStates Capital,
                                       Sub. Notes, 9 5/8%, 2001......................          $     200,000    $    225,659
                                     J.P. Morgan and Co.,
                                       Sub. Notes, Zero Coupon, 1998.................                160,000         134,953
                                                                                                                 -----------
                                                                                                                     360,612
                                                                                                                 -----------
CONSUMER-1.0%                     News America Holdings (Gtd. by News),
                                       Sr. Notes, 7 1/2%, 2000.......................                150,000         153,200
                                                                                                                 -----------
INDUSTRIAL-3.2%                   USX
                                       Deb., 9 1/8%, 2013............................                450,000         494,757
                                                                                                                 -----------
INSURANCE-.9%                     SunAmerica,
                                       Notes, 9%, 1999...............................                130,000         139,268
                                                                                                                 -----------
FOREIGN-.5%                       Kingdom of Sweden,
                                       Bonds, Ser. A, Zero Coupon, 1997..............                 40,000          36,050
                                  Montreal Urban Community,
                                       Deb., 9 1/8%, 2001............................                 40,000          44,447
                                                                                                                  -----------
                                                                                                                      80,497
                                                                                                                  -----------
OTHER-10.7%                       FICO Coupon Strips:
                                       Ser. 17, Zero Coupon, 4/5/2000................                500,000          373,970
                                       Ser. 3, Zero Coupon, 5/30/2000................              1,000,000          744,780
                                       Zero Coupon, 10/6/2000........................                478,000          345,726
                                       Ser. 1, Zero Coupon, 11/11/2000...............                150,000          107,837
                                       Ser. 10, Zero Coupon, 11/30/2000..............                152,000          108,885
                                                                                                                  -----------
                                                                                                                    1,681,198
                                                                                                                  -----------
U.S. GOVERNMENT
 AND AGENCIES-68.6%                  Chattanooga Valley,
                                       Secured First Mortgage, Zero Coupon, 1/1/2000.                176,000          132,427
                                     Federal National Mortgage Association,
                                       Callable Principal Strips, Ser. 1:
                                         Zero Coupon, 8/21/1996...................(a)                145,000          134,258
                                         Zero Coupon, 10/10/2001                                     400,000          369,761
                                     Resolution Funding, Coupon Strips:
                                       Ser. A, Zero Coupon, 7/15/1999................              1,500,000        1,179,024
                                       Zero Coupon, 7/15/2000........................                260,000          192,864
                                       Zero Coupon, 10/15/2000.......................              2,830,000        2,065,391
                                     U.S. Treasury Coupon Receipts,
                                       Zero Coupon, 11/15/2000.......................                430,355          312,212
                                     U.S. Treasury Notes,
                                       7 3/4%, 12/31/1999............................              1,000,000        1,067,969
</TABLE>

                                       16
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Zero Coupon 2000 Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                    PRINCIPAL
BONDS AND NOTES (CONTINUED)                                                                           AMOUNT           VALUE
                                                                                                  ------------      ----------- 
<S>                                  <C>                                                          <C>               <C>  
U.S. GOVERNMENT
 AND AGENCIES (CONTINUED)            U.S. Treasury Principal Strips:
                                       Zero Coupon, 8/15/2000...............                           500,000          369,077
                                       Zero Coupon, 11/15/2000..............                         6,750,000        4,908,485
                                                                                                                    -----------
                                                                                                                     10,731,468
                                                                                                                    -----------
                                     TOTAL BONDS AND NOTES
                                       (cost $13,255,647)...................                                        $13,641,000
                                                                                                                    ===========

SHORT-TERM INVESTMENT-10.9%
      AGENCY DISCOUNT NOTE:          Federal Home Loan Mortgage Corp.,
                                       6.10%, 7/3/1995
                                       (cost $1,704,422)....................                      $  1,705,000      $ 1,704,422
                                                                                                                    ===========
TOTAL INVESTMENTS (cost $14,960,069)........................................                             98.1%      $15,345,422
                                                                                                        ======      ===========
CASH AND RECEIVABLES (NET)..................................................                              1.9%      $   297,549
                                                                                                        ======      ===========
NET ASSETS..................................................................                            100.0%      $15,642,971
                                                                                                        ======      ===========
</TABLE>

NOTE TO STATEMENT OF INVESTMENTS:
---------------------------------
(a) Zero coupon until 8/21/1996, date on which a stated coupon rate of 8.40%
    becomes effective; the stated maturity date is 2001.

 See independant accountants' review report and notes to financial statements.

                                       17
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Quality Bond Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:
    As of June 30, 1995 the net asset value of the Dreyfus Variable
Investment Fund - Quality Bond Portfolio was $11.58. For the six-month period
ended June 30, 1995, the total return of the Portfolio was 13.01%,* compared
to 12.863% for the Merrill Lynch All Maturities A Rated Index.** Dividends
declared from net investment income amounted to $.355 per share, representing
an annualized distribution rate of 6.18% per share, based on the closing net
asset value. The Portfolio's performance does not reflect the deduction of
additional charges imposed in connection with investing in variable annuity
contracts and variable life insurance policies.
    The calendar year 1994 was one of the worst for the bond market in nearly
70 years. So 1995 has been a welcome relief. Since the beginning of the year
the bond markets have rallied substantially. The bond markets rallied right
through the Federal Reserve Board's last tightening in February when the
Federal Funds rate was raised by 50 basis points. The market continued to
rally when the Federal Reserve then loosened the Federal Funds rate in July
by 25 basis points. After seven corrective tightening moves totalling 300
basis points the Fed has finally started to loosen credit.
    The main reason for the superior performance during this period was the
fact that our durations were about a year longer than those of the Index. In
an environment where rates are falling, longer duration portfolios often
produce better total returns than portfolios with shorter durations. This
Portfolio has received a 5-Star overall rating from Morningstar, Inc. out of
219 portfolios in the Fixed Income category.***
    We made a few minor changes in the Portfolio such as selling our holdings
of USF&G 8 3/8% due 2001, as the security was purchased as a candidate for
upgrading which did not occur. We sold a very small position in Rite Aid 6
7/8% due 2013 for the purpose of improving quality, increasing the coupon
rate and strengthening the size of the position from $100,000 to $1,000,000.
Our last sale was US Steel 9 1/8% due 2013 as the security was not performing
more positively in a falling rate environment.
    Our purchases included $1,000,000 Carter Holt Harvey 7 5/8% due 2002,
which has since been upgraded, $1,000,000 Household Finance Corporation 6
3/4% due 2000, $1,000,000 Manufacturers and Traders Trust 7% due 2005 and
$1,500,000 Nabisco 6.85% due 2005. These purchases were made with the
anticipation of potential upgrades and potentially better performance than
the securities sold.
    We are hopeful that these strategies will result in higher yields for the
Portfolio along with consistent returns. Of course, as economic or market
conditions dictate, the portfolio may be restructured accordingly.

                              Sincerely,

                              /s/ Garitt A. Kono 

                              Garitt A. Kono
                              Portfolio Manager

July 31, 1995
New York, N.Y.

*      Total return represents the change during the period in a hypothetical
       account with dividends reinvested.
**     Source: Merrill Lynch, Pierce, Fenner and Smith, Inc. - Unlike the
       Portfolio, the Merrill Lynch All Maturities A Rated Index is an unmanaged
       index.
***    Source: Morningstar, Inc. - Morningstar proprietary ratings reflect
       historical risk-adjusted performance as of June 30, 1995. The ratings are
       subject to change every month. Past performance is no guarantee of future
       results. Morningstar ratings are calculated from the portfolio's three-
       year average annual returns with appropriate fee adjustments and a risk
       factor that reflects portfolio performance relative to three-month
       Treasury bill monthly returns. Ten percent of the portfolios in an
       investment category receive five stars.

                                       18
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Quality Bond Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                 PRINCIPAL
BONDS AND NOTES-73.9%                                                                             AMOUNT          VALUE
                                                                                               -------------   ------------
<S>                               <C>                                                          <C>             <C>
AEROSPACE-1.9%                    Boeing,
                                       Deb., 7 1/4%, 2025...................                   $     200,000   $    195,438
                                  McDonnell Douglas,
                                       Notes, 8 1/4%, 2000..................                         200,000        213,883
                                                                                                                -----------
                                                                                                                    409,321
                                                                                                                -----------
BANKING-5.9%                      First Chicago, Sub. Notes:
                                       8 1/4%, 2002.........................                          15,000         16,076
                                       6 7/8%, 2003.........................                         100,000         99,389
                                  Manufacturers and Traders Trust,
                                       Sub. Notes, 7%, 2005.................                       1,000,000        995,000
                                  NationsBank,
                                       Sub. Notes, 6 1/2%, 2003.............                         175,000        169,615
                                                                                                                -----------
                                                                                                                  1,280,080
CONSUMER-7.9%                     Nabisco,
                                       Notes, 6.85%, 2005...................                       1,500,000      1,470,614
                                  News America Holdings (Gtd. by News):
                                       Sr. Deb., 8 1/4%, 2018...............                         100,000        103,330
                                       Sr. Notes, 9 1/8%, 1999..............                          25,000         27,038
                                  Time Warner,
                                       Deb., 9.15%, 2023....................                         125,000        131,785
                                                                                                                -----------
                                                                                                                  1,732,767
                                                                                                                -----------
FINANCE-9.8%                      Ford Motor Credit,
                                       Notes, 7 1/2%, 2004..................                       1,000,000      1,035,867
                                  Heller Financial,
                                       Floating Rate Notes, 6 7/16%, 1999.(a)                        100,000        100,227
                                  Household Finance,
                                       Notes, 6 3/4%, 2000..................                       1,000,000      1,010,854
                                                                                                                -----------
                                                                                                                  2,146,948
                                                                                                                -----------
INDUSTRIAL-13.7%                  American Brands,
                                       Deb., 8 5/8%, 2021...................                         400,000        454,876
                                  Archer-Daniels-Midland,
                                       Deb., 10 1/4%, 2006..................                         400,000        508,477
                                  Carter Holt Harvey,
                                       Sr. Notes, 7 5/8%, 2002..............                       1,000,000      1,052,939
                                  Eastman Kodak,
                                       Deb., 9.95%, 2018....................                         400,000        502,439
                                  Ford Motor,
                                       Deb., 8 7/8%, 2022...................                         400,000        462,377
                                                                                                                -----------
                                                                                                                  2,981,108
                                                                                                                -----------
INSURANCE-.7%                     SunAmerica:
                                       Deb., 9.95%, 2012....................                          13,000         15,727
                                       Notes, 9%, 1999......................                         130,000        139,268
                                                                                                                -----------
                                                                                                                    154,995
                                                                                                                -----------
</TABLE>

                                       19
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Quality Bond Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                 PRINCIPAL
BONDS AND NOTES (CONTINUED)                                                                       AMOUNT          VALUE
                                                                                               ------------    -----------
<S>                               <C>                                                          <C>             <C> 
FOREIGN-2.3%                      Kingdom of Sweden,
                                       Bonds, Ser. A, Zero Coupon, 1997..............          $     60,000    $    54,074
                                     Province of Quebec,
                                       Deb., 8.80%, 2003.............................               400,000        443,888
                                                                                                               -----------
                                                                                                                   497,962
                                                                                                               -----------
OTHER-.5%                         City of New York,
                                        General Obligation Bonds, Ser. D, 10%, 2007                  25,000         28,375
                                  FICO Coupon Strips,
                                        Ser. 1, Zero Coupon, 5/11/2000...............                95,000         70,979
                                                                                                               -----------
                                                                                                                    99,354
                                                                                                               -----------
U.S. GOVERNMENT
 AND AGENCIES-31.2%               Federal National Mortgage Association,
                                       Callable Principal Strips,
                                        Ser. 1, Zero Coupon, 8/21/1996............(b)                55,000         50,926
                                  U.S. Treasury Bonds:
                                       10 3/4%, 8/15/2005............................               100,000        132,813
                                       11 1/4%, 2/15/2015............................               100,000        150,078
                                       7 1/4%, 5/15/2016.............................             1,200,000      1,273,687
                                  U.S. Treasury Notes:
                                       7 1/4%, 8/31/1996.............................               230,000        233,738
                                       7 3/8%, 11/15/1997............................             1,000,000      1,032,656
                                       8 1/2%, 11/15/2000............................               600,000        668,156
                                       7 1/2%, 2/15/2005.............................             3,000,000      3,267,657
                                                                                                               -----------
                                                                                                                 6,809,711
                                                                                                               -----------
                                     TOTAL BONDS AND NOTES
                                       (cost $15,676,317)............................                          $16,112,246
                                                                                                               ===========
SHORT-TERM INVESTMENTS-24.1%
     AGENCY DISCOUNT NOTE;          Federal Home Loan Mortgage Corp.,
                                       6.10%, 7/3/1995
                                       (cost $5,268,214).............................          $  5,270,000    $ 5,268,214
                                                                                                               ===========

TOTAL INVESTMENTS (cost $20,944,531)    .............................................                 98.0%    $21,380,460
                                                                                                     ======    ===========
CASH AND RECEIVABLES (NET)...........................................................                  2.0%    $   435,981
                                                                                                               ===========
NET ASSETS...........................................................................                100.0%    $21,816,441
                                                                                                               ===========
</TABLE>

NOTES TO STATEMENT OF INVESTMENTS:
    (a)  Variable rate security - interest rate subject to periodic change.
    (b)  Zero coupon until 8/21/96, date on which a stated coupon rate of
         8.40% becomes effective; the stated maturity date is 2001.

 See independent accountants' review report and notes to financial statements.

                                       20
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Small Cap Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:
    It is a pleasure to report your Dreyfus Variable Investment Fund, Small
Cap Portfolio's results for the six-month period ending June 30, 1995.*

<TABLE>
<CAPTION>
                                                                              SMALL CAP      RUSSELL           S&P 500
YEAR-TO-DATE                                                                  PORTFOLIO    2000 INDEX**        INDEX**
-------------                                                                 ---------    ------------        -------  
<S>                                                                           <C>          <C>                 <C>
12/31/94 - 6/30/95...........................................                  +14.87%        +14.42%          +20.19%

INCEPTION-TO-DATE
-----------------
8/31/90 - 6/30/95............................................                 +846.25%       +121.04%          +94.92%
</TABLE>

    The Portfolio's performance does not reflect the deduction of additional
charges imposed in connection with investing in variable annuity contracts
and variable investment policies.

    The Portfolio's average annual total returns were 21.27%, 47.49% and
59.20% for the one-year, three-year, and since-inception periods ended June
30, 1995.***  We are grateful that on the basis of this record, the Portfolio
was awarded Morningstar's Five Star overall ranking out of 556 annuity
portfolios in the equity category.

    During the six-month period ended June 30th, the small company universe
represented by the Russell 2000 Index broadly underperformed the large
company gains of the Standard & Poor's 500 Composite Stock Price Index.  This
trend actually began in early 1994, and appears related to the strength of
economies on a global basis in 1994, primarily benefiting the large
U.S.-based multinationals whose exports were especially enhanced by the
weakened dollar.

    The business of smaller companies, on the contrary, has been generally
perceived as domestic and, therefore, relatively less attractive in such an
environment.  As we have mentioned in earlier reports to you, we have
purposely taken and held positions of smaller companies in capital goods,
technology and specialty materials where foreign sales have been strong and,
in a number of cases, where U.S. products actually dominate global markets.
Examples include Bush Boake Allen, in specialized flavors and fragrances;
Albany International Cl. A, in paper machinery clothing; OM Group, in cobalt
refining and metallurgy; Roper Industries, in process controls; and both Rohr
and Precision Castparts, as suppliers to Boeing.

    A second important investment theme relates to the dramatic shift away
from consumer stocks.  Quietly burdened by the weak local currency, spent out
during the 1980s, and demographically older and more prone to save, the
American consumer has become elusive.  Conversely, after years of industrial
restructuring and benefited by the local currency, the capital goods and
technology sectors have been invigorated by a strong export market combined
with American corporate demand for productivity.  Coming after 12 years of
consumer stocks' relative strength, the shift toward producer stocks appears
to be in the early stages.  This has been led by the large company
performance of such companies as Intel and Microsoft, which now dominate the
NASDAQ Composite Index.

    In recent months, small company technology stocks have joined the bull
market with vigor, in many cases with speculative fervor not seen since the
late 1960s.  Our largest positions include Integrated Silicon Solution,
Auspex Systems and Glenayre Technologies -- all of which have moved from
relative obscurity into important global product offerings.  Although we have
strong positive feelings about each company's management and corporate
prospects, the stocks of these and other technology firms have already
reached price targets we set for 1996 or beyond.

                                       21
<PAGE>
 
    For this reason, you may find our technology sector weighting reduced for a
while and our primary efforts aimed at increasing the consumer holdings, while
they remain out of favor.

    We again thank you for your interest and loyalty.

                              Sincerely,

                              /s/ Thomas A. Frank

                              Thomas A. Frank
                              Portfolio Manager

August 14, 1995
New York, N.Y.

*   Total return represents the change during the period in a hypothetical
    account with dividends reinvested.
**  Source: The Russell Company; Lipper Analytical Services, Inc. All
    performance figures assume the reinvestment of dividends. The Russell 2000
    Index and The Standard & Poor's 500 Composite Stock Price Index are widely
    accepted unmanaged indices of stock market performance.
*** Past performance is no guarantee of future results. Share price and
    investment return fluctuate so that a shareholder may receive more or less
    than original cost upon redemption.
  + Source: Morningstar, Inc. Morningstar proprietary ratings reflect historical
    risk-adjusted performance as of 6/30/95. The ratings are subject to change
    every month. Past performance is no guarantee of future results. Morningstar
    ratings are calculated from the portfolio's three-year average annual
    returns with appropriate fee adjustments and a risk factor that reflects
    portfolio performance relative to three-month Treasury bill monthly returns.
    Ten percent of the portfolios in an investment category receive 5 stars.

                                       22
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Small Cap Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
COMMON STOCKS-89.1%                                                                                  SHARES          VALUE
                                                                                                    --------     -------------
<S>                                  <C>                                                            <C>          <C>
CONSUMER-9.9%..                      Boise Cascade Office Products.................                  135,000     $   3,003,750
                                     Bush Boake Allen...........................(a)                  150,000         4,556,250
                                     Canandaigua Wine, Cl. A....................(a)                   70,000         3,132,500
                                     Central Tractor Farm & Country.............(a)                  110,000         1,182,500
                                     Eskimo Pie...................................                    95,000         1,567,500
                                     Genovese Drug Stores, Cl. A..................                    70,000           796,250
                                     Norton McNaughton..........................(a)                  205,000         3,177,500
                                     Sports Authority...........................(a)                  205,000         4,176,875
                                     Station Casinos............................(a)                  133,000         2,294,250
                                     Talbots......................................                    70,000         2,782,500
                                     Thermedics.................................(a)                  190,000         3,705,000
                                     Williams-Sonoma............................(a)                  150,000         3,300,000
                                                                                                                 -------------
                                                                                                                    33,674,875
                                                                                                                 -------------
ENERGY-6.7%                          Cairn Energy USA...........................(a)                  243,000         2,673,000
                                     Coda Energy................................(a)                  350,000         2,406,250
                                     Devon Energy.................................                   100,000         2,150,000
                                     Global Industries..........................(a)                  110,000         2,447,500
                                     Helmerich & Payne............................                    47,500         1,401,250
                                     International Colin Energy.................(a)                  190,000           997,500
                                     Optima Petroleum...........................(a)                  115,000           280,312
                                     Parker & Parsley Petroleum...................                   170,000         3,336,250
                                     Pogo Producing...............................                   175,000         4,003,125
                                     Tide West Oil..............................(a)                  190,000         2,185,000
                                     Unit.......................................(a)                  237,500           860,938
                                                                                                                 -------------
                                                                                                                    22,741,125
                                                                                                                 -------------
FINANCIAL SERVICES-17.1%             Centerbank                                                      125,000         1,812,500
                                     City National................................                   150,000         1,706,250
                                     Commerce Group...............................                   225,000         4,021,875
                                     Dime Bancorp...............................(a)                  350,000         3,500,000
                                     Duff & Phelps Credit Rating................(b)                  300,000         3,900,000
                                     Executive Risk...............................                   170,000         3,230,000
                                     Finova Group.................................                   110,000         3,850,000
                                     FirstFed Michigan............................                   150,000         4,200,000
                                     Frontier Insurance Group.....................                   150,000         4,031,250
                                     Hibernia, Cl. A..............................                   475,000         4,215,625
                                     National Re..................................                   125,000         4,187,500
                                     Presidential Life............................                   325,000         2,681,250
                                     Reliance Group Holdings......................                   500,000         3,250,000
                                     Standard Federal Bancorporation..............                   135,000         4,539,375
                                     USLIFE.......................................                   100,000         4,025,000
                                     Western National.............................                   390,000         4,826,250
                                                                                                                 -------------
                                                                                                                    57,976,875
                                                                                                                 -------------
HEALTH CARE-8.4%                     ATS Medical................................(a)                  150,000         1,275,000
                                     ATS Medical (Warrants).....................(a)                  150,000           121,875
</TABLE>

                                       23
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Small Cap Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION> 
COMMON STOCKS (CONTINUED)                                                                           SHARES            VALUE
                                                                                                  ---------        -----------
<S>                                  <C>                                                          <C>              <C> 
HEALTH CARE (CONTINUED)              AmeriSource Health, Cl. A ......................                90,000        $ 2,053,125
                                     Apogee.......................................(a)                85,000          1,593,750
                                     Apria Healthcare Group.......................(a)                60,000          1,695,000
                                     Circon.......................................(a)               100,000          1,950,000
                                     CorVel.......................................(a)               130,000          2,795,000
                                     FPA Medical Management.........................                140,000          1,400,000
                                     Mentor.........................................                 95,000          2,648,125
                                     Scherer (R.P.)...............................(a)                90,000          3,802,500
                                     Sofamor/Danek Group..........................(a)               100,000          2,262,500
                                     Staff Builders...............................(a)               750,000          3,093,750
                                     Universal Health Services, Cl. B.............(a)               135,000          3,915,000
                                                                                                                   -----------
                                                                                                                    28,605,625
                                                                                                                   -----------
MATERIALS &                                                                                                        
 PROCESSING-12.4%                    Albemarle.......................................               150,000          2,343,750
                                     Cleveland-Cliffs................................                50,000          1,925,000
                                     Ferro...........................................               190,000          5,035,000
                                     IMCO Recycling..................................               112,500          2,109,375
                                     International Specialty Products................               250,000          2,125,000
                                     Jacobs Engineering Group.....................(a)               110,000          2,420,000
                                     Longview Fibre..................................               225,000          3,825,000
                                     Minerals Technologies...........................               160,000          5,760,000
                                     OM Group........................................               150,000          4,275,000
                                     Schulman (A.)...................................               135,000          3,881,250
                                     Sterling Chemicals...........................(a)               150,000          1,743,750
                                     USA Waste Service............................(a)               210,000          3,255,000
                                     Uniroyal Chemical...............................               300,000          3,412,500
                                                                                                                   -----------
                                                                                                                    42,110,625
                                                                                                                   -----------
PRODUCER DURABLES-12.4%              Albany International, Cl. A ....................               150,000          3,581,250
                                     Andros.......................................(a)               100,000          1,750,000
                                     Applied Power, Cl. A............................                75,000          2,165,625
                                     Greenfield Industries...........................                50,000          1,450,000
                                     ICC Technologies.............................(a)               130,000          1,868,750
                                     Manitowoc.......................................                95,000          2,743,125
                                     Precision Castparts.............................               175,000          6,146,875
                                     Rohr.........................................(a)               350,000          5,031,250
                                     Roper Industries................................                90,000          3,150,000
                                     Titan Wheel International.......................               150,000          3,862,500
                                     Watts Industries, Cl. A.........................               135,000          3,383,438
                                     Westinghouse Air Brake..........................               250,000          3,562,500
                                     Whittaker....................................(a)               150,000          3,300,000
                                                                                                                   -----------
                                                                                                                    41,995,313
                                                                                                                   -----------
TECHNOLOGY-21.6%                     Aspen Technology.............................(a)                75,000          1,912,500
                                     Auspex Systems...............................(a)               390,000          4,875,000
</TABLE> 

                                       24
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Small Cap Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
COMMON STOCKS (CONTINUED)                                                                            SHARES          VALUE
                                                                                                   ---------     -------------   
TECHNOLOGY (CONTINUED)               C.P. Clare......................................                100,000     $   2,000,000
                                     Cheyenne Software............................(a)                137,500         2,543,750
                                     DSP Communications..............................                150,000         3,112,500
                                     Eicon Technology.............................(a)                125,000         1,331,967
                                     Electroglas..................................(a)                 25,000         1,431,250
                                     Expert Software..............................(a)                 77,500         1,433,750
                                     Glenayre Technologies........................(a)                 90,000         4,590,000
                                     Information Storage Devices..................(a)                115,000         2,875,000
                                     Integrated Silicon Solution.....................                150,000         7,837,500
                                     International Rectifier......................(a)                 75,000         2,437,500
                                     Learning.....................................(a)                 80,000         2,875,000
                                     Noise Cancellation Technologies..............(a)                625,000           371,125
                                     Paradigm Technology.............................                100,000         2,243,750
                                     Plaintree Systems............................(b)                200,000         2,100,000
                                     Platinum Software............................(a)                250,000         3,625,000
                                     Renaissance Solutions...........................                135,000         1,856,250
                                     Sierra On-Line...............................(a)                275,000         6,875,000
                                     SoftKey International...........................                150,000         4,781,250
                                     Software Artistry...............................                105,000         2,336,250
                                     Spectrum Holobyte...............................                130,000         1,860,625
                                     StrataCom....................................(a)                 67,500         3,290,625
                                     Veeco Instruments............................(a)                167,500         2,805,625
                                     VideoServer.....................................                 50,000         1,950,000
                                                                                                                 -------------
                                                                                                                    73,351,217
                                                                                                                 -------------
TRANSPORT & AUTOS-.6%                U.S. Delivery Systems........................(a)                 72,500         1,903,125
                                                                                                                 -------------
                                     TOTAL COMMON STOCKS
                                       (cost $262,310,038)...........................                             $302,358,780
                                                                                                                 =============

<CAPTION> 


                                                                                                  PRINCIPAL
SHORT-TERM INVESTMENTS-9.9%                                                                        AMOUNT
                                                                                                  ----------
<S>                                  <C>                                                     <C>                <C> 
U.S. TREASURY BILLS:                 5.56%, 7/27/95..................................        $       260,000    $    259,025
                                     5.57%, 8/3/95...................................              2,747,000       2,733,814
                                     5.34%, 8/17/95..................................              7,455,000       7,402,219
                                     5.45%, 8/24/95..................................             15,823,000      15,694,992
                                     5.53%, 8/31/95..................................              7,554,000       7,484,730
                                     5.39%, 9/7/95...................................                132,000         130,648
                                                                                                                ------------
                                     TOTAL SHORT-TERM INVESTMENTS
                                       (cost $33,702,468)............................                           $ 33,705,428
                                                                                                                ============
TOTAL INVESTMENTS (cost $296,012,506)  ..............................................                  99.0%    $336,064,208
                                                                                                      ======    ============
CASH AND RECEIVABLES (NET)      .....................................................                   1.0%    $  3,510,335
                                                                                                      ======    ============
NET ASSETS...........................................................................                 100.0%    $339,574,543
                                                                                                      ======    ============
</TABLE>

NOTES TO STATEMENT OF INVESTMENTS:

    (a)  Non-income producing.
    (b)  Investment in non-controlled affiliates (cost $6,194,831)-see Note
         2(d).

 See independent accountants' review report and notes to financial statements.

                                       25
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Capital Appreciation Portfolio
----------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:

    Equity markets have achieved extremely strong performance to date in
1995, driven by rising bond prices in an environment of moderating economic
growth and contained inflation. However, many broad industry groups have not
benefitted from the upward trend in equity prices. Sector emphasis and
individual issue selection have thus been critical for participation in the
advance.

    The total return of the Dreyfus Variable Investment Fund, Capital
Appreciation Portfolio for the first six months of 1995 was 17.11%,* which
compared to 20.19% for the Standard & Poor's 500 Composite Stock Price
Index.** The Portfolio's performance does not reflect the deduction of
additional charges imposed in connection with investing in variable annuity
contracts and variable life insurance policies. Although the Portfolio's
performance lagged the Index, this was due to the concentration in the consume
r nondurables sector which slightly underperformed the Index during the
period, after strong results in 1994.  Over the longer term, we believe the
Portfolio should be well positioned to achieve consistently positive results
in somewhat unusual economic and market circumstances.

INVESTMENT CLIMATE AND FUND STRATEGY

    The impressive rallies in both bond and stock markets, which began in
November, were predicated on the assumption that the economy's growth would
moderate, that inflation had peaked and that interest rates could be relaxed
in the months ahead. If the economy strengthens in the second half, with
expected Gross Domestic Product higher than the Federal Reserve Board's
target range of 2.0% - 2.5%, markets will be negatively affected. On the
other hand, the possibility of recession, if the economy weakens too quickly,
is also a consideration that has impacted markets. We believe that the
economy will achieve a satisfactory transition between the faster rate of
growth in 1994 and the moderate range that fosters price stability.

    We believe the Portfolio's investment strategy may be well tailored to
benefit in an extended slow growth environment, with emphasis on those
industry groups and individual issues that we believe are positioned to
achieve consistent, visible earnings growth even as the economy slows.
Therefore, the Portfolio should be expected to outperform the S&P 500 Index
if a recession did materialize, which we believe is unlikely over the next 18
months. We also expect the Portfolio to outperform the Index if the more
likely slow growth scenario unfolds, because impressive returns should be
realized from rising portfolio earning power translating into high stock
valuations.

FUND STRUCTURE AND PERFORMANCE

    The Portfolio had approximately 14.7% in cash and short-term investments
on June 30, 1995. This cash position remains relatively high, reflecting our
conservative approach to making new investments. However, approximately 3.0%
of the cash position was invested during the period, which added to a number
of previous holdings and established new positions in American Home Products,
Ford Motor, General Motors Cl.E, International Flavors & Fragrances and
International Paper. The Portfolio had industry concentrations in consumer
nondurables and health care. After considerably outperforming the
S&P 500 Index in 1994, the consumer nondurables holdings were subject to some
profit-taking in the 

                                       26
<PAGE>
 
overall market in the first half of 1995. The sector slightly underperformed the
Index during this period, which detracted from the Portfolio's overall results.
However, the positive performance of such holdings as Coca-Cola, Philip Morris
Cos., PepsiCo, Proctor & Gamble, Gillette and Kellogg had the greatest effect on
the Portfolio's results.

    Health care issues continued to outperform the S&P 500 Index,
particularly in a climate of less government regulation and oversight. This
sector had the second most positive impact on the Portfolio's performance,
led by shares of Merck & Co., Pfizer and Amgen. Financial services and
technology shares were also quite strong and positively affected the return.
Holdings in Citicorp, HSBC Holdings, Federal National Mortgage Association,
Texas Instruments and General Electric led these two groups.

    We will continue to exert our best efforts to attempt to achieve the
investment goals of this Portfolio.

                              Sincerely,

                              /s/ Fayez Sarofim 

                              Fayez Sarofim
                              Portfolio Manager

July 12, 1995
Houston, TX

*  Total return represents the change during the period in a hypothetical
   account with dividends reinvested.
** Source: LIPPER ANALYTICAL SERVICES, INC. - Reflects the reinvestment of
   income dividends and, where applicable, capital gain distributions. Unlike
   the portfolio, the Standard & Poor's 500 Composite Stock Price Index is a
   widely accepted, unmanaged index of domestic stock market performance.

                                       27
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Capital Appreciation Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                
COMMON STOCKS-83.6%                                                                         SHARES           VALUE
                                                                                         -------------    -----------
<S>                                 <C>                                                  <C>              <C>
AEROSPACE &
    ELECTRONICS-7.7%                 Emerson Electric.......................                  4,000       $   286,000
                                     General Electric.......................                 22,050         1,243,069
                                     Motorola...............................                  6,050           406,106
                                     Texas Instruments......................                  1,600           214,200
                                                                                                          -----------
                                                                                                            2,149,375
                                                                                                          -----------
AUTO RELATED-1.6%                    Chrysler...............................                  5,000           239,375
                                     Ford Motor.............................                  6,500           193,375
                                                                                                          -----------
                                                                                                              432,750
                                                                                                          -----------
BANKING-3.4%                         Banc One...............................                  1,800            58,050
                                     Citicorp...............................                 13,025           753,822
                                     KeyCorp................................                  1,800            56,475
                                     PNC Bank...............................                  3,000            79,125
                                                                                                          -----------
                                                                                                              947,472
                                                                                                          -----------
CAPITAL GOODS-1.7%                   AlliedSignal...........................                  8,000           356,000
                                     Cooper Industries......................                  3,000           118,500
                                                                                                          -----------
                                                                                                              474,500
                                                                                                          -----------
CHEMICALS-4.6%                       Dow Chemical...........................                  8,000           575,000
                                     duPont (E.I.) de Nemours...............                  8,000           550,000
                                     Rohm & Haas............................                  3,000           164,625
                                                                                                          -----------
                                                                                                            1,289,625
                                                                                                          -----------
ENERGY-7.1%                          Chevron................................                 10,000           466,250
                                     Exxon..................................                  8,525           602,078
                                     Mobil..................................                  4,525           434,400
                                     Royal Dutch Petroleum..................                  4,000           487,500
                                                                                                          -----------
                                                                                                            1,990,228
                                                                                                          -----------
FINANCE-MISCELLANEOUS-3.6%           American General.......................                  3,000           101,250
                                     Federal National Mortgage Association..                  4,500           424,688
                                     HSBC Holdings PLC......................                  2,400            30,785
                                     HSBC Holdings PLC, A.D.R...............                  3,500           449,750
                                                                                                          -----------
                                                                                                            1,006,473
                                                                                                          -----------
FOOD, BEVERAGE &                                                                             
   TOBACCO-17.9%                     Anheuser-Busch Cos                                       8,000           455,000
                                     Coca-Cola..............................                 22,000         1,402,500
                                     General Mills..........................                    600            30,825
                                     Kellogg................................                  8,000           571,000
                                     Nestle, A.D.R..........................                 10,000           521,250
                                     PepsiCo................................                 12,000           547,500
                                     Philip Morris Cos......................                 15,000         1,115,625
                                     Sara Lee...............................                  2,500            71,250
                                     Seagram Co. Ltd. ......................                  8,500           294,312
                                                                                                          -----------
                                                                                                            5,009,262
                                                                                                          -----------
</TABLE>

                                       28
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Capital Appreciation Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION> 
COMMON STOCKS (CONTINUED)                                                                            SHARES         VALUE
                                                                                                     ------         -----
<S>                                  <C>                                                            <C>         <C>
    HEALTH CARE-13.4%                Abbott Laboratories....................                         3,000      $   121,500
                                     American Home Products.................                         7,500          580,313
                                     Amgen...............................(a)                         2,500          201,094
                                     Johnson & Johnson......................                        11,050          747,256
                                     Merck & Co.............................                        20,000          980,000
                                     Pfizer.................................                         8,550          789,806
                                     Roche Holdings, A.D.S..................                         5,000          321,875
                                                                                                                -----------
                                                                                                                  3,741,844
                                                                                                                -----------
  LEISURE TIME-1.3%                  Darden Restaurants.....................                           600            6,525
                                     Eastman Kodak..........................                         6,000          363,750
                                                                                                                -----------
                                                                                                                    370,275
                                                                                                                -----------
MEDIA-1.9%                           McGraw-Hill............................                         3,200          242,800
                                     News Corp., A.D.S......................                         5,000          113,125
                                     Reader's Digest Association, Cl. A.....                         4,000          176,500
                                                                                                                -----------
                                                                                                                    532,425
                                                                                                                -----------
 MULTI INDUSTRY-1.8%                 Minnesota Mining & Manufacturing.......                         9,000          515,250
                                                                                                                -----------
OFFICE &                                                                                                          
   BUSINESS EQUIPMENT-3.0%           AT&T...................................                         9,000          478,125
                                     Ericsson (LM) Telephone, Cl. B, A.D.R..                         3,200           64,000
                                     General Motors, Cl. E..................                         6,500          282,750
                                                                                                                -----------
                                                                                                                    824,875
                                                                                                                -----------
PAPER &                                                                                                           
   FOREST PRODUCTS-1.2%              International Paper....................                         4,000          343,000
                                                                                                                -----------
 PERSONAL CARE-7.7%                  Colgate-Palmolive......................                         1,000          73,125
                                     Gillette...............................                        16,000         714,000
                                     International Flavors & Fragrances.....                        10,000         497,500
                                     Procter & Gamble.......................                        11,000         790,625
                                     Unilever, N.V..........................                           500          65,062
                                                                                                                -----------
                                                                                                                  2,140,312
                                                                                                                -----------
PROFESSIONAL SERVICES-.4%            Block (H & R)..........................                         3,000          123,375
                                                                                                                -----------
      RETAIL-3.1%                    May Department Stores..................                         6,000          249,750
                                     Wal-Mart Stores........................                        10,000          267,500
                                     Walgreen...............................                         7,000          350,875
                                                                                                                -----------
                                                                                                                    868,125
                                                                                                                -----------
 TRANSPORTATION-2.2%                 Norfolk Southern.......................                         6,000          404,250
                                     Union Pacific..........................                         4,000          221,500
                                                                                                                -----------
                                                                                                                    625,750
                                                                                                                -----------
                                     TOTAL COMMON STOCKS                                                          
                                       (cost $20,111,524)...................                                    $23,384,916
                                                                                                                 ==========
</TABLE> 
                                       29
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Capital Appreciation Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>

PREFERRED STOCKS-1.7%                                                                                SHARES        VALUE
                                                                                                     ------        -----
<S>                                 <C>                                                              <C>       <C> 
AUTO RELATED-1.5%                   Ford Motor, Ser. A, Cum. Conv., $4.20...                         4,500      $   437,063
                                                                                                                -----------
MEDIA-.2%                           News Corp., A.D.S. Cum. $.40............                         2,500           50,000
                                                                                                                -----------
                                     TOTAL PREFERRED STOCKS
                                       (cost $485,651)......................                                    $   487,063
                                                                                                                ===========

<CAPTION>
                                                                                                  PRINCIPAL
SHORT-TERM INVESTMENTS-12.9%                                                                        AMOUNT
                                                                                                  ---------
<S>                                 <C>                                                      <C>                <C> 
U.S. TREASURY BILLS:                6.37%, 7/6/1995                                          $       74,000          73,946
                                    6.255%, 7/20/1995.......................                        807,000         804,805
                                    5.20%, 7/27/1995........................                      2,735,000       2,724,744
                                                                                                                -----------
                                    TOTAL SHORT-TERM INVESTMENTS
                                      (cost $3,602,542).....................                                    $ 3,603,495
                                                                                                                ===========
TOTAL INVESTMENTS (cost $24,199,717)........................................                          98.2%     $27,475,474
                                                                                                     ======     ===========
CASH AND RECEIVABLES (NET)..................................................                           1.8%     $   492,364
                                                                                                     ======     ===========
NET ASSETS..................................................................                         100.0%     $27,967,838
                                                                                                     ======     ===========
</TABLE>


NOTE TO STATEMENT OF INVESTMENTS;
    (a)  Non-income producing.

 See independent accountants' review report and notes to financial statements.

                                       30
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Growth and Income Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:

    For the six months ended June 30, 1995, the first half of the Fund's
fiscal year, the total return for the Growth and Income Portfolio of the
Dreyfus Variable Investment Fund was 34.65%.* This compares with a return of
20.19% for the Standard and Poor's 500 Composite Stock Price Index.** The
portfolio's performance does not reflect the deduction of additional charges
imposed in connection with investing in variable annuity contracts and
variable life insurance policies.

    There were several reasons for this total return of the Fund in the first
six months of 1995. First, it was a favorable period for the overall stock
market. Second, the Fund was invested in several dozen holdings. We believe
this degree of concentration provides a combination of portfolio
diversification with a substantial sensitivity to the performance of
individual holdings. Third, the Fund was fortunate to have several individual
investments that performed quite well during the period. With a relatively
concentrated portfolio, the Fund's performance is sensitive to the
performance of the larger individual holdings.

    The year 1995 began with the U.S. economy in a boom to which the Federal
Reserve Board had responded by raising interest rates. The Fed tightened for
the seventh time in a year in February 1995, but then fears of further
Federal Reserve tightening eased as the economy weakened. The stock market
rose during these months because of a combination of a high level of earnings
and falling long-term interest rates. The dollar was weak during the period,
which aided the earnings of multinational companies. A currency decline often
drives inflation substantially higher. This did not occur in this instance
because the dollar was not weak against the currencies of our major trading
partners in North America and South America. There were also offsets from
such disinflationary pressures as corporate downsizing, strong productivity
growth and price-sensitive behavior among consumers. Thus the stock market
enjoyed the benefit to earnings of a weak dollar against the yen and the
European currencies without any associated inflation surge that might have
pushed up interest rates and weakened the valuation of the stock market.

    There are several long-term positive forces that have provided a
supportive background for the financial markets. First, the trend of
inflation has remained favorable in the last several years. Second, we are in
the early stages of a key demographic shift as the baby boom generation
begins to focus on the need for a permanent program of saving to provide for
future retirement income. Third, U.S. productivity growth in manufacturing
has been favorable. Finally, a broad consensus has begun to emerge on the
importance of limiting the U.S. budget deficit.

    We believe that the period of strongest earnings growth in the U.S.
economy is behind us. Corporate cost-cutting is very far advanced in many
companies as are the benefits of refinancing high-cost debt. The rate of
growth of the U.S. economy is decelerating. Many multinational companies have
already reaped a significant portion of the profit benefits of a decline in
the dollar. Thus we believe that strong profit growth will become
increasingly scarce over the next year. Many of the largest positions in the
Portfolio are companies that we believe have a good chance of sustaining
strong earnings growth even in this more challenging environment. While
overall market valuations have risen, we continue to find good companies
available in the stock market at reasonable valuation levels.

                                       31
<PAGE>
 
    We appreciate the willingness of our shareholders to invest in the Growth
and Income Portfolio of the Dreyfus Variable Investment Fund. We will endeavor
to realize a favorable return for shareholders commensurate with a reasonable
level of risk. There is likely to be an alternation of periods where the net
asset value of the Fund declines and periods when the net asset value rises. Our
focus is on achieving a satisfactory return for the shareholders over a longer
period of time.

                              Very truly yours,

                              /s/ Richard B. Hoey

                              Richard B. Hoey
                              Portfolio Manager

July 26, 1995
New York, N.Y.

*  Total return represents the change during the period in a hypothetical
   account with dividends reinvested.
** SOURCE: LIPPER ANALYTICAL SERVICES, INC. - Reflects the reinvestment of
   income dividends and, where applicable, capital gain distributions. The
   Standard & Poor's 500 Composite Stock Price Index is a widely accepted
   unmanaged Index of stock market performance.

                                       32
<PAGE>
 
<TABLE>
<CAPTION>

DREYFUS VARIABLE INVESTMENT FUND, Growth and Income Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

                         
COMMON STOCKS-74.6%                                                                            SHARES        VALUE
                                                                                               ------        -----
<S>                                  <C>                                                       <C>        <C>
BASIC INDUSTRIES-11.4%               Corning................................                    20,000    $     655,000
                                     Praxair................................                    20,000          500,000
                                     Weyerhaeuser...........................                    10,000          471,250
                                     Witco..................................                    20,000          645,000
                                                                                                            -----------
                                                                                                              2,271,250
                                                                                                            -----------
CAPITAL GOODS-11.9%                  AlliedSignal                                               10,000         445,000
                                     Coltec Industries...................(a)                    20,000         345,000
                                     Litton Industries...................(a)                    10,000         368,750
                                     USA Waste Service...................(a)                    50,000         775,000
                                     York International.....................                    10,000         450,000
                                                                                                           -----------
                                                                                                             2,383,750
                                                                                                           -----------
CONSUMER-8.7%                        Lowe's Cos                                                 15,000         448,125
                                     OfficeMax...........................(a)                    15,000         418,125
                                     Seagram Co. Ltd........................                    25,000         865,625
                                                                                                           -----------
                                                                                                             1,731,875
                                                                                                           -----------
ENERGY-3.5%                          Sonat Offshore Drilling................                    10,000         287,500
                                     UGI....................................                    20,000         422,500
                                                                                                           -----------
                                                                                                               710,000
                                                                                                           -----------
FINANCIAL-BROKERAGE-8.2%             Bank of Boston.........................                    20,000         750,000
                                     First Security.........................                    10,000         280,000
                                     Midlantic..............................                    15,000         600,000
                                                                                                           -----------
                                                                                                             1,630,000
                                                                                                           -----------
HEALTH CARE-3.5%                     McKesson...............................                     3,000         140,250
                                     Teva Pharmaceutical Industries ADR.....                    15,000         562,500
                                                                                                           -----------
                                                                                                               702,750
                                                                                                           -----------
INSURANCE-6.4%                       Liberty................................                    15,000         408,750
                                     TIG Holdings...........................                    20,000         460,000
                                     USF&G..................................                    25,000         406,250
                                                                                                           -----------
                                                                                                             1,275,000
                                                                                                           -----------
MEDIA/ENTERTAINMENT-2.1%             Time Warner............................                    10,000         411,250
                                                                                                           -----------
MINING & METALS-2.9%                 TVX Gold............................(a)                    80,000         575,592
                                                                                                           -----------
OIL & GAS DRILLING-2.3%              Occidental Petroleum...................                    20,000         457,500
                                                                                                           -----------
TECHNOLOGY-9.0%                      HNC Software........................(a)                     7,500         159,375
                                     Integrated Silicon Solution.........(a)                     6,000         313,500
                                     Thermo Electron.....................(a)                    20,000         805,000
                                     UUNET Technologies..................(a)                    19,000         522,500
                                                                                                           -----------
                                                                                                             1,800,375
                                                                                                           -----------
TELECOMMUNICATIONS-2.3%              Premisys Communications.............(a)                     7,000         451,938
                                                                                                           -----------
UTILITIES-ELECTRIC POWER-2.4%        Entergy................................                    20,000         482,500
                                                                                                           -----------
                                     TOTAL COMMON STOCKS                                        
                                       (cost $13,662,954)...................                               $14,883,780
                                                                                                           ===========


</TABLE> 
                                       33
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Growth and Income Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>

CONVERTIBLE PREFERRED STOCKS-11.8%                                                              SHARES          VALUE
                                                                                                ------          -----
<S>                                  <C>                                                        <C>          <C> 

FINANCIAL-BROKERAGE-3.5%             Citicorp, PERCS Cum., $1.22.....................           15,000       $   303,750
                                     Merryland & Investment, Ser. C., Cum., $2.15....           15,000           403,125
                                                                                                             -----------
                                                                                                                 706,875
                                                                                                             -----------
 REAL ESTATE-4.9%                    Oasis Residential, Ser A., Cum., $2.25..........           20,000           505,000
                                     Tanger Factory Outlet Centers, Cum., $1.66......           20,000           465,000
                                                                                                             -----------
                                                                                                                 970,000
                                                                                                             -----------
TELECOMMUNICATIONS-3.4%              MFS Communications, Cum., $2.68.................           20,000           690,000
                                                                                                             -----------
                                     TOTAL CONVERTIBLE PREFERRED STOCKS                         
                                       (cost $2,353,831).............................                        $ 2,366,875
                                                                                                             ===========
<CAPTION>

                                                                                              PRINCIPAL
CONVERTIBLE CORPORATE BONDS-2.3%                                                                AMOUNT
                                                                                              ---------
<S>                                  <C>                                                      <C>            <C> 
CAPITAL GOODS-2.3%                   Rohr, 7.75%, 5/15/2004
                                       (cost $367,500)...............................         $  300,000     $   462,750
                                                                                                             ===========
SHORT-TERM INVESTMENTS-14.2%
U.S. TREASURY BILLS:                 6.31%, 8/3/1995.................................         $  100,000     $    99,520
                                     6.15%, 8/17/1995................................          1,008,000       1,000,863
                                     5.36%, 8/24/1995................................            631,000         625,895
                                     5.38%, 9/21/1995................................          1,115,000       1,101,196
                                                                                                             -----------
                                     TOTAL SHORT-TERM INVESTMENTS
                                       (cost $2,827,789).............................                        $ 2,827,474
                                                                                                             ===========
TOTAL INVESTMENTS (cost $19,212,074).................................................             102.9%     $20,540,879
                                                                                                  ======     ===========
LIABILITIES, LESS CASH AND RECEIVABLES...............................................              (2.9%)    $ (579,645)
                                                                                                  ======     ===========
NET ASSETS...........................................................................             100.0%     $19,961,234
                                                                                                  ======     ===========

</TABLE>

NOTE TO STATEMENT OF INVESTMENTS;
    (a) Non-income producing.


 See independent accountants' review report and notes to financial statements.

                                       34
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, International Equity Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:

    We are pleased to report that, due to an infusion of additional investor
capital, the International Equity Portfolio of the Dreyfus Variable
Investment Fund was able to take more significant positions in a number of
equity markets during the six-month fiscal period ended June 30, 1995.

    Holdings have been increased in almost every one of the 17 markets in
which your Portfolio holds a stake. Principal areas of added investment were
Australia, France, Japan, the Netherlands, Singapore, Switzerland and the
United Kingdom.

    The half-year's results, while on the positive side, were affected by a
series of major events that buffeted stock markets around the world. These
included the aftermaths of the earthquake in Kobe, Japan and of the Mexican
peso devaluation, the inordinate strength of the yen against the U.S. dollar
and the French elections.

    Fortunately, a number of these developments turned out to have their
constructive side for equity investors. The economic effects of the Japanese
earthquake were not as devastating as first seemed likely. Mexico began to
recover from its economic earthquake more swiftly than anticipated, with
beneficial effects on many Latin American markets. The Southeast Asian
markets, after steep declines, began to rally. And the French Presidential
election put an end to the Socialist regime.

    For the six months ended June 30, the Portfolio produced a total return
of 1.42%.* This compares with 2.60% for the Morgan Stanley Capital
International Europe, Australasia and Far East Index (EAFE/(R)/).**
The Portfolio's performance does not reflect the deduction of additional
charges imposed in connection with investing in variable annuity contracts
and variable life insurance policies.

    In view of continuing uncertainties on the international scene, we were
cautious in investing the additional funds received during the past six
months. As part of this stance, a hedge transaction of yen against U.S.
dollars was held by the Portfolio but expired on April 12 and was not rolled
over.

    More recently, the international markets have been supported by lower
levels of interest rates. Recent actions by the U.S. Federal Reserve Board to
lower short-term rates should accentuate this trend.

    The Hong Kong market remained generally depressed during the period by
the slack real estate market and by speculation over succession to power in
China in the event of the death of the long-time "paramount leader." Yet
toward the end of the period, Hong Kong began to improve. Malaysia followed a
roughly similar course, but strengthened after the general election that
confirmed the incumbent government. Also, in both markets, international
capital began to return on a modest scale.

    Australia has been a strong market for some time now, with impressive
rates of economic growth and corporate profits. While such ebullience carries
risk, we have high hopes for our Australian investments, which now represent
nearly 5% of the overall portfolio.

                                       35
<PAGE>
 
    The European markets continue to be disappointing. This is due to the
continuing high rates of unemployment in Western
Europe, plus the weakness of the U.S. dollar. However, with the new
conservative government in Paris, prospects have improved. In addition, on
the corporate level there has been earnings growth, paydown of debt,
restructuring of base costs and expansion of investment.

    The U.K. market, where we have placed over 18% of the portfolio, has been
stable, and pulled upwards by the strong performance of the U.S. stock
market.

    The troublesome events that affected international markets earlier in the
year appear to be subsiding. In our opinion, the long-term rationale for
holding international equities remains fully valid.

                              Sincerely,

                              /s/ Sir William Vincent

                              Sir William Vincent
                              Portfolio Manager
                              International Equity Portfolio
                              M&G Investment Management Ltd.

July 12, 1995
London, U.K.

*  Total return represents the change during the period in a hypothetical
   account with dividends reinvested.

**Source: Lipper Analytical Services, Inc. - The Morgan Stanley Capital
  International, Europe, Australasia, Far East Index (EAFERegistration Mark) is
  an unmanaged index composed of a sample of companies representative of the
  market structure of European and Pacific Basin countries. The return indicated
  includes net dividends reinvested. The Index is the property of Morgan Stanley
  & Co., Incorporated.

                                       36
<PAGE>
 

DREYFUS VARIABLE INVESTMENT FUND, International Equity Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>

COMMON STOCKS-81.1%                                                                            SHARES             VALUE
                                                                                               ------             -----
<S>                                  <C>                                                    <C>              <C>
         AUSTRALIA-5.1%              Boral.....................................                25,000           $  61,770
                                     Broken Hill Proprietary...................                 4,000              49,189
                                     Great Central Mines N.L. ..............(a)                30,000              66,882
                                     Mayne Nickless............................                 6,000              24,750
                                                                                                             ------------
                                                                                                                  202,591
                                                                                                             ------------
         AUSTRIA-.3%                 Burgenland Holding........................                   400              13,757
                                                                                                             ------------
         FRANCE-4.5%                 BUT S.A...................................                   260              58,017
                                     Roussel-Uclaf.............................                   210              32,845
                                     Sanofi S.A................................                   800              44,380
                                     Vallourec Usines a Tubes de Lorraine Escaut
                                       et Vallourec Reunies.................(a)                   850              42,658
                                                                                                             ------------
                                                                                                                  177,900
                                                                                                             ------------
         GERMANY-2.6%                BASF AG...................................                   125              26,728
                                     Deutsche Bank AG.......................                      800              38,914
                                     VEBA AG................................                      100              39,342
                                                                                                             ------------
                                                                                                                  104,984
                                                                                                             ------------
         HONG KONG-4.9%              China Light & Power.......................                 6,000              30,863
                                     Consolidated Electric Power Asia..........                20,000              46,397
                                     HSBC Holdings PLC.........................                 1,600              20,523
                                     Shun Tak Holdings.........................                70,000              55,638
                                     Swire Pacific, Cl. A......................                 5,500              41,939
                                                                                                             ------------
                                                                                                                  195,360
                                                                                                             ------------

         INDONESIA-.7%               PT Indofood Sukses Makmur..............(a)                 7,000              30,175
                                                                                                             ------------
         ITALY-1.5%                  Caffaro S.P.A.............................                25,000              27,097
                                     Edison S.P.A. ............................                 7,200              32,186
                                                                                                             ------------
                                                                                                                   59,283
                                                                                                             ------------
         JAPAN-22.0%                 Amway Japan............................                    1,000              36,600
                                     DDI....................................                        9              72,255
                                     East Japan Railway.....................                        7              35,950
                                     Hokkaido Electric Power................                    2,000              53,837
                                     Kinden.................................                    2,000              37,308
                                     Kurimoto...............................                    6,000              63,329
                                     Mitsubishi Bank........................                    2,000              43,211
                                     Mitsui Fudosan.........................                    4,000              45,856
                                     NEC....................................                    4,000              43,873
                                     NGK Spark Plug.........................                    2,000              22,196
                                     Nippon Express.........................                    4,000              36,836
                                     Nippon Steel...........................                    7,000              22,810
                                     Nippon Telegraph & Telephone...........                        6              50,295
                                     P.S....................................                    2,200              39,740
                                     Seven Eleven Japan.....................                    1,000              71,665

</TABLE>

                                       37
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, International Equity Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>

COMMON STOCKS (CONTINUED)                                                                      SHARES              VALUE
                                                                                               ------              -----
<S>                                  <C>                                                       <C>                <C> 
         JAPAN (CONTINUED)           Sharp.....................................                 5,000             $ 66,116
                                     Sumitomo Bank.............................                 2,000               34,711
                                     Tokio Marine & Fire Insurance.............                 4,000               45,903
                                     Toshoku...................................                 4,000               19,126
                                     Ushio.....................................                 3,000               34,215
                                                                                                                  --------
                                                                                                                   875,832
                                                                                                                  --------
         MALAYSIA-1.8%               Hong Leong Credit Berhad..................                 3,000               15,135
                                     Leader Universal Holdings Berhad..........                 4,666               16,651
                                     Renong Berhad.............................                22,000               40,968
                                                                                                                  --------
                                                                                                                    72,754
                                                                                                                  --------
         NETHERLANDS-3.1%            Akzo Nobel................................                   400               47,855
                                     OCE-Van Der Grinten N.V...................                   700               39,522
                                     Philips Electronics N.V...................                   850               36,021
                                                                                                                  --------
                                                                                                                   123,398
                                                                                                                  --------
         PORTUGAL-.7%                Sumolis Companhia Industrial de Frutas                                       
                                       e Bebidas S.A. .........................                 2,400               27,834
                                                                                                                  --------
         SINGAPORE-2.6%              Fraser & Neave............................                 2,000               23,049
                                     Oversea-Chinese Banking...................                 4,000               44,381
                                     Singapore Press Holdings..................                 2,400               35,906
                                                                                                                  --------
                                                                                                                   103,336
                                                                                                                  --------
         SPAIN-3.4%                  Banco Bilbao Vizcaya S.A..................                   870               25,150
                                     Compania Sevillana de Electricidad........                 5,600               34,508
                                     Iberdrola S.A. ...........................                 6,000               45,260
                                     Repsol S.A. ..............................                 1,000               31,514
                                                                                                                  --------
                                                                                                                   136,432
                                                                                                                  --------
         SWITZERLAND-9.5%            Alusuisse-Lonza Holding AG................                    90               56,813
                                     Baloise Holdings..........................                    20               45,712
                                     Compagnie Financiere Michelin..........(a)                   175               77,710
                                     Elektrowatt AG............................                   120               34,584
                                     Landis & Gyr AG...........................                   125               80,540
                                     Zellweger Luwa AG......................(a)                    95               81,890
                                                                                                                  --------
                                                                                                                   377,249
                                                                                                                  --------
         UNITED KINGDOM-18.4%        B.A.T. Industries PLC.....................                 4,500               34,481
                                     Booker PLC................................                12,500               82,836
                                     British Steel PLC.........................                26,000               71,135
                                     British Telecommunications PLC............                15,000               93,668
                                     Cookson Group PLC.........................                11,000               42,581
                                     Glaxo Wellcome PLC........................                 6,000               73,740
                                     Hammerson PLC.............................                 7,000               38,638
                                     Harrisons & Crosfield PLC.................                30,000               67,623
                                     Lucas Industries PLC......................                24,000               72,067
                                     RTZ PLC...................................                 5,500               71,801
                                     Royal Doulton PLC.........................                 8,000               33,134

</TABLE>
                                       38
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, International Equity Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION> 
 
COMMON STOCKS (CONTINUED)                                                                      SHARES             VALUE
                                                                                            ------------       ------------
<S>                                                                                         <C>                 <C>  
UNITED KINGDOM (CONTINUED)            Smith (W.H.) Group PLC...................                10,000           $   51,932
                                                                                                                -----------
                                                                                                                   733,636
                                                                                                                -----------
                                     TOTAL COMMON STOCKS
                                       (cost $ 3,176,874)......................                                 $3,234,521
                                                                                                                ===========
PREFERRED STOCKS-3.3%
         GERMANY-2.4%                Fresenius AG..............................                   125           $   84,419
                                     Herlitz AG................................                    65               12,704
                                                                                                                -----------
                                                                                                                    97,123
                                                                                                                -----------
         SWITZERLAND-.9%             Merck AG..................................                    45               34,676
                                                                                                                -----------
                                     TOTAL PREFERRED STOCKS
                                       (cost $ 127,151)........................                                 $  131,799
                                                                                                                ===========

                                                                                            PRINCIPAL
CONVERTIBLE BONDS-.1%                                                                         AMOUNT
                                                                                          ------------
         FRANCE;                     Sanofi S.A., 4.00%, 1/1/2000
                                       (cost $ 3,939).......................(b)                $5,398           $    4,070
                                                                                                                ===========
SHORT-TERM INVESTMENTS-12.9%
         UNITED STATES;              U.S. Treasury Bills:
                                       5.54%, 7/6/95...........................               $77,000           $   76,944
                                       5.57%, 7/20/95..........................               246,000              245,331
                                       5.56%, 7/27/95..........................                89,000               88,666
                                       5.33%, 8/24/95..........................               102,000              101,175
                                                                                                                -----------
                                     TOTAL SHORT-TERM INVESTMENTS
                                       (cost $ 512,044)........................                                 $  512,116
                                                                                                                ===========
TOTAL INVESTMENTS (cost $3,820,008)............................................                 97.4%           $3,882,506
                                                                                          ============          ===========
CASH AND RECEIVABLES (NET).....................................................                  2.6%           $   104,866
                                                                                          ============          ===========
NET ASSETS.....................................................................                100.0%           $3,987,372
                                                                                          ============          ===========
</TABLE>


NOTE TO STATEMENT OF INVESTMENTS;
    (a)  Non-income producing.
    (b)  Denominated in French Francs.

See independent accountants' review report and notes to financial statements.

                                       39
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF ASSETS AND LIABILITIES                    JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                             MONEY            MANAGED         ZERO COUPON         QUALITY
                                                             MARKET           ASSETS              2000              BOND
                                                            PORTFOLIO        PORTFOLIO         PORTFOLIO          PORTFOLIO
                                                           -----------      -----------       -----------        -----------
<S>                                                        <C>              <C>               <C>                <C>
ASSETS:
    Investments in securities, at value
      [cost-Note 4(b)]-see statement..................     $36,250,022      $28,967,771       $15,345,422        $21,380,460
    Cash..............................................         398,835          908,246           308,416            383,436
    Dividends and interest receivable.................          69,225          211,991            36,584            250,981
    Receivable for investment securities sold.........         ---              ---                ---               858,086
    Receivable for futures variation
      margin-Note 4(a)................................         ---                5,813            ---               ---
    Prepaid expenses and other assets.................             174            1,978             3,842              2,040
                                                           -----------      -----------       -----------        -----------
                                                            36,718,256       30,095,799        15,694,264         22,875,003
                                                           -----------      -----------       -----------        -----------
LIABILITIES:
    Due to The Dreyfus Corporation....................     $    14,373      $    18,563       $     5,594        $    11,269
    Payable for investment securities purchased.......         ---              ---                ---             1,000,000
    Net unrealized depreciation on
      forward currency exchange
      contracts-Note 4(a).............................         ---              218,347            ---                ---
    Payable for shares of
      Beneficial Interest redeemed....................         393,561          ---                24,794             24,560
    Accrued expenses and other liabilities............          29,184           17,593            20,905             22,733
                                                           -----------      -----------       -----------        -----------
                                                               437,118          254,503            51,293          1,058,562
                                                           -----------      -----------       -----------        -----------
NET ASSETS............................................     $36,281,138      $29,841,296       $15,642,971        $21,816,441
                                                           ===========      ===========       ===========        ===========
REPRESENTED BY:
    Paid-in capital...................................     $36,280,507      $30,373,816       $15,202,070        $21,033,821
    Accumulated undistributed
      investment income-net...........................         ---              520,823            71,391            106,206
    Accumulated undistributed net realized gain
      (loss) on investments and foreign
      currency transactions...........................             631         (711,862)          (15,843)           240,485
    Accumulated net unrealized appreciation
      (depreciation) on investments and translation
of assets and liabilities denominated in
foreign currencies [including $(2,173) net
unrealized (depreciation) on financial futures
for Managed Assets Portfolio]-Note 4(b)...............         ---             (341,481)          385,353            435,929
                                                           -----------      -----------       -----------        -----------
NET ASSETS at value, applicable to outstanding
      shares of Beneficial Interest...................     $36,281,138      $29,841,296       $15,642,971        $21,816,441
                                                           ===========      ===========       ===========        ===========
SHARES OUTSTANDING (unlimited number of
    $.001 par value shares authorized
    for each series)..................................      36,280,507        2,432,515         1,257,833          1,884,476
                                                           ===========      ===========       ===========        ===========
NET ASSET VALUE per share
    (Net Assets / Shares Outstanding).................         $  1.00           $12.27            $12.44             $11.58
                                                               =======           ======            ======             ======
</TABLE>

See independent accountants' review report and notes to financial statements.

                                       40
<PAGE>

DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)        JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 

                                                                            CAPITAL         GROWTH AND        INTERNATIONAL
                                                           SMALL CAP      APPRECIATION        INCOME              EQUITY
                                                           PORTFOLIO       PORTFOLIO         PORTFOLIO          PORTFOLIO
                                                          ------------    -------------     -------------     -------------
<S>                                                       <C>             <C>               <C>               <C>
ASSETS:
    Investments in securities, at value
      [cost-Note 4(b)]-see statement..................    $336,064,208    $  27,475,474     $  20,540,879     $   3,882,506
    Cash..............................................       1,254,903          477,236           392,312           228,300
    Receivable for investment securities sold.........       9,810,914         ---                994,303            30,746
    Dividends and interest receivable.................         175,996           53,947            11,504            10,948
    Prepaid expenses and other assets.................           3,363              262                39                40
    Due from The Dreyfus Corporation..................        ---              ---                ---                 2,173
                                                          ------------    -------------     -------------     -------------
                                                           347,309,384       28,006,919        21,939,037         4,154,713
                                                          ------------    -------------     -------------     -------------
LIABILITIES:                                              
    Due to The Dreyfus Corporation....................      $  198,752       $   17,201      $     11,151    $      ---
    Payable for investment securities purchased.......       7,437,473         ---              1,952,011           154,274
    Payable for shares of Beneficial Interest redeemed        ---              ---                    239           ---
    Accrued expenses and other liabilities............          98,616           21,880            14,402            13,067
                                                          ------------    -------------     -------------     -------------
                                                             7,734,841           39,081         1,977,803           167,341
                                                          ------------    -------------     -------------     -------------
NET ASSETS............................................    $339,574,543    $  27,967,838     $  19,961,234     $   3,987,372
                                                          ============    =============     =============     =============
REPRESENTED BY:                                           
    Paid-in capital...................................    $296,268,315    $  24,444,422     $  18,034,275     $   3,941,288
    Accumulated undistributed investment                  
      income-net......................................         970,495          287,474           ---                23,311
    Accumulated distributions in excess of investment     
      income-net......................................        ---              ---                   (293)          ---
    Accumulated undistributed net realized gain           
      (loss) on investments and foreign                   
      currency transactions...........................       2,284,031          (39,815)          598,447           (39,860)
    Accumulated net unrealized appreciation on            
      investments and translation of assets and           
      liabilities denominated in foreign                  
      currencies-Note 4(b)............................      40,051,702        3,275,757         1,328,805            62,633
                                                          ------------    -------------     -------------     -------------
NET ASSETS at value, applicable to outstanding            
    shares of Beneficial Interest.....................    $339,574,543    $  27,967,838     $  19,961,234      $  3,987,372
                                                          ============    =============     =============      ============
SHARES OUTSTANDING (unlimited number of                   
    $.001 par value shares authorized for                 
    each series)......................................       8,095,288        1,776,799         1,249,497           327,066
                                                          ============    =============     =============      ============
NET ASSET VALUE per share                                 
    (Net Assets / Shares Outstanding).................          $41.95           $15.74            $15.98            $12.19
                                                          ============    =============     =============      ============
</TABLE>

 See independent accountants' review report and notes to financial statements.

                                       41
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF OPERATIONS               SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
                                                           MONEY        MANAGED        ZERO COUPON         QUALITY
                                                           MARKET        ASSETS           2000               BOND
                                                         PORTFOLIO      PORTFOLIO       PORTFOLIO         PORTFOLIO
                                                        ----------     ----------      -----------       ----------
<S>                                                     <C>            <C>              <C>              <C>
INVESTMENT INCOME:
    INCOME:
      Interest........................................  $1,066,490     $  657,208       $  423,876       $  630,490
      Cash dividends (net of $2,739 foreign
          taxes withheld at source for the
          Managed Assets Portfolio)...................       ---           46,766            ---              ---
                                                        ----------     ----------       ----------       ----------
            TOTAL INCOME..............................   1,066,490        703,974          423,876          630,490
                                                        ----------     ----------       ----------       ----------
    EXPENSES-NOTE 2(e):
      Investment advisory fee--Note 3(a)..............  $   84,576     $   56,517       $   28,797       $   55,382
      Sub-investment advisory fee--Note 3(a)..........       ---           56,517            ---              ---
      Prospectus and shareholders' reports............      11,962          5,116            2,006            1,737
      Custodian fees..................................       7,604          7,802            5,068            5,638
      Auditing fees...................................       2,877          2,282            7,003            6,224
      Organization expenses...........................       2,232          3,195            3,608            3,771
      Trustees' fees and expenses--Note 3(b)..........       1,328          1,363              580              575
      Shareholder servicing costs.....................         386            214              211              153
      Registration fees...............................         203            100            1,137            2,235
      Legal fees......................................       ---            ---                300            ---
      Miscellaneous...................................         882          1,064            1,717            2,278
                                                        ----------     ----------       ----------       ----------
                                                           112,050        134,170           50,427           77,993
      Less--expense reimbursement from
          The Dreyfus Corporation due to
            undertakings--Note 3(a)...................      10,251          ---              4,371           10,017
                                                        ----------     ----------       ----------       ----------
            TOTAL EXPENSES............................     101,799        134,170           46,056           67,976
                                                        ----------     ----------       ----------       ----------
            INVESTMENT INCOME--NET....................     964,691        569,804          377,820          562,514
                                                        ----------     ----------       ----------       ----------
REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS:
    Net realized gain (loss) on investments (includ-
      ing foreign currency transactions)--Note 4(a)...  $      562     $ (483,625)      $  (15,424)      $  341,701
    Net realized (loss) on financial
      futures--Note 4(a)..............................       ---         (425,692)           ---             ---
                                                        ----------     ----------       ----------       ----------
      NET REALIZED GAIN (LOSS)........................         562       (909,317)         (15,424)         341,701
    Net unrealized appreciation on investments and
      translation of assets and liabilities
      denominated in foreign currencies
      (including $31,927 net unrealized
      appreciation on financial futures for
      the Managed Assets Portfolio)...................       ---          105,683        1,066,720        1,187,536
                                                        ----------     ----------       ----------       ----------
          NET REALIZED AND UNREALIZED
            GAIN (LOSS) ON INVESTMENTS................         562       (803,634)       1,051,296        1,529,237
                                                        ----------     ----------       ----------       ----------
NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS.........................  $  965,253     $ (233,830)      $ 1,429,116      $2,091,751
                                                        ==========     ==========       ===========      ==========
</TABLE>

See independent accountants' review report and notes to financial statements.

                                       42
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF OPERATIONS (CONTINUED)   SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)
<TABLE> 
<CAPTION> 
                                                                                    CAPITAL        GROWTH AND     INTERNATIONAL
                                                                     SMALL CAP    APPRECIATION       INCOME           EQUITY
                                                                     PORTFOLIO      PORTFOLIO        PORTFOLIO      PORTFOLIO
                                                                   ------------   -------------  --------------   --------------
<S>                                                                <C>            <C>            <C>              <C>
INVESTMENT INCOME:
    INCOME:
      Interest..............................................       $  1,237,139   $     108,016  $       79,865   $       15,617
                                                                   ------------   -------------  --------------   --------------
      Cash dividends (net of $6,820, $30 and $3,862
          foreign taxes withheld at source for the Capital
          Appreciation, Growth and Income and
          International Equity Portfolios, respectively)
            Unaffiliated issuers............................            747,216         265,176          90,185           28,527
            Affiliated issuers..............................              9,000           ---             ---             ---
                                                                   ------------   -------------  --------------   --------------
                TOTAL CASH DIVIDENDS........................            756,216         265,176          90,185           28,527
                                                                   ------------   -------------  --------------   --------------
            TOTAL INCOME....................................          1,993,355         373,192         170,050           44,144
                                                                   ------------   -------------  --------------   --------------
    EXPENSES-NOTE 2(e):
      Investment advisory fee-Note 3(a).....................       $    943,006   $      57,076   $      28,844   $        8,007
      Sub-investment advisory fee-Note 3(a).................              ---            20,755           ---           ---
      Registration fees.....................................             27,841           2,932           5,799              866
      Custodian fees........................................             30,406           2,629           2,708           11,010
      Prospectus and shareholders' reports..................             29,778           2,782           1,924            1,156
      Trustees' fees and expenses-Note 3(b).................             12,278             878             375                8
      Shareholder servicing costs...........................                471              83             163               56
      Auditing fees.........................................             10,538           5,309           5,019            4,966
      Legal fees............................................              ---               791             307            ---
      Miscellaneous.........................................              3,946             283             384              263
                                                                   ------------   -------------  --------------   --------------
                                                                      1,058,264          93,518          45,523           26,332
      Less-expense reimbursement from The Dreyfus
          Corporation due to undertakings-Note 3(a)                       ---             6,445           8,655           12,746
                                                                   ------------   -------------  --------------   --------------
            TOTAL EXPENSES..................................          1,058,264          87,073          36,868           13,586
                                                                   ------------   -------------  --------------   --------------
            INVESTMENT INCOME-NET...........................            935,091         286,119         133,182           30,558
                                                                   ------------   -------------  --------------   --------------
REALIZED AND UNREALIZED GAIN                                 
    ON INVESTMENTS:                                          
    Net realized gain (loss) on investments-Note 4(a):
      Long transactions (including foreign
          currency transactions)............................       $  3,844,934   $     (40,487)   $    611,300   $      (27,381)
      Short sale transactions...............................           (262,249)         ---            (13,375)           ---
                                                                   ------------   -------------  --------------   --------------
      NET REALIZED GAIN (LOSS)..............................          3,582,685         (40,487)        597,925          (27,381)
                                                                   ------------   -------------  --------------   --------------
    Net unrealized appreciation (depreciation) on            
      investments and translation of assets and liabilities
      denominated in foreign currencies:
            Unaffiliated issuers............................         34,503,759       3,101,291       1,371,822           80,950
            Affiliated issuers..............................           (194,831)          ---            ---               ---
                                                                   ------------   -------------  --------------   --------------
                                                                     34,308,928       3,101,291       1,371,822           80,950
                                                                   ------------   -------------  --------------   --------------
            NET REALIZED AND UNREALIZED GAIN
                ON INVESTMENTS..............................         37,891,613       3,060,804       1,969,747           53,569
                                                                   ------------   -------------  --------------   --------------
NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS...............................        $38,826,704   $   3,346,923  $    2,102,929   $       84,127
                                                                  =============   =============  ==============   ============== 
</TABLE>

See independent accountants' review report and notes to financial statements.

                                       43
<PAGE>


DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>


                                                        MONEY MARKET PORTFOLIO                  MANAGED ASSETS PORTFOLIO
                                                  ------------------------------------    ------------------------------------
                                                  YEAR ENDED       SIX MONTHS ENDED         YEAR ENDED         SIX MONTHS ENDED
                                                  DECEMBER 31,       JUNE 30, 1995         DECEMBER 31,         JUNE 30, 1995
                                                     1994             (UNAUDITED)              1994              (UNAUDITED)
                                                --------------      --------------        --------------        --------------
<S>                                             <C>                <C>                    <C>                   <C>
OPERATIONS:
    Investment income-net.....................  $    1,006,418     $       964,691        $      745,232        $      569,804
    Net realized gain (loss) on investments,
      foreign currency transactions and
      financial futures.......................              40                 562               146,575              (909,317)
    Net unrealized appreciation (depreciation)
      on investments and translation of assets
      and liabilities denominated in foreign
      currencies for the period...............             ---                 ---           (1,091,304)               105,683
                                                --------------      --------------        --------------        --------------
       NET INCREASE (DECREASE) IN NET ASSETS
          RESULTING FROM OPERATIONS...........       1,006,458             965,253              (199,497)             (233,830)
                                                --------------      --------------        --------------        --------------
DIVIDENDS TO SHAREHOLDERS:
    From investment income-net................      (1,000,523)           (970,586)             (769,916)                  ---
    In excess of investment income-net........             ---                 ---               (48,981)                  ---
                                                --------------      --------------        --------------        --------------
      TOTAL DIVIDENDS.........................      (1,000,523)           (970,586)             (818,897)                  ---
                                                --------------      --------------        --------------        --------------
BENEFICIAL INTEREST TRANSACTIONS:
    Net proceeds from shares sold.............     141,994,565 (1)      58,742,510 (1)        26,699,972             4,541,886
    Dividends reinvested......................       1,000,523 (1)         970,586 (1)           818,897                   ---
    Cost of shares redeemed...................    (115,923,303)(1)     (58,155,028)(1)        (3,947,678)           (4,976,282)
                                                --------------      --------------        --------------        --------------
      INCREASE (DECREASE) IN NET
          ASSETS FROM BENEFICIAL
          INTEREST TRANSACTIONS...............      27,071,785           1,558,068            23,571,191              (434,396)
                                                --------------      --------------        --------------        --------------
          TOTAL INCREASE (DECREASE) IN
            NET ASSETS........................      27,077,720           1,552,735            22,552,797              (668,226)
NET ASSETS:
    Beginning of period.......................       7,650,683          34,728,403             7,956,725            30,509,522
                                                --------------      --------------        --------------        --------------
    End of period.............................  $   34,728,403 (2)  $   36,281,138        $   30,509,522 (3)    $   29,841,296 (3)
                                                ==============      ==============        ==============        ==============

                                                                                               SHARES               SHARES
                                                                                          --------------        --------------
CAPITAL SHARE TRANSACTIONS:
    Shares sold..........................................................                      2,094,088               371,833
    Shares issued for dividends reinvested...............................                         67,318                   ---
    Shares redeemed......................................................                       (310,779)             (405,665)
                                                                                          --------------        --------------
      NET INCREASE (DECREASE) IN SHARES OUTSTANDING......................                      1,850,627               (33,832)
                                                                                          ==============        ==============
</TABLE>
---------------
(1)    $1.00 per share.
(2)    Includes undistributed investment income-net; $5,895 in 1994.
(3)    Includes distribution in excess of investment income-net; $(48,981) in
       1994 and undistributed investment income-net; $520,823 in 1995.

See independent accountants' review report and notes to financial statements.

                                       44
<PAGE>
 

DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>

                                                         ZERO COUPON 2000 PORTFOLIO               QUALITY BOND PORTFOLIO
                                                     ----------------------------------    ------------------------------------
                                                     YEAR ENDED        SIX MONTHS ENDED       YEAR ENDED       SIX MONTHS ENDED
                                                     DECEMBER 31,        JUNE 30, 1995       DECEMBER 31,       JUNE 30, 1995
                                                         1994              (UNAUDITED)          1994             (UNAUDITED)
                                                     ------------      ----------------      ------------      ----------------
<S>                                                  <C>               <C>                   <C>               <C>
OPERATIONS:
    Investment income-net.......................     $   522,791        $     377,820        $     649,784      $     562,514
    Net realized gain (loss) on investments.....           ---                (15,424)            (101,063)           341,701
    Net unrealized appreciation
      (depreciation) on investments for
      the period................................        (791,423)           1,066,720             (776,871)         1,187,536
                                                     -----------          -----------          -----------        -----------
    NET INCREASE (DECREASE) IN NET ASSETS
      RESULTING FROM OPERATIONS.................        (268,632)           1,429,116             (228,150)         2,091,751
                                                     -----------          -----------          -----------        -----------
DIVIDENDS TO SHAREHOLDERS FROM:
    Investment income-net.......................        (519,948)            (309,215)            (645,868)          (461,105)
    Net realized gain on investments............          (7,541)               ---                (11,191)             ---
                                                     -----------          -----------          -----------        -----------
      TOTAL DIVIDENDS...........................        (527,489)            (309,215)            (657,059)          (461,105)
                                                     -----------          -----------          -----------        -----------
BENEFICIAL INTEREST TRANSACTIONS:
    Net proceeds from shares sold...............       8,129,045            5,428,373           10,900,540          8,709,026
    Dividends reinvested........................         479,850              311,756              657,134            461,105
    Cost of shares redeemed.....................      (2,595,464)          (2,130,508)          (2,134,797)        (2,228,475)
                                                     -----------          -----------          -----------        -----------
      INCREASE IN NET ASSETS
          FROM BENEFICIAL
          INTEREST TRANSACTIONS.................       6,013,431            3,609,621            9,422,877          6,941,656
                                                     -----------          -----------          -----------        -----------
          TOTAL INCREASE IN NET ASSETS..........       5,217,310            4,729,522            8,537,668          8,572,302
NET ASSETS:
    Beginning of period.........................       5,696,139           10,913,449            4,706,471         13,244,139
                                                     -----------          -----------          -----------        -----------
    End of period...............................     $10,913,449 (1)      $15,642,971 (1)      $13,244,139 (2)     21,816,441 (2)
                                                     ===========          ===========         ============        ===========


<CAPTION>
                                                         SHARES               SHARES                SHARES            SHARES
                                                         ------               ------                ------            ------
<S>                                                     <C>                  <C>                  <C>                <C> 
CAPITAL SHARE TRANSACTIONS:
    Shares sold.................................         683,960              452,990              991,178            789,318
    Shares issued for dividends reinvested......          40,904               26,201               61,022             41,975
    Shares redeemed.............................        (220,025)            (179,180)            (193,286)          (204,251)
                                                        --------             --------             --------           --------
      NET INCREASE IN
          SHARES OUTSTANDING....................         504,839              300,011              858,914            627,042
                                                        ========             ========             ========           ========

</TABLE>
(1)  Includes undistributed investment income-net; $2,786 in 1994 and $71,391
     in 1995.
(2)  Includes undistributed investment income-net; $4,797 in 1994 and $106,206
     in 1995.


See independent accountants' review report and notes to financial statements.

                                       45
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>
                                                            SMALL CAP PORTFOLIO              CAPITAL APPRECIATION PORTFOLIO
                                                    ------------------------------------    ------------------------------------
                                                     YEAR ENDED         SIX MONTHS ENDED      YEAR ENDED        SIX MONTHS ENDED
                                                     DECEMBER 31,         JUNE 30, 1995      DECEMBER 31,        JUNE 30, 1995
                                                         1994              (UNAUDITED)          1994              (UNAUDITED)
                                                    --------------      ----------------    --------------     ----------------
<S>                                                 <C>                 <C>                 <C>                <C>
                                                 
OPERATIONS:                                      
    Investment income-net........................   $      765,642      $      935,091      $     269,727       $        286,119
    Net realized gain (loss) on investments......         (812,026)          3,582,685                588                (40,487)
    Net unrealized appreciation on
      investments for the period.................        3,743,892          34,308,928             93,162              3,101,291
                                                    --------------      --------------      -------------       ----------------
      NET INCREASE IN NET ASSETS
          RESULTING FROM OPERATIONS..............        3,697,508          38,826,704            363,477              3,346,923
                                                    --------------      --------------      -------------       ----------------
DIVIDENDS TO SHAREHOLDERS:
    From investment income-net...................         (727,613)            ---               (269,734)                ---
    From net realized gain on investments........         (720,564)            ---               ---                      ---
    In excess of net realized gain
      on investments.............................         (481,344)            ---               ---                      ---
                                                    --------------      --------------      -------------       ----------------
      TOTAL DIVIDENDS............................       (1,929,521)            ---               (269,734)                ---
                                                    --------------      --------------      -------------       ----------------
BENEFICIAL INTEREST TRANSACTIONS:
    Net proceeds from shares sold................      158,015,337         135,104,058         13,455,892             10,178,623
    Dividends reinvested.........................        1,929,521            ---                 269,733                 ---
    Cost of shares redeemed......................       (6,835,267)         (7,571,220)        (1,471,097)            (1,676,005)
                                                    --------------      --------------      -------------       ----------------
      INCREASE IN NET ASSETS
          FROM BENEFICIAL
          INTEREST TRANSACTIONS..................      153,109,591         127,532,838         12,254,528              8,502,618
                                                    --------------      --------------      -------------       ----------------
          TOTAL INCREASE IN NET ASSETS...........      154,877,578         166,359,542         12,348,271             11,849,541
NET ASSETS:
    Beginning of period..........................       18,337,423         173,215,001          3,770,026             16,118,297
                                                    --------------      --------------      -------------       ----------------
    End of period................................     $173,215,001(1)     $339,574,543(1)     $16,118,297(2)         $27,967,838(2)
                                                    ==============      ==============      =============       ================


<CAPTION>

                                                        SHARES               SHARES              SHARES              SHARES
                                                        ------               ------              ------              ------
<S>                                                    <C>                 <C>                  <C>                <C> 
CAPITAL SHARE TRANSACTIONS:
    Shares sold..................................      4,347,955           3,548,409            1,004,793           693,794
    Shares issued for dividends reinvested.......         52,997              ---                  20,097             ---
    Shares redeemed..............................       (190,260)           (196,179)            (110,009)         (115,921)
                                                       ---------           ---------            ---------          --------
      NET INCREASE IN
          SHARES OUTSTANDING.....................      4,210,692           3,352,230              914,881           577,873
                                                       =========           =========            =========          ========
</TABLE>
-------------------
(1)  Includes undistributed investment income-net; $35,405 in 1994 and $970,495
     in 1995.
(2)  Includes undistributed investment income-net; $1,355 in 1994 and $287,474
     in 1995.

 See independent accountants' review report and notes to financial statements.

                                       46
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>

                                                   GROWTH AND INCOME PORTFOLIO      INTERNATIONAL EQUITY PORTFOLIO
                                                  ------------------------------    --------------------------------
                                                  YEAR ENDED    SIX MONTHS ENDED    YEAR ENDED      SIX MONTHS ENDED
                                                  DECEMBER 31,    JUNE 30, 1995     DECEMBER 31,      JUNE 30, 1995
                                                   1994(1)          (UNAUDITED)       1994(1)          (UNAUDITED)
                                                  -----------   ----------------    ------------    ----------------
<S>                                               <C>           <C>                 <C>             <C>
OPERATIONS:
    Investment income-net.......................  $    22,787    $     133,182      $   11,219         $    30,558
    Net realized gain (loss) on investments
      and foreign currency transactions.........        7,824          597,925         (12,479)            (27,381)
    Net unrealized appreciation (depreciation)
      on investments and translation of assets
      and liabilities denominated in foreign
      currencies for the period.................      (43,017)       1,371,822         (18,317)             80,950
                                                  -----------      -----------     -----------         -----------
      NET INCREASE (DECREASE) IN
          NET ASSETS RESULTING
FROM OPERATIONS.................................      (12,406)       2,102,929         (19,577)             84,127
                                                  -----------      -----------     -----------         -----------
DIVIDENDS TO SHAREHOLDERS:
    From investment income-net..................      (22,729)        (133,533)        (11,219)              ---
    In excess of investment income-net..........         ---             ---            (7,247)              ---
    From net realized gain on investments
      and foreign currency transactions.........       (7,302)           ---              ---                ---
                                                  -----------      -----------     -----------         -----------
      TOTAL DIVIDENDS...........................      (30,031)        (133,533)        (18,466)              ---
                                                  -----------      -----------     -----------         -----------
BENEFICIAL INTEREST TRANSACTIONS:
    Net proceeds from shares sold...............    1,053,630       20,356,799       1,120,503           3,102,292
    Dividends reinvested........................       30,031          133,533          18,466               ---
    Cost of shares redeemed.....................       (1,330)      (3,538,388)        (12,347)           (287,626)
                                                  -----------      -----------     -----------         -----------
      INCREASE IN NET ASSETS FROM
          BENEFICIAL INTEREST TRANSACTIONS......    1,082,331       16,951,944       1,126,622           2,814,666
                                                  -----------      -----------     -----------         -----------
          TOTAL INCREASE IN NET ASSETS..........    1,039,894       18,921,340       1,088,579           2,898,793
NET ASSETS:
    Beginning of period.........................     ---             1,039,894          ---              1,088,579
                                                  -----------      -----------     -----------         -----------
    End of period...............................  $ 1,039,894 (2)  $19,961,234 (2) $ 1,088,579 (3)     $ 3,987,372 (3)
                                                  ===========      ===========     ===========         ===========

<CAPTION>
                                                   SHARES            SHARES             SHARES            SHARES
                                                   ------            ------             ------            ------
<S>                                                <C>             <C>                 <C>                <C> 
CAPITAL SHARE TRANSACTIONS:
    Shares sold.................................    84,474          1,385,652           90,002            260,892
    Shares issued for dividends reinvested......     2,457              8,573            1,536               --

    Shares redeemed.............................      (109)          (231,550)          (1,006)           (24,358)
                                                   -------          ---------          -------            -------
      NET INCREASE IN
          SHARES OUTSTANDING....................    86,822          1,162,675           90,532            236,534
                                                   =======         ==========          =======           ========
</TABLE>
(1)    From May 2, 1994 (commencement of operations) to December 31, 1994.
(2)    Includes undistributed investment income-net; $58 in 1994 and
       distributions in excess of investment income-net; $(293) in 1995.
(3)    Includes distributions in excess of investment income-net $(7,247) in 
       1994 and undistributed investment income-net $23,311 in 1995.



 See independent accountants' review report and notes to financial statements.

                                       47
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>

                                                                          MONEY MARKET PORTFOLIO
                                                ------------------------------------------------------------------------
                                                                  YEAR ENDED DECEMBER 31,               SIX MONTHS ENDED
                                                ------------------------------------------------------   JUNE 30, 1995  
PER SHARE DATA:                                 1990(1)       1991       1992        1993       1994      (UNAUDITED)
                                                -------      -------    -------     -------    -------  ----------------
<S>                                             <C>          <C>        <C>         <C>        <C>      <C>
    Net asset value, beginning of period.....   $1.0000      $1.0000    $1.0002     $1.0002    $1.0000     $1.0002
                                                -------      -------    -------     -------    -------     -------
    INVESTMENT OPERATIONS:                                                                                 
    Investment income-net....................     .0244        .0583      .0407       .0323      .0431       .0283
    Net realized gain on investments.........        -         .0002        -           -         -           -
                                                -------      -------    -------     -------    -------     -------
      TOTAL FROM INVESTMENT OPERATIONS.......     .0244        .0585      .0407       .0323      .0431       .0283
                                                -------      -------    -------     -------    -------     -------
    DISTRIBUTIONS:                                                                                         
    Dividends from investment income-net.....    (.0244)      (.0583)    (.0407)     (.0323)    (.0429)     (.0285)
    Dividends from net realized gain                                                                       
      on investments.........................        -          -          -         (.0002)        -          -
                                                -------      -------    -------     -------    -------     -------
      TOTAL DISTRIBUTIONS....................    (.0244)      (.0583)    (.0407)     (.0325)    (.0429)     (.0285)
                                                -------      -------    -------     -------    -------     -------
    Net asset value, end of period...........   $1.0000      $1.0002    $1.0002     $1.0000    $1.0002     $1.0000
                                                =======      =======    =======     =======    =======     =======
TOTAL INVESTMENT RETURN......................      7.27%(2)     5.99%      4.14%       3.29%      4.37%       5.81%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net assets..       .03%(2)      -          -          -           -           .60%(2)
    Ratio of net investment income to
      average net assets.....................      7.18%(2)     5.78%      4.10%       3.23%      4.62%       5.70%(2)
    Decrease reflected in above expense
      ratios due to undertakings by
      The Dreyfus Corporation................     30.51%(2)     3.94%      4.25%       2.81%       .88%        .06%(2)
    Net assets, end of period (000's Omitted)   $   741      $ 1,619    $   790     $ 7,651    $34,728     $36,281
</TABLE>

(1)    From August 31, 1990 (commencement of operations) to December 31, 1990.
(2)    Annualized.



 See independent accountants' review report and notes to financial statements.

                                       48
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                       MANAGED ASSETS PORTFOLIO
                                             -------------------------------------------------------------------------
                                                                                                      
                                                                YEAR ENDED DECEMBER 31,               SIX MONTHS ENDED
                                             ------------------------------------------------------    JUNE 30, 1995   
PER SHARE DATA:                                1990(1)     1991       1992        1993        1994       (UNAUDITED)
                                             --------    --------   --------    --------    -------   ----------------
<S>                                          <C>         <C>        <C>         <C>         <C>       <C>
    Net asset value, beginning of period      $10.00     $10.11      $10.76      $10.14      $12.92       $12.37
                                              ------     ------      ------      ------      ------       ------
    INVESTMENT OPERATIONS:                                                                              
    Investment income-net...............         .08        .41         .22         .20         .35          .23
    Net realized and unrealized gain                                                                    
      (loss) on investments and foreign                                                                 
      currency transactions.............         .11        .66        (.11)       2.71        (.56)        (.33)
                                              ------     ------      ------      ------      ------       ------
      TOTAL FROM INVESTMENT OPERATIONS..         .19       1.07         .11        2.91        (.21)        (.10)
                                              ------     ------      ------      ------      ------       ------
    DISTRIBUTIONS:                                                                                      
    Dividends from investment income-net        (.08)      (.42)       (.31)       (.13)       (.32)         -
    Dividends in excess of                                                                              
      investment income-net.............         -           -         -            -          (.02)         -
    Dividends from net realized gain                                                                    
      on investments....................         -           -         (.42)        -            -           -
                                              ------     ------      ------      ------      ------       ------
      TOTAL DISTRIBUTIONS...............        (.08)      (.42)       (.73)       (.13)       (.34)         -
                                              ------     ------      ------      ------      ------       ------
    Net asset value, end of period......      $10.11     $10.76      $10.14      $12.92      $12.37       $12.27
                                              ======     ======      ======      ======      ======       ======
TOTAL INVESTMENT RETURN.................        1.85%(2)  10.60%       1.07%      28.59%      (1.56%)       (.81)%(2)
RATIOS/SUPPLEMENTAL DATA:                                                                               
    Ratio of expenses to average net 
      assets............................          34%(2)   1.00%        .97%        .27%        .25%         .44% (2)
    Ratio of net investment income to                                                                   
      average net assets................        2.11%(2)   4.46%       1.88%       1.87%       3.54%        1.87% (2)
    Decrease reflected in above expense                                                                 
      ratios due to undertakings                                                                        
      by The Dreyfus Corporation                                                                              
      and Comstock Partners.............        8.82%(2)   2.83%       1.70%       2.25%        .88%         -
    Portfolio Turnover Rate.............          -       91.97%     118.78%      99.08%      25.96%       11.32%(2)
    Net assets, end of period 
      (000's Omitted)...................      $  716    $ 2,179      $1,865      $7,957     $30,510      $29,841
</TABLE>

(1)    From August 31, 1990 (commencement of operations) to December 31, 1990.
(2)    Not annualized.


 See independent accountants' review report and notes to financial statements.

                                       49
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                     ZERO COUPON 2000 PORTFOLIO
                                             -------------------------------------------------------------------------
                                                             YEAR ENDED DECEMBER 31,                  SIX MONTHS ENDED 
                                             ------------------------------------------------------     JUNE 30, 1995   
PER SHARE DATA:                              1990(1)      1991       1992         1993        1994      (UNAUDITED)
                                             ------      ------     ------       ------      ------   ----------------
<S>                                          <C>         <C>        <C>          <C>         <C>      <C>
    Net asset value, beginning of period     $10.00      $10.45     $11.64       $11.77      $12.57       $11.39
                                             ------      ------     ------       ------      ------       ------
    INVESTMENT OPERATIONS:                                                                                
    Investment income--net..............        .22         .76        .83          .79         .69          .40
    Net realized and unrealized gain                                                                      
      (loss) on investments.............        .45        1.25        .15          .96       (1.18)         .99
                                             ------      ------     ------       ------      ------       ------
      TOTAL FROM INVESTMENT OPERATIONS..        .67        2.01        .98         1.75        (.49)        1.39
                                             ------      ------     ------       ------      ------       ------
    DISTRIBUTIONS:                                                                                        
    Dividends from investment                                                                             
      income--net.......................       (.22)       (.76)      (.84)        (.78)       (.68)        (.34)
    Dividends from net realized gain                                                                      
      on investments....................         -         (.06)      (.01)        (.17)       (.01)          -
                                             ------      ------     ------       ------      ------       ------
      TOTAL DISTRIBUTIONS...............       (.22)       (.82)      (.85)        (.95)       (.69)        (.34)
                                             ------      ------     ------       ------      ------       ------
    Net asset value, end of period......     $10.45      $11.64     $11.77       $12.57      $11.39       $12.44
                                             ======      ======     ======       ======      ======       ======
TOTAL INVESTMENT RETURN.................      20.09%(2)   20.09%      8.87%       15.19%      (3.91%)      23.96%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to
      average net assets................        .70%(2)     .72%       .64%          -            -          .72%(2)
    Ratio of net investment income to
      average net assets................       8.03%(2)    7.41%      7.15%        6.21%       6.04%        5.90%(2)
    Decrease reflected in above
      expense ratios due to undertakings
      by The Dreyfus Corporation........      81.13%(2)    5.04%      2.28%        2.43%       1.05%         .07%(2)
    Portfolio Turnover Rate.............         -        42.82%      3.08%      106.35%          -        28.84%(3)
    Net assets, end of period
      (000's Omitted)...................     $  155      $1,296     $1,362       $5,696     $10,913      $15,643
</TABLE>

(1) From August 31, 1990 (commencement of operations) to December 31, 1990.
(2) Annualized.
(3) Not annualized.


 See independent accountants' review report and notes to financial statements.

                                       50
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>

                                                                         QUALITY BOND PORTFOLIO
                                             --------------------------------------------------------------------------
                                                            YEAR ENDED DECEMBER 31,                    SIX MONTHS ENDED
                                             -------------------------------------------------           JUNE 30, 1995
PER SHARE DATA:                                1990(1)     1991       1992        1993        1994        (UNAUDITED)
                                             --------    --------   --------    --------    ---------  ----------------
<S>                                           <C>        <C>        <C>         <C>         <C>        <C>
    Net asset value, beginning of period      $10.00     $10.01     $10.67      $10.94      $11.81          $10.53
                                             --------    --------   --------    --------    ---------      --------
    INVESTMENT OPERATIONS:
    Investment income-net...............         .23        .70        .92         .76         .73             .35
    Net realized and unrealized gain
      (loss) on investments.............         .01        .66        .30         .88       (1.27)           1.00
                                             --------    --------   --------    --------    ---------      --------
      TOTAL FROM INVESTMENT OPERATIONS..         .24       1.36       1.22        1.64        (.54)           1.35
                                             --------    --------   --------    --------    ---------      --------
    DISTRIBUTIONS:
    Dividends from investment income-net        (.23)      (.70)      (.92)       (.76)       (.73)           (.30)
    Dividends from net realized gain
      on investments....................          -          -        (.03)       (.01)       (.01)              -
                                             --------    --------   --------    --------    ---------      --------
      TOTAL DISTRIBUTIONS...............        (.23)      (.70)      (.95)       (.77)       (.74)           (.30)
                                             --------    --------   --------    --------    ---------      --------
    Net asset value, end of period......      $10.01     $10.67     $10.94      $11.81      $10.53          $11.58
                                             ========    ========   ========    ========    =========      ========
TOTAL INVESTMENT RETURN.................        7.12%(2)  14.12%     12.09%      15.33%      (4.59%)         26.24%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net
     assets.............................         .15%(2)      -          -           -           -             .80%(2)
    Ratio of net investment income to
      average net assets................        7.20%(2)   7.52%      8.54%       6.51%       7.03%           6.60%(2)
    Decrease reflected in above
      expense ratios due to undertakings
      by The Dreyfus Corporation........      137.05%(2)  13.13%      5.33%       3.51%       1.20%            .12%(2)
    Portfolio Turnover Rate.............           -          -       9.39%     110.62%      64.80%         140.78%(3)
    Net assets, end of period                    
     (000's Omitted)....................         $59     $  410     $  405      $4,706     $13,244         $21,816
</TABLE>

(1)    From August 31, 1990 (commencement of operations) to December 31, 1990.
(2)    Annualized.
(3)    Not annualized.




 See independent accountants' review report and notes to financial statements.

                                       51
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                            SMALL CAP PORTFOLIO
                                               ----------------------------------------------------------------------------------
                                                                    YEAR ENDED DECEMBER 31,                      SIX MONTHS ENDED 
                                               -----------------------------------------------------------------   JUNE 30, 1995  
PER SHARE DATA:                                1990(1)          1991            1992           1993         1994    (UNAUDITED)
                                               ------         -------         -------        -------      -------  --------------
<S>                                            <C>             <C>             <C>           <C>          <C>      <C>
    Net asset value, beginning of period       $10.00          $10.21          $20.60        $ 22.71      $ 34.45     $ 36.52
                                               ------          ------          ------        -------      -------     -------
    INVESTMENT OPERATIONS:                                                                                           
    Investment income-net...............          .21(2)          .14(2)          .18(2)         .14          .17         .11
    Net realized and unrealized gain                                                                                 
      on investments....................          -             15.85(2)        13.10(2)       14.93         2.50        5.32
                                               ------          ------          ------        -------     --------    --------
      TOTAL FROM INVESTMENT OPERATIONS..          .21(2)        15.99(2)        13.28(2)       15.07         2.67        5.43
                                               ------          ------          ------        -------     --------    --------
    DISTRIBUTIONS:                                                                                                   
    Dividends from investment income-net          -              (.15)           (.15)          (.14)        (.16)        -
    Dividends in excess of investment                                                                                
      income-net........................          -               -               -             (.01)         -           -
    Dividends from net realized                                                                                      
      gain on investments...............          -             (5.45)         (11.02)         (3.18)        (.33)        -
    Dividends in excess of net realized                                                                              
      gain on investments...............          -               -               -              -           (.11)        -
                                               ------          ------          ------        -------     --------    -------- 
      TOTAL DISTRIBUTIONS...............          -             (5.60)         (11.17)         (3.33)        (.60)        -
                                               ------          ------          ------        -------     --------    -------- 
    Net asset value, end of period......       $10.21          $20.60          $22.71        $ 34.45     $  36.52    $  41.95
                                               ======          ======          ======        =======     ========    ========
TOTAL INVESTMENT RETURN.................         2.10%(3)      159.73%          71.28%         68.31%        7.75%      14.87%(3)
RATIOS/SUPPLEMENTAL DATA:                                                                                            
    Ratio of expenses to average net                                                                                 
      assets............................          .34%(3)        1.16%            .94%           .25%         .55%        .42%(3)
    Ratio of net investment income to                                                                                
      average net assets................         2.10%(3)         .77%            .76%           .89%        1.18%        .37%(3)
    Decrease reflected in above expense                                                                              
      ratios due to undertakings by                                                                                  
      The Dreyfus Corporation...........        84.84%(3)        3.64%           2.29%          1.79%         .52%         -
    Portfolio Turnover Rate.............          -            388.70%         358.27%        244.59%      106.00%      49.06%(3)
    Net assets, end of period (000's                                                                                 
      Omitted)..........................       $   36          $1,554          $2,679        $18,337     $173,215    $339,575
</TABLE>
------------
(1)    From August 31, 1990 (commencement of operations) to December 31, 1990.
(2)    Based on average shares outstanding.
(3)    Not annualized.

See independent accountants' review report and notes to financial statements.

                                       52
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                                CAPITAL APPRECIATION PORTFOLIO
                                                                          -------------------------------------------
                                                                                                     SIX MONTHS ENDED
                                                                          YEAR ENDED DECEMBER 31,      JUNE 30, 1995
                                                                          -----------------------
PER SHARE DATA:                                                            1993(1)          1994       (UNAUDITED)
                                                                           -------        -------      -----------
<S>                                                                         <C>           <C>          <C>
    Net asset value, beginning of period.......................             $12.50         $13.27         $13.44
                                                                            ------         ------         ------
    INVESTMENT OPERATIONS:
    Investment income-net......................................                .08            .23            .16
    Net realized and unrealized gain on investments............                .76            .17           2.14
                                                                            ------         ------         ------
      TOTAL FROM INVESTMENT OPERATIONS.........................                .84            .40           2.30
                                                                            ------         ------         ------
    DISTRIBUTIONS;
    Dividends from investment income-net.......................               (.07)          (.23)            -
                                                                            ------         ------         ------
    Net asset value, end of period.............................             $13.27         $13.44         $15.74
                                                                            ======         ======         ======
TOTAL INVESTMENT RETURN........................................               6.74%(2)       3.04%         17.11%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net assets....................                .28%(2)        .25%           .42%(2)
    Ratio of net investment income to average net assets.......               1.89%(2)       2.99%          1.37%(2)
    Decrease reflected in above expense ratios due to undertakings
    by The Dreyfus Corporation...............................                 3.67%(2)        .86%           .03%(2)
    Portfolio Turnover Rate....................................                .01%(2)        .12%          1.13%(2)
    Net assets, end of period (000's Omitted)..................             $3,770        $16,118        $27,968
</TABLE>

(1)    From April 5, 1993 (commencement of operations) to December 31, 1993.
(2)    Not annualized.









See independent accountants' review report and notes to financial statements.

                                       53
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                                         GROWTH AND INCOME PORTFOLIO
                                                                                       -------------------------------
                                                                                       YEAR ENDED     SIX MONTHS ENDED
                                                                                       DECEMBER 31,    JUNE 30, 1995
PER SHARE DATA:                                                                          1994(1)        (UNAUDITED)
                                                                                       -----------    ----------------
<S>                                                                                    <C>            <C>
    Net asset value, beginning of period..................................               $12.50           $11.98
                                                                                         ------           ------
    INVESTMENT OPERATIONS:                                                                                
    Investment income-net.................................................                  .28              .14
    Net realized and unrealized gain (loss) on investments ...............                 (.43)            4.00
                                                                                         ------           ------
      TOTAL FROM INVESTMENT OPERATIONS....................................                 (.15)            4.14
                                                                                         ------           ------
    DISTRIBUTIONS:                                                                                        
    Dividends from investment income-net..................................                 (.28)            (.14)
    Dividends from net realized gain on investments.......................                 (.09)              -
                                                                                         ------           ------
      TOTAL DISTRIBUTIONS.................................................                 (.37)            (.14)
                                                                                         ------           ------
    Net asset value, end of period........................................               $11.98           $15.98
                                                                                         ======           ======
TOTAL INVESTMENT RETURN...................................................                (1.22)%(2)       34.65%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net assets...............................                  .22%(2)          .47%(2)
    Ratio of net investment income to average net assets..................                 2.25%(2)         1.72%(2)
    Decrease reflected in above expense ratios due to undertakings
      by The Dreyfus Corporation..........................................                 1.28%(2)          .11%(2)
    Portfolio Turnover Rate...............................................               237.09%(2)       194.28%(2)
    Net assets, end of period (000's Omitted).............................               $1,040          $19,961
</TABLE>

---------------
(1)    From May 2, 1994 (commencement of operations) to December 31, 1994.
(2)    Not annualized.



See independent accountants' review report and notes to financial statements.

                                       54
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                                        INTERNATIONAL EQUITY PORTFOLIO
                                                                                       --------------------------------  
                                                                                       YEAR ENDED     SIX MONTHS ENDED
                                                                                       DECEMBER 31,    JUNE 30, 1995
PER SHARE DATA:                                                                          1994(1)        (UNAUDITED)
                                                                                        -------       ----------------
<S>                                                                                    <C>            <C>
    Net asset value, beginning of period..................................               $12.50            $12.02
                                                                                         ------            ------
    INVESTMENT OPERATIONS:
    Investment income-net.................................................                  .15               .15
    Net realized and unrealized gain (loss) on investments and foreign
      currency transactions...............................................                 (.40)              .02
                                                                                         ------            ------
      TOTAL FROM INVESTMENT OPERATIONS....................................                 (.25)              .17
                                                                                         ------            ------
    DISTRIBUTIONS:
    Dividends from investment income-net..................................                 (.14)              -
    Dividends in excess of investment income-net..........................                 (.09)              -
                                                                                         ------            ------
      TOTAL DISTRIBUTIONS.................................................                 (.23)              -
                                                                                         ------            ------
    Net asset value, end of period........................................               $12.02            $12.19
                                                                                         ======            ======
TOTAL INVESTMENT RETURN...................................................                (2.00)%(2)         1.42%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net assets...............................                  .23%(2)           .63%(2)
    Ratio of net investment income to average net assets..................                 1.11%(2)          1.42%(2)
    Decrease reflected in above expense ratios due to undertakings
      by The Dreyfus Corporation..........................................                 1.70%(2)           .59%(2)
    Portfolio Turnover Rate...............................................                16.75%(2)         28.13%(2)
    Net assets, end of period (000's Omitted).............................               $1,089            $3,987
</TABLE>

(1)    From May 2, 1994 (commencement of operations) to December 31, 1994.
(2)    Not annualized.






See independent accountants' review report and notes to financial statements.

                                       55
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1-GENERAL:

    The Fund is registered under the Investment Company Act of 1940 ("Act")
as an open-end management investment company and is intended to be a funding
vehicle for variable annuity contracts and variable life insurance policies
to be offered by the separate accounts of life insurance companies. The Fund
issues eight classes of shares of Beneficial Interest: the Money Market,
Managed Assets, Zero Coupon 2000, Quality Bond, Small Cap and Capital
Appreciation Portfolios are diversified portfolios. The Growth and Income and
International Equity Portfolios are non-diversified portfolios. The Dreyfus
Corporation ("Dreyfus") serves as the Fund's investment adviser. Dreyfus is a
direct subsidiary of Mellon Bank, N.A. With respect to the Managed Assets,
Capital Appreciation and International Equity Portfolios, Comstock Partners,
Inc. ("Comstock Partners"), Fayez Sarofim & Co. ("Sarofim") and M&G
Investment Management Limited ("M&G") serve as the Series' sub-investment
adviser, respectively.  Premier Mutual Fund Services, Inc. (the
"Distributor") acts as the distributor of the Fund's shares, which are sold
without a sales charge. The Distributor, located at One Exchange Place,
Boston, Massachusetts 02109, is a wholly-owned subsidiary of FDI Distribution
Services, Inc., a provider of mutual fund administration services, which in
turn is a wholly-owned subsidiary of FDI Holdings, Inc., the parent company
of which is Boston Institutional Group, Inc.

    It is the Fund's policy, with respect to the Money Market Portfolio, to
maintain a continuous net asset value per share of $1.00; the Fund has
adopted certain investment, portfolio valuation and dividend and distribution
policies to enable it to do so. There is no assurance, however, that the Fund
will be able to maintain a stable net asset value of $1.00 per share, with
respect to the Money Market Portfolio.

    The Fund currently functions as the funding vehicle for the Dreyfus
Series 2000 Variable Annuity Contract (the "Account") issued by Mutual
Benefit Life Insurance Company ("Mutual Benefit Life"). On July 16, 1991, the
Superior Court of New Jersey entered an Order (the "Order") appointing the
New Jersey Insurance Commissioner as Rehabilitator of Mutual Benefit Life.
The Commissioner was granted immediate exclusive possession and control of,
and title to, the business and assets of Mutual Benefit Life, including the
assets and liabilities of the Account.

    The Commissioner was empowered by the Order to take such steps as he
deemed appropriate toward removing the cause and conditions that made
rehabilitation necessary. On January 15, 1993, the Commissioner filed the
First Amended Plan of Rehabilitation ("Plan") with the Court. The Plan
stipulated that the assets and liabilities of the Account would be
transferred to a separate account of MBL Life Assurance Corporation
("MBLLAC"), a wholly-owned subsidiary of Mutual Benefit Life. The Plan also
provided for the transfer of the ownership of the stock of MBLLAC to a Trust.
The Commissioner was designated as the sole Trustee of the Trust. On August
12, 1993, the Court rendered an opinion approving the Plan with certain
modifications. Two subsequent amendments to the Plan were filed and approved
by the Court. None of the modifications or amendments affected the status of
the Account. On November 10, 1993, the Court issued an Order of Confirmation
permitting the implementation of the Plan.

    An order was also issued by the Court on January 28, 1994, approving the
form of the Third Amended Plan of Rehabilitation, the Election Materials and
related documents. On April 29, 1994, the Plan was implemented. Substantially
all of the assets of Mutual Benefit Life were transferred to MBLLAC and
MBLLAC assumed and reinsured Mutual Benefit Life's restructured insurance
liabilities. The stock of MBLLAC was assigned to the Stock Trust and the
Commissioner was designated as Trustee.

                                       56
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

    In view of the terms and conditions of both the Order and the Plan,
applications for new contracts and additional purchase payments under
existing contracts are currently not being accepted by the Account. The terms
of the Order and the Plan permit redemptions from the Account to continue as
requested.

    The proceedings of the New Jersey Insurance Commissioner with respect to
Mutual Benefit Life or the Account do not apply to the separate accounts of
other life insurance companies that may use the Fund as a funding vehicle for
contracts or policies issued by them.

    As of June 30, 1995, Dreyfus held the following shares:

<TABLE>
<CAPTION>
    <S>                                          <C>
    Money Market Portfolio........... 26,188     Quality Bond Portfolio...........   2,813
    Managed Assets Portfolio.........  2,332     Small Cap Portfolio..............   4,511
    Zero Coupon 2000 Portfolio.......  2,780     International Equity Portfolio...  81,530
</TABLE>

NOTE 2-SIGNIFICANT ACCOUNTING POLICIES:
    (a) PORTFOLIO VALUATION:
    Money Market Portfolio:
    Investments are valued at amortized cost, which has been determined by
the Fund's Board of Trustees to represent the fair value of the Series'
investments.

    Managed Assets, Capital Appreciation, Small Cap, Growth and Income and
International Equity Portfolios:

    Investments in securities (including options and financial futures) are
valued at the last sales price on the securities exchange on which such
securities are primarily traded or at the last sales price on the national
securities market. Securities not listed on an exchange or the national
securities market, or securities for which there were no transactions, are
valued at the average of the most recent bid and asked prices, except for
open short positions, where the asked price is used for valuation purposes.
Bid price is used when no asked price is available. Investments denominated
in foreign currencies are translated to U.S. dollars at the prevailing rates
of exchange. Forward currency exchange contracts are valued at the offsetting
rate.

    Zero Coupon 2000 and Quality Bond Portfolios:

    Investments (excluding short-term investments and U.S. Government
obligations) are valued each business day by an independent pricing service
("Service") approved by the Board of Trustees. Investments for which quoted
bid prices are readily available and are representative of the bid side of
the market in the judgement of the Service are valued at the mean between the
quoted bid prices (as obtained by the Service from dealers in such
securities) and asked prices (as calculated by the Service based upon its
evaluation of the market for such securities). Other investments (which
constitute a majority of the Portfolios' securities) are carried at fair
value as determined by the Service, based on methods which include
consideration of: yields or prices of securities of comparable quality,
coupon, maturity and type; indications as to values from dealers; and general
market conditions. Investments in U.S. Government obligations are valued at
the mean between quoted bid and asked prices. Short-term investments are
carried at amortized cost, which approximates value.

                                       57
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

    (b) FOREIGN CURRENCY TRANSACTIONS: The Fund does not isolate that portion
of the results of operations resulting from changes in foreign exchange rates
on investments from the fluctuations arising from changes in market prices of
securities held. Such fluctuations are included with the net realized and
unrealized gain or loss from investments.

    Reported net realized foreign exchange gains or losses arise from sales
and maturities of short-term securities, sales of foreign currencies,
currency gains or losses realized on securities transactions, the difference
between the amounts of dividends, interest and foreign withholding taxes
recorded on the Fund's books, and the U.S. dollar equivalent of the amounts
actually received or paid. Net unrealized foreign exchange gains or losses
arise from changes in the value of assets and liabilities other than
investments in securities at fiscal year end, resulting from changes in
exchange rates.

    (c) SECURITIES TRANSACTIONS AND INVESTMENT INCOME: Securities
transactions are recorded on a trade date basis. Realized gain and loss from
securities transactions are recorded on the identified cost basis. Dividend
income is recognized on the ex-dividend date and interest income, including,
where applicable, amortization of discount on investments, is recognized on
the accrual basis.

    (d) AFFILIATED ISSUERS: Issuers in which the Fund held 5% or more of the
outstanding voting securities are defined as "affiliated" in the Act.

    (e) EXPENSES: Expenses directly attributable to each series are charged
to that series' operations; expenses which are applicable to all series, are
allocated among them.

    (f) DIVIDENDS TO SHAREHOLDERS: Dividends payable to shareholders are
recorded by the Fund on the ex-dividend date.

    The Money Market Portfolio declares dividends daily from investment
income-net; such dividends are paid monthly. The Managed Assets, Capital
Appreciation, Small Cap and International Equity Portfolios declare and pay
dividends from investment income-net annually. The Zero Coupon 2000 and
Quality Bond Portfolios declare and pay dividends from investment income-net
monthly. The Growth and Income Portfolio declares and pays dividends from
investment income-net quarterly. Dividends from net realized capital gains
for each series are normally declared and paid annually.

    Each series may make distributions from capital gains and with respect to
the Managed Assets, Capital Appreciation, Small Cap and International Equity
series may make distributions from investment income-net on a more frequent
basis to comply with the distribution requirements of the Internal Revenue
Code. This may result in distributions that are in excess of investment
income-net and net realized capital gains on a fiscal year basis. However, to
the extent that a net realized capital gain of any series can be reduced by a
capital loss carryover, if any, of that series, such gain will not be
distributed.

    (g) FEDERAL INCOME TAXES: It is the policy of the Fund to continue to
qualify as a regulated investment company, if such qualification is in the
best interests of its shareholders, by complying with the applicable
provisions of the Internal Revenue Code, and to make distributions of taxable
income sufficient to relieve it from substantially all Federal income and
excise taxes. For Federal income tax purposes, each series is treated as a
single entity for the purpose of determining such qualification.

                                       58
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

    The Managed Assets Portfolio has an unused capital loss carryover of
approximately $369,600 available for Federal income tax purposes to be
applied against future net securities profits, if any, realized subsequent to
December 31, 1994. If not applied, $5,500 of the carryover expires in fiscal
2001 and $364,100 expires in fiscal 2002.

    The Quality Bond Portfolio has an unused capital loss carryover of
approximately $31,100 available for Federal income tax purposes to be applied
against future net securities profits, if any, realized subsequent to
December 31, 1994. The carryover does not include net realized securities
losses from November 1, 1994 through December 31, 1994, which are treated,
for Federal income tax purposes, as arising in fiscal 1995. If not applied,
the carryover expires in fiscal 2002.

    The International Equity Portfolio has an unused capital loss carryover
of approximately $8,300 available for Federal income tax purposes to be
applied against future net securities profits, if any, realized subsequent to
December 31, 1994. The carryover does not include net realized securities
losses from November 1, 1994 through December 31, 1994, which are treated,
for Federal income tax purposes, as arising in fiscal 1995. If not applied,
the carryover expires in fiscal 2002.

NOTE 3-INVESTMENT ADVISORY FEE, SUB-INVESTMENT ADVISORY FEES AND OTHER 
       TRANSACTIONS WITH AFFILIATES:

    (a) Fees payable by the Fund pursuant to the provisions of an Investment
Advisory Agreement with Dreyfus are payable monthly, computed on the average
daily value of each series' net assets at the following annual rates: .50 of
1% of the Money Market Portfolio; .375 of 1% of the Managed Assets Portfolio;
 .45 of 1% of the Zero Coupon 2000 Portfolio; .65 of 1% of the Quality Bond
Portfolio; .75 of 1% of the Small Cap Portfolio; .55 of 1% of the first $150
million, .50 of 1% of the next $150 million, and .375 of 1% over $300 million
of the Capital Appreciation Portfolio; .75 of 1% of the Growth and Income
Portfolio; and .75 of 1% of the International Equity Portfolio. With respect
to the Managed Assets Portfolio, pursuant to a Sub-Investment Advisory
Agreement with Comstock Partners, the sub-investment advisory fee is computed
at an annual rate of .375 of 1% of the average daily value of the series' net
assets and is payable monthly. With respect to the Capital Appreciation
Portfolio, pursuant to a Sub-Investment Advisory Agreement with Sarofim, the
sub-investment advisory fee is computed at an annual rate of .20 of 1% of the
first $150 million; .25 of 1% of the next $150 million; and .375 of 1% over
$300 million of the average daily value of the series' net assets and is
payable monthly. With respect to the International Equity Portfolio, pursuant
to a Sub-Investment Advisory Agreement between Dreyfus and M&G, the
sub-investment advisory fee is computed at an annual rate of .30 of 1% of the
average daily value of the series' net assets and is payable monthly by
Dreyfus.

    The agreements further provide that if in any full year the aggregate
expenses of any series, exclusive of taxes, brokerage, interest on borrowings
and extraordinary expenses, exceed the expense limitation of any state having
jurisdiction over the Fund, that series may deduct from the payments to be
made to Dreyfus (and Comstock Partners, Sarofim or M&G, with respect to the
Managed Assets, Capital Appreciation and International Equity Portfolios,
respectively), or Dreyfus (and Comstock Partners, Sarofim or M&G, with
respect to the Managed Assets, Capital Appreciation and International Equity
Portfolios, respectively) will bear the amount of such excess to the extent
required by state law.

                                       59
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

    However, Dreyfus has undertaken, with respect to the Money Market
Portfolio, from January 1, 1995 through February 1, 1995,
to reduce the investment advisory fee paid by the series, to the extent that
the series' aggregate expenses (excluding certain expenses as described
above) exceeded specified annual percentages of the series' average daily net
assets. With respect to the Managed Assets, Capital Appreciation and Zero
Coupon 2000 Portfolios, Dreyfus has undertaken from January 1, 1995 through
June 30, 1995 to reduce the investment advisory fee paid by the series, to
the extent that the series' aggregate expenses (excluding certain expenses as
described above) exceeded specified annual percentages of the series' average
daily net assets. With respect to the Quality Bond and Growth and Income
Portfolios, Dreyfus has undertaken from January 1, 1995 through June 30,
1995, to reduce the investment advisory fee paid by the series, to the extent
that the series' aggregate expenses (excluding certain expenses as described
above) exceeded specified annual percentages of the series' average daily net
assets. With respect to the International Equity Portfolio, Dreyfus had
undertaken from January 1, 1995 through July 11, 1995 to reimburse expenses
(excluding certain expenses as described above) to the extent that such
expenses exceeded specified annual percentages of the series' average daily
net assets. Dreyfus has currently undertaken from July 11, 1995 through
September 30, 1995, to reimburse expenses (excluding certain expenses as
described above) in excess of an annual rate of 1.50% of the series' average
daily net assets.

    The expense reimbursements, pursuant to the undertakings, amounted to the
following for the six months ended June 30, 1995:

<TABLE>
   <S>                                <C>         <C>                                  <C> 
    Money Market Portfolio........... $10,251     Small Cap Portfolio................. $    -
    Managed Assets Portfolio.........    -        Capital Appreciation Portfolio......    6,445
    Zero Coupon 2000 Portfolio.......   4,371     Growth and Income Portfolio.........    8,655
    Quality Bond Portfolio...........  10,017     International Equity Portfolio......   12,746
</TABLE>

    The undertakings may be modified by Dreyfus from time to time, provided
that the resulting expense reimbursement would not be less than the amount
required pursuant to the agreements.

    (b) Each trustee who is not an "affiliated person," as defined in the
Act, of Dreyfus, Comstock Partners, Sarofim, M&G and/or Dreyfus Service
Corporation receives from the Fund an annual fee of $2,500 and an attendance
fee of $250 per meeting. The Chairman of the Board receives an additional 25%
of such compensation.

                                       60
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 4-SECURITIES TRANSACTIONS:

    (a) The following summarizes the aggregate amount of purchases and sales
of investment securities and securities sold short by the Fund, excluding
short-term securities, options and forward currency exchange contracts, for
the six months ended June 30, 1995:
<TABLE>
<CAPTION>

LONG TRANSACTIONS:
                                                                                    PURCHASES               SALES
                                                                                 --------------         --------------
<S>                                                                              <C>                    <C>
Managed Assets Portfolio......................................................   $    5,637,934         $    1,764,395
Zero Coupon 2000 Portfolio....................................................        6,244,490              3,231,619
Quality Bond Portfolio........................................................       22,023,551             19,650,500
Small Cap Portfolio
    Unaffiliated issuers................................         $246,031,870
    Affiliated issuers..................................              867,700
                                                                 ------------
                                                                                    246,899,570            104,292,931
Capital Appreciation Portfolio................................................        9,128,608                194,955
Growth and Income Portfolio...................................................       26,929,010             11,896,960
International Equity Portfolio................................................        2,867,115                482,842
SHORT SALE TRANSACTIONS:
                                                                                    PURCHASES               SALES
                                                                                 --------------         --------------
Small Cap Portfolio...........................................................   $    3,288,374         $    3,026,125
Growth and Income Portfolio...................................................          142,000                128,625
</TABLE>

    With respect to the Small Cap and Growth and Income Portfolios, each
series is engaged in short-selling which obligates each
series to replace the security borrowed by purchasing the security at current
market value. Each series would incur a loss if the price of the security
increases between the date of the short sale and the date on which each
series replaces the borrowed security. Each series would realize a gain if
the price of the security declines between those dates. Until each series
replaces the borrowed security, each series will maintain daily, a segregated
account with a broker and custodian of cash and/or U.S. Government securities
sufficient to cover its short position. At June 30, 1995, there were no
securities sold short outstanding.

    In addition, the following summarizes open forward currency exchange
contracts for the Managed Assets Portfolio at June 30, 1995:
<TABLE>
<CAPTION>

                                                                                                 U.S. DOLLAR        UNREALIZED
FORWARD CURRENCY SALE CONTRACTS                                               PROCEEDS              VALUE         (DEPRECIATION)
-------------------------------                                            -------------        --------------     -------------
<S>                                                                        <C>                  <C>                <C>
German Deutschemarks, expiring 8/15/95                                     $   1,887,980        $    1,957,657     $     (69,677)
Hong Kong Dollars, expiring 7/5/95                                                 5,980                 5,980              ---
Swiss Francs, expiring 8/15/95                                                 3,782,148             3,930,818          (148,670)
                                                                           -------------        --------------     --------------
                                                                           $   5,676,108        $    5,894,455     $    (218,347)
                                                                           =============        ==============     ==============
</TABLE>

    With respect to the Managed Assets and International Equity Portfolios,
each series enters into forward currency exchange contracts. When executing
forward currency exchange contracts, each series is obligated to buy or sell
a foreign currency at a specified rate on a certain date in the future. With
respect to sales of forward currency exchange contracts, each series would
incur a loss if

                                       61
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

the value of the contract increases between the date the forward contract is
opened and the date the forward contract is closed. Each series realizes a
gain if the value of the contract decreases between those dates.  With
respect to purchases of forward currency exchange contracts, each series
would incur a loss if the value of the contract decreases between the date
the forward contract is opened and the date the forward contract is closed.
Each series realizes a gain if the value of the contract increases between
those dates. Each series' exposure to credit risk associated with counter
party nonperformance on these investments is typically limited to the
unrealized gains in such contracts that are recognized in the Statement of
Assets and Liabilities.

    With respect to the Managed Assets Portfolio, the series is engaged in
trading financial futures contracts. The series is exposed to market risk as
a result of changes in the value of the underlying financial instruments (see
the Statement of Financial Futures). Investments in financial futures require
the series to "mark to market" on a daily basis, which reflects the change in
the market value of the contract at the close of each day's trading.
Typically, variation margin payments are made or received to reflect daily
unrealized gains or losses. When the contracts are closed, the series
recognizes a realized gain or loss. These investments require initial margin
deposits with a custodian, which consist of cash or cash equivalents, up to
approximately 10% of the contract amount. The amount of these deposits is
determined by the exchange or Board of Trade on which the contract is traded
and is subject to change. Contracts open at June 30, 1995, and their related
unrealized market depreciation are set forth in the Statement of Financial
Futures.

    With respect to the Managed Assets Portfolio, the series is also engaged
in trading restricted options, which are not exchange traded. The series'
exposure to credit risk associated with counter party nonperformance on these
investments is typically limited to the market value of such investments that
are disclosed in the Statement of Investments.

    (b) The following summarizes the accumulated net unrealized appreciation
(depreciation) on investments and financial futures for each series at June
30, 1995, excluding foreign currency transactions for the Managed Assets and
International Equity Portfolios:
<TABLE>
<CAPTION>

                                                        GROSS                     GROSS
                                                     APPRECIATION             (DEPRECIATION)                 NET
                                                     ------------             --------------             ------------
<S>                                                  <C>                      <C>                        <C>
Money Market Portfolio..........................     $      -                 $      -                   $      -
Managed Assets Portfolio........................        2,242,324                 (2,372,611)                (130,287)
Zero Coupon 2000 Portfolio......................          431,653                    (46,300)                 385,353
Quality Bond Portfolio..........................          594,204                   (158,275)                 435,929
Small Cap Portfolio.............................       45,313,700                 (5,261,998)              40,051,702
Capital Appreciation Portfolio..................        3,318,826                    (43,069)               3,275,757
Growth and Income Portfolio.....................        1,457,106                   (128,301)               1,328,805
International Equity Portfolio..................          162,863                   (100,364)                  62,499
</TABLE>

    At June 30, 1995, the cost of investments of each series for Federal
income tax purposes was substantially the same as the cost for financial
reporting purposes. The cost of investments for each series for financial
reporting purposes as of June 30, 1995, was as follows:
<TABLE>
<CAPTION>
<S>                                            <C>                 <C>                                       <C>
    Money Market Portfolio...................  $36,250,022         Small Cap Portfolio....................   $296,012,506
    Managed Assets Portfolio.................   29,095,886         Capital Appreciation Portfolio.........     24,199,717
    Zero Coupon 2000 Portfolio...............   14,960,069         Growth and Income Portfolio............     19,212,074
    Quality Bond Portfolio...................   20,944,531         International Equity Portfolio.........      3,820,008

</TABLE>

                                       62
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
REVIEW REPORT OF ERNST & YOUNG LLP, INDEPENDENT ACCOUNTANTS

SHAREHOLDERS AND BOARD OF TRUSTEES
DREYFUS VARIABLE INVESTMENT FUND

    We have reviewed the accompanying statements of assets and liabilities,
including the statements of investments and financial futures of Dreyfus
Variable Investment Fund (comprising, respectively, the Money Market, Managed
Assets, Zero Coupon 2000, Quality Bond, Small Cap, Capital Appreciation,
Growth and Income and International Equity Portfolios), as of June 30, 1995,
and the related statements of operations and changes in net assets and
financial highlights for the six month period ended June 30, 1995. These
financial statements and financial highlights are the responsibility of the
Fund's management.

    We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures
to financial data, and making inquiries of persons responsible for financial
and accounting matters. It is substantially less in scope than an audit
conducted in accordance with generally accepted auditing standards, which
will be performed for the full year with the objective of expressing an
opinion regarding the financial statements and financial highlights taken as
a whole. Accordingly, we do not express such an opinion.

    Based on our review, we are not aware of any material modifications that
should be made to the interim financial statements and financial highlights
referred to above for them to be in conformity with generally accepted
accounting principles.

    We have previously audited, in accordance with generally accepted
auditing standards, the statement of changes in net assets for the year ended
December 31, 1994 and financial highlights for each of the indicated periods
ended December 31, 1994 and in our report dated February 13, 1995, we
expressed an unqualified opinion on such statement of changes in net assets
and financial highlights.

                                        /s/ Ernst & Young LLP

New York, New York
August 7, 1995

                                       63
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
 
    We are pleased to report on the investment activities and results of the
portfolios in the Quest for Value Accumulation Trust for the six months ended
June 30, 1995. Both the stock and bond markets rose steadily during the period
in response to declining interest rates, low inflation and a softening economy.
The results of the portfolios in the Quest for Value Accumulation Trust were
generally favorable, with several ranking in the upper echelon of their
respective Lipper categories.
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                EQUITY PORTFOLIO
 
    As with our other portfolios of the Quest for Value Accumulation Trust, the
Equity Portfolio is designed for the long-term investor who seeks to preserve
capital and make it grow. The Equity Portfolio continued its excellent
performance in the 1995 first half, delivering a 23.4% total return, exceeding
the return of 20.2% with dividends included for the Standard & Poor's 500 Index
(S&P 500 Index), an unmanaged index of 500 of the largest corporations weighted
by market capitalization. This performance ranked fifth among the 39 capital
appreciation funds in Lipper's Variable Insurance Products Performance Analysis
Service Report.
 
    The Portfolio has been a consistently strong performer over time. For
instance, for the five years ended June 30, 1995, its average annual total
return of 15.1%* exceeded the 12.1% average annual return of the S&P 500 Index.
The Portfolio's five-year performance was eighth best among the 22 portfolios in
the Lipper capital appreciation category. The average annual total return since
the Portfolio's inception on August 1, 1988 was 14.9%*, compared with 14.1% for
the S&P 500. Returns for the Portfolio take into account expenses incurred by
the Portfolio but do not take into account charges imposed by the Variable
Accounts.
 
    In managing the Portfolio, we seek to control risk and achieve growth in two
ways: by purchasing superior companies that are less vulnerable to market
declines, and by purchasing these superior companies inexpensively. During the
six months, the Portfolio's performance was driven primarily by its substantial
holdings of financial service companies, such as EXEL Ltd., Federal Home Loan
Mortgage Corp. (Freddie Mac), Mellon Bank Corp. and American International
Group, Inc. Such stocks were one of the market's strongest groups in the period.
As prices rose, we took profits in a number of our financial service holdings,
reducing somewhat the Portfolio's investments in this sector. We increased the
Portfolio's investments in retailing companies, including May Department Stores
Co. and J.C. Penney Co., Inc. These high-quality companies earn attractive
returns on investment, and we believe the stocks are reasonably priced.
 
    As of June 30, 1995, 82.0% of the Portfolio's net assets were invested in
common stocks with the remainder in cash and cash equivalents. Major industry
positions were in the insurance, financial services, aerospace and defense, and
retail sectors. The Portfolio's five largest equity holdings were EXEL, Ltd., a
strongly capitalized specialty insurance company; May Department Stores Co., a
leading retailer; Citicorp, a major banking and financial services company;
Federal Home Loan Mortgage Corp. (Freddie Mac), the second largest insurer of
home mortgages in the United States; and Intel Corp., a leading producer of
computer chips.
 
------------
* On September 16, 1994, an investment company which had commenced operations on
  August 1, 1988, then called Quest for Value Accumulation Trust (the "Old
  Trust"), was effectively divided into two investment funds--the Old Trust and
  the present Quest for Value Accumulation Trust (the "Present Trust")--at which
  time the Present Trust commenced operations. The total net assets of the
  Equity Portfolio immediately after the transaction were $86,789,755 in the Old
  Trust and $3,764,598 in the Present Trust. For the period prior to September
  16, 1994, the performance figures for the Equity Portfolio of the Present
  Trust reflect the performance of the Equity Portfolio of the Old Trust.
 
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
 
    Common stocks of smaller companies have historically provided high returns
over time, but sometimes with short-term price volatility. The Small Cap
Portfolio provides a conservative way to participate in this dynamic sector. Our
strategy is to capture the market's returns and control risk by investing in
established smaller companies with sound financial positions and strong market
shares.
 
    For the six months ended June 30, 1995, the Portfolio's total return of 5.9%
compared with the 14.4% return of the Russell 2000 Index, a widely followed
benchmark which includes smaller capitalization stocks. One of the main reasons
the Portfolio lagged the index was our underweighting in the technology sector,
which delivered some of the small cap market's highest returns in the period.
 
    Our underweighting in technology is a result of our approach to selecting
stocks and our emphasis on preserving capital. As you know, we invest in quality
companies with sustainable business franchises. Over time, these companies
generate capital in excess of their business needs and use this excess capital
to increase shareholder value. These companies also have strong competitive
positions that allow them to defend their high returns on capital. Very few
technology companies, with the exception of some large competitors such as Intel
and Microsoft, meet these criteria. Most small technology companies rely instead
on only a few products which are vulnerable to being supplanted in today's
environment of technological innovation. Also, many small technology companies
have only a short history of business performance, rather than the longer-term
record which indicates an ability to prosper and grow through a variety of
economic conditions. Some of these companies will continue to succeed, but many
are likely to falter and disappear. For these reasons, and given the high
valuations of many small technology stocks, we have very few investments in this
sector. We prefer to invest in proven companies which are available at
reasonable valuations and are likely to produce superior returns over many
years. Like the tortoise and the hare, we believe that steady and sure wins the
race in the long run, even if we forgo some exciting higher-risk opportunities
in the short run.
 
    The Small Cap Portfolio has performed well in relation to the Russell 2000
Index over longer periods. Its average annual total return of 15.1%* in the five
years ended June 30, 1995 exceeded the average annual return of 12.9% for the
Russell Index. Since August 1, 1988, the Portfolio has produced an average
annual total return of 13.9%*, well above the 11.7% return for the index.
Returns for the Portfolio take into account expenses incurred by the Portfolio
but do not take into account any of the charges imposed by the Variable
Accounts.
 
    As of June 30, 1995, 76.7% of the Portfolio's net assets were invested in
common stocks and securities convertible into common stocks, 0.2% in corporate
notes, and 23.1% in cash and equivalents. Major industry positions were in the
manufacturing, energy, real estate, and building and construction sectors. The
Portfolio's largest equity holdings were Marshall Industries, which distributes
electronic components; True North Communications, Inc. (formerly Foote, Cone &
Belding), a prominent advertising agency; Mohawk Industries, Inc., a leading
carpet manufacturer; Martin Marietta Materials, Inc., which produces
construction aggregates; and Belden & Blake Corp., an oil and gas exploration
company. We continue to perform the rigorous, in-depth research to identify
quality smaller companies that are underpriced in the market.
 
------------
* On September 16, 1994, an investment company which had commenced operations on
  August 1, 1988, then called Quest for Value Accumulation Trust (the "Old
  Trust"), was effectively divided into two investment funds--the Old Trust and
  the present Quest for Value Accumulation Trust (the "Present Trust")--at which
  time the Present Trust commenced operations. The total net assets of the Small
  Cap Portfolio immediately after the transaction were $139,812,573 in the Old
  Trust and $8,129,274 in the Present Trust. For the period prior to September
  16, 1994, the performance figures for the Small Cap Portfolio of the Present
  Trust reflect the performance of the Small Cap Portfolio of the Old Trust.
 

                                       2
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                               MANAGED PORTFOLIO
 
    The Managed Portfolio continued its noteworthy performance as one of the
top-rated funds in its category. The Portfolio seeks capital appreciation by
investing in equities and fixed income securities. It provided a total return of
29.7% in the 1995 first half, exceeding by a wide margin the return of 20.2%
with dividends included for the Standard & Poor's 500 Index (S&P 500 Index), an
unmanaged index of 500 of the largest corporations weighted by market
capitalization. This performance was second best among the 64 flexible portfolio
funds in Lipper's Variable Insurance Products Performance Analysis Service
Report.
 
    The Portfolio has also performed extremely well over longer periods. In the
five years ended June 30, 1995, the Portfolio's average annual total return of
19.0%* easily outpaced the average annual return of 12.1% for the S&P 500 Index.
This five-year performance ranked second among the 49 flexible portfolio funds
monitored by Lipper. Since August 1, 1988, the Portfolio has delivered an
average annual total return of 19.3%*, compared with a 14.1% return for the S&P
500. Returns for the Portfolio take into account expenses incurred by the
Portfolio. Other charges are imposed by the Variable Accounts.
 
    The Portfolio's philosophy is based on the premise that common stocks
provide the best returns over time, so there is a bias towards owning stocks.
The Portfolio also invests in bonds and cash equivalents, which can be valuable
tools for preserving capital. At June 30, 1995, the Portfolio's asset mix was
94.6% common stocks and securities convertible into common stocks, 2.2% Treasury
notes and bonds and 3.2% cash and cash equivalents. This reflected an increase
in holdings of common stocks during the six months and a reduction in cash
reserves.
 
    The Portfolio's performance during the half was driven in large measure by
its significant investments in financial service stocks, one of the market's
strongest sectors. Investments in banking and miscellaneous financial service
companies accounted for 29.2% of the Portfolio's net assets as of June 30, 1995.
Also contributing to performance were McDonnell Douglas Corp., up more than 60%
in price during the six months, and Intel Corp., up more than 95%.
 
    Major industry positions as of June 30, 1995 were in the banking, financial
services, technology and consumer products sectors. The Portfolio's five largest
equity holdings were Intel Corp., a leading producer of computer chips;
McDonnell Douglas Corp., the nation's largest manufacturer of military aircraft
and an important competitor in commercial aircraft; Citicorp, a major banking
and financial services company; Mellon Bank Corp., a major money center bank
headquartered in Pittsburgh; and Federal Home Loan Mortgage Corp. (Freddie Mac),
the second largest insurer of home mortgages in the United States.
 
------------
* On September 16, 1994, an investment company which had commenced operations on
  August 1, 1988, then called Quest for Value Accumulation Trust (the "Old
  Trust"), was effectively divided into two investment funds--the Old Trust and
  the present Quest for Value Accumulation Trust (the "Present Trust")--at which
  time the Present Trust commenced operations. The total net assets of the
  Managed Portfolio immediately after the transaction were $682,601,380 in the
  Old Trust and $51,345,102 in the Present Trust. For the period prior to
  September 16, 1994, the performance figures for the Managed Portfolio of the
  Present Trust reflect the performance of the Managed Portfolio of the Old
  Trust.
 

                                       3
<PAGE>
 
                        QUEST FOR VALUE ACCUMULATION TRUST
                            GLOBAL EQUITY PORTFOLIO

We introduced the Global Equity Portfolio on March 1, 1995, in recognition that
investors' horizons are no longer limited to the United States.  We view global
diversification as a prudent tool for controlling risk and capitalizing on
investment opportunity wherever it may exist.  The Global Equity Portfolio
seeks long-term growth by investing in a diversified portfolio of high-quality
foreign and domestic stocks.

The Portfolio has gotten off to a strong start, providing a total return of
9.4% in the four months from its inception through June 30, 1995.  This
exceeded the total return on Morgan Stanley International's World Stock Index
in both local currencies and U.S. dollars.  While the index was up only 4.4% in
local currencies, because of currency adjustments the index provided a total
return of 9.1% in dollars.  The return of the Portfolio takes into account the
expenses incurred by the Portfolio but does not include other charges imposed
by the Variable Accounts.

As with our domestic portfolios, we are value investors internationally.  In
managing the Global Portfolio, we seek to buy companies that generate high cash
flow and use it to increase shareholder value -- and we want to buy these
companies at reasonable prices. This combination of high returns and reasonable
market valuations provides opportunity for investment profit. Because of our
disciplined approach, we believe the Portfolio offers a relatively low-risk way
to participate in global markets.

We moved quickly to invest the Portfolio's assets in common stocks. As of June
30, 1995, the Portfolio owned the stocks of 46 companies in 15 countries.  Of
the total Portfolio, 54.9% was invested in international stocks and warrants
convertible into such stocks, 34.6% in U.S. stocks and 10.5% in foreign and
domestic cash and cash equivalents. The largest holdings outside the United
States were in European stocks, which accounted for 42.6% of the Portfolio.
Within Europe, the biggest positions were in Germany, France, the United
Kingdom and the Netherlands.

Among individual stocks, the largest international holdings were Oy Nokia AB, a
Finnish manufacturer of equipment for cellular telephones; SAP AG, a German
software design and development company; Flughaffen Wien AG, an Austrian-based
airport management company; ASTRA AB, a Swedish pharmaceuticals company; and
Argyll Group PLC, a British food retailer. The Portfolio's largest U.S. equity
holdings were McDonnell Douglas Corp., the largest U.S. manufacturer of
military aircraft and an important competitor in commercial aircraft; Federal
Home Loan Mortgage Corp. (Freddie Mac), the second largest insurer of home
mortgages; Intel Corp., a major producer of computer chips; Mellon Bank Corp.,
a major money center bank; and American Express Co., a leading financial
services company.

We did not invest significantly in Japan, the world's second largest equity
market after the United States, because we could not find value there at a time
of high Japanese price-earnings ratios and declining corporate profits.  This
decision proved well founded, given the Japanese stock market's sharp decline
in the 1995 first half.

                       QUEST FOR VALUE ACCUMULATION TRUST
                       U.S. GOVERNMENT INCOME PORTFOLIO

We introduced the U.S. Government Income Portfolio on January 3, 1995, for
investors seeking favorable returns from investments in government securities.
The Portfolio, which seeks to provide a combination of high current income and
protection of capital, invests in debt obligations issued or guaranteed by the
U.S. Government and its agencies or intermediaries. These issues are considered
to carry the least credit risk. The Portfolio invests primarily in
intermediate- term securities and places a priority on maintaining a relatively
stable net asset value (NAV) per share.

From inception through June 30, 1995, the Portfolio's total return of 8.3%
compared with a 9.0% return for the Lehman Brothers Intermediate Government
Bond Index.  Returns take into account expenses incurred by the Portfolio. 
Other charges are imposed by the Variable Accounts.

We have invested the Portfolio in a diversified group of government securities,
as we seek to generate above-average returns with below-average risk. At the
end of June, the Portfolio's assets were allocated 47.3% to Treasuries, 50.4%
to U.S.  Government agency securities and 2.3% to net cash and short-term
securities. The average maturity of the Portfolio's investments was 3.5 years.

                                       4
<PAGE>
 
                                 BOND PORTFOLIO
 
    The Bond Portfolio provides a convenient way to invest in a diversified
group of quality corporate and government debt securities. It seeks to provide a
high level of current income consistent with moderate risk of capital and
maintenance of liquidity. It offers the potential for higher returns than the
U.S. Government Income Portfolio and is intended for investors willing to accept
greater price volatility through investments in longer term securities in return
for greater profit potential.
 
    The Portfolio's total return of 9.9% in the six months ended June 30, 1995
compared with a total return of 11.4% for the Lehman Brothers Aggregate Bond
Index, a widely followed benchmark. In the five years ended June 30, 1995, the
Portfolio produced a 8.2%* average annual total return, compared with 9.4% for
the index. Since August 1, 1988, the Portfolio has generated an average annual
total return of 7.8%.* These returns take into account expenses incurred by the
Portfolio and not any of the charges imposed by the Variable Accounts.
 
    In managing the Portfolio, we look for sector, maturity and quality groups
of the bond market that provide the highest yield at the lowest price with the
least amount of risk. As of June 30, 1995, the Portfolio was invested 41.0% in
Treasury notes and bonds, 30.6% in corporate notes and bonds, 26.7% in U.S.
Government agency securities and 1.7% in cash and cash equivalents. Because
corporates offer virtually no yield advantage over governments at this time, the
Portfolio is currently invested heavily in government securities.
 
    The effective average maturity of the Portfolio was 13.1 years as of June
30, 1995.
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                             MONEY MARKET PORTFOLIO
 
    The Money Market Portfolio seeks maximum current income consistent with
stability of principal and liquidity. The seven-day compounded distribution
yield of the Portfolio was 5.20% as of June 30, 1995, up from 5.06% six months
earlier. The average dollar-weighted portfolio maturity was 30 days as of June
30, 1995.
 
    Our philosophy is to manage the Portfolio conservatively, recognizing that
shareholders of money market funds view liquidity and safety of principal as
their most important objectives. Rather than subjecting the Money Market
Portfolio to additional risk to achieve a higher return, we maintain a rigorous
approach to analyzing and investing in quality credits. These include the
short-term securities of leading financial institutions and industrial companies
in the United States and abroad, as well as marketable obligations of the United
States Government, its agencies and instrumentalities. As of June 30, 1995,
94.6% of the Portfolio's assets were allocated to the commercial paper of
companies such as American Home Products Corp., Beneficial Corp. and Deere &
Co., with the remaining assets invested in U.S. Government agency securities. We
continued to avoid all investments in derivative securities.
 
    Investments in the Money Market Portfolio are not insured or guaranteed by
the U.S. Government. There is no assurance that the Portfolio will maintain a
stable net asset value.
 
------------
* On September 16, 1994, an investment company which had commenced operations on
  August 1, 1988, then called Quest for Value Accumulation Trust (the "Old
  Trust"), was effectively divided into two investment funds--the Old Trust and
  the present Quest for Value Accumulation Trust (the "Present Trust")--at which
  time the Present Trust commenced operations. The total net assets of the Bond
  Portfolio immediately after the transaction were $3,756,161. For the period
  prior to September 16, 1994, the performance figures for the Bond Portfolio of
  the Present Trust reflect the performance of the Bond Portfolio of the Old
  Trust.
 

                                       5
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                EQUITY PORTFOLIO
                      SCHEDULE OF INVESTMENTS (UNAUDITED)
                                 JUNE 30, 1995
<TABLE> 
<CAPTION> 

PRINCIPAL
 AMOUNT                                                                              VALUE
---------                                                                          ----------
<S>        <C>                                                                     <C> 
           SHORT-TERM CORPORATE NOTES--18.2%
           AUTOMOTIVE--2.0%
$ 130,000  Ford Motor Credit Co., 5.95%, 7/17/95...............................    $  129,656
                                                                                   ----------
           INSURANCE--4.8%
           Prudential Funding Corp.
  100,000    5.93%, 7/3/95.....................................................        99,967
  210,000    5.93%, 7/19/95....................................................       209,377
                                                                                   ----------
                                                                                      309,344
                                                                                   ----------
           MACHINERY/ENGINEERING--3.3%
           Deere & Co.
  100,000    5.93%, 7/12/95....................................................        99,819
  110,000    5.95%, 7/26/95....................................................       109,546
                                                                                   ----------
                                                                                      209,365
                                                                                   ----------
           MISCELLANEOUS FINANCIAL SERVICES--8.1%
  200,000  Avco Financial Services, Inc., 5.96%, 7/26/95.......................       199,172
  120,000  CIT Group Holdings, Inc., 5.94%, 7/31/95............................       119,406
  200,000  Household Finance Corp., 5.95%, 7/24/95.............................       199,240
                                                                                   ----------
                                                                                      517,818
                                                                                   ----------
               Total Short-Term Corporate Notes (amortized cost--$1,166,183)...    $1,166,183
                                                                                   ----------
 

 
 SHARES
---------
                                                                             
           COMMON STOCKS--82.0%
           AEROSPACE/DEFENSE--7.9%
    4,380  AlliedSignal, Inc. .................................................    $  194,910
    8,000  Coltec Industries, Inc. ............................................       138,000
    2,247  McDonnell Douglas Corp. ............................................       172,457
                                                                                   ----------
                                                                                      505,367
                                                                                   ----------
           BANKING--5.8%
    4,656  Citicorp............................................................       269,466
    2,344  Mellon Bank Corp. ..................................................        97,569
                                                                                   ----------
                                                                                      367,035
                                                                                   ----------
           CHEMICALS--3.8%
    3,198  Hercules, Inc. .....................................................       155,902
      982  Monsanto Co. .......................................................        88,503
                                                                                   ----------
                                                                                      244,405
                                                                                   ----------
</TABLE> 
 

                                       6
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                EQUITY PORTFOLIO
                SCHEDULE OF INVESTMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 

 SHARES                                                                              VALUE
---------                                                                          ----------
<S>        <C>                                                                     <C> 
           COMMON STOCKS (CONTINUED)
           CONGLOMERATES--1.9%
    2,156  General Electric Co. ...............................................    $  121,544
                                                                                   ----------
           CONSUMER PRODUCTS--7.0%
    1,422  Avon Products, Inc. ................................................        95,274
    3,370  Hasbro, Inc. .......................................................       106,997
    5,475  Mattel, Inc. .......................................................       142,350
    2,000  Premark International, Inc. ........................................       103,750
                                                                                   ----------
                                                                                      448,371
                                                                                   ----------
           CONTAINERS--2.8%
    3,698  Temple-Inland, Inc. ................................................       176,117
                                                                                   ----------
 
           DRUGS & MEDICAL PRODUCTS--3.9%
    3,021  Becton, Dickinson & Co. ............................................       175,973
      874  Warner-Lambert Co. .................................................        75,492
                                                                                   ----------
                                                                                      251,465
                                                                                   ----------
           ELECTRONICS--2.8%
    3,538  Arrow Electronics, Inc.*............................................       176,016
                                                                                   ----------
 
           ENERGY--2.2%
    2,996  Triton Energy Corp.*................................................       138,940
                                                                                   ----------
 
           HEALTH & HOSPITALS--1.7%
    2,500  Columbia/HCA Healthcare Corp. ......................................       108,125
                                                                                   ----------
 
           INSURANCE--12.9%
    1,248  AFLAC, Inc. ........................................................        54,600
    1,175  American International Group, Inc. .................................       133,950
    6,226  EXEL Ltd. ..........................................................       323,752
    4,579  Progressive Corp. (Ohio)............................................       175,719
      874  Transamerica Corp. .................................................        50,910
    2,000  Travelers, Inc. ....................................................        87,500
                                                                                   ----------
                                                                                      826,431
                                                                                   ----------
           METALS & MINING--0.9%
       70  Freeport McMoRan Copper & Gold (Class A)............................         1,444
    3,057  Freeport McMoRan, Inc. .............................................        53,880
                                                                                   ----------
                                                                                       55,324
                                                                                   ----------
           MISCELLANEOUS FINANCIAL SERVICES--8.1%
    3,245  American Express Co. ...............................................       113,981
    4,912  Countrywide Credit Industries, Inc. ................................       103,152
    2,955  Federal Home Loan Mortgage Corp. ...................................       203,156
    1,165  Morgan Stanley Group, Inc. .........................................        94,365
                                                                                   ----------
                                                                                      514,654
                                                                                   ----------
           PAPER PRODUCTS--2.2%
    2,700  Champion International Corp. .......................................       140,738
                                                                                   ----------
</TABLE> 
 

                                       7
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                EQUITY PORTFOLIO
                SCHEDULE OF INVESTMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
<TABLE> 
<CAPTION>  

 SHARES                                                                              VALUE
---------                                                                          ----------
<S>        <C>                                                                     <C> 
           COMMON STOCKS (CONTINUED)
           RAILROADS--2.2%
    2,100  Norfolk Southern Corp. .............................................    $  141,488
                                                                                   ----------
           RETAIL--7.1%
    7,388  May Department Stores Co. ..........................................       307,526
    3,000  Penney (J.C.) Co., Inc. ............................................       144,000
                                                                                   ----------
                                                                                      451,526
                                                                                   ----------
           TECHNOLOGY--3.1%
    3,146  Intel Corp. ........................................................       199,181
                                                                                   ----------
           TEXTILES/APPAREL--2.1%
    6,726  Warnaco Group, Inc. (Class A)*......................................       134,520
                                                                                   ----------
           TOBACCO/BEVERAGES/FOOD PRODUCTS--1.5%
    3,445  Sara Lee Corp. .....................................................        98,182
                                                                                   ----------
           TRANSPORTATION--2.1%
    1,800  CSX Corp. ..........................................................       135,225
                                                                                   ----------
 
               Total Common Stocks (cost--$4,348,262)..........................    $5,234,654
                                                                                   ----------
</TABLE> 

<TABLE> 
               <S>                                                        <C>       <C> 
               Total Investments (A) (cost--$5,514,445)................   100.2%    $6,400,837
               Other Liabilities in Excess of Other Assets.............    (0.2)       (13,283)
                                                                          -----     ----------
               Total Net Assets........................................   100.0%    $6,387,554
                                                                          =====     ==========
 
</TABLE> 
                See accompanying notes to financial statements.
 
--------------------------------------------------------------------------------
 

   
   *  Non-income producing security.
 (A)  Aggregate gross unrealized appreciation for securities in which there is
      an excess of value over tax cost is $891,771, aggregate gross unrealized
      depreciation for securities in which there is an excess of tax cost over
      value is $5,379 and net unrealized appreciation for Federal income tax
      purpose is $886,392. Federal income tax basis of portfolio securities is
      substantially the same as for financial reporting purposes.

                                       8
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                EQUITY PORTFOLIO
                STATEMENT OF ASSETS AND LIABILITIES (UNAUDITED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 
<S>                                                                               <C> 
                                    ASSETS
Investments, at value (cost--$5,514,445).......................................   $6,400,837
Cash...........................................................................       23,261
Receivable from fund shares sold...............................................        1,100
Dividends receivable...........................................................        5,738
Receivable from adviser........................................................          276
Other assets...................................................................        1,477
                                                                                  ----------
        Total Assets...........................................................    6,432,689
                                                                                  ----------
                                  LIABILITIES
Payable for fund shares redeemed...............................................       27,838
Other payables and accrued expenses............................................       17,297
                                                                                  ----------
        Total Liabilities......................................................       45,135
                                                                                  ----------
                                  NET ASSETS
Par value ($.01 per share).....................................................        2,868
Paid-in-surplus................................................................    5,410,048
Accumulated undistributed net investment income................................       47,588
Accumulated undistributed net realized gain on investments.....................       40,658
Net unrealized appreciation on investments.....................................      886,392
                                                                                  ----------
        Total Net Assets.......................................................   $6,387,554
                                                                                  ==========
Fund shares outstanding........................................................      286,822
                                                                                  ----------
Net asset value per share......................................................     $22.27
                                                                                    ======
                                                                                    
 
</TABLE> 
                See accompanying notes to financial statements.
 

                                       9
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                EQUITY PORTFOLIO
                      STATEMENT OF OPERATIONS (UNAUDITED)
                     FOR THE SIX MONTHS ENDED JUNE 30, 1995
 

<TABLE> 
<CAPTION> 
<S>                                                                               <C> 
INVESTMENT INCOME
    Dividends..................................................................   $   40,062
    Interest...................................................................       25,958
                                                                                  ----------
        Total investment income................................................       66,020
                                                                                  ----------
OPERATING EXPENSES
    Investment advisory fee (note 2a)..........................................       15,364
    Custodian fees.............................................................        7,602
    Reports and notices to shareholders........................................        5,425
    Auditing, consulting and tax return preparation fees.......................        5,103
    Transfer and dividend disbursing agent fees................................        4,539
    Legal fees.................................................................        3,182
    Registration fees..........................................................          351
    Miscellaneous..............................................................        1,686
                                                                                  ----------
        Total operating expenses...............................................       43,252
        Less: Investment advisory fee waived and expenses reimbursed
                (note 2a)......................................................      (24,820)
                                                                                  ----------
            Net operating expenses.............................................       18,432
                                                                                  ----------
            Net investment income..............................................       47,588
                                                                                  ----------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--NET
    Net realized gain on investments...........................................       49,990
    Net change in unrealized appreciation (depreciation) on investments........      991,420
                                                                                  ----------
        Net realized gain and change in unrealized appreciation (depreciation)
          on investments.......................................................    1,041,410
                                                                                  ----------
        Net increase in net assets resulting from operations...................   $1,088,998
                                                                                  ----------
</TABLE> 
 
                See accompanying notes to financial statements.
 

                                       10
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                EQUITY PORTFOLIO
                       STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE> 
<CAPTION> 

                                                                   SIX MONTHS ENDED                 SEPTEMBER 16, 1994 (2)
                                                                   JUNE 30, 1995 (1)                 TO DECEMBER 31, 1994
                                                             -----------------------------    ----------------------------------
<S>                                                          <C>                              <C> 
OPERATIONS
    Net investment income.................................            $    47,588                         $   20,888
    Net realized gain (loss) on investments...............                 49,990                             (9,332)
    Net change in unrealized appreciation (depreciation)
      on investments......................................                991,420                           (105,028)
                                                                      -----------                        -----------
        Net increase (decrease) in net assets resulting
          from operations.................................              1,088,998                            (93,472)
                                                                      -----------                        -----------
DIVIDENDS TO SHAREHOLDERS
    Net investment income.................................                (20,888)                                --
                                                                      -----------                        -----------
FUND SHARE TRANSACTIONS
    Net proceeds from sales...............................              1,439,730                            677,749
    Net value of securities received (note 1).............                     --                          3,764,598
    Reinvestment of dividends.............................                 20,888                                 --
    Cost of shares redeemed...............................               (422,430)                           (67,619)
                                                                      -----------                        -----------
        Net increase in net assets from fund share
          transactions....................................              1,038,188                          4,374,728
                                                                      -----------                        -----------
          Total increase in net assets....................              2,106,298                          4,281,256
NET ASSETS
    Beginning of period...................................              4,281,256                                  0
                                                                      -----------                        -----------
    End of period (including undistributed net investment
      income of $47,588 and $20,888, respectively)........            $ 6,387,554                         $4,281,256
                                                                      ===========                        ===========
SHARES ISSUED AND REDEEMED
    Issued................................................                 70,029                             37,272
    Issued in exchange for securities (note 1)............                     --                            202,725
    Issued in reinvestment of dividends...................                  1,074                                 --
    Redeemed..............................................                (20,562)                            (3,716)
                                                                      -----------                        -----------
        Net increase......................................                 50,541                            236,281
                                                                      ===========                        ===========
 
</TABLE> 
                See accompanying notes to financial statements.
 
--------------------------------------------------------------------------------
 
(1) Unaudited.
 
(2) Commencement of operations.
 

                                       11
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                EQUITY PORTFOLIO
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                 JUNE 30, 1995
 
(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
    Quest for Value Accumulation Trust (the "Trust") was organized on May 12,
1994 as a Massachusetts business trust and is registered under the Investment
Company Act of 1940, as amended, as a diversified, open-end management
investment company. The Trust is authorized to issue an unlimited number of
seven classes of shares of beneficial interest at $.01 par value: the Equity
Portfolio, the Small Cap Portfolio, the Global Equity Portfolio, the Managed
Portfolio, the Bond Portfolio, the U. S. Government Income Portfolio and the
Money Market Portfolio. Quest for Value Advisors, (the "Adviser"), a
majority-owned (99%) subsidiary of Oppenheimer Capital, serves as the Trust's
investment adviser. The Equity Portfolio, (the "Portfolio"), one of the seven
portfolios, had no operations until September 16, 1994, when the Enterprise
Accumulation Trust Equity Portfolio (formerly known as Quest for Value
Accumulation Trust Equity Portfolio), distributed cash and securities with an
aggregate market value of $3,764,598 in exchange for 202,725 shares of the
Portfolio. The following is a summary of significant accounting policies
consistently followed by the Portfolio in the preparation of its financial
statements:
 
  (A) Valuation of Investments
 
    Investment securities, other than debt securities, listed on a national
exchange or traded in the over-the-counter National Market System are valued
each business day at the last reported sale price; if there are no such reported
sales, the securities are valued at their last quoted bid price. Other
securities traded over-the-counter and not part of the National Market System
are valued at the last quoted bid price. Investment debt securities (other than
short-term obligations) are valued each business day by an independent pricing
service approved by the Board of Trustees. Investments are valued by the pricing
service using methods which include current market quotations from a major
market maker in the securities and trader-reviewed "matrix" prices. Short-term
debt securities having a remaining maturity of more than sixty days are valued
on a "marked-to-market" basis, that is, at prices based upon market quotations
for securities of similar type, yield, quality and maturity. Short-term debt
securities having a remaining maturity of sixty days or less are valued at
amortized cost, which approximates market value. Any securities or other assets
for which market quotations are not readily available are valued at their fair
value as determined in good faith by the Board of Trustees. The ability of
issuers of debt instruments to meet their obligations may be affected by
economic developments in a specific industry or region.
 
  (B) Federal Income Taxes
 
    It is the Portfolio's policy to comply with the requirements of the Internal
Revenue Code applicable to regulated investment companies and to distribute
substantially all of its taxable income to shareholders; accordingly, no Federal
income tax provision is required.
 
  (C) Security Transactions and Other Income
 
    Security transactions are accounted for on the trade date. In determining
the gain or loss from the sale of securities, the cost of securities sold has
been determined on the basis of identified cost. Dividend income is recorded on
the ex-dividend date and interest income is accrued as earned. Discounts or
premiums on debt securities purchased are accreted or amortized to interest
income over the lives of the respective securities.
 

                                       12
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                EQUITY PORTFOLIO
             NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
 
(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
  (D) Dividends and Distributions
 
    Dividends and distributions to shareholders from net investment income and
net realized capital gains, if any, are declared and paid at least annually.
 
    The Portfolio records dividends and distributions to its shareholders on the
ex-dividend date. The amount of dividends and distributions from net investment
income and net realized capital gains are determined in accordance with federal
income tax regulations, which may differ from generally accepted accounting
principles. These "book-tax" differences are either considered temporary or
permanent in nature. To the extent these differences are permanent in nature,
such amounts are reclassified within the capital accounts based on their federal
tax-basis treatment: temporary differences do not require reclassification.
Dividends and distributions which exceed net investment income and net realized
capital gains for financial reporting purposes but not for tax purposes are
reported as dividends in excess of net investment income or distributions in
excess of net realized capital gains, respectively. To the extent distributions
exceed current and accumulated earnings and profits for federal income tax
purposes, they are reported as distributions of paid-in-surplus or tax return of
capital.
 
  (E) Allocation of Expenses
 
    Expenses specifically identifiable to a particular portfolio are borne by
that portfolio. Other expenses are allocated to each portfolio based on its net
assets in relation to the total net assets of all the applicable portfolios of
the Trust or another reasonable basis.
 
(2) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES
 
    (a) The investment advisory fee is accrued daily and payable monthly to the
Adviser, and is computed as a percentage of the Portfolio's net assets as of the
close of business each day at the annual rate of .60%.
 
    The Adviser has agreed to waive that portion of the advisory fee and to
reimburse any necessary expenses to limit operating expenses of the Portfolio to
 .72% of average daily net assets on an annual basis through at least December
31, 1995.
 
    (b) Total brokerage commissions paid by the Portfolio for the six months
ended June 30, 1995, amounted to $3,345, of which Oppenheimer & Co., Inc., an
affiliate of the Adviser, received $1,644.
 
(3) PURCHASES AND SALES OF SECURITIES
 
    For the six months ended June 30, 1995, purchases and sales of investment
securities, other than short-term securities were $1,596,742 and $907,578,
respectively.
 

                                       13
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                EQUITY PORTFOLIO
                              FINANCIAL HIGHLIGHTS
                FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD:
<TABLE> 
<CAPTION> 
                                                            SIX MONTHS ENDED     SEPTEMBER 16, 1994 (2)
                                                            JUNE 30, 1995 (1)     TO DECEMBER 31, 1994
                                                            -----------------    ----------------------
<S>                                                         <C>                  <C> 
Net asset value, beginning of period.....................      $     18.12             $    18.57
Income from investment operations:
Net investment income....................................             0.16                   0.09
Net realized and unrealized gain (loss) on investments...             4.08                  (0.54)
                                                            -----------------         -----------
      Total from investment operations...................             4.24                  (0.45)
                                                            -----------------         -----------
Dividends to shareholders:
Dividends to shareholders from net investment income.....            (0.09)                    --
                                                            -----------------         -----------
Net asset value, end of period...........................      $     22.27             $    18.12
                                                            =================         ===========
Total return (3).........................................             23.4%                  (2.4%)
                                                            =================         ===========
Net assets, end of period................................      $ 6,387,554             $4,281,256
                                                            -----------------         -----------
Ratio of net operating expenses to average net assets
  (4,6)..................................................             0.72%(5)               0.72%
                                                            -----------------         -----------
Ratio of net investment income to average net assets
  (4,6)..................................................             1.86%(5)               1.80%
                                                            -----------------         -----------
Portfolio turnover.......................................               21%                     6%
                                                            -----------------         -----------
</TABLE> 
 
--------------------------------------------------------------------------------
 
(1) Unaudited.
 
(2) Commencement of operations.
 
(3) Assumes reinvestment of all dividends and distributions.
 
(4) Annualized.
 
(5) Average net assets for the six months ended June 30, 1995 were $5,163,811.
 
(6) During the periods presented above, the Adviser waived its fees and
    reimbursed the Portfolio for a portion of its operating expenses. If such
    waivers and reimbursements had not been in effect, the ratio of net
    operating expenses to average net assets and the ratio of net investment
    income to average net assets would have been 1.69% and 0.89% and 2.09% and
    0.43%, respectively.
 

                                       14
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
                SCHEDULE OF INVESTMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995

<TABLE> 
<CAPTION> 
PRINCIPAL
 AMOUNT                                                                              VALUE
---------                                                                         -----------
<S>        <C>                                                                    <C> 
           SHORT-TERM CORPORATE NOTES--23.7%
           AUTOMOTIVE--4.8%
$ 585,000  Ford Motor Credit Co., 5.85%, 7/10/95..............................    $   584,144
                                                                                  -----------
           CONGLOMERATES--2.8%
  340,000  General Electric Capital Corp., 5.86%, 7/10/95.....................        339,502
                                                                                  -----------
           INSURANCE--4.6%
           Prudential Funding Corp.
  460,000  5.93%, 7/3/95......................................................        459,848
  100,000  5.94%, 7/24/95.....................................................         99,621
                                                                                  -----------
                                                                                      559,469
                                                                                  -----------
           MACHINERY--2.5%
  100,000  Deere & Co., 5.95%, 7/17/95........................................         99,735
  200,000  Deere (John) Capital Corp., 5.94%, 7/31/95.........................        199,010
                                                                                  -----------
                                                                                      298,745
                                                                                  -----------
           MISCELLANEOUS FINANCIAL SERVICES--9.0%
  590,000  American Express Credit Corp., 5.90%, 7/26/95......................        587,583
  200,000  CIT Group Holdings, Inc., 5.94%, 7/13/95...........................        199,010
           Household Finance Corp.
  100,000  5.95%, 7/3/95......................................................         99,967
  200,000  5.95%, 7/26/95.....................................................        199,174
                                                                                  -----------
                                                                                    1,085,734
                                                                                  -----------
               Total Short-Term Corporate Notes (amortized
                 cost--$2,867,594)............................................    $ 2,867,594
                                                                                  -----------
           CORPORATE NOTES--0.2%
           AUTOMOTIVE--0.0%
$   2,148  Collins Industries, Inc., 8.75%, 1/11/00...........................    $     1,954
                                                                                  -----------
           ENERGY--0.2%
   15,125  Global Marine, Inc., 12.75%, 12/15/99..............................         16,637
                                                                                  -----------
               Total Corporate Notes (cost--$18,473)..........................    $    18,591
                                                                                  -----------
           CONVERTIBLE CORPORATE BONDS--1.0%
           REAL ESTATE--0.4%
$  50,767  Security Capital Realty, Inc., 12.00%, 6/30/14 (A) (B).............    $    50,767
                                                                                  -----------
           TRANSPORTATION--0.6%
   82,500  Interpool, Inc., 5.25%, 12/15/18...................................         66,000
                                                                                  -----------
               Total Convertible Corporate Bonds (cost--$108,840).............    $   116,767
                                                                                  -----------
 

 SHARES
---------
           CONVERTIBLE PREFERRED STOCK--0.1%
                                                                            
           RETAIL--0.1%
    2,200  Family Bargain Corp. $.95 Conv. Pfd. (cost--$18,975)...............    $     9,075
                                                                                  -----------
</TABLE> 
 

                                       15
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
                SCHEDULE OF INVESTMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 
 SHARES                                                                              VALUE
---------                                                                         -----------
<S>        <C>                                                                    <C> 
           COMMON STOCKS--75.6%
           ADVERTISING--4.2%
    7,800  Katz Media Group, Inc.*............................................    $   123,825
   20,264  True North Communications, Inc. ...................................        382,483
                                                                                  -----------
                                                                                      506,308
                                                                                  -----------
           AEROSPACE--0.5%
    6,138  BE Aerospace, Inc.*................................................         54,475
                                                                                  -----------
           AUTOMOTIVE--1.7%
    4,400  Collins Industries, Inc.*..........................................          9,350
   15,100  Masland Corp. .....................................................        194,413
                                                                                  -----------
                                                                                      203,763
                                                                                  -----------
           BUILDING & CONSTRUCTION--5.3%
   10,028  D.R. Horton, Inc. .................................................        134,125
   11,300  Engle Homes, Inc. .................................................        103,112
    8,000  Insituform Technologies (Class A)*.................................        106,000
   15,000  Martin Marietta Materials, Inc. ...................................        300,000
                                                                                  -----------
                                                                                      643,237
                                                                                  -----------
           CHEMICALS--1.5%
    6,500  OM Group, Inc. ....................................................        185,250
                                                                                  -----------
           COMPUTER SERVICES--2.5%
   15,867  BancTec, Inc.*.....................................................        247,922
    1,694  Globalink, Inc.*...................................................         24,986
    4,158  Sudbury, Inc.*.....................................................         31,185
                                                                                  -----------
                                                                                      304,093
                                                                                  -----------
           CONGLOMERATES--1.3%
   12,000  IDEON Group, Inc. .................................................        118,500
    1,500  Ralcorp Holdings, Inc.*............................................         34,313
                                                                                  -----------
                                                                                      152,813
                                                                                  -----------
           DRUGS & MEDICAL PRODUCTS--3.0%
    5,000  Spacelabs, Inc. ...................................................        126,875
    6,053  Sybron International Corp.*........................................        241,363
                                                                                  -----------
                                                                                      368,238
                                                                                  -----------
           ELECTRICAL EQUIPMENT--3.9%
   14,100  Marshall Industries*...............................................        472,350
                                                                                  -----------
</TABLE> 
 

                                       16
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
                SCHEDULE OF INVESTMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 
 SHARES                                                                              VALUE
---------                                                                         -----------
<S>        <C>                                                                    <C> 
           COMMON STOCKS (CONTINUED)
           ENERGY--10.8%
    7,948  Aquila Gas Pipeline Corp. .........................................    $    70,539
   18,300  Belden & Blake Corp.*..............................................        297,375
   17,352  Global Natural Resources, Inc.*....................................        186,534
    4,213  Nahama & Weagant Energy Co. *......................................             42
   13,000  Noble Drilling Corp.*..............................................         95,875
   10,000  Petroleum Heat & Power Company, Inc. (Class A).....................         82,500
   10,000  St. Mary Land & Exploration Co. ...................................        125,000
   10,942  Sithe Energies, Inc. *.............................................        106,684
   16,600  Tesoro Petroleum Corp. ............................................        166,000
    2,000  Triton Energy Corp.*...............................................         92,750
    3,400  UGI Corp. .........................................................         71,825
                                                                                  -----------
                                                                                    1,295,124
                                                                                  -----------
           ENTERTAINMENT--0.3%
    3,000  Hollywood Park, Inc. ..............................................         38,250
   15,983  Spectravision, Inc. (Class B)*.....................................          3,996
                                                                                  -----------
                                                                                       42,246
                                                                                  -----------
           FOOD SERVICES--0.3%
    1,500  IHOP Corp.*........................................................         38,625
                                                                                  -----------
           INSURANCE--4.9%
   15,000  Capsure Holding Corp.*.............................................        210,000
    9,453  Guaranty National Corp. ...........................................        174,881
   21,800  Penn America Group, Inc.*..........................................        207,100
                                                                                  -----------
                                                                                      591,981
                                                                                  -----------
           LEISURE--0.1%
      550  Supertel Hospitality, Inc.*........................................          7,425
                                                                                  -----------
           MANUFACTURING--11.5%
    7,000  Baldwin Technology Co. (Class A)...................................         35,438
    4,500  Carlisle Companies, Inc. ..........................................        172,125
    7,068  Collins & Aikman Corp.*............................................         63,612
    7,800  Crane Co. .........................................................        282,750
    4,186  Ekco Group, Inc.*..................................................         25,116
    9,700  Exabyte Corp.*.....................................................        134,588
    6,000  Foamex International, Inc.*........................................         43,875
   15,000  Harmon Industries, Inc. ...........................................        251,250
   16,500  Interlake Corp.*...................................................         47,437
    9,048  North American Watch Co. ..........................................        127,803
    8,200  Singer Co. N.V. ...................................................        212,175
                                                                                  -----------
                                                                                    1,396,169
                                                                                  -----------
           MEDIA/BROADCASTING--0.2%
      500  Pulitzer Publishing Co. ...........................................         21,312
                                                                                  -----------
</TABLE> 
 

                                       17
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
                SCHEDULE OF INVESTMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 
 SHARES                                                                              VALUE
---------                                                                         -----------
<S>        <C>                                                                    <C> 
           COMMON STOCKS (CONTINUED)
           PAPER PRODUCTS--1.2%
    4,000  Repap Enterprises, Inc. ...........................................    $    31,000
    8,000  Shorewood Packaging Corp. .........................................        117,000
                                                                                  -----------
                                                                                      148,000
                                                                                  -----------
           PRINTING & PUBLISHING--2.7%
    2,811  Commerce Clearing House, Inc. (Class B)............................         61,139
    2,600  International Imaging Materials, Inc.*.............................         66,300
    6,400  Nu-Kote Holdings, Inc. (Class A)*..................................        203,200
                                                                                  -----------
                                                                                      330,639
                                                                                  -----------
           REAL ESTATE--6.5%
   11,291  Cousins Properties, Inc. ..........................................        200,415
    6,161  Post Properties, Inc. .............................................        186,370
    7,500  Security Capital Industrial Trust, Inc. ...........................        121,875
   12,752  Security Capital Pacific Trust.....................................        221,566
       66  Security Capital Realty, Inc. (A)..................................         58,212
                                                                                  -----------
                                                                                      788,438
                                                                                  -----------
           RETAIL--3.8%
   12,000  AmeriCredit Corp.*.................................................        133,500
   24,306  Cash America International, Inc. ..................................        179,257
    7,500  Freds, Inc. .......................................................         75,000
    7,000  Maxim Group, Inc.*.................................................         75,250
                                                                                  -----------
                                                                                      463,007
                                                                                  -----------
           SECURITY/INVESTIGATION SERVICES--0.1%
   10,801  Automated Security (Holdings) PLC ADS*.............................         16,202
                                                                                  -----------
           TECHNOLOGY--0.5%
    2,000  Unitrode Corp.*....................................................         56,250
                                                                                  -----------
           TELECOMMUNICATION--0.5%
    4,200  ECI Telecommunications Limited Designs.............................         57,487
                                                                                  -----------
           TEXTILES/APPAREL--4.4%
    2,426  Fab Industries, Inc. ..............................................         73,993
   25,200  Mohawk Industries, Inc.*...........................................        371,700
    4,400  Warnaco Group, Inc. (Class A)*.....................................         88,000
                                                                                  -----------
                                                                                      533,693
                                                                                  -----------
           TOBACCO/BEVERAGES/FOOD PRODUCTS--1.4%
   12,900  Morningstar Group, Inc. ...........................................         93,525
    6,000  Sylvan Foods Holdings, Inc.*.......................................         70,500
                                                                                  -----------
                                                                                      164,025
                                                                                  -----------
           TRANSPORTATION--0.9%
    8,300  Interpool, Inc. *..................................................        113,088
                                                                                  -----------
</TABLE> 
 

                                       18
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
                SCHEDULE OF INVESTMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 
 SHARES                                                                              VALUE
---------                                                                         -----------
<S>        <C>                                                                    <C> 
           COMMON STOCKS (CONTINUED)
           OTHER--1.6%
    8,250  McGrath RentCorp. .................................................    $   144,375
    4,970  Olympic Steel, Inc.*...............................................         45,972
                                                                                  -----------
                                                                                      190,347
                                                                                  -----------
 
               Total Common Stocks (cost--$8,665,488).........................    $ 9,144,585
                                                                                  -----------
 

                                                                          
               Total Investments (C) (cost--$11,679,370)..............   100.6%    $12,156,612
               Other Liabilities in Excess of Other Assets............    (0.6)        (68,484)
                                                                         -----     -----------
               Total Net Assets.......................................   100.0%    $12,088,128
                                                                         =====     ===========
</TABLE> 
 
                See accompanying notes to financial statements.
 
--------------------------------------------------------------------------------
 
   
   *  Non-income producing security.
 (A)  Restricted securities (the Portfolio will not bear any costs, including
      those involved in registration under the Securities Act of 1933, in
      connection with the disposition of these securities):
      
<TABLE> 
<CAPTION> 

                                                                                     Valuation
                                                                                       as of
                                        Date of        Par                 Unit       June 30,
              Description             Acquisition    Amount     Shares     Cost         1995
     ------------------------------   -----------    -------    ------    -------    ----------
<S>                                   <C>            <C>        <C>       <C>        <C> 
     Security Capital Realty, Inc.
       12.00%, 6/30/14                  9/16/94      $50,767        --    $ 90.74     $ 100.00
     Security Capital Realty, Inc.
       Common Stock                     9/16/94          --         66    $949.18     $ 882.00
 
</TABLE> 
   
 (B)  Security Capital at its discretion may defer interest payments.
 (C)  Aggregate gross unrealized appreciation for securities in which there is
      an excess of value over tax cost is $943,155, aggregate gross unrealized
      depreciation for securities in which there is an excess of tax cost over
      value is $465,913, and net unrealized appreciation for Federal income tax
      purposes is $477,242. Federal income tax basis of portfolio securities is
      substantially the same as for financial reporting purposes.

                                       19
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
                STATEMENT OF ASSETS AND LIABILITIES (UNAUDITED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 
<S>                                                                              <C> 
                                    ASSETS
Investments, at value (cost--$11,679,370).....................................   $12,156,612
Cash..........................................................................        42,426
Receivable from investments sold..............................................       127,553
Receivable from fund shares sold..............................................        33,366
Dividends receivable..........................................................        13,750
Interest receivable...........................................................         3,430
Other assets..................................................................         2,283
                                                                                 -----------
        Total Assets..........................................................    12,379,420
                                                                                 -----------
                                 LIABILITIES
Payable for investments purchased.............................................       270,399
Payable for fund shares redeemed..............................................           356
Investment advisory fee payable...............................................           340
Other payables and accrued expenses...........................................        20,197
                                                                                 -----------
        Total Liabilities.....................................................       291,292
                                                                                 -----------
                                  NET ASSETS
Par value ($.01 per share)....................................................         6,604
Paid-in-surplus...............................................................    11,468,095
Accumulated undistributed net investment income...............................        91,579
Accumulated undistributed net realized gain on investments....................        44,608
Net unrealized appreciation on investments....................................       477,242
                                                                                 -----------
        Total Net Assets......................................................   $12,088,128
                                                                                 ===========
Fund shares outstanding.......................................................       660,382
                                                                                 -----------
Net asset value per share.....................................................      $18.30
                                                                                    ======
</TABLE> 
                See accompanying notes to financial statements.
 

                                       20
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
                      STATEMENT OF OPERATIONS (UNAUDITED)
                     FOR THE SIX MONTHS ENDED JUNE 30, 1995
<TABLE> 
<CAPTION> 
<S>                                                                                 <C> 
INVESTMENT INCOME
    Dividends....................................................................   $ 65,379
    Interest.....................................................................     64,215
                                                                                    --------
        Total investment income..................................................    129,594
                                                                                    --------
OPERATING EXPENSES
    Investment advisory fee (note 2a)............................................     30,924
    Reports and notices to shareholders..........................................      6,367
    Auditing, consulting and tax return preparation fees.........................      5,026
    Custodian fees...............................................................      4,840
    Transfer and dividend disbursing agent fees..................................      4,581
    Legal fees...................................................................      3,096
    Registration fees............................................................        754
    Miscellaneous................................................................      2,401
                                                                                    --------
        Total operating expenses.................................................     57,989
        Less: Investment advisory fee waived (note 2a)...........................    (19,974)
                                                                                    --------
            Net operating expenses...............................................     38,015
                                                                                    --------
            Net investment income................................................     91,579
                                                                                    --------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--NET
    Net realized gain on investments.............................................     44,608
    Net change in unrealized appreciation (depreciation) on investments..........    554,543
                                                                                    --------
        Net realized gain and change in unrealized appreciation (depreciation) on
          investments............................................................    599,151
                                                                                    --------
        Net increase in net assets resulting from operations.....................   $690,730
                                                                                    ========
</TABLE> 
 
                See accompanying notes to financial statements.
 

                                       21
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
                       STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE> 
<CAPTION> 

                                                                   SIX MONTHS ENDED                 SEPTEMBER 16, 1994 (2)
                                                                   JUNE 30, 1995 (1)                 TO DECEMBER 31, 1994
                                                             -----------------------------    ----------------------------------
<S>                                                          <C>                              <C> 
OPERATIONS
    Net investment income.................................            $    91,579                         $   29,623
    Net realized gain on investments......................                 44,608                             26,352
    Net change in unrealized appreciation (depreciation)
      on investments......................................                554,543                            (77,301)
                                                                     ------------                        -----------
        Net increase (decrease) in net assets resulting
          from operations.................................                690,730                            (21,326)
                                                                     ------------                        -----------
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS
    Net investment income.................................                (29,623)                                --
    Net realized gains....................................                (26,352)                                --
                                                                     ------------                        -----------
        Total dividends and distributions to
          shareholders....................................                (55,975)                                --
                                                                     ------------                        -----------
FUND SHARE TRANSACTIONS
    Net proceeds from sales...............................              3,573,527                          1,287,020
    Net value of securities received (note 1).............                     --                          8,129,274
    Reinvestment of dividends and distributions...........                 55,975                                 --
    Cost of shares redeemed...............................             (1,386,572)                          (184,525)
                                                                     ------------                        -----------
        Net increase in net assets from fund share
          transactions....................................              2,242,930                          9,231,769
                                                                     ------------                        -----------
            Total increase in net assets..................              2,877,685                          9,210,443
NET ASSETS
    Beginning of period...................................              9,210,443                                  0
                                                                     ------------                        -----------
    End of period (including undistributed net investment
      income of $91,579 and $29,623, respectively)........            $12,088,128                         $9,210,443
                                                                     ============                        ===========
SHARES ISSUED AND REDEEMED
    Issued................................................                206,336                             75,859
    Issued in exchange for securities (note 1)............                     --                            464,795
    Issued in reinvestment of dividends and
      distributions.......................................                  3,289                                 --
    Redeemed..............................................                (79,087)                           (10,810)
                                                                     ------------                        -----------
        Net increase......................................                130,538                            529,844
                                                                     ============                        ===========
</TABLE> 
 
                See accompanying notes to financial statements.
 
--------------------------------------------------------------------------------
 
(1) Unaudited.
 
(2) Commencement of operations.
 

                                       22
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                 JUNE 30, 1995
 
(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
    Quest for Value Accumulation Trust (the "Trust") was organized on May 12,
1994 as a Massachusetts business trust and is registered under the Investment
Company Act of 1940, as amended, as a diversified, open-end management
investment company. The Trust is authorized to issue an unlimited number of
seven classes of shares of beneficial interest at $.01 par value: the Equity
Portfolio, the Small Cap Portfolio, the Global Equity Portfolio, the Managed
Portfolio, the Bond Portfolio, the U. S. Government Income Portfolio and the
Money Market Portfolio. Quest for Value Advisors, (the "Adviser"), a
majority-owned (99%) subsidiary of Oppenheimer Capital, serves as the Trust's
investment adviser. The Small Cap Portfolio, (the "Portfolio"), one of the seven
portfolios, had no operations until September 16, 1994, when the Enterprise
Accumulation Trust Small Cap Portfolio (formerly known as Quest for Value
Accumulation Trust Small Cap Portfolio), distributed cash and securities with an
aggregate market value of $8,129,274 in exchange for 464,795 shares of the
Portfolio. The following is a summary of significant accounting policies
consistently followed by the Portfolio in the preparation of its financial
statements:
 
  (A) Valuation of Investments
 
    Investment securities, other than debt securities, listed on a national
exchange or traded in the over-the-counter National Market System are valued
each business day at the last reported sale price; if there are no such reported
sales, the securities are valued at their last quoted bid price. Other
securities traded over-the-counter and not part of the National Market System
are valued at the last quoted bid price. Investment debt securities (other than
short-term obligations) are valued each business day by an independent pricing
service approved by the Board of Trustees. Investments are valued by the pricing
service using methods which include current market quotations from a major
market maker in the securities and trader-reviewed "matrix" prices. Short-term
debt securities having a remaining maturity of more than sixty days are valued
on a "marked-to-market" basis, that is, at prices based upon market quotations
for securities of similar type, yield, quality and maturity. Short-term debt
securities having a remaining maturity of sixty days or less are valued at
amortized cost, which approximates market value. Any securities or other assets
for which market quotations are not readily available are valued at their fair
value as determined in good faith by the Board of Trustees. The ability of
issuers of debt instruments to meet their obligations may be affected by
economic developments in a specific industry or region.
 
  (B) Federal Income Taxes
 
    It is the Portfolio's policy to comply with the requirements of the Internal
Revenue Code applicable to regulated investment companies and to distribute
substantially all of its taxable income to shareholders; accordingly, no Federal
income tax provision is required.
 
  (C) Security Transactions and Other Income
 
    Security transactions are accounted for on the trade date. In determining
the gain or loss from the sale of securities, the cost of securities sold has
been determined on the basis of identified cost. Dividend income is recorded on
the ex-dividend date and interest income is accrued as earned. Discounts or
premiums on debt securities purchased are accreted or amortized to interest
income over the lives of the respective securities.
 

                                       23
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
             NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
 
(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
  (D) Dividends and Distributions
 
    Dividends and distributions to shareholders from net investment income and
net realized capital gains, if any, are declared and paid at least annually.
 
    The Portfolio records dividends and distributions to its shareholders on the
ex-dividend date. The amount of dividends and distributions from net investment
income and net realized capital gains are determined in accordance with federal
income tax regulations, which may differ from generally accepted accounting
principles. These "book-tax" differences are either considered temporary or
permanent in nature. To the extent these differences are permanent in nature,
such amounts are reclassified within the capital accounts based on their federal
tax-basis treatment: temporary differences do not require reclassification.
Dividends and distributions which exceed net investment income and net realized
capital gains for financial reporting purposes but not for tax purposes are
reported as dividends in excess of net investment income or distributions in
excess of net realized capital gains, respectively. To the extent distributions
exceed current and accumulated earnings and profits for federal income tax
purposes, they are reported as distributions of paid-in-surplus or tax return of
capital.
 
  (E) Allocation of Expenses
 
    Expenses specifically identifiable to a particular portfolio are borne by
that portfolio. Other expenses are allocated to each portfolio based on its net
assets in relation to the total net assets of all the applicable portfolios of
the Trust or another reasonable basis.
 
(2) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES
 
    (a) The investment advisory fee is accrued daily and payable monthly to the
Adviser, and is computed as a percentage of the Portfolio's net assets as of the
close of business each day at the annual rate of .60%.
 
    The Adviser has agreed to waive that portion of the advisory fee and to
reimburse any necessary expenses to limit operating expenses of the Portfolio to
 .74% of average daily net assets on an annual basis through at least December
31, 1995.
 
    (b) Total brokerage commissions paid by the Portfolio for the six months
ended June 30, 1995, amounted to $16,666, of which Oppenheimer & Co., Inc., an
affiliate of the Adviser, received $8,006.
 
(3) PURCHASES AND SALES OF SECURITIES
 
    For the six months ended June 30, 1995, purchases and sales of investment
securities, other than short-term securities were $4,064,293 and $3,140,632,
respectively.
 

                                       24
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                              SMALL CAP PORTFOLIO
                              FINANCIAL HIGHLIGHTS
                FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD:
 
<TABLE> 
<CAPTION> 

                                                                   SIX MONTHS ENDED                 SEPTEMBER 16, 1994 (2)
                                                                   JUNE 30, 1995 (1)                 TO DECEMBER 31, 1994
                                                             -----------------------------    ----------------------------------
<S>                                                          <C>                              <C> 
Net asset value, beginning of period......................            $     17.38                         $    17.49
                                                                     ------------                        -----------
Income from investment operations:
Net investment income.....................................                   0.14                               0.06
Net realized and unrealized gain (loss) on investments....                   0.88                              (0.17)
                                                                     ------------                        -----------
    Total from investment operations......................                   1.02                              (0.11)
                                                                     ------------                        -----------
Dividends and distributions to shareholders:
Dividends to shareholders from net investment income......                  (0.05)                                --
Distributions to shareholders from net realized capital
  gains...................................................                  (0.05)                                --
                                                                     ------------                        -----------
    Total dividends and distributions.....................                  (0.10)                                --
                                                                     ------------                        -----------
Net asset value, end of period............................            $     18.30                         $    17.38
                                                                     ============                        ===========
Total return (3)..........................................                    5.9%                               (.6%)
                                                                     ============                        ===========
Net assets, end of period.................................            $12,088,128                         $9,210,443
                                                                     ------------                        -----------
Ratio of net operating expenses to average net assets
  (4,6)...................................................                   0.74%(5)                           0.74%
                                                                     ------------                        -----------
Ratio of net investment income to average net assets
  (4,6)...................................................                   1.78%(5)                           1.22%
                                                                     ------------                        -----------
Portfolio turnover........................................                     38%                                32%
                                                                     ------------                        -----------
</TABLE> 
 
--------------------------------------------------------------------------------
 
(1) Unaudited.
 
(2) Commencement of operations.
 
(3) Assumes reinvestment of all dividends and distributions.
 
(4) Annualized.
 
(5) Average net assets for the six months ended June 30, 1995 were $10,393,360.
 
(6) During the periods presented above, the Adviser waived a portion or all of
    its fees and reimbursed the Portfolio for a portion of its operating
    expenses. If such waivers and reimbursements had not been in effect, the
    ratio of net operating expenses to average net assets and the ratio of net
    investment income to average net assets would have been 1.13% and 1.39% and
    1.64% and 0.32%, respectively.
 

                                       25
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                               MANAGED PORTFOLIO
                      SCHEDULE OF INVESTMENTS (UNAUDITED)
                                 JUNE 30, 1995

<TABLE> 
<CAPTION> 

PRINCIPAL
  AMOUNT                                                                             VALUE
----------                                                                        -----------
<S>          <C>                                                                  <C> 
             SHORT-TERM CORPORATE NOTES--3.0%
             AUTOMOTIVE--0.3%
$  200,000   Ford Motor Credit Co., 5.97%, 7/5/95..............................   $   199,868
                                                                                  -----------
             INSURANCE--0.5%
   374,000   Prudential Funding Corp., 5.93%, 7/12/95..........................       373,322
                                                                                  -----------
             MACHINERY/ENGINEERING--1.5%
 1,100,000   Deere (John) Capital Corp., 5.93%, 7/13/95........................     1,097,826
                                                                                  -----------
             MISCELLANEOUS FINANCIAL SERVICES--0.7%
   510,000   Household Finance Corp., 5.95%, 7/17/95...........................       508,651
                                                                                  -----------
                 Total Short-Term Corporate Notes (amortized
                   cost--$2,179,667)...........................................   $ 2,179,667
                                                                                  -----------
             U.S. TREASURY NOTES AND BONDS--2.2%
$  700,000   6.25%, 8/15/23....................................................   $   661,171
   630,000   7.875%, 4/15/98...................................................       661,695
   297,500   7.875%, 8/15/01...................................................       324,787
                                                                                  -----------
                 Total U.S. Treasury Notes and Bonds (cost--$1,522,546)........   $ 1,647,653
                                                                                  -----------
             CONVERTIBLE CORPORATE BONDS--0.9%
             REAL ESTATE--0.9%
$  623,858   Security Capital Realty, Inc., 12.00%, 6/30/14 (A) (B)
             (cost--$566,995)..................................................   $   623,858
                                                                                  -----------
 

  SHARES
----------
                                                                            
             CONVERTIBLE PREFERRED STOCKS--0.1%
             RETAIL--0.1%
     2,478   Venture Stores, Inc., $3.25 Conv. Pfd. (cost--$102,527)...........   $    76,198
                                                                                  -----------
             COMMON STOCKS--93.6%
             AEROSPACE/DEFENSE--9.6%
    20,000   Lockheed Martin Corp. ............................................   $ 1,262,500
    63,000   McDonnell Douglas Corp. ..........................................     4,835,250
    15,600   Sundstrand Corp. .................................................       932,100
                                                                                  -----------
                                                                                    7,029,850
                                                                                  -----------
             AUTOMOTIVE--2.0%
    31,300   General Motors Corp. .............................................     1,467,187
                                                                                  -----------
             BANKING--18.0%
    74,100   Citicorp..........................................................     4,288,537
     7,000   First Empire State Corp. .........................................     1,200,500
     5,000   First Interstate Bancorp..........................................       401,250
   102,209   Mellon Bank Corp. ................................................     4,254,450
    16,800   Wells Fargo & Co. ................................................     3,028,200
                                                                                  -----------
                                                                                   13,172,937
                                                                                  -----------
             CHEMICALS--4.1%
    42,500   Hercules, Inc. ...................................................     2,071,875
    10,000   Monsanto Co. .....................................................       901,250
                                                                                  -----------
                                                                                    2,973,125
                                                                                  -----------
</TABLE> 
 

                                       26
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                               MANAGED PORTFOLIO
                SCHEDULE OF INVESTMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
<TABLE> 
<CAPTION> 

  SHARES                                                                             VALUE
----------                                                                        -----------
<S>          <C>                                                                  <C> 
             COMMON STOCKS (CONTINUED)
             CONSUMER PRODUCTS--9.7%
    20,350   Avon Products, Inc. ..............................................   $ 1,363,450
    42,330   Hasbro, Inc. .....................................................     1,343,977
    88,200   Mattel, Inc. .....................................................     2,293,200
    61,000   Reebok International Ltd. ........................................     2,074,000
                                                                                  -----------
                                                                                    7,074,627
                                                                                  -----------
             DRUGS & MEDICAL PRODUCTS--2.9%
    24,000   Becton, Dickinson & Co. ..........................................     1,398,000
     8,000   Warner-Lambert Co. ...............................................       691,000
                                                                                  -----------
                                                                                    2,089,000
                                                                                  -----------
             ENERGY--6.2%
    26,000   MAPCO, Inc. ......................................................     1,508,000
    40,000   Tenneco, Inc. ....................................................     1,840,000
    25,700   Triton Energy Corp.*..............................................     1,191,837
                                                                                  -----------
                                                                                    4,539,837
                                                                                  -----------
             INSURANCE--7.0%
    51,400   EXEL Ltd. ........................................................     2,672,800
    15,400   Transamerica Corp. ...............................................       897,050
    36,100   Travelers, Inc. ..................................................     1,579,375
                                                                                  -----------
                                                                                    5,149,225
                                                                                  -----------
             MANUFACTURING--3.1%
    35,000   Collins & Aikman Corp.*...........................................       315,000
   116,000   Shaw Industries, Inc. ............................................     1,972,000
                                                                                  -----------
                                                                                    2,287,000
                                                                                  -----------
             METALS & MINING--2.2%
    30,297   Freeport McMoRan Copper & Gold (Class A)..........................       624,876
    56,335   Freeport McMoRan, Inc. ...........................................       992,904
                                                                                  -----------
                                                                                    1,617,780
                                                                                  -----------
             MISCELLANEOUS FINANCIAL SERVICES--11.2%
    70,000   American Express Co. .............................................     2,458,750
    40,000   Countrywide Credit Industries, Inc. ..............................       840,000
    51,300   Federal Home Loan Mortgage Corp. .................................     3,526,875
    14,700   Federal National Mortgage Association.............................     1,387,313
                                                                                  -----------
                                                                                    8,212,938
                                                                                  -----------
             PAPER PRODUCTS--4.3%
    60,800   Champion International Corp. .....................................     3,169,200
                                                                                  -----------
             REAL ESTATE--1.0%
       811   Security Capital Realty, Inc. (A).................................       715,302
                                                                                  -----------
</TABLE> 
 

                                       27
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                               MANAGED PORTFOLIO
                SCHEDULE OF INVESTMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995

<TABLE> 
<CAPTION> 

  SHARES                                                                             VALUE
----------                                                                        -----------
<S>          <C>                                                                  <C> 
             COMMON STOCKS (CONTINUED)
             TECHNOLOGY--9.8%
    11,200   Alliant Techsystems, Inc.*........................................   $   467,600
    78,000   Intel Corp. ......................................................     4,938,375
    62,918   Unitrode Corp.*...................................................     1,769,569
                                                                                  -----------
                                                                                    7,175,544
                                                                                  -----------
             TELECOMMUNICATIONS--2.5%
    54,900   Sprint Corp. .....................................................     1,846,013
                                                                                  -----------
 
                 Total Common Stocks (cost--$55,227,406).......................   $68,519,565
                                                                                   -----------
</TABLE> 

<TABLE> 
<S>                                                                        <C>      <C> 
                 Total Investments (C) (cost--$59,599,141).............    99.8%    $73,046,941
                 Other Assets in Excess of Other Liabilities...........     0.2         175,965
                                                                          -----     -----------
                 Total Net Assets......................................   100.0%    $73,222,906
                                                                          =====     ===========
</TABLE> 
 
                See accompanying notes to financial statements.
 
--------------------------------------------------------------------------------
 
  * Non-income producing security.
 
(A) Restricted Securities (the Portfolio will not bear any costs, including
    those involved in registration under the Securities Act of 1933 in
    connection with the disposition of these securities):
 
<TABLE> 
<CAPTION> 

                                                                                     Valuation
                                     Date of        Par                  Unit          As Of
          Description              Acquisition     Amount     Shares     Cost      June 30, 1995
--------------------------------   -----------    --------    ------    -------    -------------
<S>                                <C>            <C>         <C>       <C>        <C> 
Security Capital Realty, Inc.
  12.00%, 6/30/14...............     9/16/94      $623,858     --       $ 90.74       $100.00
Security Capital Realty, Inc.
  Common Stock..................     9/16/94         --         811     $949.19       $882.00
</TABLE> 
 
(B) Security Capital at its discretion may defer interest payments.
 
(C) Aggregate gross unrealized appreciation for securities in which there is an
    excess of value over tax cost is $13,670,342, aggregate gross unrealized
    depreciation for securities in which there is an excess of tax cost over
    value is $222,542 and net unrealized appreciation for Federal income tax
    purpose is $13,447,800. Federal income tax basis of portfolio securities is
    substantially the same as for financial reporting purposes.
 

                                       28
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                               MANAGED PORTFOLIO
                STATEMENT OF ASSETS AND LIABILITIES (UNAUDITED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 

                                    ASSETS
<S>                                                                              <C> 
Investments, at value (cost--$59,599,141).....................................   $73,046,941
Cash..........................................................................        16,564
Receivable from fund shares sold..............................................        59,912
Dividends receivable..........................................................        81,642
Interest receivable...........................................................        73,315
Other assets..................................................................         9,727
                                                                                 -----------
        Total Assets..........................................................    73,288,101
                                                                                 -----------
                                 LIABILITIES
Payable for fund shares redeemed..............................................        13,799
Investment advisory fee payable...............................................         3,408
Other payables and accrued expenses...........................................        47,988
                                                                                 -----------
        Total Liabilities.....................................................        65,195
                                                                                 -----------
                                  NET ASSETS
Par value ($.01 per share)....................................................        27,261
Paid-in-surplus...............................................................    59,316,419
Accumulated undistributed net investment income...............................       673,151
Accumulated undistributed net realized loss on investments....................      (241,725)
Net unrealized appreciation on investments....................................    13,447,800
                                                                                 -----------
        Total Net Assets......................................................   $73,222,906
                                                                                 ===========
Fund shares outstanding.......................................................     2,726,062
                                                                                 -----------
Net asset value per share.....................................................      $26.86
                                                                                    ======
</TABLE> 
 
                See accompanying notes to financial statements.
 

                                       29
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                               MANAGED PORTFOLIO
                      STATEMENT OF OPERATIONS (UNAUDITED)
                     FOR THE SIX MONTHS ENDED JUNE 30, 1995
<TABLE> 
<CAPTION> 
<S>                                                                              <C> 
INVESTMENT INCOME
    Dividends.................................................................   $   617,367
    Interest..................................................................       264,914
                                                                                 -----------
        Total investment income...............................................       882,281
                                                                                 -----------
OPERATING EXPENSES
    Investment advisory fee (note 2a).........................................       190,124
    Reports and notices to shareholders.......................................        21,017
    Trustee's fees and expenses...............................................         8,901
    Auditing, consulting and tax return preparation fees......................         7,965
    Custodian fees............................................................         6,309
    Transfer and dividend disbursing agent fees...............................         5,159
    Legal fees................................................................         4,707
    Registration fees.........................................................           579
    Miscellaneous.............................................................         8,934
                                                                                 -----------
        Total operating expenses..............................................       253,695
        Less: Investment advisory fee waived (note 2a)........................       (44,565)
                                                                                 -----------
            Net operating expenses............................................       209,130
                                                                                 -----------
            Net investment income.............................................       673,151
                                                                                 -----------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--NET
    Net realized loss on investments..........................................       (96,685)
    Net change in unrealized appreciation (depreciation) on investments.......    16,022,907
                                                                                 -----------
        Net realized loss and change in unrealized appreciation (depreciation)
          on investments......................................................    15,926,222
                                                                                 -----------
        Net increase in net assets resulting from operations..................   $16,599,373
                                                                                 ===========
 
</TABLE> 
                See accompanying notes to financial statements.
 

                                       30
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                               MANAGED PORTFOLIO
                       STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE> 
<CAPTION> 

                                                            SIX MONTHS ENDED     SEPTEMBER 16, 1994 (2)
                                                            JUNE 30, 1995 (1)     TO DECEMBER 31, 1994
                                                            -----------------    ----------------------
<S>                                                         <C>                  <C> 
OPERATIONS
    Net investment income................................      $   673,151            $    360,801
    Net realized loss on investments.....................          (96,685)               (145,040)
    Net change in unrealized appreciation (depreciation)
      on investments.....................................       16,022,907              (2,575,107)
                                                            -----------------         ------------
        Net increase (decrease) in net assets resulting
          from operations................................       16,599,373              (2,359,346)
                                                            -----------------         ------------
DIVIDENDS TO SHAREHOLDERS
    Net investment income................................         (360,801)                     --
                                                            -----------------         ------------
FUND SHARE TRANSACTIONS
    Net proceeds from sales..............................        7,414,618               6,980,338
    Net value of securities received (note 1)............               --              51,354,102
    Reinvestment of dividends............................          360,801                      --
    Cost of shares redeemed..............................       (5,734,456)             (1,031,723)
                                                            -----------------         ------------
        Net increase in net assets from fund share
          transactions...................................        2,040,963              57,302,717
                                                            -----------------         ------------
            Total increase in net assets.................       18,279,535              54,943,371
NET ASSETS
    Beginning of period..................................       54,943,371                       0
                                                            -----------------         ------------
    End of period (including undistributed net investment
      income of $673,151 and $360,801, respectively).....      $73,222,906            $ 54,943,371
                                                            =================         ============
SHARES ISSUED AND REDEEMED
    Issued...............................................          304,613                 330,594
    Issued in exchange for securities (note 1)...........               --               2,355,693
    Issued in reinvestment of dividends..................           15,866                      --
    Redeemed.............................................         (231,782)                (48,922)
                                                            -----------------         ------------
        Net increase.....................................           88,697               2,637,365
                                                            =================         ============
 
</TABLE> 
                See accompanying notes to financial statements.
 
--------------------------------------------------------------------------------
 
(1) Unaudited.
 
(2) Commencement of operations.
 

                                       31
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                               MANAGED PORTFOLIO
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                 JUNE 30, 1995
 
(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
    Quest for Value Accumulation Trust (the "Trust") was organized on May 12,
1994 as a Massachusetts business trust and is registered under the Investment
Company Act of 1940, as amended, as a diversified, open-end management
investment company. The Trust is authorized to issue an unlimited number of
seven classes of shares of beneficial interest at $.01 par value: the Equity
Portfolio, the Small Cap Portfolio, the Global Equity Portfolio, the Managed
Portfolio, the Bond Portfolio, the U. S. Government Income Portfolio and the
Money Market Portfolio. Quest for Value Advisors, (the "Adviser"), a
majority-owned (99%) subsidiary of Oppenheimer Capital, serves as the Trust's
investment adviser. The Managed Portfolio, (the "Portfolio"), one of the seven
portfolios, had no operations until September 16, 1994, when the Enterprise
Accumulation Trust Managed Portfolio (formerly known as Quest for Value
Accumulation Trust Managed Portfolio), distributed cash and securities with an
aggregate market value of $51,354,102 in exchange for 2,355,693 shares of the
Portfolio. The following is a summary of significant accounting policies
consistently followed by the Portfolio in the preparation of its financial
statements:
 
  (A) Valuation of Investments
 
    Investment securities, other than debt securities, listed on a national
exchange or traded in the over-the-counter National Market System are valued
each business day at the last reported sale price; if there are no such reported
sales, the securities are valued at their last quoted bid price. Other
securities traded over-the-counter and not part of the National Market System
are valued at the last quoted bid price. Investment debt securities (other than
short-term obligations) are valued each business day by an independent pricing
service approved by the Board of Trustees. Investments are valued by the pricing
service using methods which include current market quotations from a major
market maker in the securities and trader-reviewed "matrix" prices. Short-term
debt securities having a remaining maturity of more than sixty days are valued
on a "marked-to-market" basis, that is, at prices based upon market quotations
for securities of similar type, yield, quality and maturity. Short-term debt
securities having a remaining maturity of sixty days or less are valued at
amortized cost, which approximates market value. Any securities or other assets
for which market quotations are not readily available are valued at their fair
value as determined in good faith by the Board of Trustees. The ability of
issuers of debt instruments to meet their obligations may be affected by
economic developments in a specific industry or region.
 
  (B) Federal Income Taxes
 
    It is the Portfolio's policy to comply with the requirements of the Internal
Revenue Code applicable to regulated investment companies and to distribute
substantially all of its taxable income to shareholders; accordingly, no Federal
income tax provision is required.
 
  (C) Security Transactions and Other Income
 
    Security transactions are accounted for on the trade date. In determining
the gain or loss from the sale of securities, the cost of securities sold has
been determined on the basis of identified cost. Dividend income is recorded on
the ex-dividend date and interest income is accrued as earned. Discounts or
premiums on debt securities purchased are accreted or amortized to interest
income over the lives of the respective securities.
 

                                       32
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                               MANAGED PORTFOLIO
             NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
 
(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
  (D) Dividends and Distributions
 
    Dividends and distributions to shareholders from net investment income and
net realized capital gains, if any, are declared and paid at least annually.
 
    The Portfolio records dividends and distributions to its shareholders on the
ex-dividend date. The amount of dividends and distributions from net investment
income and net realized capital gains are determined in accordance with federal
income tax regulations, which may differ from generally accepted accounting
principles. These "book-tax" differences are either considered temporary or
permanent in nature. To the extent these differences are permanent in nature,
such amounts are reclassified within the capital accounts based on their federal
tax-basis treatment: temporary differences do not require reclassification.
Dividends and distributions which exceed net investment income and net realized
capital gains for financial reporting purposes but not for tax purposes are
reported as dividends in excess of net investment income or distributions in
excess of net realized capital gains, respectively. To the extent distributions
exceed current and accumulated earnings and profits for federal income tax
purposes, they are reported as distributions of paid-in-surplus or tax return of
capital.
 
  (E) Allocation of Expenses
 
    Expenses specifically identifiable to a particular portfolio are borne by
that portfolio. Other expenses are allocated to each portfolio based on its net
assets in relation to the total net assets of all the applicable portfolios of
the Trust or another reasonable basis.
 
(2) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES
 
    (a) The investment advisory fee is accrued daily and payable monthly to the
Adviser, and is computed as a percentage of the Portfolio's net assets as of the
close of business each day at the annual rate of .60%.
 
    The Adviser has agreed to waive that portion of the advisory fee and to
reimburse any necessary expenses to limit operating expenses of the Portfolio to
 .66% of average daily net assets on an annual basis through at least December
31, 1995.
 
    (b) Total brokerage commissions paid by the Portfolio for the six months
ended June 30, 1995, amounted to $35,094, of which Oppenheimer & Co., Inc., an
affiliate of the Adviser, received $14,663.
 
(3) PURCHASES AND SALES OF SECURITIES
 
    For the six months ended June 30, 1995, purchases and sales of investment
securities, other than short-term securities were $16,641,100 and $6,224,885,
respectively.
 

                                       33
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                               MANAGED PORTFOLIO
                              FINANCIAL HIGHLIGHTS
                FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD:
 
<TABLE> 
<CAPTION> 
                                                                SIX MONTHS ENDED                 SEPTEMBER 16, 1994 (2)
                                                                JUNE 30, 1995 (1)                 TO DECEMBER 31, 1994
                                                          -----------------------------    ----------------------------------
<S>                                                       <C>                              <C> 
Net asset value, beginning of period...................            $     20.83                        $      21.80
                                                                  ------------                        ------------
Income from investment operations:
Net investment income..................................                   0.24                                0.14
Net realized and unrealized gain (loss) on
investments............................................                   5.92                               (1.11)
                                                                  ------------                        ------------
    Total from investment operations...................                   6.16                               (0.97)
                                                                  ------------                        ------------
Dividends to shareholders:
Dividends to shareholders from net investment income...                  (0.13)                                 --
                                                                  ------------                        ------------
Net asset value, end of period.........................            $     26.86                        $      20.83
                                                                  ============                        ============
Total return (3).......................................                   29.7%                              (4.4%)
                                                                  ============                        ============
Net assets, end of period..............................            $73,222,906                        $ 54,943,371
                                                                  ------------                        ------------
Ratio of net operating expenses to average net
  assets(4,6)..........................................                   0.66%(5)                            0.66%
                                                                  ------------                        ------------
Ratio of net investment income to average net
  assets(4,6)..........................................                   2.12%(5)                            2.34%
                                                                  ------------                        ------------
Portfolio turnover.....................................                     11%                                  8%
                                                                  ------------                        ------------
</TABLE> 
 
--------------------------------------------------------------------------------
 
(1) Unaudited.
 
(2) Commencement of operations.
 
(3) Assumes reinvestment of all dividends and distributions.
 
(4) Annualized.
 
(5) Average net assets for the six months ended June 30, 1995 were $63,899,708.
 
(6) During the periods presented above, the Adviser waived a portion of its
    fees. If such waivers had not been in effect, the ratio of net operating
    expenses to average net assets and the ratio of net investment income to
    average net assets would have been 0.80% and 1.98% and 0.96% and 2.04%,
    respectively.
 

                                       34
<PAGE>
 
                      QUEST FOR VALUE ACCUMULATION TRUST
                               GLOBAL EQUITY FUND
                      SCHEDULES OF INVESTMENTS (unaudited)
                                June 30, 1995
<TABLE> 
<CAPTION> 

 Shares                                                     Value
--------                                                   ------
<S>     <C>                                                <C> 
        COMMON STOCKS--89.4%
        AUSTRIA--2.9%
        Airport Management
  600   Flughafen Wien AG................................  $31,910
                                                           -------
        FINLAND--3.3%
        Manufacturing
  600   Oy Nokia AB......................................   35,683
                                                           -------
        FRANCE--7.0%                                     
        Energy--2.5%
  450   Total SA.........................................   27,086
                                                           -------
        Rubber Products--2.5%
  620   Michelin (CGDE)..................................   27,464
                                                           -------
        Utilities--2.0%
  200   Compagnie Generale des Eaux......................   22,262
                                                           -------
        Total French Common Stocks.......................   76,812
                                                           -------
        GERMANY--7.9%
        Computer Services--3.0%
   25   SAP AG...........................................   33,173
                                                           -------
        Drugs and Medical Products--4.9%
   59   GEHE AG..........................................   26,350
  400   Shering AG.......................................   27,941
                                                           -------
                                                            54,291
                                                           -------
        Total German Common Stocks.......................   87,464
                                                           -------
        HONG KONG--1.1%
        Building and Construction
 35,000 China Resources EN...............................   11,534
                                                           -------
        Total Hong Kong Stocks...........................   11,534
                                                           -------
        ITALY--2.2%
        Telecommunications
 11,500 Telecom Italia...................................   24,318
                                                           -------
        JAPAN--4.8%                                      
        Drugs & Medical Products--2.1%
 1,000  Yamanouchi Pharmaceutical .......................   22,536
                                                           -------
        Healthcare Services--2.7%
 2,000  SRL, Inc. .......................................   29,733
                                                           -------
        Total Japanese Common Stocks.....................   52,269
                                                           -------
</TABLE> 

                                       35
<PAGE>
 
                      QUEST FOR VALUE ACCUMULATION TRUST
                               GLOBAL EQUITY FUND
                  SCHEDULES OF INVESTMENTS (unaudited)(continued)
                                June 30, 1995
<TABLE> 
<CAPTION> 

 Shares                                                     Value
--------                                                   ------
<S>     <C>                                                <C> 
        COMMON STOCKS(continued)
        MALAYSIA--1.3%
        Conglomerates                                    
 5,000  Technology Resources Industries Bhd..............  $14,356
                                                           -------
        NETHERLANDS--5.9%
        Importing/Exporting--2.7%                        
  662   Hagemeyer NV.....................................   29,522
                                                           -------
        Publishing--2.4%
  300   Wolters Kluwer...................................   26,467
                                                           -------
        Telecommunications--0.8%
   75   VER NED Uitgevers................................    8,979
                                                           -------

        Total Netherlands Common Stocks..................   64,968
                                                           -------
        SINGAPORE--2.3%
        Conglomerates
  7000  Jardine Strategic Holdings Ltd. .................   22,540
  875   Jardine Strategic Holdings Ltd. (New) ...........    2,818
                                                           -------
                                                            25,358
                                                           -------
        Total Singapore Common Stocks....................   25,358
                                                           -------
        SOUTH KOREA--2.7%
        Metals/Mining
 1,000  Pohang Iron & Steel Co., Ltd. ADR................   29,500
                                                           -------
        SWEDEN--5.4%
        Drugs & Medical Products--2.8%
 1,000  ASTRA AB.........................................   30,876
                                                           -------
        Machinery & Engineering--2.6%
 2,000  Atlas Copco AB...................................   28,056
                                                           -------

        Total Swedish Common Stocks......................   58,932
                                                           -------
        SWITZERLAND--1.1%
        Manufacturing
   5    Sig Schweizerische Industrie - Gesellschaft 
          Holding AG ....................................   11,680
                                                           -------
        UNITED KINGDOM--6.9%
        Capital Equipment--1.8%
 5,000  Amstrad PLC......................................   19,723
                                                           -------
        Retail--2.7%
 5,600  Argyll Group PLC.................................   29,884
                                                           -------
        Tobacco/Beverages/Food Products--2.4%
 3,500  Guinness PLC.....................................   26,332
                                                           -------

        Total United Kingdom Common Stocks...............   75,939
                                                           -------
        UNITED STATES--34.6%
        Aerospace/Defense--5.3%
  100   Lockheed Martin Corp. ...........................    6,313
  600   McDonnell Douglas Corp. .........................   46,050
  100   Sundstrand Corp. ................................    5,975
                                                           -------
                                                            58,338
                                                           -------
</TABLE> 

                                       36
<PAGE>
 
                      QUEST FOR VALUE ACCUMULATION TRUST
                               GLOBAL EQUITY FUND
                  SCHEDULES OF INVESTMENTS (unaudited)(continued)
                                June 30, 1995

<TABLE> 
<CAPTION> 

 Shares                                                     Value
--------                                                   ------
<S>     <C>                                                <C> 
        COMMON STOCKS(continued)
        UNITED STATES (continued)
        Banking--6.0%
  400   Citicorp.........................................  $23,150
  600   Mellon Bank Corp. ...............................   24,975
  100   Wells Fargo & Co. ...............................   18,025
                                                           -------
                                                            66,150
                                                           -------
        Chemicals--3.4%
  400   Hercules, Inc. ..................................   19,500
  200   Monsanto Co. ....................................   18,025
                                                           -------
                                                            37,525
                                                           -------

        Drugs & Medical Products--1.3%
  100   Becton, Dickinson & Co. .........................    5,825
  100   Warner-Lambert Co. ..............................    8,637
                                                           -------
                                                            14,462
                                                           -------
        Energy--1.4%
  100   MAPCO, Inc. .....................................    5,800
  200   Tenneco, Inc. ...................................    9,200
                                                           -------
                                                            15,000
                                                           -------
        Insurance--1.9%                                  
  400   EXEL Ltd. .......................................   20,800
                                                           -------
        Manufacturing--1.2%
  800   Shaw Industries, Inc.............................   13,600
                                                           -------

        Metals/Mining--2.1%                              
  500   Freeport McMoRan Copper & Gold (Class A).........   10,312
  700   Freeport McMoRan, Inc. ..........................   12,337
                                                           -------
                                                            22,649
                                                           -------
        Miscellaneous Financial Services--7.1%           
  700   American Express Co. ............................   24,587
  600   Federal Home Loan Mortgage Corp. ................   41,250
  100   ITT Corp. .......................................   11,750
                                                           -------
                                                            77,587
                                                           -------
        Paper Products--1.4%
  300   Champion International, Inc. ....................   15,637
                                                           -------
        Technology--2.3%
  400   Intel Corp. .....................................   25,325
                                                           -------

        Telecommunications--1.2%
  400   Sprint Corp. ....................................   13,450
                                                           -------
        Total United States Common Stocks................  380,523
                                                           -------
        Total Common Stocks                              
          (cost--$879,270)............................... $981,246
                                                          --------
</TABLE> 

                                       37
<PAGE>
 
                      QUEST FOR VALUE ACCUMULATION TRUST
                               GLOBAL EQUITY FUND
                SCHEDULES OF INVESTMENTS (unaudited)(continued)
                                June 30, 1995

<TABLE> 
<CAPTION> 

Warrants                                                                Value
--------                                                                ------
<S>   <C>                                                               <C> 
      WARRANTS---0.1%
      SINGAPORE
      Conglomerates
875   Jardine Strategic Holdings Ltd. 5/02/98, strike 
        @ HKD 3.57*................................................         $385
                                                                        --------
                                                                   
      Total Investments (A)  (cost--$879,270)............      89.5%    $981,631

      Other Assets in Excess of  Other Liabilities ......      10.5      115,370
                                                            -------     --------
      Total Net Assets  .................................     100.0%  $1,097,001
                                                            =======   ==========
</TABLE> 
      See accompanying notes to financial statements.
------------------------------------------------------------------------------
      * Non-income producing security.

      (A) Aggregate gross unrealized appreciation for securities in which 
          there is an excess of value over tax cost is $115,933, aggregate 
          gross unrealized depreciation for securities in which there
          is an excess of tax cost over value is $13,572, and net unrealized 
          appreciated for Federal income tax purposes is $102,361. Federal 
          income tax basis of portfolio securities is substantially the same 
          as for financial reporting purposes.

                                       38
<PAGE>
 
                      QUEST FOR VALUE ACCUMULATION TRUST
                            GLOBAL EQUITY PORTFOLIO
                STATEMENT OF ASSETS AND LIABILITIES (unaudited)
                                 June 30, 1995

<TABLE> 
<CAPTION> 
<S>                                                                              <C> 
                                              ASSETS
Investments, at value (cost - $879,270).........................................    $981,631
Cash............................................................................     127,084
Receivable from investments sold................................................      33,358
Dividends receivable............................................................       2,947
Withholding taxes reclaimable...................................................         590
Receivable from adviser.........................................................       2,197
Other assets....................................................................         466
                                                                                 -----------
    Total Assets................................................................   1,148,273
                                                                                 -----------



                                              LIABILITIES
Payable for investments purchased...............................................      36,596
Withholding taxes payable.......................................................         319
Other payables and accrued expenses.............................................      14,357
                                                                                 -----------
    Total Liabilities...........................................................      51,272
                                                                                 -----------


                                              NET ASSETS
Par value ($.01 per share)......................................................       1,002
Paid-in-surplus.................................................................   1,001,498
Undistributed net investment income.............................................       9,157
Net realized loss on investments................................................     (17,234)
Net unrealized appreciation on investments and translation of other assets and
   liabilties denominated in foreign currencies.................................     102,578
                                                                                 -----------
    Total Net Assets............................................................  $1,097,001
                                                                                 ===========

Fund shares outstanding.........................................................     100,249
                                                                                 -----------

Net asset value per share.......................................................      $10.94
                                                                                 ===========

</TABLE> 

See accompanying notes to financial statements.

                                       39
<PAGE>
 
                      QUEST FOR VALUE ACCUMULATION TRUST
                            GLOBAL EQUITY PORTFOLIO
                      STATEMENT OF OPERATIONS (unaudited)
  For the period March 1, 1995 (commencement of operations) to June 30, 1995
<TABLE> 
<CAPTION> 
<S>                                                                                                  <C> 
Investment Income
  Dividends (net of foreign withholding taxes of $868)..............................................  $9,040
  Interest..........................................................................................   4,421
                                                                                                     -------
        Total investment income.....................................................................  13,461
                                                                                                     -------

Operating Expenses
  Investment advisory fee (note 2a).................................................................   2,582
  Custodian fees....................................................................................   9,559
  Auditing, consulting and tax return preparation fees..............................................   3,560
  Transfer and dividend disbursing agent fees.......................................................   3,008
  Legal fees........................................................................................   2,165
  Reports and notices to shareholders...............................................................     396
  Registration fees.................................................................................     346
  Miscellaneous.....................................................................................   1,079
                                                                                                     -------
    Total operating expenses........................................................................  22,695

     Less: Investment advisory fee waived and expenses reimbursed (note 2a)......................... (18,391)
                                                                                                     -------

               Net operating expenses...............................................................   4,304
                                                                                                     -------

               Net investment income................................................................   9,157
                                                                                                     -------


Realized and Unrealized Gain (Loss)
  on Investments- Net

Net realized loss on investments.................................................................... (17,234)

Net unrealized appreciation on investments and translation of other assets and
       liabilities denominated in foreign currencies................................................ 102,578
                                                                                                     -------

               Net realized loss and unrealized appreciation on investments and translation
                     of other assets and liabilities denominated in foreign currencies..............  85,344
                                                                                                     -------

               Net increase in net assets resulting from operations................................. $94,501
                                                                                                     =======

</TABLE> 
See accompanying notes to financial statements.

                                       40
<PAGE>
 
                              QUEST FOR VALUE ACCUMULATION TRUST
                                    GLOBAL EQUITY PORTFOLIO
                       STATEMENT OF CHANGES IN NET ASSETS (unaudited)

<TABLE> 
<CAPTION> 

                                                                                   March 1, 1995(1)
                                                                                   to June 30, 1995
                                                                                   ----------------
 <S>                                                                               <C>  
  Operations
  Net investment income............................................................          $9,157
  Net realized loss on investments.................................................         (17,234)
  Net unrealized appreciation on investments and translation of other assets
     and liabilities denominated in foreign currencies.............................         102,578
                                                                                    ----------------
      Net increase in net assets resulting from operations.........................          94,501
                                                                                    ----------------

  Fund Share Transactions
  Net proceeds from sales..........................................................       1,002,500
  Cost of shares redeemed..........................................................               0
                                                                                    ----------------
      Net increase in net assets from fund share transactions......................       1,002,500
                                                                                    ----------------

               Total increase in net assets........................................       1,097,001

  Net Assets
  Beginning of period..............................................................               0
                                                                                    ----------------

  End of period (including undistributed net investment income of $9,157)...........     $1,097,001
                                                                                    ================

  Shares Issued and Redeemed
   Issued..........................................................................         100,249
   Redeemed........................................................................             ---
                                                                                    ----------------
      Net increase ................................................................         100,249
                                                                                    ================
</TABLE>


------------------------------------------------------------------------------
(1) Commencement of operations.




See accompanying notes to financial statements.

                                       41
<PAGE>
 
                        QUEST FOR VALUE ACCUMULATION TRUST
                             GLOBAL EQUITY PORTFOLIO
                    NOTES TO FINANCIAL STATEMENTS (unaudited)
                               June 30, 1995


(1) Organization and Significant Accounting Policies

     Quest for Value Accumulation Trust (the "Trust") was organized on 
May 12, 1994 as a Massachusetts business trust and is registered under the 
Investment Company Act of 1940, as amended, as a diversified, open-end
management investment company.  The Trust is authorized to issue an unlimited 
number of seven classes of shares of beneficial interest at $.01 par value: 
the Equity Portfolio, the Small Cap Portfolio, the Global Equity Portfolio, 
the Managed Portfolio, the Bond Portfolio, the U. S. Government Income 
Portfolio and the Money Market Portfolio. Quest for Value Advisors, (the 
"Adviser"), a majority-owned (99%) subsidiary of Oppenheimer Capital, serves 
as the Trust's investment adviser.  The Global Equity Portfolio, (the 
"Portfolio"), one of the seven portfolios, commenced operations on 
March 1, 1995. The following is a summary of significant accounting policies 
followed by the Portfolio in the preparation of its financial statements:

   (A) Valuation of Investments

     Investment securities listed on a U.S or foreign stock exchange or traded 
in the over-the-counter National Market System are valued each business day at 
the last reported sale price; if there are no such reported sales, the 
securities are valued at their last quoted bid price. Other securities traded 
over-the-counter and not part of the National Market System are valued at the 
last quoted bid price.  Short-term debt securities having a remaining maturity 
of more than sixty days are valued on a "marked-to-market" basis, that is, at 
prices based upon market quotations for securities of similar type, yield, 
quality and maturity. Short-term debt securities having a remaining maturity 
of sixty days or less are valued at amortized cost, which approximates market 
value.  Any securities or other assets for which market quotations are not 
readily available are valued at their fair value as determined in good faith 
by the Board of Trustees.  Investments in countries in which the Portfolio may 
invest may involve certain considerations and risks not typically associated 
with domestic investments as a result of, among others, the possibility of 
future political and economic developments and the level of governmental 
supervision and regulation of foreign securities markets.

   (B) Federal Income Taxes

     It is the Portfolio's policy to comply with the requirements of the 
Internal Revenue Code applicable to regulated investment companies and to 
distribute substantially all of its taxable income to shareholders; accordingly,
no Federal income tax provision is required.

   (C) Security Transactions and Other Income

     Security transactions are accounted for on the trade date.  In determining 
the gain or loss from the sale of securities, the cost of securities sold has 
been determined on the basis of identified cost.  Dividend income and other 
distributions are recorded on the ex-dividend date, except certain dividends  
or other distributions from foreign securities which are recorded as soon as 
the information is available after the ex-dividend date. Interest income is 
accrued as earned.

                                       42
<PAGE>
 
                        QUEST FOR VALUE ACCUMULATION TRUST
                             GLOBAL EQUITY PORTFOLIO
                NOTES TO FINANCIAL STATEMENTS (unaudited)(continued)
                               June 30, 1995


(1) Organization and Significant Accounting Policies (continued)
   (D) Foreign Currency Translation
     The books and records of the Portfolio are maintained in U.S. dollars as 
follows: (1) the foreign currency market value of investment securities, other 
assets and liabilities stated in foreign currencies are translated at the 
exchange rate at the end of the period; and (2) purchases, sales, income and 
expenses are translated at the rate of exchange prevailing on the respective 
dates of such transactions. The resultant exchange gains and losses are 
included in the Portfolio's Statement of Operations. Since the net assets of 
the Portfolio are presented at the foreign exchange rates and market prices at 
the close of the period, the Portfolio does not isolate that portion of the 
results of operations arising as a result of changes in the exchange rates 
from fluctuations arising from changes in the market price of securities.

   (E) Dividends and Distributions

     Dividends and distributions to shareholders from net investment income and 
net realized capital gains, if any, are declared and paid at least annually.

     The Portfolio records dividends and distributions to its shareholders on 
the ex-dividend date. The amount of dividends and distributions from net 
investment income and net realized capital gains are determined in accordance 
with federal income tax regulations, which may differ from generally accepted 
accounting principles. These "book-tax" differences are either considered 
temporary or permanent in nature. To the extent these differences are permanent 
in nature, such amounts are reclassified within the capital accounts based on 
their federal tax-basis treatment: temporary differences do not require 
reclassification. Dividends and distributions which exceed net investment 
income and net realized capital gains for financial reporting purposes but not 
for tax purposes are reported as dividends in excess of net investment income 
or distributions in excess of net realized capital gains, respectively. To the 
extent distributions exceed current and accumulated earnings and profits for
federal income tax purposes, they are reported as distributions of 
paid-in-surplus or tax return of capital.

   (F) Allocation of Expenses

     Expenses specifically identifiable to a particular portfolio are borne by 
that portfolio. Other expenses are allocated to each portfolio based on its net 
assets in relation to the total net assets of all the applicable portfolios of 
the Trust or another reasonable basis. 

(2) Investment Advisory Fee and Other Transactions with Affiliates

     (a) The investment advisory fee is accrued daily and  payable monthly to 
the Adviser, and is computed as a percentage of the Portfolio's net assets as 
of the close of business each day at the annual rate of .75%.

     The Adviser has agreed to waive that portion of the advisory fee and to 
reimburse any necessary expenses to limit operating expenses of the Portfolio 
to 1.25% of average daily net assets on an annual basis through at least 
December 31, 1995.

     (b) Total brokerage commissions paid by the Portfolio for the period 
March 1, 1995 (commencement of operations) to June 30, 1995, amounted to 
$3,305, of which Oppenheimer & Co., Inc., an affiliate of the Adviser, received 
$275.


(3) Purchases and Sales of Securities

     For the period March 1, 1995 (commencement of operations) to June 30, 
1995,  purchases and sales of investment securities other than short-term
securities were $1,154,386 and $261,194, respectively.

                                       43
<PAGE>
 
                              QUEST FOR VALUE ACCUMULATION TRUST
                                   GLOBAL EQUITY PORTFOLIO
                             FINANCIAL HIGHLIGHTS (unaudited)
                       For a share outstanding throughout the period:

<TABLE> 
<CAPTION> 
                                                                                        March 1, 1995 (1)
                                                                                        to June 30, 1995
                                                                                        ----------------
<S>                                                                                     <C> 
Net asset value, beginning of period...................................................           $10.00

Income from investment operations:
Net investment income..................................................................             0.09
Net realized loss and unrealized appreciation on investments and
  translation of other assets and liabilities denominated in foreign currencies........             0.85
                                                                                        ----------------
  Total from investment operations.....................................................             0.94
                                                                                        ----------------


Net asset value, end of period.........................................................           $10.94
                                                                                        ================


Total return ..........................................................................              9.4%
                                                                                        ================


Net assets, end of period..............................................................       $1,097,001
                                                                                        ----------------

Ratio of net operating expenses to average net assets..................................             1.25%(2,3,4)
                                                                                        ----------------

Ratio of net investment income to average net assets...................................             2.66%(2,3,4)
                                                                                        ----------------

Portfolio turnover.....................................................................               37%
                                                                                        ----------------

</TABLE> 
------------------------------------------------------------------------------

(1) Commencement of operations.

(2) Annualized.

(3) Average net assets for the period March 1, 1995 (commencement of operations)
    to June 30, 1995 were $1,030,127.

(4) During the period presented above, the Adviser waived its fees and
    reimbursed the Portfolio for a portion of its operating expenses. If such
    waivers and reimbursements had not been in effect, the ratio of net
    operating expenses to average net assets and the ratio of net investment
    income (loss) to average net assets would have been 6.59% and (2.68%),
    respectively.

                                       44
<PAGE>
 
                          QUEST FOR VALUE ACCUMULATION TRUST
                           U.S. GOVERNMENT INCOME PORTFOLIO
                          SCHEDULE OF INVESTMENTS (unaudited)
                                  June 30, 1995
<TABLE> 
<CAPTION> 

Principal
 Amount                                                                   Value
 ------                                                                -----------
<S>        <C>                                                         <C> 
           U.S. TREASURY NOTES- 47.3%
$25,000    5.75%, 8/15/03 ..........................................      $24,238
125,000    7.25%, 2/15/98 ..........................................      129,101
 85,000    7.375%, 11/15/97 ........................................       87,763
100,000    7.75%, 12/31/99 .........................................      106,766
                                                                      ------------
                Total U.S. Treasury Notes  (cost-$334,725) .........     $347,868
                                                                      ------------

           U.S. GOVERNMENT AGENCY NOTES - 50.4%
           Federal Farm Credit  Bank
$35,000      5.08%, 1/15/96 ........................................      $34,831
 40,000      6.50%, 4/1/96 .........................................       40,162
 60,000    Federal Home Loan Bank, 6.94%, 3/14/97 ..................       61,022
100,000    Federal Home Loan Mortgage Corp., 6.22%, 3/24/03 ........       98,516
 60,000    Federal National Mortgage Association, 5.375%, 6/10/98 ..       58,865
 75,000    Student Loan Marketing Association, 7.00%, 3/3/98 .......       76,805
                                                                      ------------
                Total U.S. Government Agency Notes (cost-$361,634) .     $370,201
                                                                      ------------

                Total Investments (A) (cost-$696,359) ......   97.7%     $718,069
                Other Assets in Excess of Other Liabilities     2.3        16,555
                                                              ------  ------------
                Total Net Assets ...........................  100.0%     $734,624
                                                              ======  ============



</TABLE> 

             See accompanying notes to financial statements.
-------------------------------------------------------------------------------

           (A) Aggregate gross unrealized appreciation for securities in which
               there is an excess of value over tax cost is $21,710, aggregate
               gross unrealized depreciation for securities in which there is an
               excess of tax cost over value is $0, and net unrealized
               appreciation for Federal income tax purposes is $21,710. Federal
               income tax basis of portfolio securities is substantially the
               same as for financial reporting purposes.

                                       45
<PAGE>
 
                    QUEST FOR VALUE ACCUMULATION TRUST
                     U.S. GOVERNMENT INCOME PORTFOLIO
               STATEMENT OF ASSETS AND LIABILITY (unaudited)
                            June 30, 1995

<TABLE> 
<CAPTION> 
<S>                                                         <C> 
                              ASSETS
Investments, at value (cost - $696,359).................... $718,069
Cash.......................................................   18,559
Receivable from fund shares sold...........................    2,861
Interest receivable........................................   10,980
Receivable from adviser....................................      614
Other assets...............................................      466
                                                            --------
    Total Assets...........................................  751,549
                                                            --------


                              LIABILITIES
Payable for fund shares redeemed...........................    2,281
Dividends payable..........................................    1,188
Other payables and accrued expenses........................   13,456
                                                            --------
    Total Liabilities......................................   16,925
                                                            --------


                              NET ASSETS
Par value ($.01 per share).................................      699
Paid-in-surplus............................................  704,420
Net realized gain on investments...........................    7,795
Net unrealized appreciation on investments.................   21,710
                                                            --------
    Total Net Assets....................................... $734,624
                                                            ========

Fund shares outstanding....................................   69,880
                                                            --------

Net asset value per share..................................   $10.51
                                                            ========
</TABLE> 



See accompanying notes to financial statements.

                                       46
<PAGE>
 
                      QUEST FOR VALUE ACCUMULATION TRUST
                       U.S. GOVERNMENT INCOME PORTFOLIO
                      STATEMENT OF OPERATIONS (unaudited)
 For the period January 3, 1995 (commencement of operations) to June 30, 1995

<TABLE> 
<CAPTION>
 
<S>                                                                                <C> 
Investment Income
  Interest........................................................................ $20,210
                                                                                   -------

Operating Expenses
  Investment advisory fee (note 2a)...............................................   1,761
  Custodian fees..................................................................   5,200
  Transfer and dividend disbursing agent fees.....................................   4,515
  Reports and notices to shareholders.............................................   4,223
  Auditing, consulting and tax return preparation fees............................   3,942
  Legal fees......................................................................     852
  Registration fees...............................................................     237
  Miscellaneous...................................................................   1,224
                                                                                   -------
    Total operating expenses......................................................  21,954

    Less: Investment advisory fee waived and expenses reimbursed (note 2a)........ (19,753)
                                                                                   -------

               Net operating expenses.............................................   2,201
                                                                                   -------

               Net investment income..............................................  18,009
                                                                                   -------


Realized and Unrealized Gain (Loss)
  on Investments- Net

Net realized gain on investments..................................................   7,795

Net unrealized appreciation on investments........................................  21,710
                                                                                   -------

               Net realized gain and unrealized appreciation on investments.......  29,505
                                                                                   -------

               Net increase in net assets resulting from operations............... $47,514
                                                                                   =======
</TABLE> 

See accompanying notes to financial statements.

                                       47
<PAGE>
 
                             QUEST FOR VALUE ACCUMULATION TRUST
                              U.S. GOVERNMENT INCOME PORTFOLIO
                       STATEMENT OF CHANGES IN NET ASSETS (unaudited)

<TABLE> 
<CAPTION> 

                                                                         January 3, 1995(1)
                                                                           to June 30, 1995
                                                                         ------------------
  <S>                                                                    <C> 
  Operations
  Net investment income..................................................           $18,009
  Net realized gain on investments.......................................             7,795
  Net unrealized appreciation on investments.............................            21,710
                                                                           ----------------
      Net increase in net assets resulting from operations...............            47,514

  Dividends to Shareholders
   Net investment income.................................................           (18,009)
                                                                           ----------------

  Fund Share Transactions
  Net proceeds from sales................................................           694,767
  Reinvestment of dividends..............................................            16,821
  Cost of shares redeemed................................................            (6,469)
                                                                           ----------------
      Net increase in net assets from fund share transactions............           705,119
                                                                           ----------------

      Total increase in net assets.......................................           734,624

  Net Assets
  Beginning of period ...................................................                 0
                                                                           ----------------

  End of period .........................................................          $734,624
                                                                           ================

  Shares Issued and Redeemed
   Issued................................................................            68,880
   Issued in reinvestment of dividends...................................             1,629
   Redeemed..............................................................              (629)
                                                                           ----------------
       Net increase .....................................................            69,880
                                                                           ================

</TABLE> 
------------------------------------------------------------------------------
(1) Commencement of operations.


See accompanying notes to financial statements.

                                       48
<PAGE>
 
                         QUEST FOR VALUE ACCUMULATION TRUST
                           U.S GOVERNMENT INCOME PORTFOLIO
                      NOTES TO FINANCIAL STATEMENTS (unaudited)
                                    June 30, 1995


(1) Organization and Significant Accounting Policies

     Quest for Value Accumulation Trust (the "Trust") was organized on May 12, 
1994 as a Massachusetts business trust and is registered under the Investment 
Company Act of 1940, as amended, as a diversified, open-end management 
investment company.  The Trust is authorized to issue an unlimited number of 
seven classes of shares of beneficial interest at $.01 par value; the Equity 
Portfolio, the Small Cap Portfolio, the Global Equity Portfolio, the Managed 
Portfolio, the Bond Portfolio, the U. S. Government Income Portfolio and the 
Money Market Portfolio. Quest for Value Advisors, (the "Adviser"), a 
majority-owned (99%) subsidiary of Oppenheimer Capital, serves as the Trust's 
investment adviser.  The U.S. Government Income Portfolio, (the "Portfolio"), 
one of the seven portfolios, commenced operations on January 3, 1995. The 
following is a summary of significant accounting policies followed by the 
Portfolio in the preparation of its financial statements: 


   (A) Valuation of Investments

    Investment debt securities (other than short-term obligations) are valued
each business day by an independent pricing service approved by the Board of 
Trustees.  Investments are valued by the pricing service using methods which 
include current market quotations from a major market maker in the securities 
and trader-reviewed "matrix" prices. Short-term debt securities having a 
remaining maturity of more than sixty days are valued on a "marked-to-market"
basis, that is, at prices based upon market quotations for securities of 
similar type, yield, quality and maturity. Short-term debt securities having a 
remaining maturity of sixty days or less are valued at amortized cost, which 
approximates market value.  Any securities or other assets for which market 
quotations are not readily available are valued at their fair value as 
determined in good faith by the Board of Trustees.  The ability of issuers of 
debt instruments to meet their obligations may be affected by economic 
developments in a specific industry or region.

   (B) Federal Income Taxes

     It is the Portfolio's policy to comply with the requirements of the 
Internal Revenue Code applicable to regulated investment companies and to 
distribute substantially all of its taxable income to shareholders; 
accordingly, no Federal income tax provision is required.

   (C) Security Transactions and Other Income

     Security transactions are accounted for on the trade date.  In determining 
the gain or loss from the sale of securities, the cost of securities sold has 
been determined on the basis of identified cost.  Interest income is accrued 
as earned.  Discounts or premiums on debt securities purchased are accreted or
amortized to interest income over the lives of the respective securities.

   (D) Dividends and Distributions

     Dividends from net investment income are declared daily and paid monthly. 
Distributions from net realized capital gains, if any, are declared and paid at
least annually.

                                       49
<PAGE>
 
                   QUEST FOR VALUE ACCUMULATION TRUST
                     U.S GOVERNMENT INCOME PORTFOLIO
            NOTES TO FINANCIAL STATEMENTS (unaudited) (continued)
                            June 30, 1995

(1) Organization and Significant Accounting Policies (continued)
   (E) Allocation of Expenses

     Expenses specifically identifiable to a particular portfolio are borne by 
that portfolio. Other expenses are allocated to each portfolio based on its net
assets in relation to the total net assets of all the applicable portfolios or 
another reasonable basis.


(2) Investment Advisory Fee and Other Transactions with Affiliates

     (a) The investment advisory fee is payable monthly to the Adviser, and is 
computed as a percentage of the Portfolio's net assets as of the close of 
business each day at the annual rate of .60%.

     The Adviser has agreed to waive that portion of the advisory fee and 
to reimburse any necessary expenses to limit operating expenses of the 
Portfolio to .75% of average daily net assets on an annual basis through at 
least December 31, 1995.

(3) Purchases and Sales of Securities

     For the period January 3, 1995 (commencement of operations) to 
June 30, 1995, purchases and sales of investment securities, other than 
short-term securities, were $1,153,443 and $465,316, respectively.

                                       50
<PAGE>
 
                      QUEST FOR VALUE ACCUMULATION TRUST
                       U.S. GOVERNMENT INCOME PORTFOLIO
                       FINANCIAL HIGHLIGHTS (unaudited)
                For a share outstanding throughout the period:

<TABLE> 
<CAPTION> 

                                                           January 3, 1995 (1)
                                                             to June 30, 1995
                                                           --------------------
<S>                                                        <C> 
Net asset value, beginning of period......................               $10.00

Income from investment operations:
Net investment income.....................................                 0.31
Net realized and unrealized gain
     on investments.......................................                 0.51
                                                           --------------------
     Total from investment operations.....................                 0.82
                                                           --------------------

Dividends to shareholders:
Dividends to shareholders from
  net investment income...................................                (0.31)
                                                           --------------------

Net asset value, end of period............................               $10.51
                                                           ====================


Total return .............................................                  8.3%(2)
                                                           ====================


Net assets, end of period.................................             $734,624
                                                           --------------------

Ratio of net operating expenses to average net assets.....                 0.75%(3,4,5)
                                                           --------------------

Ratio of net investment income to average net assets......                 6.14%(3,4,5)
                                                           --------------------

Portfolio turnover........................................                   93%
                                                           --------------------
</TABLE> 
------------------------------------------------------------------------------

(1) Commencement of operations.

(2) Assumes reinvestment of all dividends and distributions.

(3) Annualized.

(4) Average net assets for the period January 3, 1995 (commencement of
    operations) to June 30, 1995 were $598,333.

(5) During the period presented above, the Adviser waived its fees and
    reimbursed the Portfolio for a portion of its operating expenses. If such
    waivers and reimbursements had not been in effect, the ratio of net
    operating expenses to average net assets and the ratio of net investment
    income (loss) to average net assets would have been 7.48% and (0.59%),
    respectively.

                                       51
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                 BOND PORTFOLIO
                      SCHEDULE OF INVESTMENTS (UNAUDITED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 

PRINCIPAL
 AMOUNT                                                                              VALUE
---------                                                                          ----------
<S>        <C>                                                                     <C> 
           U.S. TREASURY NOTES AND BONDS--37.9%
$ 175,000  4.625%, 2/29/96......................................................   $  173,796
   50,000  5.875%, 5/31/96......................................................       50,070
  650,000  6.125%, 7/31/96......................................................      652,236
  150,000  7.25%, 8/15/04.......................................................      160,289
  125,000  8.00%, 1/15/97.......................................................      128,906
  175,000  8.125%, 8/15/19......................................................      203,602
  175,000  10.375%, 11/15/12....................................................      231,466
                                                                                   ----------
               Total U.S. Treasury Notes and Bonds (cost--$1,552,909)...........   $1,600,365
                                                                                   ----------
           U.S. TREASURY SECURITY, STRIPPED INTEREST PAYMENT--3.1%
$ 725,000  (zero coupon), due 5/15/20 (cost--$111,464)..........................   $  130,536
                                                                                   ----------
           U.S. GOVERNMENT AGENCY NOTES AND BONDS--26.7%
$ 199,751  Federal Home Loan Mortgage Corp., 8.50%, 10/15/19....................   $  204,868
           Federal National Mortgage Association
  240,907    7.00%, 1/1/10......................................................      241,509
  297,001    8.00%, 8/1/24......................................................      302,475
   14,914    9.00%, 8/1/02......................................................       15,571
   33,666    9.50%, 12/1/06.....................................................       35,244
   94,231    9.50%, 12/1/19.....................................................       98,942
  222,334  Government National Mortgage Association, 8.50%, 3/15/25.............      230,809
                                                                                   ----------
               Total U.S. Government Agency Notes and Bonds (cost--$1,107,274)..   $1,129,418
                                                                                   ----------
           CORPORATE NOTES--30.6%
           AUTOMOTIVE--3.8%
$ 150,000  General Motors Acceptance Corp., 8.25%, 2/24/04......................   $  162,044
                                                                                   ----------
           CONGLOMERATES--5.2%
  200,000  General Electric Capital Corp., 8.375%, 3/1/01.......................      217,536
                                                                                   ----------
           INSURANCE--2.5%
  100,000  St. Paul Companies, Inc., 9.375%, 6/15/97............................      105,496
                                                                                   ----------
           MISCELLANEOUS FINANCIAL SERVICES--14.3%
  175,000  Associates Corp., N.A., 5.25%, 3/30/00...............................      166,059
  100,000  BarclaysAmerican Corp., 7.875%, 8/15/98..............................      104,386
  175,000  Chrysler Financal Corp., 8.42%, 2/1/99...............................      185,299
  150,000  Household Finance Corp., 6.875%, 3/1/03..............................      150,154
                                                                                   ----------
                                                                                      605,898
                                                                                   ----------
           RETAIL--4.8%
  200,000  Sears Roebuck & Co., 8.55%, 8/1/96...................................      204,736
                                                                                   ----------
 
               Total Corporate Notes (cost--$1,250,760).........................   $1,295,710
                                                                                   ----------
</TABLE> 

<TABLE> 
<S>                                                                        <C>      <C> 
               Total Investments (A) (cost--$4,022,407)................    98.3%    $4,156,029
               Other Assets in Excess of Other Liabilities.............     1.7         73,867
                                                                          -----     ----------
               Total Net Assets........................................   100.0%    $4,229,896
                                                                          =====     ==========
 
                See accompanying notes to financial statements.
</TABLE> 
 
--------------------------------------------------------------------------------
 
(A) Aggregate gross unrealized appreciation for securities in which there is an
    excess of value over tax cost is $134,250, aggregate gross unrealized
    depreciation for securities in which there is an excess of tax cost over
    value is $628, and net unrealized appreciation for Federal income tax
    purposes is $133,622. Federal income tax basis of portfolio securities is
    substantially the same as for financial reporting purposes.
 

                                       52
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                 BOND PORTFOLIO
                STATEMENT OF ASSETS AND LIABILITIES (UNAUDITED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 
<S>                                                                               <C> 
                                    ASSETS
Investments, at value (cost--$4,022,407).......................................   $4,156,029
Cash...........................................................................       20,460
Interest receivable............................................................       72,712
Receivable from adviser........................................................          206
Other assets...................................................................          619
                                                                                  ----------
        Total Assets...........................................................    4,250,026
                                                                                  ----------
                                  LIABILITIES
Dividends payable..............................................................        6,883
Other payables and accrued expenses............................................       13,247
                                                                                  ----------
        Total Liabilities......................................................       20,130
                                                                                  ----------
                                  NET ASSETS
Par value ($.01 per share).....................................................        4,313
Paid-in-surplus................................................................    4,035,000
Accumulated undistributed net realized gain on investments.....................       56,961
Net unrealized appreciation on investments.....................................      133,622
                                                                                  ----------
        Total Net Assets.......................................................   $4,229,896
                                                                                  ==========
Fund shares outstanding........................................................      431,271
                                                                                  ----------
Net asset value per share......................................................      $9.81
                                                                                     =====
</TABLE> 
 
                See accompanying notes to financial statements.
 

                                       53
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                 BOND PORTFOLIO
                      STATEMENT OF OPERATIONS (UNAUDITED)
                     FOR THE SIX MONTHS ENDED JUNE 30, 1995
<TABLE> 
<CAPTION> 
<S>                                                                                 <C> 
INVESTMENT INCOME
    Interest.....................................................................   $140,440
                                                                                    --------
OPERATING EXPENSES
    Investment advisory fee (note 2a)............................................      9,839
    Custodian fees...............................................................      7,450
    Auditing, consulting and tax return preparation fees.........................      5,223
    Transfer and dividend disbursing agent fees..................................      4,541
    Reports and notices to shareholders..........................................      4,173
    Legal fees...................................................................      2,277
    Registration fees............................................................         66
    Miscellaneous................................................................        844
                                                                                    --------
        Total operating expenses.................................................     34,413
        Less: Investment advisory fee waived and expenses reimbursed (note 2a)...    (14,794)
                                                                                    --------
            Net operating expenses...............................................     19,619
                                                                                    --------
            Net investment income................................................    120,821
                                                                                    --------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS--NET
    Net realized gain on investments.............................................     61,220
    Net change in unrealized appreciation (depreciation) on investments..........    207,792
                                                                                    --------
        Net realized gain and change in unrealized appreciation (depreciation) on
          investments............................................................    269,012
                                                                                    --------
        Net increase in net assets resulting from operations.....................   $389,833
                                                                                    ========
 
</TABLE> 
                See accompanying notes to financial statements.
 

                                       54
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                 BOND PORTFOLIO
                       STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE> 
<CAPTION> 
                                                            SIX MONTHS ENDED     SEPTEMBER 16, 1994 (2)
                                                            JUNE 30, 1995 (1)     TO DECEMBER 31, 1994
                                                            -----------------    ----------------------
<S>                                                         <C>                  <C> 
OPERATIONS
    Net investment income................................      $   120,821             $   66,718
    Net realized gain (loss) on investments..............           61,220                 (4,259)
    Net change in unrealized appreciation (depreciation)
    on investments.......................................          207,792                (74,170)
                                                            -----------------         -----------
        Net increase (decrease) in net assets resulting
          from operations................................          389,833                (11,711)
                                                            -----------------         -----------
DIVIDENDS TO SHAREHOLDERS
    Net investment income................................         (120,821)               (66,718)
                                                            -----------------         -----------
FUND SHARE TRANSACTIONS
    Net proceeds from sales..............................        1,479,147                 84,253
    Net value of securities received (note 1)............               --              3,756,161
    Reinvestment of dividends............................          113,938                 66,718
    Cost of shares redeemed..............................       (1,287,555)              (173,349)
                                                            -----------------         -----------
        Net increase in net assets from fund share
          transactions...................................          305,530              3,733,783
                                                            -----------------         -----------
            Total increase in net assets.................          574,542              3,655,354
NET ASSETS
    Beginning of period..................................        3,655,354                      0
                                                            -----------------         -----------
    End of period........................................      $ 4,229,896             $3,655,354
                                                            =================         ===========
SHARES ISSUED AND REDEEMED
    Issued...............................................          155,312                  8,985
    Issued in exchange for securities (note 1)...........               --                399,756
    Issued in reinvestment of dividends..................           11,921                  7,214
    Redeemed.............................................         (133,329)               (18,588)
                                                            -----------------         -----------
        Net increase.....................................           33,904                397,367
                                                            =================         ===========
</TABLE> 
 
                See accompanying notes to financial statements.
 
--------------------------------------------------------------------------------
 
(1) Unaudited.
 
(2) Commencement of operations.
 

                                       55
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                 BOND PORTFOLIO
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                 JUNE 30, 1995
 
(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
    Quest for Value Accumulation Trust (the "Trust") was organized on May 12,
1994 as a Massachusetts business trust and is registered under the Investment
Company Act of 1940, as amended, as a diversified, open-end management
investment company. The Trust is authorized to issue an unlimited number of
seven classes of shares of beneficial interest at $.01 par value; the Equity
Portfolio, the Small Cap Portfolio, the Global Equity Portfolio, the Managed
Portfolio, the Bond Portfolio, the U. S. Government Income Portfolio and the
Money Market Portfolio. Quest for Value Advisors, (the "Adviser"), a
majority-owned (99%) subsidiary of Oppenheimer Capital, serves as the Trust's
investment adviser. The Bond Portfolio, (the "Portfolio"), one of the seven
portfolios had no operations until September 16, 1994, when the Enterprise
Accumulation Trust Bond Portfolio (formerly known as Quest for Value
Accumulation Trust Bond Portfolio), distributed cash and securities with an
aggregate market value of $3,756,161 in exchange for 399,756 shares of the
Portfolio. The following is a summary of significant accounting policies
followed by the Portfolio in the preparation of its financial statements:
 
(A) ]Valuation of Investments
 
    Investment debt securities (other than short-term obligations) are valued
each business day by an independent pricing service approved by the Board of
Trustees. Investments are valued by the pricing service using methods which
include current market quotations from a major market maker in the securities
and trader-reviewed "matrix" prices. Short-term debt securities having a
remaining maturity of more than sixty days are valued on a "marked-to-market"
basis, that is, at prices based upon market quotations for securities of similar
type, yield, quality and maturity. Short-term debt securities having a remaining
maturity of sixty days or less are valued at amortized cost, which approximates
market value. Any securities or other assets for which market quotations are not
readily available are valued at their fair value as determined in good faith by
the Board of Trustees. The ability of issuers of debt instruments to meet their
obligations may be affected by economic developments in a specific industry or
region.
 
(B) Federal Income Taxes
 
    It is the Portfolio's policy to comply with the requirements of the Internal
Revenue Code applicable to regulated investment companies and to distribute
substantially all of its taxable income to shareholders; accordingly, no Federal
income tax provision is required.
 
(C) Security Transactions and Other Income
 
    Security transactions are accounted for on the trade date. In determining
the gain or loss from the sale of securities, the cost of securities sold has
been determined on the basis of identified cost. Interest income is accrued as
earned. Discounts or premiums on debt securities purchased are accreted or
amortized to interest income over the lives of the respective securities.
 
(D) Dividends and Distributions
 
    Dividends from net investment income are declared daily and paid monthly.
Distributions from net realized capital gains, if any, are declared and paid at
least annually.
 

                                       56
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                 BOND PORTFOLIO
             NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
 
(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(E) Allocation of Expenses
 
    Expenses specifically identifiable to a particular portfolio are borne by
that portfolio. Other expenses are allocated to each portfolio based on its net
assets in relation to the total net assets of all the applicable portfolios or
another reasonable basis.
 
(2) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES
 
    (a) The investment advisory fee is payable monthly to the Adviser, and is
computed as a percentage of the Portfolio's net assets as of the close of
business each day at the annual rate of .50%.
 
    The Adviser has agreed to waive that portion of the advisory fee and to
reimburse any necessary expenses to limit operating expenses of the Portfolio to
1.00% of average daily net assets on an annual basis through at least December
31, 1995.
 
(3) PURCHASES AND SALES OF SECURITIES
 
    For the six months ended June 30, 1995, purchases and sales of investment
securities, other than short-term were $5,023,959 and $4,579,655, respectively.
 

                                       57
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                                 BOND PORTFOLIO
                              FINANCIAL HIGHLIGHTS
                FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD:
 
<TABLE> 
<CAPTION> 

                                                            SIX MONTHS ENDED     SEPTEMBER 16, 1994 (2)
                                                            JUNE 30, 1995 (1)     TO DECEMBER 31, 1994
                                                            -----------------    ----------------------
<S>                                                         <C>                  <C> 
Net asset value, beginning of period.....................      $      9.20             $     9.40
Income from investment operations:
Net investment income....................................             0.29                   0.17
Net realized and unrealized gain (loss) on investments...             0.61                  (0.20)
                                                            -----------------         -----------
    Total from investment operations.....................             0.90                  (0.03)
                                                            -----------------         -----------
Dividends to shareholders:
Dividends to shareholders from net investment income.....            (0.29)                 (0.17)
                                                            -----------------         -----------
Net asset value, end of period...........................      $      9.81             $     9.20
                                                            =================         ===========
Total return (3).........................................              9.9%                  (0.3%)
                                                            =================         ===========
Net assets, end of period................................      $ 4,229,896             $3,655,354
                                                            -----------------         -----------
Ratio of net operating expenses to average net assets
  (4,6)..................................................             1.00%(5)               1.00%
                                                            -----------------         -----------
Ratio of net investment income to average net assets
  (4,6,).................................................             6.14%(5)               6.26%
                                                            -----------------         -----------
Portfolio turnover.......................................              121%                     7%
                                                            -----------------         -----------
</TABLE> 
 -----------------------------------------------------------------------------
 
(1) Unaudited.
 
(2) Commencement of operations.
 
(3) Assumes reinvestment of all dividends and distributions.
 
(4) Annualized.
 
(5) Average net assets for the six months ended June 30, 1995 were $3,968,351.
 
(6) During the periods presented above, the Adviser waived its fees and
    reimbursed the Portfolio for a portion of its operating expenses. If such
    waivers and reimbursements had not been in effect, the ratio of net
    operating expenses to average net assets and the ratio of net investment
    income to average net assets would have been 1.75% and 5.39% and 2.05% and
    5.21%, respectively.
 

                                       58
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                             MONEY MARKET PORTFOLIO
                      SCHEDULE OF INVESTMENTS (UNAUDITED)
                                 JUNE 30, 1994
 
<TABLE> 
<CAPTION> 

PRINCIPAL
 AMOUNT                                                                              VALUE
---------                                                                          ----------
<S>        <C>                                                                     <C> 
           U.S. GOVERNMENT AGENCY NOTES--4.3%
$ 170,000  Federal Home Loan Bank, 5.84%, 7/18/95 (amortized cost--$169,531)....   $  169,531
                                                                                   ----------
 
           SHORT-TERM CORPORATE NOTES--94.6%
           AUTOMOTIVE--9.9%
$ 200,000  Ford Motor Credit Co., 5.95%, 7/12/95................................   $  199,636
  190,000  General Motors Acceptance Corp., 6.00%, 7/31/95......................      189,050
                                                                                   ----------
                                                                                      388,686
                                                                                   ----------
           BANKING--13.8%
  200,000  Dresdner U.S. Finance, Inc., 5.85%, 9/25/95..........................      197,205
  208,000  Societe Generale Bank (Canada), 5.92%, 8/9/95........................      206,666
  138,000  Svenska Handelsbanken, Inc., 5.92%, 8/17/95..........................      136,934
                                                                                   ----------
                                                                                      540,805
                                                                                   ----------
           DRUGS/MEDICAL PRODUCTS--5.3%
  210,000  American Home Products Corp., 5.95%, 8/7/95..........................      208,716
                                                                                   ----------
           ELECTRONICS--4.8%
  190,000  General Electric Co., 5.94%, 8/4/95..................................      188,934
                                                                                   ----------
           ENERGY--10.1%
  200,000  Chevron Oil Finance Co., 5.93%, 7/12/95..............................      199,638
  200,000  Texaco, Inc., 5.92%, 7/14/95.........................................      199,573
                                                                                   ----------
                                                                                      399,211
                                                                                   ----------
           INSURANCE--7.3%
  100,000  Prudential Funding Corp., 5.94%, 8/3/95..............................       99,456
  190,000  Safeco Credit Company, Inc., 5.97%, 7/14/95..........................      189,590
                                                                                   ----------
                                                                                      289,046
                                                                                   ----------
           MACHINERY--5.1%
  200,000  Deere & Co., 5.92%, 7/10/95..........................................      199,704
                                                                                   ----------
           MISCELLANEOUS FINANCIAL SERVICES--21.4%
  170,000  Avco Financial Services, Inc., 6.00%, 7/24/95........................      169,348
  210,000  Beneficial Corp., 5.90%, 8/22/95.....................................      208,210
  170,000  Compagnie Bancaire U.S.A. Finance Corp., 6.05%, 7/18/95..............      169,514
  125,000  CIT Group Holdings, Inc., 5.85%, 7/10/95.............................      124,817
  170,000  Halifax Building Society, 6.05%, 8/21/95.............................      168,543
                                                                                   ----------
                                                                                      840,432
                                                                                   ----------
           TECHNOLOGY--4.1%
  160,000  IBM Credit Corp., 5.94%, 7/14/95.....................................      159,657
                                                                                   ----------
</TABLE> 
 

                                       59
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                             MONEY MARKET PORTFOLIO
                SCHEDULE OF INVESTMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1994

 
<TABLE> 
<CAPTION> 

PRINCIPAL
 AMOUNT                                                                              VALUE
---------                                                                          ----------
<S>        <C>                                                                     <C>   
           SHORT-TERM CORPORATE NOTES (CONTINUED)
           TELECOMMUNICATIONS--8.2%
$ 175,000  American Telephone & Telegraph Co., 5.80%, 7/21/95...................   $  174,436
  150,000  Ameritech Corp., 5.90%, 8/10/95......................................      149,017
                                                                                   ----------
                                                                                      323,453
                                                                                   ----------
           TOBACCO, BEVERAGE/FOOD PRODUCTS--4.6%
  180,000  Coca Cola Co., 5.90%, 7/21/95........................................      179,410
                                                                                   ----------
 
               Total Short-Term Corporate Notes (amortized cost--$3,718,054)....   $3,718,054
                                                                                   ----------
</TABLE> 

<TABLE> 

<S>                                                                       <C>       <C> 
               Total Investments (A) (amortized cost--$3,887,585)......    98.9%    $3,887,585
               Other Assets in Excess of Other Liabilities.............     1.1         43,774
                                                                          -----     ----------
               Total Net Assets........................................   100.0%    $3,931,359
                                                                          =====     ==========
</TABLE> 
 
                See accompanying notes to financial statements.
 
--------------------------------------------------------------------------------
(A) Federal income tax basis of portfolio securities is the same for financial
    reporting purposes.
 

                                       60
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                             MONEY MARKET PORTFOLIO
                STATEMENT OF ASSETS AND LIABILITIES (UNAUDITED)
                                 JUNE 30, 1995
 
<TABLE> 
<CAPTION> 
<S>                                                                               <C> 
                                    ASSETS
Investments, at value (amortized cost--$3,887,585).............................   $3,887,585
Cash...........................................................................       13,666
Receivable from fund shares sold...............................................       47,538
Receivable from adviser........................................................          266
Other assets...................................................................          618
                                                                                  ----------
        Total Assets...........................................................    3,949,673
                                                                                  ----------
                                  LIABILITIES
Dividends payable..............................................................        5,588
Other payables and accrued expenses............................................       12,726
                                                                                  ----------
        Total Liabilities......................................................       18,314
                                                                                  ----------
                                  NET ASSETS
Par value ($.01 per share).....................................................       39,313
Paid-in-surplus................................................................    3,891,988
Net realized gain on investments...............................................           58
                                                                                  ----------
        Total Net Assets.......................................................   $3,931,359
                                                                                  ==========
Fund shares outstanding........................................................    3,931,301
                                                                                  ----------
Net asset value per share......................................................     $1.00
                                                                                    =====
 
</TABLE> 
                See accompanying notes to financial statements.
 

                                       61
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                             MONEY MARKET PORTFOLIO
                      STATEMENT OF OPERATIONS (UNAUDITED)
                     FOR THE SIX MONTHS ENDED JUNE 30, 1995
 
<TABLE> 
<CAPTION> 
<S>                                                                                 <C> 
INVESTMENT INCOME
    Interest.....................................................................   $111,221
                                                                                    --------
OPERATING EXPENSES
    Investment advisory fee (note 2a)............................................      7,311
    Auditing, consulting and tax return preparation fees.........................      5,036
    Transfer and dividend disbursing agent fees..................................      4,536
    Reports and notices to shareholders..........................................      4,227
    Legal fees...................................................................      2,283
    Custodian fees...............................................................      1,563
    Registration fees............................................................        112
    Miscellaneous................................................................        844
                                                                                    --------
        Total operating expenses.................................................     25,912
        Less: Investment advisory fee waived and expenses reimbursed (note 2a)...     (7,570)
                                                                                    --------
            Net operating expenses...............................................     18,342
                                                                                    --------
            Net investment income................................................     92,879
                                                                                    --------
REALIZED GAIN ON INVESTMENTS--NET
    Net realized gain on investments.............................................         58
                                                                                    --------
        Net increase in net assets resulting from operations.....................   $ 92,937
                                                                                    ========
 </TABLE> 
                See accompanying notes to financial statements.
 

                                       62
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                             MONEY MARKET PORTFOLIO
                       STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE> 
<CAPTION> 


                                                            SIX MONTHS ENDED     SEPTEMBER 16, 1994 (2)
                                                            JUNE 30, 1995 (1)     TO DECEMBER 31, 1994
                                                            -----------------    ----------------------
<S>                                                         <C>                  <C> 
OPERATIONS
    Net investment income................................      $    92,879             $   42,375
    Net realized gain on investments.....................               58                     --
                                                            -----------------         -----------
        Net increase in net assets resulting from
operations...............................................           92,937                 42,375
                                                            -----------------         -----------
DIVIDENDS TO SHAREHOLDERS
    Net investment income................................          (92,879)               (42,375)
                                                            -----------------         -----------
FUND SHARE TRANSACTIONS
    Net proceeds from sales..............................        2,393,705                469,215
    Net value of securities received (note 1)............               --              3,407,191
    Reinvestment of dividends............................           87,291                 42,375
    Cost of shares redeemed..............................       (2,069,221)              (499,255)
                                                            -----------------         -----------
        Net increase in net assets from fund share
          transactions...................................          411,775              3,419,526
                                                            -----------------         -----------
            Total increase in net assets.................          411,833              3,419,526
NET ASSETS
    Beginning of period (note 1).........................        3,519,526                100,000
                                                            -----------------         -----------
    End of period........................................      $ 3,931,359             $3,519,526
                                                            =================         ===========
SHARES ISSUED AND REDEEMED
    Issued...............................................        2,393,705                469,215
    Issued in exchange for securities (note 1)...........               --              3,407,191
    Issued in reinvestment of dividends..................           87,291                 42,375
    Redeemed.............................................       (2,069,221)              (499,255)
                                                            -----------------         -----------
        Net increase.....................................          411,775              3,419,526
                                                            =================         ===========
 
</TABLE> 
                See accompanying notes to financial statements.
 
--------------------------------------------------------------------------------
 
(1) Unaudited.
 
(2) Commencement of operations.
 

                                       63
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                             MONEY MARKET PORTFOLIO
                   NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                 JUNE 30, 1995
 
(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
    Quest for Value Accumulation Trust (the "Trust") was organized May 12, 1994
as a Massachusetts business trust and is registered under the Investment Company
Act of 1940, as amended, as a diversified, open-end management investment
company. The Trust is authorized to issue an unlimited number of seven classes
of shares of beneficial interest at $.01 par value; the Equity Portfolio, the
Small Cap Portfolio, the Global Equity Portfolio, the Managed Portfolio, the
Bond Portfolio, the U. S. Government Income Portfolio and the Money Market
Portfolio. Quest for Value Advisors, (the "Adviser"), a majority-owned (99%)
subsidiary of Oppenheimer Capital, serves as the Trust's investment adviser. The
Money Market Portfolio (the "Portfolio"), one of the seven portfolios, had no
operations until September 7, 1994 other than the sale and issuance of 100,000
shares of the Portfolio to the Adviser at an aggregate purchase price of
$100,000 to provide the initial capital of the Trust. On September 16, 1994 ,
Enterprise Accumulation Trust Money Market Portfolio, (formerly known as Quest
for Value Accumulation Trust Money Market Portfolio), distributed cash and
securities aggregating $3,407,191 in exchange for 3,407,191 shares issued from a
taxable reorganization. The following is a summary of significant accounting
policies consistently followed by the Portfolio in the preparation of its
financial statements:
 
  (A) Valuation of Investments
 
    Portfolio securities are valued at amortized cost, which approximates market
value.
 
  (B) Federal Income Taxes
 
    It is the Portfolio's policy to comply with the requirements of the Internal
Revenue Code applicable to regulated investment companies and to distribute
substantially all of its taxable income to shareholders; accordingly, no Federal
income tax provision is required.
 
  (C) Security Transactions and Other Income
 
    Security transactions are accounted for on the trade date. In determining
the gain or loss from the sale of securities, the cost of securities sold has
been determined on the basis of identified cost. Interest income is accrued as
earned. Discounts or premiums on debt securities purchased are accreted or
amortized to interest income over the lives of the respective securities.
 
  (D) Dividends and Distributions
 
    Dividends from net investment income are declared daily and paid monthly.
Distributions from net realized capital gains, if any, are declared and paid at
least annually.
 
  (E) Allocation of Expenses
 
    Expenses specifically identifiable to a particular portfolio are borne by
that portfolio. Other expenses are allocated to each portfolio based on its net
assets in relation to the total net assets of all the applicable portfolios or
another reasonable basis.
 

                                       64
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                             MONEY MARKET PORTFOLIO
             NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)
                                 JUNE 30, 1995
 
(2) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES
 
    (a) The investment advisory fee is payable monthly to the Adviser, and is
computed as a percentage of the Portfolio's net assets as of the close of
business each day at the annual rate of .40%.
 
    The Adviser has agreed to waive that portion of the advisory fee and to
reimburse any necessary expenses to limit operating expenses of the Portfolio to
1.00% of average daily net assets on an annual basis through at least December
31, 1995.
 
(3) PURCHASES AND SALES OF SECURITIES
 
    For the six months ended June 30, 1995, purchases, sales and maturities of
investment securities, were $15,916,116 and $15,646,078, respectively.
 

                                       65
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                             MONEY MARKET PORTFOLIO
                              FINANCIAL HIGHLIGHTS
                FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD:
 
<TABLE> 
<CAPTION> 

                                                                   SIX MONTHS ENDED                 SEPTEMBER 16, 1994 (2)
                                                                   JUNE 30, 1995 (1)                 TO DECEMBER 31, 1994
                                                             -----------------------------    ----------------------------------
<S>                                                          <C>                              <C> 
Net asset value, beginning of period......................            $      1.00                         $     1.00
Income from investment operations:
Net investment income.....................................                   0.03                               0.01
Net realized gain on investments..........................                   0.00(3)                              --
                                                                      -----------                        -----------
    Total from investment operations......................                   0.03                               0.01
                                                                      -----------                        -----------
Dividends to shareholders:
Dividends to shareholders from net investment income......                  (0.03)                             (0.01)
                                                                      -----------                        -----------
Net asset value, end of period............................            $      1.00                         $     1.00
                                                                      ===========                        ===========
Total return (4,5)........................................                    5.2%                               4.2%
                                                                      ===========                        ===========
Net assets, end of period.................................            $ 3,931,359                         $3,519,526
                                                                      -----------                        -----------
Ratio of net operating expenses to average net assets
  (5,7)...................................................                   1.00%(6)                           1.00%
                                                                      -----------                        -----------
Ratio of net investment income to average net assets
  (5,7)...................................................                   5.08%(6)                           4.13%
                                                                      -----------                        -----------
</TABLE> 
--------------------------------------------------------------------------------
 
(1) Unaudited.
 
(2) Commencement of operations.
 
(3) Less than $.005 per share.
 
(4) Assumes reinvestment of all dividends and distributions.
 
(5) Annualized.
 
(6) Average net assets for the six months ended June 30, 1995 were $3,685,823.
 
(7) During the periods presented above, the Adviser waived its fees and
    reimbursed the Portfolio for a portion of its operating expenses. If such
    waivers and reimbursements had not been in effect, the ratio of net
    operating expenses to average net assets and the ratio of net investment
    income to average net assets would have been 1.42% and 4.66% and 2.03% and
    3.10%, respectively.
 

                                       66
<PAGE>
 
                       QUEST FOR VALUE ACCUMULATION TRUST
                           ONE WORLD FINANCIAL CENTER
                               NEW YORK, NY 10281


TRUSTEES AND PRINCIPAL OFFICERS

Joseph M. La Motta                    Trustee, President
Paul Y. Clinton                       Trustee
Thomas W. Courtney                    Trustee
Lacy B. Herrmann                      Trustee
George Loft                           Trustee
Bernard H. Garil                      Vice President
Robert J. Bluestone                   Vice President
Pierre Daviron                        Vice President
John C. Giusio, Jr.                   Vice President
Richard J. Glasebrook, II             Vice President
Louis Goldstein                       Vice President
Vikki Hanges                          Vice President
Jenny Beth Jones                      Vice President
Catherine Puc                         Vice President
Eileen P. Rominger                    Vice President
Sheldon M. Siegel                     Treasurer
Deborah Kaback                        Secretary
Leslie Klein                          Assistant Treasurer
Ilana R. Marcus                       Assistant Secretary
 
 
INVESTMENT ADVISER

Quest for Value Advisors
One World Financial Center
New York, NY 10281


CUSTODIAN AND TRANSFER AGENT

State Street Bank and Trust Company
P.O. Box 1713
Boston, MA 02105


INDEPENDENT ACCOUNTANTS

Price Waterhouse LLP
1177 Avenue of the Americas
New York, NY 10036


This report is authorized for distribution only
to shareholders and to others who have received
a copy of this Trust's prospectus.
 

                                       67
 
 
 
(2_FIDELITY_LOGOS)
VARIABLE INSURANCE PRODUCTS
FUND
MONEY MARKET PORTFOLIO
HIGH INCOME PORTFOLIO
EQUITY-INCOME PORTFOLIO
GROWTH PORTFOLIO
OVERSEAS PORTFOLIO
SEMIANNUAL REPORT 
JUNE 30, 1995
CONTENTS
 
 
MONEY MARKET PORTFOLIO          VIPF-3    PERFORMANCE                          
                                VIPF-4    FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-5    INVESTMENTS                          
                                VIPF-9    FINANCIAL STATEMENTS                 
 
HIGH INCOME PORTFOLIO           VIPF-11   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-12   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-13   INVESTMENTS                          
                                VIPF-19   FINANCIAL STATEMENTS                 
 
EQUITY-INCOME PORTFOLIO         VIPF-21   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-22   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-23   INVESTMENTS                          
                                VIPF-27   FINANCIAL STATEMENTS                 
 
GROWTH PORTFOLIO                VIPF-29   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-30   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-31   INVESTMENTS                          
                                VIPF-35   FINANCIAL STATEMENTS                 
 
OVERSEAS PORTFOLIO              VIPF-37   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-38   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-39   INVESTMENTS                          
                                VIPF-44   FINANCIAL STATEMENTS                 
 
NOTES TO FINANCIAL STATEMENTS   VIPF-46   NOTES TO THE FINANCIAL STATEMENTS    
 
THIS REPORT AND THE FINANCIAL STATEMENTS CONTAINED HEREIN ARE SUBMITTED FOR
THE GENERAL INFORMATION OF THE SHAREHOLDERS OF THE FUNDS. THIS REPORT IS
NOT 
AUTHORIZED FOR DISTRIBUTION TO PROSPECTIVE INVESTORS IN THE FUNDS UNLESS
PRECEDED OR ACCOMPANIED BY AN EFFECTIVE PROSPECTUS. 
MUTUAL FUND SHARES ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED BY,
ANY DEPOSITORY INSTITUTION. SHARES ARE NOT INSURED BY THE FDIC, THE FEDERAL
RESERVE BOARD OR ANY OTHER AGENCY, AND ARE SUBJECT TO INVESTMENT RISK,
INCLUDING THE POSSIBLE LOSS OF PRINCIPAL. 
NEITHER THE FUNDS NOR FIDELITY DISTRIBUTORS CORPORATION IS A BANK.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
PERFORMANCE
 
 
To measure a money market fund's performance, you can look at either total
return or yield. Total return reflects both the change 
in a fund's share price over a given period, and reinvestment of its
dividends (or income). Yield measures the income paid by a fund. Since a
money market fund tries to maintain a $1 share price, yield is an important
measure of performance.
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED          PAST 1   PAST 5   PAST 10   
JUNE 30, 1995          YEAR     YEARS    YEARS     
 
Money Market           5.44%    4.88%    6.19%     
 
Consumer Price Index   3.04%    3.26%    3.55%     
 
AVERAGE ANNUAL TOTAL RETURNS take the fund's actual (or cumulative) return
and show you what would have happened if the fund had achieved that return
by performing at a constant rate each year. 
Comparing the fund's performance to the Consumer Price Index (CPI) helps
show how your investment did compared to inflation. (The periods covered by
the CPI numbers are the closest available match to those covered by the
fund.)
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER. 
If the advisor had not reimbursed certain fund expenses, the past five
years and life of fund total returns would have been lower. Yield 
will vary.
YIELD
Row: 1, Col: 1, Value: 4.21
Row: 1, Col: 2, Value: 2.41
Row: 2, Col: 1, Value: 4.7
Row: 2, Col: 2, Value: 2.5
Row: 3, Col: 1, Value: 5.609999999999999
Row: 3, Col: 2, Value: 2.74
Row: 4, Col: 1, Value: 5.91
Row: 4, Col: 2, Value: 2.89
Row: 5, Col: 1, Value: 5.85
Row: 5, Col: 2, Value: 2.87
Money Market
MMDA
6% -
5% -
4% -
3% -
2% -
1% -
0% 
  6/28/94 10/2/94 12/28/94 3/29/95 6/28/95
 
 Money Market 4.21% 4.70% 5.61% 5.91% 5.85%
 
 MMDA 2.41% 2.50% 2.74% 2.89% 2.87%
YIELD refers to the income paid by the fund over a given period. Yields for
money market funds are usually for seven-day periods, 
expressed as annual percentage rates. A yield that assumes income earned is
reinvested or compounded is called an effective yield. The chart above
shows the fund's current seven-day yield at quarterly intervals over the
past year. This is compared to similar yields for the average bank money
market deposit account (MMDA). The MMDA average is supplied by BANK RATE
MONITOR.(Trademark)
 
COMPARING PERFORMANCE
There are some important differences between 
a bank money market deposit account (MMDA) 
and a money market fund. First, the U.S. 
government neither insures nor guarantees a 
money market fund. In fact, there is no 
assurance that a money fund will maintain a $1 
share price. Second, a money market fund 
returns to its shareholders income earned by the 
fund's investments after expenses. This is in 
contrast to banks, which set their MMDA rates 
periodically based on current interest rates, 
competitors' rates, and internal criteria.
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with 
Bob Litterst, Portfolio 
Manager of Money 
Market Portfolio
Q. BOB, CAN YOU BRING US UP TO DATE ON MARKET CONDITIONS?
A. Sure. The economic growth rate has slowed dramatically during the past
six months. During the fourth quarter of 1994, the gross domestic product
expanded at a rate of 5.1%, a very strong showing. Moreover, final sales
rose 5.7%, meaning sales exceeded production and depleted inventories.
Those signs of growth, along with disturbing trends in such leading
indicators of inflation as unemployment and capacity utilization, prompted
the Federal Reserve to raise the federal funds rate, the rate banks charge
each other for overnight loans, another one-half percentage point in
February.
Q. HOW HAS THE INTEREST RATE ENVIRONMENT CHANGED SINCE THEN?
A. Even as the Fed was tightening credit for the seventh time in a little
more than a year, there were signs that the economy was beginning to lose
steam. Led by softening consumer activity and weakness in
interest-sensitive sectors such as housing and autos, the growth rate
during the first quarter of 1995 slowed to 2.7%. Currently, most economists
have long since stopped worrying about the economy overheating. Now they
have an altogether different concern: that we might be headed for another
recession. By the end of June, it was clear to all that the latest cycle of
interest rate increases was over. Instead, speculation centered on when the
Fed might feel compelled to lower rates.
Q. HOW DID YOU RESPOND TO CHANGING CONDITIONS?
A. The fund's average maturity six months ago, when the period began, was
39 days. That was a defensive number. It reflected my view at the time that
further rate increases were likely. As it became apparent that the economy
was slowing more rapidly than initially expected, my expectations regarding
Fed policy changed, and I gradually extended the fund's average maturity. I
moved cautiously at first because conditions were unsettled and it seemed
prudent to maintain flexibility. But as signs of weakness accumulated, I
began to prepare for a shift in Fed policy, including the possibility of an
eventual rate cut. By the end of June, the fund's average maturity was more
aggressive than that of most other taxable money market funds-around 60
days, compared to about 50 days for most competitors.
Q. HOW DID YOU ACHIEVE THAT LONGER AVERAGE MATURITY?
A. Mainly by focusing on three-month and six-month securities, rather than
moving further out the yield curve. That's because by the end of the
period, expectations for declining short-term rates caused longer-term
yields on some money market securities to fall below shorter-term yields, a
situation known as an inverted yield curve.
Q. WHAT ABOUT ASSET SELECTION?
A. I've reduced the fund's stake in U.S. Treasury and agency securities.
Normally the fund averages about 10% in government securities, although
it's been as high as 20% at times during the past year or two. But in
recent months, technical factors affecting supply and demand have priced
government securities unusually high. The main cause seems to be heavy
buying on the part of foreign central banks with funds accumulated in
support of the U.S. dollar. With so many other creditworthy alternatives
available, I've looked elsewhere for value, adding higher-yielding
commercial paper and bank certificates of deposit. At the end of June,
government securities totaled less than 3% of the fund's assets.
Q. WHAT'S THE OUTLOOK?
A. The next few months should be interesting. We know that on July 6,
shortly after the period ended, the Fed lowered the federal funds rate
one-quarter percentage point, but as we look ahead, much uncertainty
remains. Some market participants believe that we're in the early stages of
an extended downturn. Others believe that what's happening is merely a
brief but severe inventory correction, and that the economy will resume
growing at its long-term trend rate of around 2.5% once the temporary
buildup in inventories sells off.
Q. WHAT'S YOUR VIEW?
A. I tend to side with those in the latter camp. The typical prerequisites
for a recession, including high inflation and tight bank lending standards,
simply don't exist. That said, I'm concerned that if this Spring's weakness
in the labor market persists, it could evolve into a self-reinforcing
slowdown, forcing the Fed to continue lowering rates. While I don't think
that will happen, I have to respect the possibility of such a development.
Accordingly, I'll probably maintain a neutral to aggressive average
maturity of between 60 and 65 days for the foreseeable future.
 
 
FUND FACTS
GOAL: Income and share price stability by 
investing in high quality, short-term instruments 
START DATE: April 1, 1982
SIZE: As of June 30, 1995, more than $768 
million
MANAGER: Robert Litterst, since 1992; manager, 
Capital Reserves Money Market, Fidelity Cash 
Reserves, Fidelity Money Market Trust: 
Retirement Money Market, since 1992; joined 
Fidelity in 1991
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
BANKERS' ACCEPTANCES - 4.2%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
DOMESTIC BANKERS' ACCEPTANCES - 2.8%
CHASE MANHATTAN BANK
11/1/95 6.09% $ 4,500,000 $ 4,408,980
CHEMICAL BANK
9/28/95 6.02  5,723,026  5,639,549
MELLON BANK, N.A.
11/24/95 5.81  7,500,000  7,325,700
NBD BANK, N.A.
12/11/95 5.87  4,000,000  3,896,767
  21,270,996
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 1.4%
BANK OF TOKYO
8/14/95 6.39  6,000,000  5,954,533
RABOBANK NEDERLAND, N.V.
8/3/95 6.22  1,000,000  994,408
SANWA BANK, LTD.
7/31/95 6.08  4,000,000  3,980,033
  10,928,974
TOTAL BANKERS' ACCEPTANCES   32,199,970
CERTIFICATES OF DEPOSIT - 20.3%
 
CHICAGO BRANCH, YANKEE DOLLAR, FOREIGN BRANCH - 3.9%
ABN-AMRO BANK
8/3/95 6.25  5,000,000  5,000,045
9/20/95 6.19  5,000,000  5,000,000
9/25/95 6.00  5,000,000  5,000,000
10/19/95 6.25  10,000,000  10,000,000
SANWA BANK, LTD.
8/15/95 6.04  5,000,000  5,000,062
  30,000,107
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 9.4%
BANQUE NATIONALE DE PARIS
11/13/95 6.05  5,000,000  5,000,000
CANADIAN IMPERIAL BANK OF COMMERCE
11/1/95 6.25  4,000,000  3,998,110
COMMERZBANK, GERMANY
8/24/95 6.35  5,000,000  4,999,596
DRESDNER BANK, A.G.
3/15/96 6.44  1,000,000  1,000,875
FUJI BANK, LTD.
7/19/95 6.18  5,000,000  5,000,000
HYPO U.S. FINANCE
11/8/95 6.03  5,000,000  5,000,823
INDUSTRIAL BANK OF JAPAN, LTD.
7/31/95 6.30  5,000,000  5,000,000
ROYAL BANK OF CANADA
10/5/95 6.25  1,000,000  1,000,294
SANWA BANK, LTD.
7/7/95 6.21  3,000,000  3,000,000
SOCIETE GENERALE
8/14/95 6.02  14,000,000  14,000,000
8/21/95 6.00  10,000,000  10,000,000
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - CONTINUED
SUMITOMO BANK, LTD.
8/7/95 6.01% $ 5,000,000 $ 5,000,000
8/21/95 6.41  5,000,000  5,000,465
8/22/95 6.03  5,000,000  5,000,000
  73,000,163
LONDON BRANCH, EURODOLLAR, DOMESTIC BANKS - 2.6%
BANK OF AMERICA NATIONAL TRUST & SAVINGS ASSOC.
9/29/95 5.91  5,000,000  5,000,000
11/27/95 6.00  5,000,000  5,000,000
BANK OF NEW YORK
7/17/95 6.15  10,000,000  10,000,000
  20,000,000
LONDON BRANCH, EURODOLLAR, FOREIGN BANKS - 3.8%
BANK OF SCOTLAND
7/5/95 6.15  4,000,000  4,000,015
MITSUBISHI BANK, LTD.
8/10/95 6.04  5,000,000  5,000,377
NORDDEUTSCHE LANDESBANK
12/8/95 5.75  5,000,000  4,998,563
SANWA BANK, LTD.
8/7/95 6.02  5,000,000  4,998,917
TORONTO-DOMINION BANK
12/11/95 5.74  10,000,000  10,013,064
  29,010,936
PORTLAND BRANCH, EURODOLLAR, FOREIGN BANKS - 0.6%
BANK OF NOVA SCOTIA
7/11/95 6.13  5,000,000  5,000,008
TOTAL CERTIFICATES OF DEPOSIT   157,011,214
COMMERCIAL PAPER - 52.0%
 
ANZ (DE), INC.
7/7/95 6.52  1,273,000  1,271,653
8/8/95 6.03  220,000  218,611
ABBEY NATIONAL TREASURY SERVICES
8/21/95 6.04  5,000,000  4,957,854
AMERICAN EXPRESS CREDIT CORP.
8/9/95 6.21  5,000,000  4,967,067
8/14/95 6.20  5,000,000  4,962,875
11/9/95 5.89  5,000,000  4,895,382
AMERICAN HOME FOOD PRODUCTS, INC.
7/10/95 6.17  11,000,000  10,983,280
AMERICAN HOME PRODUCTS
8/29/95 6.00  6,000,000  5,941,688
AMERICAN TELEPHONE & TELEGRAPH CO.
9/27/95 6.09  5,000,000  4,927,400
ASSOCIATES CORP. OF NORTH AMERICA
9/1/95 5.98  6,000,000  5,938,930
9/28/95 6.10  5,000,000  4,926,451
BANC ONE CORP.
9/22/95 5.99  5,000,000  4,931,986
BEAR STEARNS COS., INC.
7/12/95 6.14  5,000,000  4,990,757
8/1/95 6.06  6,000,000  5,969,155
8/1/95 6.13  5,000,000  4,974,016
COMMERCIAL PAPER - CONTINUED
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
BENEFICIAL CORP.
9/18/95 5.99% $ 5,000,000 $ 4,935,264
9/29/95 5.81  5,000,000  4,928,750
CIT GROUP HOLDINGS, INC.
9/21/95 6.20  5,000,000  4,931,211
CHRYSLER FINANCIAL CORPORATION
7/6/95 6.05  5,000,000  4,995,826
7/12/95 6.05  5,000,000  4,990,803
7/13/95 6.04  2,000,000  1,996,000
7/17/95 6.05  3,000,000  2,991,973
COMMERZBANK U.S. FINANCE, INC.
9/25/95 5.89  5,000,000  4,930,722
9/29/95 5.91  140,000  137,977
9/29/95 6.30  600,000  590,820
10/20/95 6.23  4,000,000  3,925,507
12/15/95 5.76  1,120,000  1,090,905
COMPAGNIE BANCAIRE
7/6/95 6.20  5,000,000  4,995,764
7/12/95 6.15  5,000,000  4,990,742
CORESTATES CAPITAL CORP.
7/8/95 6.01 (a)  5,000,000  5,000,000
7/15/95 6.09 (a)  5,000,000  5,000,000
DEN DANSKE CORP., INC.
7/12/95 6.15  3,000,000  2,994,445
DU PONT (E.I.) DE NEMOURS & CO.
9/19/95 6.09  2,500,000  2,466,833
FORD MOTOR CREDIT CORP.
7/21/95 6.23  5,000,000  4,983,056
8/30/95 6.23  15,000,000  14,848,000
9/11/95 6.25  5,000,000  4,939,100
10/27/95 5.86  6,000,000  5,887,507
FORD MOTOR CREDIT, PLC
8/1/95 6.10  4,500,000  4,476,711
GENERALE BANK
10/17/95 6.07  5,000,000  4,911,200
GENERAL ELECTRIC CAPITAL CORP.
7/3/95 5.97 (a)  5,000,000  5,000,000
7/5/95 6.19  5,000,000  4,996,628
8/1/95 5.94  170,000  169,139
9/15/95 6.68  4,000,000  3,945,787
10/5/95 6.79  2,400,000  2,358,400
10/12/95 6.80  1,000,000  981,403
11/1/95 6.13  10,000,000  9,796,708
GENERAL ELECTRIC CORP.
9/27/95 6.25  10,000,000  9,851,622
GENERAL MOTORS ACCEPTANCE CORP.
7/31/95 6.22  5,000,000  4,974,500
8/2/95 6.19  11,000,000  10,940,453
8/16/95 6.12  6,000,000  5,953,770
8/16/95 6.15  5,000,000  4,961,347
8/22/95 6.10  1,000,000  991,319
9/15/95 6.05  5,000,000  4,936,983
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
GEORGIA POWER CO.
7/5/95 6.20% $ 5,000,000 $ 4,996,611
GOLDMAN SACHS GROUP, L.P. (THE)
9/7/95 6.01  10,000,000  9,888,367
9/18/95 6.02  6,000,000  5,922,185
HANSON FINANCE (UK), PLC
8/7/95 6.03  10,000,000  9,938,950
8/22/95 6.04  6,000,000  5,948,477
IBM CORP.
9/1/95 5.97  5,000,000  4,949,194
INTERNATIONAL NEDERLANDEN U.S. FUNDING CORP.
8/28/95 6.35  4,000,000  3,960,367
MERRILL LYNCH & CO., INC.
9/28/95 6.00  5,000,000  4,927,317
MONSANTO CO.
8/14/95 6.19  2,500,000  2,481,453
9/12/95 6.17  1,525,000  1,506,353
12/21/95 5.90  10,000,000  9,724,642
MORGAN STANLEY GROUP, INC.
10/6/95 5.91  5,000,000  4,921,592
NATIONAL & PROVINCIAL BUILDING SOCIETY
10/16/95 5.89  5,350,000  5,258,249
NATIONWIDE BUILDING SOCIETY
8/11/95 6.06  5,000,000  4,966,004
NEW CENTER ASSET TRUST
7/12/95 6.16  5,000,000  4,990,726
7/17/95 6.15  10,000,000  9,973,067
NORWEST CORP.
9/19/95 5.99  400,000  394,773
NORWEST FINANCIAL
7/10/95 6.14  5,000,000  4,992,438
PENNSYLVANIA LIGHT & POWER COMPANY
7/5/95 6.06  1,650,000  1,648,895
7/10/95 6.05  3,200,000  2,196,689
PHILIP MORRIS COS., INC.
9/5/95 6.07  4,500,000  4,450,913
PRUDENTIAL FUNDING CORP.
7/3/95 6.30  10,000,000  9,996,500
SEARS ROEBUCK ACCEPTANCE CORP.
9/18/95 6.00  5,000,000  4,935,154
SHERWOOD MEDICAL COMPANY
8/21/95 5.99  5,000,000  4,957,925
TEXTRON, INC.
7/14/95 6.06  3,500,000  3,492,391
TORONTO DOMINION HOLDINGS USA, INC.
9/11/95 6.11  5,000,000  4,940,200
9/29/95 5.90  10,000,000  9,854,750
TRANSAMERICA FINANCE CORP.
8/7/95 6.03  220,000  218,648
WOOLWICH EQUITABLE BUILDING SOCIETY
10/16/95 5.94  5,000,000  4,913,508
TOTAL COMMERCIAL PAPER   402,000,618
FEDERAL AGENCIES - 3.2%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
FEDERAL FARM CREDIT BANK - AGENCY COUPONS - 0.6%
7/3/95 6.17% (a) $ 5,000,000 $ 4,997,271
FEDERAL NATIONAL MORTGAGE ASSOC. - DISCOUNT NOTES - 2.6%
7/17/95 6.27  5,000,000  4,986,422
9/11/95 6.32  10,000,000  9,877,600
10/20/95 6.04  5,000,000  4,909,350
  19,773,372
TOTAL FEDERAL AGENCIES   24,770,643
BANK NOTES - 7.2%
 
BANK OF NEW YORK
8/28/95 6.35  5,000,000  4,999,748
BOATMEN'S NATIONAL BANK OF ST. LOUIS
9/22/95 6.04 (a)  5,000,000  4,995,859
COMERICA BANK - DETROIT
5/28/96 5.83  5,000,000  5,014,775
FIFTH THIRD BANK - CINCINNATI
10/27/95 6.07  5,000,000  5,001,981
HOUSEHOLD BANK, N.A.
9/21/95 5.93  1,000,000  1,000,000
KEY BANK OF NEW YORK
7/3/95 6.11 (a)  5,000,000  4,999,374
MELLON BANK, N.A.
11/1/95 6.24  5,000,000  5,000,000
NBD BANK, N.A.
10/16/95 6.27  5,000,000  5,000,000
NATIONSBANK OF TEXAS
9/26/95 6.38  5,000,000  5,000,000
10/27/95 6.25  5,000,000  5,000,000
PNC BANK, N.A.
7/4/95 6.15 (a)  5,000,000  4,999,589
U.S. NATIONAL BANK OF OREGON
8/22/95 6.37  5,000,000  5,000,070
TOTAL BANK NOTES   56,011,396
MASTER NOTES (A) - 1.2%
 
J.P. MORGAN SECURITIES
7/3/95 6.58  9,000,000  9,000,000
MEDIUM-TERM NOTES (A) - 5.9%
 
ABBEY NATIONAL, NORTH AMERICA
7/3/95 5.97  5,000,000  4,999,151
ABBEY NATIONAL TREASURY SERVICES (C)
9/30/95 6.00   10,000,000  10,000,000
BENEFICIAL CORP.
7/15/95 6.09  5,000,000  4,999,453
DEAN WITTER, DISCOVER & CO.
7/15/95 6.10  5,000,000  5,004,526
GENERAL ELECTRIC CAPITAL CORP.
7/3/95 6.27  5,000,000  4,998,997
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
GENERAL MOTORS ACCEPTANCE CORP.
8/7/95 6.25% $ 3,000,000 $ 3,000,000
GOLDMAN SACHS GROUP, L.P. (THE) (C)
9/1/95 6.03  3,000,000  3,000,000
9/16/95 5.95   4,000,000  4,000,000
NORWEST CORP.
9/15/95 6.06  6,000,000  6,000,000
TOTAL MEDIUM-TERM NOTES   46,002,127
SHORT-TERM NOTES (A) - 3.2%
 
CAPITAL ONE FUNDING CORP.
7/10/95 6.07  4,072,000  4,072,000
SMM TRUST COMPANY (1994-D) (B)
7/28/95 6.17  4,000,000  4,000,000
SMM TRUST COMPANY (1995-I) (B)
7/5/95 6.16  6,000,000  5,998,411
SMM TRUST COMPANY (1995-J) (B)
7/15/95 6.06  11,000,000  11,000,000
TOTAL SHORT-TERM NOTES   25,070,411
MUNICIPAL SECURITIES (A) - 1.1%
 
GARDENA CALIFORNIA CERTIFICATES OF PARTNERSHIP
7/10/95 6.35  6,550,000  6,550,000
NEW ORLEANS AVIATION BOARD
7/10/95 6.26  1,800,000  1,800,000
TOTAL MUNICIPAL SECURITIES   8,350,000
REPURCHASE AGREEMENTS - 1.7%
 MATURITY 
 AMOUNT 
In a joint trading account 
 (U.S. Government Obligations)
 dated 6/30/95 due 7/3/95:
  At 6.28%  $ 12,806,699  12,800,000
TOTAL INVESTMENTS - 100%  $ 773,216,379
Total Cost for Income Tax Purposes - $773,216,379
 
LEGEND
(a) The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. The due date on these types of
securities reflects the next interest rate reset date or, when applicable,
the final maturity date.
(b) Restricted securities - Investment in securities not registered under
the Securities Act of 1933. 
Additional information on each holding is as follows:
 ACQUISITION ACQUISITION
SECURITY DATE COST 
SMM Trust Company: 
 (1994-D)  10/28/94 $ 4,000,000
 (1995-I))  5/25/95 $ 6,000,000 
 (1995-J)  5/15/95 $ 11,000,000
(c) Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $17,000,000 or 2.2% of net
assets.
INCOME TAX INFORMATION
At December 31, 1994, the fund had a capital loss carryforward of
approximately $94,600 of which $4,100, $500, $4,900, $4,300 and $80,800
will expire on December 31, 1995, 1996, 1997, 2000 and 2002, respectively.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                             <C>           <C>             
 JUNE 30, 1995 (UNAUDITED)                
 
ASSETS                                    
 
Investment in securities, at value (including repurchase agreements of $12,800,000) - See accompanying          $ 773,216,379   
schedule                                                                                    
 
Cash                                                                                                               673,210        
 
Receivable for investments sold                                                                                    104,000        
 
Interest receivable                                                                                                 2,641,686      
 
 TOTAL ASSETS                                                                                                      776,635,275    
 
LIABILITIES                                                                                                                        
 
Payable for investments purchased                                                                    $ 7,463,678                   
 
Accrued management fee                                                                                157,028                      
 
Other payables and accrued expenses                                                                   64,485                       
 
 TOTAL LIABILITIES                                                                                                  7,685,191      
 
NET ASSETS                                                                                                          $ 768,950,084   
 
Net Assets consist of:                                                                                                           
 
Paid in capital                                                                                                     $ 769,022,085   
 
Accumulated net realized gain                                                                                        (72,001        
(loss) on investments                                                                                               )               
 
NET ASSETS, for 769,022,085                                                                                         $ 768,950,084   
shares outstanding                                                                                                           
 
NET ASSET VALUE, offering price and redemption price per share ($768,950,084 (divided by) 769,022,085 shares)        $1.00          
 
</TABLE>                                                   
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                     <C>         <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                        
 
INTEREST INCOME                                                     $ 22,651,404   
 
EXPENSES                                                                           
 
Management fee                                          $ 934,903                  
 
Transfer agent fees                                      176,682                   
 
Accounting fees and expenses                             52,708                    
 
Non-interested trustees'                                 2,520                     
compensation                                                                       
 
Custodian fees and expenses                              36,594                    
 
Audit                                                    11,536                    
 
Legal                                                    1,454                     
 
Miscellaneous                                            2,459                     
 
 TOTAL EXPENSES                                                      1,218,856     
 
NET INTEREST INCOME                                                  21,432,548    
 
NET REALIZED GAIN (LOSS) ON                                          7,601         
 INVESTMENTS                                                                       
 
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                $ 21,440,149   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE>
<CAPTION>
<S>                                                                                    <C>              <C>              
                                                                                       SIX MONTHS END   YEAR ENDED       
                                                                                       ED               DECEMBER 31,     
                                                                                       JUNE 30, 1995    1994             
                                                                                       (UNAUDITED)                       
 
INCREASE (DECREASE) IN NET ASSETS                                                                                        
 
Operations                                                                             $ 21,432,548     $ 25,859,424     
Net interest income                                                                                                      
 
 Net realized gain (loss)                                                               7,601            (80,853         
                                                                                                        )                
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                        21,440,149       25,778,571      
 
Distributions to shareholders from net interest income                                  (21,432,548      (25,859,424     
                                                                                       )                )                
 
Share transactions at net asset value of $1.00 per share                                512,023,023      1,187,546,448   
Proceeds from sales of shares                                                                                            
 
 Reinvestment of distributions from net interest income                                 21,432,548       25,859,424      
 
 Cost of shares redeemed                                                                (513,118,899     (817,822,836    
                                                                                       )                )                
 
 NET INCREASE (DECREASE) IN NET ASSETS AND SHARES RESULTING FROM SHARE TRANSACTIONS     20,336,672       395,583,036     
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                               20,344,273       395,502,183     
 
NET ASSETS                                                                                                               
 
 Beginning of period                                                                    748,605,811      353,103,628     
 
 End of period                                                                         $ 768,950,084    $ 748,605,811    
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                           
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
      SIX MONTHS ENDED   YEARS ENDED DECEMBER 31,                               
      JUNE 30, 1995                                                             
 
      (UNAUDITED)        1994                       1993   1992   1991   1990   
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                        <C>         <C>         <C>         <C>         <C>         <C>         
SELECTED PER-SHARE DATA                                                                                      
 
Net asset value, beginning of period                       $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
Income from Investment Operations                          .029        .042        .032        .038        .059        .078       
Net interest income                                                                                          
 
Less Distributions                                         (.029)      (.042)      (.032)      (.038)      (.059)      (.078)     
From net interest income                                                                                     
 
Net asset value, end of period                             $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
TOTAL RETURN B C                                           2.95%       4.25%       3.23%       3.90%       6.09%       8.04%      
 
RATIOS AND SUPPLEMENTAL DATA                                                                                 
 
Net assets, end of period (000 omitted)                    $ 768,950   $ 748,606   $ 353,104   $ 301,002   $ 271,123   $ 254,585   
 
Ratio of expenses to average net assets                    .33% A      .27%        .22%        .24%        .38%        .56%       
 
Ratio of expenses to average net assets before             .33% A      .27%        .23%        .24%        .38%        .56%       
expense reductions                                                                                           
 
Ratio of net interest income to average net assets         5.84% A     4.32%       3.16%       3.85%       5.93%       7.76%      
 
A ANNUALIZED                                                                                                 
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED.  TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT.                                                                            
INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                             
C TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN.        
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value). 
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED                     PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995                     YEAR     YEARS    FUND      
 
HIGH INCOME                       11.89%   16.87%   11.60%    
 
Merrill Lynch High Yield Master   14.88%   14.23%   n/a       
 
Consumer Price Index              3.04%    3.26%    3.57%     
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of 
how it will do tomorrow. Bond prices, for 
example, generally move in the opposite 
direction of interest rates. In turn, the share price, 
return, and yield of a fund that invests in bonds 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare the fund's returns to those of the Merrill Lynch High Yield
Master Index - a broad measure of the high yield bond market. This
benchmark includes reinvested dividends and capital gains, if any.
Comparing the fund's performance to the consumer price index (CPI) helps
show how your fund did compared to inflation. (The CPI returns begin on the
month end closest to the fund's start date).
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, September 19, 1985.
If the adviser had not reimbursed certain fund expenses during the periods
shown, the total returns would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. The fund includes high yielding, lower-rated
securities which are subject to greater price volatility and may involve
greater risk of default. The market for these securities may be less
liquid.
$10,000 OVER LIFE OF FUND
              VIP High Income (4High Yield Maste
     09/30/85          10000.00        10000.00
     10/31/85          10124.78        10113.02
     11/30/85          10270.82        10303.28
     12/31/85          10614.12        10604.47
     01/31/86          10745.58        10676.44
     02/28/86          11109.08        11130.10
     03/31/86          11383.10        11373.65
     04/30/86          11576.24        11551.26
     05/31/86          11753.01        11685.98
     06/30/86          11900.72        11804.36
     07/31/86          11864.53        11648.95
     08/31/86          11912.43        11863.93
     09/30/86          12013.59        11962.11
     10/31/86          12372.53        12172.57
     11/30/86          12412.20        12271.68
     12/31/86          12490.69        12337.95
     01/31/87          12946.06        12686.81
     02/28/87          13170.08        12896.26
     03/31/87          13290.04        13038.85
     04/30/87          12874.71        12754.50
     05/31/87          12755.02        12697.03
     06/30/87          13030.49        12872.55
     07/31/87          13044.43        12942.59
     08/31/87          13152.49        13072.28
     09/30/87          12694.49        12771.51
     10/31/87          12087.43        12430.27
     11/30/87          12443.44        12744.62
     12/31/87          12642.60        12913.85
     01/31/88          13058.25        13267.23
     02/29/88          13449.21        13627.23
     03/31/88          13352.58        13604.70
     04/30/88          13456.66        13643.99
     05/31/88          13436.65        13715.20
     06/30/88          13718.27        13977.43
     07/31/88          13861.07        14125.13
     08/31/88          13794.86        14171.55
     09/30/88          13905.45        14314.39
     10/31/88          14056.82        14537.41
     11/30/88          14003.15        14591.87
     12/31/88          14114.42        14653.61
     01/31/89          14453.60        14873.37
     02/28/89          14524.70        14973.32
     03/31/89          14338.06        14960.00
     04/30/89          14179.27        15004.15
     05/31/89          14441.26        15280.37
     06/30/89          14854.88        15496.85
     07/31/89          14757.08        15570.24
     08/31/89          14671.49        15647.15
     09/30/89          14158.14        15498.19
     10/31/89          13551.16        15253.06
     11/30/89          13562.58        15287.24
     12/31/89          13525.40        15273.41
     01/31/90          13226.43        14974.91
     02/28/90          13022.77        14756.83
     03/31/90          12885.36        14956.31
     04/30/90          12923.54        15032.30
     05/31/90          13189.08        15303.83
     06/30/90          13396.83        15600.32
     07/31/90          13603.76        15929.99
     08/31/90          13376.19        15320.16
     09/30/90          13059.02        14653.87
     10/31/90          12742.13        14280.96
     11/30/90          13041.01        14401.94
     12/31/90          13223.36        14609.46
     01/31/91          13503.92        14815.98
     02/28/91          14252.06        15915.67
     03/31/91          14757.05        16599.98
     04/30/91          15280.75        17191.13
     05/31/91          15505.19        17275.07
     06/30/91          15841.85        17622.59
     07/31/91          16440.36        18044.84
     08/31/91          16664.81        18424.11
     09/30/91          17038.88        18658.77
     10/31/91          17618.68        19213.23
     11/30/91          17768.31        19435.16
     12/31/91          17861.83        19660.94
     01/31/92          18815.71        20348.35
     02/29/92          19498.87        20853.71
     03/31/92          20129.17        21144.68
     04/30/92          20271.50        21298.58
     05/31/92          20515.49        21638.31
     06/30/92          20739.15        21907.16
     07/31/92          21145.80        22351.02
     08/31/92          21593.11        22646.93
     09/30/92          21816.77        22904.97
     10/31/92          21491.45        22615.68
     11/30/92          21755.77        22935.97
     12/31/92          21999.76        23231.29
     01/31/93          22589.41        23803.34
     02/28/93          22974.74        24253.90
     03/31/93          23504.92        24674.39
     04/30/93          23659.56        24851.50
     05/31/93          24013.02        25186.03
     06/30/93          24631.57        25659.22
     07/31/93          24874.57        25935.02
     08/31/93          25139.66        26182.25
     09/30/93          25228.03        26311.44
     10/31/93          25824.49        26807.08
     11/30/93          26067.49        26953.70
     12/31/93          26487.22        27223.21
     01/31/94          27370.86        27819.81
     02/28/94          27338.05        27619.74
     03/31/94          26417.09        26719.70
     04/30/94          26150.49        26407.45
     05/31/94          26198.96        26313.37
     06/30/94          26102.02        26893.29
     07/31/94          26198.96        27082.30
     08/31/94          26198.96        27270.47
     09/30/94          26392.85        27260.08
     10/31/94          26150.49        27329.36
     11/30/94          25932.37        27096.87
     12/31/94          26053.55        26906.19
     01/31/95          26344.38        27286.38
     02/28/95          27248.56        28137.75
     03/31/95          27587.86        28529.34
     04/30/95          28396.97        29197.31
     05/31/95          29127.77        30109.50
     06/30/95          29206.07        30339.47
 
Let's say you invested $10,000 in High Income Portfolio on September 30,
1985, shortly after the fund started. By June 30, 1995, your investment
would have grown to $29,206 - a 192.06% increase. That compares to $10,000
invested in the Merrill Lynch High Yield Master Index, which would have
grown to $30,339 over the same period - a 203.39% increase.
INVESTMENT SUMMARY
TOP FIVE HOLDINGS AS OF JUNE 30, 1995
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)   % OF FUND'S   
                                               INVESTMENTS   
 
PanAmSat Corp. 12 3/4%                         4.2           
 
TransTexas Gas Corp. (various issues)          3.5           
 
Revlon Worldwide Corp. secured 0%, 3/15/98     2.6           
 
Flagstar Corp. 11 1/4%, 11/1/04                2.3           
 
American Financial Corp. (various issues)      2.3           
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                   % OF FUND'S   
                   INVESTMENTS   
 
Media & Leisure    29.9          
 
Finance            9.5           
 
Energy             8.8           
 
Services           6.6           
 
Basic Industries   6.4           
 
QUALITY DIVERSIFICATION AS OF JUNE 30, 1995
(MOODY'S RATINGS)   % OF FUND'S   
                    INVESTMENTS   
 
Aaa, Aa, A          0.0           
 
Baa                 0.0           
 
Ba                  6.4           
 
B                   41.9          
 
Caa, Ca, C          16.6          
 
Nonrated            10.4          
 
TABLE EXCLUDES SHORT-TERM INVESTMENTS. UNRATED DEBT SECURITIES THAT ARE
EQUIVALENT TO BA AND BELOW AT JUNE 30, 1995, ACCOUNT FOR 7.9% OF THE FUND'S
INVESTMENTS.
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
An interview with Barry Coffman, Portfolio Manager of High Income Portfolio
Q. HOW HAS THE FUND PERFORMED, BARRY?
A. Although the fund did well relative to its peers, it trailed the
performance of the Merrill Lynch High Yield Master Index, which returned
12.76% and 14.88%, respectively, for the six and 12-month periods ended
June 30, 1995. The index has a larger percentage of Ba-rated bonds than
most high-yield mutual funds, which tend to be more concentrated in B-rated
bonds. Generally speaking, Ba-rated bonds are more sensitive to changing
interest rates, and therefore, benefited more from the recent decline in
interest rates than B-rated bonds. As a result, very few high yield funds
outperformed the index. 
Q. WHAT FACTORS CONTRIBUTED TO THE FUND'S PERFORMANCE?
A. The fund's relatively low weighting in Ba-rated securities was the
primary reason for its underperformance relative to its benchmark during
the most recent period. On the positive side, we have maintained a high
weighting, compared to the benchmark, in deferred coupon securities. These
bonds sell at a deep discount because they do not pay current interest for
some period, usually three to five years. They generally have longer
durations - which measures how sensitive their price is to changes in
interest rates - and therefore, their prices are more volatile. We also
avoided most of the credit disasters that occurred in the market. 
Q. WHAT INVESTMENTS HAVE DONE WELL IN THE PAST SIX MONTHS?
A. Revlon continued to benefit from an operational restructuring and the
very successful launch of two key new products: Color Stay Lipstick and Age
Defying Makeup. Our Revlon position is concentrated in the most junior
securities that are most sensitive to changes in credit quality, which has
been a recent plus. Another strong performer was Big Flower Press, a large
commercial printer of advertising inserts, comics and television guides.
The company was helped by the strong growth in advertising and the
synergies it gained from some recent acquisitions. Finally, our
concentration in casinos and hotels did relatively well during the period. 
Q. GIVEN THE MARKET'S STRENGTH SO FAR IN 1995, WAS IT DIFFICULT TO FIND
OPPORTUNITIES?
A. Not particularly. The new issues market was active and provided ample
opportunity to selectively add new names to the fund. One example was
PanAmSat Corp., which operates an international satellite communications
system and provides satellite services to the broadcasting and business
communications markets. It currently has two satellites operating and also
has a large backlog of contracted time from companies including ESPN and
Viacom for two new satellites it will be launching later this year. The
company is participating in a joint venture to provide Direct to Home (DTH)
television broadcasting service to Latin America, similar to the Direct TV
service in the United States. Another new issue we purchased was
Stratosphere Corp., a Las Vegas-based casino owned by industry-leader Grand
Casino. These bonds are attractive, in part, because in addition to their
14.25% coupon, they pay additional interest based on a percentage of the
company's cash flow.
Q. WHAT INVESTMENTS DIDN'T FARE AS WELL?
A. The high-yield restaurant sector, in general, did not perform well
during the period due to competitive pressures and a slowing economy. One
of our largest holdings is Flagstar, the parent of Denny's and the largest
franchisee of Hardees. Although Denny's has benefited from an aggressive
remodeling program, Hardees has suffered due to aggressive price promotions
from the major burger chains. Another restaurant chain, American Restaurant
Group, also underperformed partly due to the concentration of its chains in
California, where the economy continues to be weaker than the rest of the
country.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SIX MONTHS?
A. The probability of the soft landing scenario is increasing, which could
provide a favorable backdrop for the high-yield bond market. Slow economic
growth and low inflation could allow many companies in the high-yield
market to improve their credit quality. Absolute yields remain attractive,
and absent a sharp drop in interest rates from current levels, high-yield
bonds could perform well relative to other fixed-income investments. In my
view, the key is to be selective. I'm focusing on companies that are less
cyclical, or sensitive to the economy, and choosing companies that I think
can perform well in a slow-growth environment.
 
 
FUND FACTS
GOAL: seeks high current income by investing 
in high yielding, lower-rated fixed-income 
securities
START DATE: September 19, 1985
SIZE: as of June 30, 1995, more than $813 million
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
CORPORATE BONDS - 74.8%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CONVERTIBLE BONDS - 0.2%
INDUSTRIAL MACHINERY & EQUIPMENT - 0.0%
ELECTRICAL EQUIPMENT - 0.0%
Ampex Corp., 0%, 6/30/97  - $ 469,000 $ 328,685
MEDIA & LEISURE - 0.2%
LODGING & GAMING - 0.2%
Argosy Gaming Co. 
 12%, 6/1/01 B3  1,290,000  1,290,000
RETAIL & WHOLESALE - 0.0%
GROCERY STORES - 0.0%
Farm Fresh, Inc. 
 7 1/2%, 3/1/10  B3  186,000  112,264
TOTAL CONVERTIBLE BONDS   1,730,949
NONCONVERTIBLE BONDS - 74.6%
AEROSPACE & DEFENSE - 0.3%
RHI Holdings, Inc.:
 11 7/8%, 3/1/99 B2  2,160,000  2,062,800
 11 7/8%, 3/1/99 (e) -  550,000  525,250
  2,588,050
BASIC INDUSTRIES - 6.3%
CHEMICALS & PLASTICS - 2.1%
American Pacific Corp. 
 11%, 12/15/02 (f) -  850,000  765,000
Foamex LP 11 7/8%, 10/1/04 B3  5,000,000  4,725,000
Pioneer Americas Acquisition 
 Corp. 13 3/8%, 4/1/05 (f) B2  10,000,000  10,325,000
Trans Resources, Inc. 
 14 1/2%, 9/1/96 B2  580,000  585,800
  16,400,800
IRON & STEEL - 0.9%
Republic Engineered Steels, Inc. 
 9 7/8%, 12/15/01 B2  5,230,000  4,772,375
WCI Steel, Inc.
 10 1/2%, 3/1/02 B1  2,420,000  2,359,500
  7,131,875
METALS & MINING - 0.7%
International Wire Group, Inc. 
 11 3/4%, 6/1/05 (f) B3  5,850,000  5,886,563
PACKAGING & CONTAINERS - 0.8%
Crown Packaging Holdings Ltd. 
 0%, 11/1/03 (d) Caa  6,840,000  3,129,300
Grupo Industrial Durango euro
 9.6367%, 11/18/96 (g)   4,000,000  3,380,000
  6,509,300
PAPER & FOREST PRODUCTS - 1.8%
Indah Kiat International Finance 
 Co. 11 3/8%, 6/15/99 Ba3  9,000,000  9,022,500
Mail-Well Holdings, Inc. 
 0%, 2/15/06 (d) -  1,190,000  511,700
Tjiwi Kimia International Finance 
 Co. 13 1/4%, 8/1/01 B1  4,130,000  4,377,800
  13,912,000
TOTAL BASIC INDUSTRIES   49,840,538
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CONGLOMERATES - 0.6%
Jordan Industries, Inc.:
 10 3/8%, 8/1/03 B3 $ 3,155,000 $ 2,902,600
 0%, 8/1/05 (d) Caa  3,135,000  1,849,650
  4,752,250
CONSTRUCTION & REAL ESTATE - 1.6%
BUILDING MATERIALS - 1.3%
Adience, Inc. 
 11%, 6/15/02 -  745,921  540,793
Building Materials Corp., 
 America 0%, 7/1/04 (d) B1  12,610,000  7,502,950
DAL Tile International, Inc. secured
 coupon, 0%, 7/15/98 Caa  3,435,000  2,279,981
  10,323,724
REAL ESTATE - 0.3%
Littlefield Co. 
 10%, 12/31/95 (e) -  2,750,000  2,491,913
TOTAL CONSTRUCTION & REAL ESTATE   12,815,637
DURABLES - 2.9%
AUTOS, TIRES, & ACCESSORIES - 1.9%
Harvard Industries, Inc. 
 12%, 7/15/04 B2  5,000,000  5,137,500
Poindexter (JB), Inc. 
 12 1/2%, 5/15/04 B2  10,000,000  9,700,000
  14,837,500
TEXTILES & APPAREL - 1.0%
Hat Brands, Inc.
 12 5/8%, 9/15/02:
  Series B -  1,520,000  1,599,800
  Series D -  680,000  715,700
Leslie Fay Cos., Inc. (b)(e):
 9.53%, 1/15/00 -  676,319  399,028
 10.54%, 1/15/02 -  611,353  299,563
United States Leather, Inc. 
 10 1/4%, 7/31/03 B2  6,010,000  5,153,575
  8,167,666
TOTAL DURABLES   23,005,166
ENERGY - 7.2%
ENERGY SERVICES - 1.0%
Falcon Drilling, Inc.:
 9 3/4%, 1/15/01 B2  3,512,000  3,441,760
 12 1/2%, 3/15/05 B3  4,000,000  4,160,000
  7,601,760
OIL & GAS - 6.2%
Chesapeake Energy Corp. 
 10 1/2%, 6/1/02 (f) B1  6,000,000  5,910,000
Deeptech International, Inc. 
 12%, 12/15/00 B3  4,660,000  3,168,800
Mesa Capital Corp. 
 secured 0%, 6/30/98 (d) Caa  5,710,000  5,181,825
TransTexas Gas Corp. 
 11 1/2%, 6/15/02 B2  20,000,000  20,450,000
Transamerican Refining 
 Corp. (g):
  0%, 2/15/02 Caa  6,746,000  4,435,495
  16 1/2%, 2/15/02 Caa  9,620,000  10,173,150
  49,319,270
TOTAL ENERGY   56,921,030
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
FINANCE - 6.0%
INSURANCE - 5.1%
American Annuity Group, Inc. 
 11 1/8%, 2/1/03 Ba3 $ 3,500,000 $ 3,640,000
American Financial Corp.:
 10%, 10/20/99 Ba3  5,000,000  5,037,500
 9 3/4%, 4/20/04 Ba3  6,570,000  6,504,300
 9 3/4%, 4/20/04 (e)  Ba3  6,770,000  6,702,300
American Life Holdings 
 11 1/4%, 9/15/04 B1  13,350,000  13,884,000
Americo Life, Inc. 
 9 1/4%, 6/1/05 Ba2  4,900,000  4,557,000
  40,325,100
SAVINGS & LOANS - 0.8%
First Nationwide Holdings, Inc. 
 12 1/4%, 5/15/01 Ba3  5,790,000  6,166,350
SECURITIES INDUSTRY - 0.1%
ECM Corp. extendible 
 14%, 6/1/02 (f) -  570,198  627,218
TOTAL FINANCE   47,118,668
HEALTH - 0.6%
MEDICAL EQUIPMENT & SUPPLIES - 0.6%
Wright Medical Technology, Inc., 
 Series B, 10 3/4%, 7/1/00 B3  5,200,000  5,083,000
HOLDING COMPANIES - 0.1%
New Street Capital Corp.
 pay-in-kind (e):
  12%, 2/28/98 -  67,416  64,697
  Unit 12%, 2/28/98 -  1,123,600  1,078,285
  1,142,982
INDUSTRIAL MACHINERY & EQUIPMENT - 3.4%
MVE, Inc. Unit 
 12 1/2%, 2/15/02  B3  8,545,000  8,886,800
Specialty Equipment Cos., Inc. 
 11 3/8%, 12/1/03 B3  10,640,000  10,932,600
Thermadyne Holdings Corp.:
 10 1/4%, 5/1/02  B3  1,484,000  1,417,220
 10 3/4%, 11/1/03  Caa  5,756,000  5,583,320
  26,819,940
MEDIA & LEISURE - 24.5%
BROADCASTING - 8.0%
Chancellor Broadcasting 
 12 1/2%, 10/1/04 B3  6,560,000  6,543,600
Citicasters, Inc. 
 9 3/4%, 2/15/04 B-  7,812,000  7,792,470
Cooke Media Group, Inc. 
 11 5/8%, 4/1/99 -  350,000  334,250
Marcus Cable Capital Corp. 
 0%, 12/15/05 (d)(f) Caa  26,580,000  14,054,175
NWCG Holdings Corp. 
 0%, 6/15/99 Caa  26,925,000  16,693,500
Peoples Choice TV Corp. Unit 
 0%, 6/1/04 (d) Caa  11,340,000  5,485,725
Robin Media Group, Inc. 
 11 1/8%, 4/1/97 -  12,340,000  12,525,100
  63,428,820
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
MEDIA & LEISURE - CONTINUED
LEISURE DURABLES & TOYS - 1.5%
ICON Health And Fitness, Inc. 
 13%, 7/15/02 B3 $ 5,890,000 $ 5,948,900
IHF Holdings, Inc. 
 0%, 11/15/04 (d) Caa  10,250,000  5,637,500
  11,586,400
LODGING & GAMING - 9.9%
Bally's Casino Holdings, Inc. 
 10 1/2%, 6/15/98 B3  12,630,000  8,841,000
Bally Gaming International, Inc. 
 10 3/8%, 7/15/98 -  3,000,000  3,090,000
Boyd Gaming Corp. 
 10 3/4%, 9/3/03 B2  7,350,000  7,570,500
GNF Corp., Series B, 
 10 5/8%, 4/1/03 B2  19,730,000  16,375,900
Grand Casino Resorts, Inc. gtd. 
 12 1/2%, 2/1/00 Ba3  2,200,000  2,464,000
HMH Properties, Inc. 
 9 1/2%, 5/15/05 (f) B1  10,000,000  9,700,000
Maritime Group Ltd. pay-in-
 kind 14%, 2/15/97 (b) -  1,648,399  741,780
Players International, Inc. 
 10 7/8%, 4/15/05 (f) Ba3  7,050,000  6,944,250
President Riverboat Casinos 
 13%, 9/15/01 B  7,000,000  5,950,000
Stratosphere Corp. 
 14 1/4%, 5/15/02 B2  12,740,000  12,994,800
Trump Plaza Funding, Inc. gtd. 
 mtg. 10 7/8%, 6/15/01 B3  4,713,000  4,335,960
  79,008,190
RESTAURANTS - 5.1%
American Restaurant Group, Inc.:
 12%, 9/15/98 B2  3,930,000  3,144,000
 12%, 9/15/98 (New) B2  3,580,000  2,864,000
Cafeteria Operators LP 
 11%, 6/30/98 (b)(e) -  7,000,000  1,750,000
Flagstar Corp. 
 11 1/4%, 11/1/04 Caa  23,555,000  18,372,900
Host Marriott Travel Plazas, Inc. 
 9 1/2%, 5/15/05 (f) B1  15,000,000  14,325,000
  40,455,900
TOTAL MEDIA & LEISURE   194,479,310
NONDURABLES - 4.2%
BEVERAGES - 0.5%
Heileman Acquisition Corp. 
 9 5/8%, 1/31/04 B3  6,500,000  4,095,000
HOUSEHOLD PRODUCTS - 3.7%
McAndrews & Forbes Group, 
 Inc. 12 1/4%, 7/1/96 -  1,360,000  1,360,000
Revlon Consumer Products Corp. 
 10 1/2%, 2/15/03 B3  7,230,000  7,103,475
Revlon Worldwide Corp. secured 
 0%, 3/15/98 B3  30,342,000  20,860,125
  29,323,600
TOTAL NONDURABLES   33,418,600
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
RETAIL & WHOLESALE - 5.5%
APPAREL STORES - 2.8%
Apparel Retailers, Inc. 
 12 3/4%, 8/15/05 Caa $ 11,230,000 $ 6,625,700
Lamonts Apparel Corp. 
 10 1/4%, 11/1/99 (b)(f) -  2,201,000  1,078,490
Specialty Retailers, Inc.:
 10%, 8/15/00 B1  2,890,000  2,759,950
 11%, 8/15/03 B3  12,220,000  11,364,600
  21,828,740
GENERAL MERCHANDISE STORES - 1.4%
Parisian, Inc. 
 9 7/8%, 7/15/03 Caa  14,322,000  11,027,940
RETAIL & WHOLESALE, MISCELLANEOUS - 1.3%
Barrys Jewelers, Inc. 
 11%, 12/22/00  -  1,595,000  1,563,100
Finlay Fine Jewelry Corp. 
 10 5/8%, 5/1/03 B1  4,960,000  4,786,400
Florists Transworld Delivery, Inc. 
 14%, 12/15/01 B3  4,500,000  4,297,500
  10,647,000
TOTAL RETAIL & WHOLESALE   43,503,680
SERVICES - 5.7%
ADVERTISING - 0.8%
Outdoor Systems, Inc. 
 10 3/4%, 8/15/03 B2  7,000,000  6,720,000
LEASING & RENTAL - 1.7%
Acme Holdings, Inc. 
 11 3/4%, 6/1/00 (b) Ca  2,930,000  1,465,000
GPA Delaware, Inc.:
 8 1/2%, 3/3/97 Ca  3,500,000  3,176,250
 gtd. 8 3/4%, 12/15/98 Caa  990,000  831,600
 8 5/8%, 1/15/99 -  2,600,000  2,067,000
Scotsman Group, Inc. 
 9 1/2%, 12/15/00 B1  3,950,000  3,821,625
Scotsman Holdings, Inc. 
 pay-in-kind 11%, 3/1/04 -  2,080,752  1,712,521
  13,073,996
PRINTING - 1.7%
BFP Holdings Corp.
 0%, 4/15/04 (d) Caa  5,000,000  3,300,000
Big Flower Press: 
 10 3/4%, 8/1/03 B3  3,555,000  3,546,113
 Class A, 10 3/4%, 8/1/03 B3  4,910,000  4,897,725
 Class B, 10 3/4%, 8/1/03 B3  1,480,000  1,476,300
  13,220,138
SERVICES - 1.5%
Protection One Alarm 
 Monitoring, Inc. Unit 
 0%, 6/30/05 (d)(f) Caa  1,860,000  12,136,500
TOTAL SERVICES   45,150,634
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Alpine Group, Inc. 
 13 1/2%, 1/5/96 (e) Caa $ 130,000 $ 130,000
TRANSPORTATION - 2.6%
AIR TRANSPORTATION - 1.7%
US Air, Inc.:
 Series 1993-A1 Pass Thru 
  Trust 8 5/8%, 9/1/98 B1  5,000,000  4,725,000
 9 5/8%, 2/1/01 B3  930,000  804,450
 9 5/8%, 9/1/03 B1  2,550,000  2,422,500
 10 3/8%, 3/1/13 B1  5,470,000  5,169,150
  13,121,100
RAILROADS - 0.9%
Transtar Holdings L.P./Transtar 
 Cap. Corp., Series B, 
  0%, 12/15/03 (d) B-  12,270,000  7,239,300
TOTAL TRANSPORTATION   20,360,400
UTILITIES - 3.1%
CELLULAR - 2.5%
Dial Call Communications, 
 Inc. 0%, 12/15/05 (d) Caa  2,800,000  1,288,000
Dial Page, Inc. 
 12 1/4%, 2/15/00 Caa  950,000  985,625
Pagemart Nationwide, Inc. Unit 
 0%, 2/1/05 (d)(f) -  29,020,000  17,629,650
  19,903,275
ELECTRIC UTILITY - 0.1%
El Paso Funding Corp. 
 lease oblig. (b):
  9 3/8%, 10/1/96 Ca  790,000  422,650
  9.20%, 7/2/97 Ca  380,000  203,300
  625,950
GAS - 0.1%
Columbia Gas Systems, Inc. 
 9%, 8/1/95 (b) B3  670,000  938,000
TELEPHONE SERVICES - 0.4%
Call-Net Enterprises, Inc. 
 yankee 0%, 12/1/04 (d) B2  330,000  198,000
Pagemart, Inc. 
 0%, 11/1/03 (d) -  4,820,000  3,048,650
  3,246,650
TOTAL UTILITIES   24,713,875
TOTAL NONCONVERTIBLE BONDS   591,843,760
TOTAL CORPORATE BONDS
 (Cost $594,159,103)   593,574,709
COMMERCIAL MORTGAGE SECURITIES - 0.4%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CS First Boston Mortgage 
 Securities Corp. Commercial
 Series 1994-CFB1 Class E, 
 7.8751%, 1/25/28 (f) Ba2 $ 7,355 $ 5,784
Meritor Mortgage Security Corp. 
 commercial Series 1987-1
 Class B, 9.40%, 2/1/00 (f) -  1,350,000  272,016
SKW Real Estate LP commercial 
 Series II Class E, 11%, 
 4/15/05 (f) B  1,500,000  1,500,469
SML, Inc. commercial Series 
 1994-C1 Class B-3, 11.69%, 
 9/18/99 -  1,500,000  1,413,750
TOTAL COMMERCIAL MORTGAGE SECURITIES
 (Cost $3,126,994)   3,192,019
COMMON STOCKS - 5.5%
 SHARES
AEROSPACE & DEFENSE - 0.0%
DEFENSE ELECTRONICS - 0.0%
Tracor, Inc. (a)  18,900  257,513
BASIC INDUSTRIES - 0.1%
IRON & STEEL - 0.1%
WCI Steel, Inc. (a)   67,700  423,125
PAPER & FOREST PRODUCTS - 0.0%
Mail-Well Holdings, Inc. (a)  9,250  55,500
TOTAL BASIC INDUSTRIES   478,625
DURABLES - 0.1%
TEXTILES & APPAREL - 0.1%
Hat Brands, Inc. (warrants) (a)(e)  27,466  302,121
HM/Hat Brands Trust Class I Units (a)(e)  340,000  340,000
  642,121
ENERGY - 1.1%
OIL & GAS - 1.1%
Flores & Rucks, Inc. (a)  125,900  1,542,275
TransTexas Gas Corp. (a)  479,600  7,253,950
TOTAL ENERGY   8,796,225
FINANCE - 1.7%
INSURANCE - 1.7%
American Financial Group, Inc.   519,600  13,509,600
SECURITIES INDUSTRY - 0.0%
ECM Corp. LP (f)  3,000  300,000
TOTAL FINANCE   13,809,600
HEALTH - 0.0%
MEDICAL EQUIPMENT & SUPPLIES - 0.0%
Wright Medical Technology, Inc. 
 (warrants) (a)  1,729  285,334
HOLDING COMPANIES - 0.2%
SDW Holdings Corp. (a):
 Unit (f)   4,450  1,203,369
 (warrants)   3,720  22,320
  1,225,689
 
 SHARES VALUE (NOTE 1)
INDUSTRIAL MACHINERY & EQUIPMENT - 0.2%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp.(a):
 Class A  20,681 $ 46,532
 Class A (warrants)  57,599  129,598
 Class C  230,212  517,977
  694,107
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
Terex Corp. (rights) (a)  3,150  788
Thermadyne Holdings Corp. (a)  65,419  924,043
  924,831
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   1,618,938
MEDIA & LEISURE - 1.0%
ENTERTAINMENT - 0.0%
Live Entertainment, Inc. (warrants) (a)(e):
 $2.00   232,000  58,000
 $2.72   221,765  55,441
  113,441
LEISURE & DURABLES - 0.1%
IHF Capital, Inc. (a)(f):
 Series H (warrants)   10,250  820,000
 Series I (warrants)   5,890  147,250
  967,250
LODGING & GAMING - 0.9%
Bally Gaming International, Inc. 
 (warrants) (a)  90,000  618,750
Hollywood Casino Corp. Class A (a)  139,000  1,233,625
Host Marriott Corp. (a)  383,000  4,069,375
Maritime Group Ltd. (warrants) (a)  17,880  179
Motels of America, Inc. (a)  3,000  225,000
Sun International Hotels Ltd. (a)  15,285  687,825
Sun International Hotels Ltd. Class B (a)  3,209  139,592
  6,974,346
PUBLISHING - 0.0%
General Media, Inc. (warrant) (a)  1,310  13,100
TOTAL MEDIA & LEISURE   8,068,137
NONDURABLES - 0.6%
TOBACCO - 0.6%
RJR Nabisco Holdings Corp.   161,400  4,499,025
RETAIL & WHOLESALE - 0.1%
APPAREL STORES - 0.0%
Lamonts Apparel, Inc. (a):
 (New)  35,870  13,452
 (warrants)  66,214  -
  13,452
GROCERY STORES - 0.1%
FF Holdings Corp. (a)(e)  33,900  67,800
Food 4 Less Holdings, Inc. 
 (warrants) (a)  9,348  283,712
MAFCO (warrants) (a)  59  -
  351,512
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Barrys Jewelers, Inc. (a)  45,576  148,122
Barrys Jewelers, Inc. (warrants) (a)  5,697  1,424
Finlay Enterprises, Inc. (a)  2,500  35,000
  184,546
TOTAL RETAIL & WHOLESALE   549,510
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
SERVICES - 0.4%
LEASING & RENTAL - 0.0%
Scotsman Holdings, Inc. (a)  15,281 $ 199,875
PRINTING - 0.4%
BFP Holdings Class D (a)  160,744  3,214,880
SERVICES - 0.0%
Perry Capital Corp. (warrants) (a)(f)  4,500  22,500
Vestar/LPA Investment Corp. (a)  5,177  129,425
  151,925
TOTAL SERVICES   3,566,680
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Berg Electronics Holdings Corp. (a)(f)  20,853  104,265
UTILITIES - 0.0%
CELLULAR - 0.0%
Dial Page, Inc. (warrants) (a)  4,321  5,401
ELECTRIC UTILITY - 0.0%
Eastern Utilities Associates   3  68
Northeast Utilities Associates 
 (warrants) (a)  21,789  27,236
  27,304
GAS - 0.0%
UGI Corp. (warrants) (a)  14,033  2,105
TOTAL UTILITIES   34,810
TOTAL COMMON STOCKS
 (Cost $38,165,942)   43,936,472
PREFERRED STOCKS - 7.9%
CONVERTIBLE PREFERRED STOCKS - 0.7%
RETAIL & WHOLESALE - 0.2%
GROCERY STORES - 0.2%
Supermarkets General Holdings Corp. 
 exchangeable pay-in-kind $3.52 (a)  39,189  1,058,103
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Town & Country Corp. (a)  4,000  3,000
TOTAL RETAIL & WHOLESALE   1,061,103
SERVICES - 0.5%
La Petite Holdings Corp. exchangeable (a)  160,800  4,020,000
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Alpine Group, Inc. cumulative 8% (a)  835  37,575
TOTAL CONVERTIBLE PREFERRED STOCKS   5,118,678
NONCONVERTIBLE PREFERRED STOCKS - 7.2%
BASIC INDUSTRIES - 0.0%
IRON & STEEL - 0.0%
Stelco, Inc. cumulative, Series B, 7.76%  7,207  115,518
PAPER & FOREST PRODUCTS - 0.0%
SD Warren Co. exchangeable 
 pay-in-kind (a)  3,720  104,160
TOTAL BASIC INDUSTRIES   219,678
 
 SHARES VALUE (NOTE 1)
DURABLES - 0.1%
AUTOS, TIRES, & ACCESSORIES - 0.1%
Harvard Industries, Inc. 
 pay-in-kind $14.25 (a)  22,739 $ 625,323
ENERGY - 0.5%
OIL & GAS - 0.5%
Gulf Canada Resources Ltd. (a)(e)  31,009  89,151
Gulf Canada Resources Ltd., Series 1, 
 adj. rate   1,321,942  3,717,962
  3,807,113
FINANCE - 1.8%
SAVINGS & LOANS - 1.8%
First Nationwide Bank 11 1/2%  112,852  12,188,016
Greater New York Savings Bank, 
 Series B, perpetual 12%    78,751  2,165,653
  14,353,669
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp. 8% (a)(e)  1,589  911,927
MEDIA & LEISURE - 4.2%
BROADCASTING - 4.2%
PanAmSat Corp. 12 3/4%   32,700  33,190,500
TECHNOLOGY - 0.5%
ELECTRONICS - 0.5%
Berg Electronics Holding Corp., 
 Series E, $3.4687  157,433  4,250,691
TOTAL NONCONVERTIBLE PREFERRED STOCKS   57,358,901
TOTAL PREFERRED STOCKS
 (Cost $60,943,714)   62,477,579
PURCHASED BANK DEBT - 0.1%
 PRINCIPAL
 AMOUNT
Leslie Fay Cos., Inc.:
 revolving loan $ 685,856  404,655
 term loan  777,600  458,784
TOTAL PURCHASED BANK DEBT
 (Cost $1,190,771)   863,439
REPURCHASE AGREEMENTS - 11.3%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a 
 joint trading account at 6.22% 
 dated 6/30/95 due 7/3/95  $ 89,902,575 $ 89,856,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $787,442,524)  $ 793,900,218
LEGEND
(a)  Non-income producing
(b)  Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Debt obligation initially issued in zero coupon form which converts to
coupon form at a specified rate and date.
(e)  Restricted securities - Investment in securities not registered under
the Securities Act of 1933 (see Note 2 of Notes to Financial Statements). 
 ACQUISITION ACQUISITION
SECURITY DATE COST 
Alpine Group, Inc. 
 13 1/2%, 1/5/96  1/4/95 $ 128,339
American Financial Corp.
 9 3/4%, 4/20/04  5/24/95 $ 6,634,600
Ampex Corp. 8%  2/16/95 $ 834,225
Cafeteria Operators LP 
 11%, 6/30/98  6/24/93 $ 5,600,000
FF Holdings Corp.  10/2/92 to 1/14/94 $ 135,753
Gulf Canada Resources 
 Ltd.  10/15/93 $ 76,940
Hat Brands,
 Inc. (warrants)  9/2/92 to 2/23/94 $ -
HM/Hat Brands Trust 
 Class I Units  2/22/94 $ 340,000
Leslie Fay Cos., Inc.:
 9.53%, 1/15/00  7/19/93 $ 512,312
 10.54%, 1/15/02  7/19/93 to 11/11/93 $ 404,156
Littlefield Co. 
 10%, 12/31/95  2/28/94 $ 2,750,000
Live Entertainment, Inc. 
 (warrants):
 $2.00  3/23/93 $ 220,717
 $2.72   3/23/93 $ 131,863
New Street Capital Corp.
 pay-in-kind:
 12%, 2/28/98  2/15/95 $ 67,416
 Unit 12%, 2/28/98  2/25/94 to 9/1/94 $ 1,123,600
RHI Holdings, Inc.
 11 7/8%, 3/1/99  10/15/92 $ 495,000
(f)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $103,757,499 or 12.8% of net
assets.
(g)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. 
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $643,634,101 and $467,491,408, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $21,896 for the period (see
Note 3 of Notes to the Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows:
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 0.0% AAA, AA, A 0.0%
Baa 0.0% BBB 0.0%
Ba 6.4% BB 17.3%
B 41.9% B 41.6%
Caa 16.3% CCC 4.8%
Ca, C 0.3% CC, C 0.0%
  D 0.4%
The percentage not rated by either S&P or Moody's amounted to 7.9%
including long-term debt categorized as other securities. FMR has
determined that unrated debt securities that are lower quality account for
7.9% of the total value of investment in securities.
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $787,696,044. Net unrealized appreciation aggregated
$6,204,174, of which $27,367,484 related to appreciated investment
securities and $21,163,310 related to depreciated investment securities. 
At December 31, 1994, the fund had a capital loss carryforward of
approximately $1,148,000 all of which will expire on December 31, 2002.
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                               <C>           <C>             
 JUNE 30, 1995 (UNAUDITED)                                                                                                          
         
 
ASSETS                                                                                                                              
         
 
Investment in securities, at value (including repurchase agreements of $89,856,000) (cost $787,442,524) -         $ 793,900,218   
See accompanying schedule                                                                                            
 
Cash                                                                                                                 506,521        
 
Receivable for investments sold                                                                                   10,050,335     
 
Receivable for fund shares sold                                                                                     5,462,661      
 
Dividends receivable                                                                                                1,104,845      
 
Interest receivable                                                                                                12,928,622     
 
 TOTAL ASSETS                                                                                                      823,953,202    
 
LIABILITIES                                                                                                                
 
Payable for investments purchased                                                                  $ 9,912,131                   
 
Payable for fund shares redeemed                                                                      178,315                      
 
Accrued management fee                                                                                 405,377                      
 
Other payables and accrued expenses                                                                    77,305                       
 
 TOTAL LIABILITIES                                                                                                  10,573,128     
 
NET ASSETS                                                                                                         $ 813,380,074   
 
Net Assets consist of:                                                                                                     
 
Paid in capital                                                                                                     $ 767,990,586   
 
Undistributed net investment income                                                                                33,139,910     
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions                5,795,848      
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies          6,453,730      
 
NET ASSETS, for 72,678,030 shares outstanding                                                                       $ 813,380,074   
 
NET ASSET VALUE, offering price and redemption price per share ($813,380,074 (divided by) 72,678,030 shares)         $11.19         
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>           <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                     
 
INVESTMENT INCOME                                                                $ 2,728,599    
Dividends                                                                                       
 
Interest                                                                          33,425,785    
 
 TOTAL INCOME                                                                     36,154,384    
 
EXPENSES                                                                                        
 
Management fee                                                     $ 2,138,740                  
 
Transfer agent fees                                                 183,111                     
 
Accounting fees and expenses                                        121,670                     
 
Non-interested trustees' compensation                               1,780                       
 
Custodian fees and expenses                                         6,018                       
 
Audit                                                               17,965                      
 
Interest                                                            2,621                       
 
 Total expenses before reductions                                   2,471,905                   
 
 Expense reductions                                                 (5,422        2,466,483     
                                                                   )                            
 
NET INVESTMENT INCOME                                                             33,687,901    
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                             
Net realized gain (loss) on:                                                                    
 
 Investment securities                                              7,181,679                   
 
 Foreign currency transactions                                      (978          7,180,701     
                                                                   )                            
 
Change in net unrealized appreciation (depreciation) on:                                        
 
 Investment securities                                              39,872,106                  
 
 Assets and liabilities in foreign currencies                       (150          39,871,956    
                                                                   )                            
 
NET GAIN (LOSS)                                                                   47,052,657    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                  $ 80,740,558   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS        YEAR ENDED     
                                    ENDED JUNE 30,    DECEMBER 31,   
                                    1995              1994           
                                    (UNAUDITED)                      
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                <C>             <C>             
Operations                                                                                         $ 33,687,901    $ 43,091,356    
Net investment income                                                                                                    
 
 Net realized gain (loss)                                                                          7,180,701       (726,075       
                                                                                                                  )               
 
 Change in net unrealized appreciation (depreciation)                                              39,871,956      (49,793,238    
                                                                                                                    )               
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                   80,740,558      (7,427,957     
                                                                                                                   )               
 
Distributions to shareholders                                                                      (43,871,918     (30,631,598    
From net investment income                                                                         )               )               
 
 From net realized gain                                                                            -               (15,525,605    
                                                                                                                  )               
 
 TOTAL DISTRIBUTIONS                                                                               (43,871,918     (46,157,203    
                                                                                                   )               )               
 
Share transactions                                                                                 333,374,520     498,543,147    
Net proceeds from sales of shares                                                                  
 
 Reinvestment of distributions                                                                     43,871,918      46,157,203     
 
 Cost of shares redeemed                                                                           (170,151,760    (385,629,739   
                                                                                                   )               )               
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                           207,094,678     159,070,611    
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                          243,963,318     105,485,451    
 
NET ASSETS                                                                                         
 
 Beginning of period                                                                               569,416,756     463,931,305    
 
 End of period (including undistributed net investment income of $33,139,910 and $42,834,969, 
respectively)                                                                                      $ 813,380,074   $ 569,416,756   
 
OTHER INFORMATION                                                                                  
Shares                                                                                             
 
 Sold                                                                                              31,093,586      45,102,882     
 
 Issued in reinvestment of distributions                                                           4,326,619       4,073,892      
 
 Redeemed                                                                                          (15,728,132     (34,899,979    
                                                                                                   )               )               
 
 Net increase (decrease)                                                                           19,692,073      14,276,795     
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 D   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                      <C>         <C>         <C>         <C>         <C>        <C>        
Net asset value, beginning of period                     $ 10.750    $ 11.990    $ 10.820    $ 9.550     $ 7.070    $ 8.110    
 
Income from Investment Operations                        .428        .770        .728        .790        .890       .858      
Net investment income                                                                                   
 
 Net realized and unrealized gain (loss)                 .792        (.910)      1.332       1.290       1.590      (1.040)   
 
 Total from investment operations                        1.220       (.140)      2.060       2.080       2.480      (.182)    
 
Less Distributions                                       (.780)      (.730)      (.794)      (.810)      -          (.858)    
From net investment income                                                                              
 
 In excess of net investment income                      -           -           (.036)      -           -          -         
 
 From net realized gain on investments                   -           (.370)      (.060)      -           -          -         
 
 Total distributions                                     (.780)      (1.100)     (.890)      (.810)      -          (.858)    
 
Net asset value, end of period                           $ 11.190    $ 10.750    $ 11.990    $ 10.820    $ 9.550    $ 7.070    
 
TOTAL RETURN B, C                                        12.10%      (1.64)      20.40%      23.17%      35.08%     (2.23)    
                                                                     %                                              %          
 
RATIOS AND SUPPLEMENTAL DATA                                                                            
 
Net assets, end of period (000 omitted)                  $ 813,380   $ 569,417   $ 463,931   $ 200,591   $ 70,060   $ 29,990   
 
Ratio of expenses to average net assets                  .70%        .71%        .64%        .67%        .97%       1.00%     
                                                         A                                                                     
 
Ratio of expenses to average net assets before expense   .70%        .71%        .66%        .67%        .97%       1.12%     
reductions                                               A                                                                     
 
Ratio of net investment income to average net assets     9.58%       8.75%       8.69%       10.98%      12.94%     11.36%    
                                                         A                                                                     
 
Portfolio turnover rate                                  154%        122%        155%        160%        154%       156%      
                                                         A                                                                     
 
A ANNUALIZED                                                                                            
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO YOUR
 INSURANCE COMPANY'S SEPARATE                                                                                 
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                               
C THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES 
TO THE FINANCIAL                                                                                               
STATEMENTS).                                                                                             
D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT
 PRESENTATION OF INCOME, CAPITAL GAIN,                                                                          
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN
 RECLASSIFICATIONS RELATED TO BOOK TO                                                                          
TAX DIFFERENCES.                                                                                        
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value). 
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995    YEAR     YEARS    FUND      
 
Equity-Income    24.00%   15.06%   12.30%    
 
S&P 500          26.07%   12.09%   13.58%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
Composite Index of 500 stocks - a common proxy for the U.S. stock market.
This benchmark includes reinvested dividends and capital gains, if any.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
              VIP Equity Income (Standard & Poor's 50
     10/09/86           10000.00            10000.00
     10/31/86           10110.00            10329.97
     11/30/86           10330.00            10580.99
     12/31/86           10020.00            10311.18
     01/31/87           11170.00            11700.09
     02/28/87           11430.00            12162.25
     03/31/87           11720.18            12513.74
     04/30/87           11428.43            12402.36
     05/31/87           11498.86            12510.26
     06/30/87           11738.55            13142.03
     07/31/87           12185.73            13808.33
     08/31/87           12521.12            14323.38
     09/30/87           12258.32            14009.70
     10/31/87            9866.20            10992.01
     11/30/87            9424.74            10086.27
     12/31/87            9906.52            10853.84
     01/31/88           10611.13            11310.78
     02/29/88           11136.95            11837.86
     03/31/88           10943.07            11472.07
     04/30/88           11124.21            11599.41
     05/31/88           11273.39            11700.33
     06/30/88           11914.76            12237.37
     07/31/88           11893.18            12190.87
     08/31/88           11688.12            11776.38
     09/30/88           12035.42            12278.06
     10/31/88           12243.12            12619.39
     11/30/88           12046.36            12438.93
     12/31/88           12156.33            12656.61
     01/31/89           12907.13            13583.07
     02/28/89           12840.88            13244.86
     03/31/89           13119.01            13553.46
     04/30/89           13625.32            14256.89
     05/31/89           14030.37            14834.29
     06/30/89           14039.98            14749.73
     07/31/89           14858.50            16081.64
     08/31/89           15097.24            16396.84
     09/30/89           14927.51            16329.61
     10/31/89           14066.31            15950.76
     11/30/89           14146.69            16276.16
     12/31/89           14264.74            16666.78
     01/31/90           13301.38            15548.44
     02/28/90           13380.20            15749.02
     03/31/90           13402.27            16166.37
     04/30/90           12937.59            15762.21
     05/31/90           13793.57            17299.02
     06/30/90           13656.23            17181.39
     07/31/90           13322.25            17126.41
     08/31/90           12258.45            15578.18
     09/30/90           11307.54            14819.52
     10/31/90           11019.21            14755.80
     11/30/90           11808.98            15709.03
     12/31/90           12083.75            16147.31
     01/31/91           12731.78            16851.33
     02/28/91           13608.52            18056.20
     03/31/91           13890.81            18493.16
     04/30/91           13955.72            18537.54
     05/31/91           14721.66            19338.37
     06/30/91           14119.72            18452.67
     07/31/91           14920.19            19312.56
     08/31/91           15235.12            19770.27
     09/30/91           15130.56            19440.11
     10/31/91           15382.51            19700.60
     11/30/91           14719.47            18906.67
     12/31/91           15882.70            21069.59
     01/31/92           16097.15            20677.70
     02/29/92           16619.87            20946.51
     03/31/92           16416.22            20538.05
     04/30/92           16930.49            21141.87
     05/31/92           17065.83            21245.47
     06/30/92           16916.41            20928.91
     07/31/92           17434.82            21784.90
     08/31/92           17052.84            21338.31
     09/30/92           17229.86            21590.10
     10/31/92           17436.12            21665.67
     11/30/92           18068.66            22404.47
     12/31/92           18564.83            22680.04
     01/31/93           19119.01            22870.55
     02/28/93           19548.49            23181.59
     03/31/93           20131.05            23670.73
     04/30/93           20047.35            23097.89
     05/31/93           20410.07            23716.92
     06/30/93           20650.14            23785.70
     07/31/93           20931.09            23690.55
     08/31/93           21731.81            24588.43
     09/30/93           21648.73            24399.09
     10/31/93           21846.69            24904.16
     11/30/93           21464.91            24667.57
     12/31/93           21961.06            24966.04
     01/31/94           22928.26            25814.89
     02/28/94           22337.82            25115.31
     03/31/94           21403.32            24020.28
     04/30/94           22140.85            24327.74
     05/31/94           22351.57            24726.71
     06/30/94           22213.48            24120.91
     07/31/94           22955.44            24912.07
     08/31/94           24136.53            25933.47
     09/30/94           23741.11            25298.10
     10/31/94           24228.42            25867.31
     11/30/94           23436.54            24925.22
     12/31/94           23512.77            25294.86
     01/31/95           23880.40            25950.76
     02/28/95           24790.97            26962.06
     03/31/95           25646.99            27757.71
     04/30/95           26360.31            28575.17
     05/31/95           27154.68            29717.32
     06/30/95           27544.83            30407.65
Let's say you invested $10,000 in Equity-Income Portfolio on October 9,
1986, when the fund started. By June 30, 1995, your investment would have
grown to $27,545 - a 175.45% increase. That compares to $10,000 invested in
the S&P 500, which would have grown to $30,408 over the same period - a
204.08% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
                                        % OF FUND'S    
                                        INVESTMENTS    
 
Philip Morris Companies, Inc.           4.2            
 
Federal National Mortgage Association   2.8            
 
International Business Machines Corp.   2.1            
 
American Express Co.                    2.1            
 
British Petroleum PLC ADR               2.0            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Finance                            18.0           
 
Energy                             10.1           
 
Nondurables                        8.8            
 
Basic Industries                   7.7            
 
Industrial Machinery & Equipment   7.3            
 
ASSET ALLOCATION AS OF JUNE 30, 1995*
Row: 1, Col: 1, Value: 7.3
Row: 1, Col: 2, Value: 6.2
Row: 1, Col: 3, Value: 86.5
Stocks  86.5%
Bonds  6.2%
Short-term investments 7.3%
FOREIGN INVESTMENTS 6.2%
*
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with Bettina Doulton, Portfolio Manager of Equity-Income
Portfolio
Q. BETTINA, HOW DID THE FUND PERFORM?
A. Although the fund did well relative to its peers, it slightly trailed
the performance of the Standard & Poor's 500 stock index for the six- and
12-month periods ended June 30, 1995. The index had total returns of 20.21%
and 26.07% for those periods, respectively. Because this recent stock
market rally was quite narrow - led by a few sectors, namely technology,
financials and the large-cap and blue-chip stocks - the average stock
mutual fund has not topped the performance of the index thus far in 1995.  
Q. THE STOCK MARKET SHOWED A RENEWED VIGOR OVER THE PAST SIX MONTHS. WHAT
ACCOUNTED FOR THIS? 
A. The market's strength was driven by investors' belief that the Federal
Reserve Board would manage the economy to a soft landing - steady, albeit
slower, economic growth and continued low inflation. If achieved, those
conditions are ideal for Corporate America to sustain strong profit growth.
During the six-month period, corporate earnings reports were excellent,
which provided the fuel for stock prices to move higher. Excluding the
consistently outstanding performance of the technology and financial
sectors, the market has been characterized by rapid industry rotation.
Investors have spent the past six months racing from one industry to the
next, trying to stay one step ahead of the crowd. Sometimes, the fund was
in the right place at the right time, and sometimes it wasn't. 
Q. WHAT CONTRIBUTED TO THE FUND'S PERFORMANCE?
A. Several of the fund's largest holdings have driven returns recently.
Highlights include Philip Morris. The stock has been rewarded for the
company's strong profit growth and free cash flow; both are attributable to
terrific results in the company's domestic and international tobacco
businesses, which more than offset mediocre results in its food division.
Second in line is the Federal National Mortgage Association (Fannie Mae).
Although its stock price suffered a significant setback last fall, it has
since recovered as conditions in the secondary mortgage market have turned
more favorable. IBM was another strong performer. The company has done an
excellent job cutting costs and cleaning up its balance sheet. In addition,
global economic growth and wide acceptance of the company's new products
have contributed to accelerating revenue growth. Finally, in the energy
sector, the energy service company Schlumberger performed well. It
benefited from improving worldwide supply/demand dynamics for oil and
corporate restructuring efforts. Elsewhere in the energy sector, however,
British Petroleum (BP) and Amerada Hess have been somewhat disappointing in
terms of stock performance. Both are restructuring stories; BP's stock may
just be taking a breather after making significant gains, while Amerada
Hess' turnaround may be just taking a bit longer than investors had
expected.
Q. YOU MORE THAN DOUBLED THE FUND'S STAKE IN FINANCIAL STOCKS; THEY WENT
FROM 7.1% OF THE FUND SIX MONTHS AGO TO 18.0% ON JUNE 30 . . .
A. Recent purchases of bank stocks made up most of that increase. Along
with the diversified financial services companies such as American Express
and Fannie Mae, banks had a strong, if volatile, run. My only regret is not
owning more of them early in the period, when they began to outperform.
Prices did fall in the spring, however, which allowed me to buy stocks such
as Chemical Banking and BankAmerica off their highs. In the coming months,
I expect the market to drive bank stock valuations - prices relative to
earnings - higher. That's because earnings are becoming more consistent,
the industry is consolidating, and companies are using excess capital to
repurchase shares of their own stocks.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SIX MONTHS?
A. When interest rates fall, as they've done over the past few months, the
market usually rewards stocks with higher valuations. However, we have to
keep in mind that the economy has slowed, which could negatively affect
corporate earnings going forward. The 64-thousand-dollar question then
becomes: will the market's willingness to drive up valuations and look
toward an economic resurgence be enough to offset the negative effects of
potential short-term earnings disappointments? I'm afraid not. Companies
that report less-than-expected earnings growth in the coming months will
most likely pay dearly with falling stock prices. In light of this, I plan
to focus intensely on owning companies that trade at attractive valuations,
offer good prospects for higher earnings through 1996, and are working to
enhance shareholder value. 
 
FUND FACTS
GOAL: to provide current income and increase 
the value of the fund's shares
START DATE: October 9, 1986
SIZE: as of June 30, 1995, more than $3.4 billion
MANAGER: Bettina Doulton, since 1993; 
manager, Fidelity Value Fund, since March 
1995; Fidelity Advisor Equity-Income Fund, 
since 1993; joined Fidelity in 1986 
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 85.3%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 5.7%
AEROSPACE & DEFENSE - 3.8%
Alliant Techsystems, Inc. (a)  421,700 $ 17,605,959
Boeing Co.   353,800  22,156,725
General Motors Corp. Class H  426,200  16,834,900
Lockheed Martin Corp.   434,803  27,446,939
McDonnell Douglas Corp.   131,000  10,054,250
Rockwell International Corp.   429,600  19,654,200
Sundstrand Corp.   183,000  10,934,250
Thiokol Corp.   186,400  5,638,600
  130,325,823
DEFENSE ELECTRONICS - 1.4%
Litton Industries, Inc. (a)  268,700  9,908,313
Loral Corp.   214,700  11,110,725
Raytheon Co.   342,300  26,571,038
  47,590,076
SHIP BUILDING & REPAIR - 0.5%
General Dynamics Corp.   420,400  18,655,250
TOTAL AEROSPACE & DEFENSE   196,571,149
BASIC INDUSTRIES - 7.5%
CHEMICALS & PLASTICS - 4.7%
du Pont (E.I.) de Nemours & Co.   571,100  39,263,125
Grace (W.R.) & Co.   503,600  30,908,450
Hercules, Inc.   810,900  39,531,375
Nalco Chemical Co.   462,300  16,816,163
Raychem Corp.   284,300  10,910,013
Union Carbide Corp.   713,100  23,799,713
  161,228,839
IRON & STEEL - 0.1%
Nucor Corp.   38,600  2,065,100
METALS & MINING - 1.3%
Alcan Aluminium Ltd.   746,183  22,562,179
Aluminum Co. of America  467,200  23,418,400
  45,980,579
PAPER & FOREST PRODUCTS - 1.4%
Scott Paper Co.   966,600  47,846,700
TOTAL BASIC INDUSTRIES   257,121,218
CONGLOMERATES - 2.8%
Allied-Signal, Inc.   382,600  17,025,700
GenCorp, Inc.   33,600  361,200
Tyco International Ltd.   857,071  46,281,834
United Technologies Corp.   398,900  31,164,063
  94,832,797
CONSTRUCTION & REAL ESTATE - 0.2%
REAL ESTATE INVESTMENT TRUSTS - 0.2%
Starwood Lodging Trust combined 
 certificate (SBI)  125,900  2,909,045
Storage Equities, Inc.   145,800  2,387,475
  5,296,520
DURABLES - 2.6%
AUTOS, TIRES, & ACCESSORIES - 1.6%
Chrysler Corp.   140,600  6,731,225
Dana Corp.   438,200  12,543,475
General Motors Corp.   269,800  12,646,875
Johnson Controls, Inc.   61,100  3,452,150
PACCAR, Inc.   93,500  4,371,125
Snap-on Tools Corp.   374,000  14,492,500
  54,237,350
 
 SHARES VALUE (NOTE 1)
DURABLES - CONTINUED
CONSUMER ELECTRONICS - 0.7%
Black & Decker Corp.   222,600 $ 6,872,775
Whirlpool Corp.   341,200  18,766,000
  25,638,775
HOME FURNISHINGS - 0.1%
Heilig-Meyers Co.   104,700  2,669,850
TEXTILES & APPAREL - 0.2%
Westpoint Stevens, Inc. Class A (a)  397,100  7,098,163
TOTAL DURABLES   89,644,138
ENERGY - 9.7%
ENERGY SERVICES - 3.1%
Baker Hughes, Inc.   521,800  10,696,900
Halliburton Co.   959,000  34,284,250
Helmerich & Payne, Inc.   130,400  3,846,800
McDermott International, Inc.   575,000  13,871,875
Schlumberger Ltd.   691,300  42,947,013
  105,646,838
OIL & GAS - 6.6%
Amerada Hess Corp.   929,700  45,439,088
British Petroleum PLC ADR  823,528  70,514,585
Canada Occidental Petroleum Ltd.   239,500  7,438,025
Coastal Corp. (The)  459,800  13,966,425
Kerr-McGee Corp.   157,400  8,440,575
Mobil Corp.   353,700  33,955,200
Occidental Petroleum Corp.   1,047,000  23,950,125
Tosco Corp.   279,100  8,896,313
Total SA:
 Class B  210,425  12,691,129
 sponsored ADR  129,500  3,917,375
  229,208,840
TOTAL ENERGY   334,855,678
FINANCE - 18.0%
BANKS - 6.6%
Bank of Boston Corp.   482,800  18,105,000
Bank of New York Co., Inc.   163,000  6,581,125
BankAmerica Corp.   511,100  26,896,638
Bankers Trust New York Corp.   430,400  26,684,800
Chase Manhattan Corp.   480,041  22,561,927
Chemical Banking Corp.   670,100  31,662,225
Citicorp  647,300  37,462,488
First Chicago Corp.   119,100  7,131,113
First Union Corp.   192,700  8,719,675
Fleet Financial Group, Inc.   328,900  12,210,413
Mellon Bank Corp.   59,600  2,480,850
NationsBank Corp.   35,400  1,898,325
Republic New York Corp.   230,700  12,919,200
Shawmut National Corp.   345,200  11,003,250
  226,317,029
CREDIT & OTHER FINANCE - 2.8%
American Express Co.   2,012,672  70,695,104
Countrywide Credit Industries, Inc.   886,700  18,620,700
Greenpoint Financial Corp.   362,900  8,573,513
  97,889,317
FEDERAL SPONSORED CREDIT - 4.1%
Federal Home Loan Mortgage 
 Corporation  625,400  42,996,250
Federal National Mortgage Association  1,023,900  96,630,563
  139,626,813
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
FINANCE - CONTINUED
INSURANCE - 3.4%
Allstate Corp.   182,900 $ 5,418,413
American International Group, Inc.   197,200  22,480,800
American Reinsurance Corp.   11,300  420,925
General Re Corp.   193,700  25,931,588
Loews Corp.   266,500  32,246,500
PMI Group, Inc.   100,600  4,363,525
Reliastar Financial Corp.   252,100  9,642,825
Travelers, Inc. (The)  359,233  15,716,458
  116,221,034
SAVINGS & LOANS - 0.3%
Ahmanson (H.F.) & Co.   273,900  6,025,800
Charter One Financial Corp.   162,000  3,969,000
  9,994,800
SECURITIES INDUSTRY - 0.8%
Merrill Lynch & Co., Inc.   522,600  27,436,500
TOTAL FINANCE   617,485,493
HEALTH - 4.3%
DRUGS & PHARMACEUTICALS - 1.8%
Allergan, Inc.   340,100  9,225,213
American Home Products Corp.   360,000  27,855,000
Pfizer, Inc.   297,800  13,754,638
SmithKline Beecham PLC ADR  266,000  12,036,500
  62,871,351
MEDICAL EQUIPMENT & SUPPLIES - 1.7%
Baxter International, Inc.   971,300  35,331,038
Beckman Instruments, Inc.   800  22,300
I-Stat Corp. (a)  173,100  6,318,150
Puritan Bennett Corp.   257,500  9,945,938
St. Jude Medical, Inc.   105,400  5,283,175
  56,900,601
MEDICAL FACILITIES MANAGEMENT - 0.8%
Columbia/HCA Healthcare Corp.   621,800  26,892,850
TOTAL HEALTH   146,664,802
INDUSTRIAL MACHINERY & EQUIPMENT - 7.2%
ELECTRICAL EQUIPMENT - 1.0%
Emerson Electric Co.   211,700  15,136,550
General Electric Co.   175,500  9,893,813
Philips Electronics NV  196,600  8,404,650
Philips Electronics NV (Bearer)  45,200  1,915,824
  35,350,837
INDUSTRIAL MACHINERY & EQUIPMENT - 3.5%
Caterpillar, Inc.   415,100  26,670,175
Cooper Industries, Inc.   467,000  18,446,500
Deere & Co.   474,400  40,620,500
Dover Corp.   145,100  10,556,025
Ingersoll-Rand Co.   574,300  21,966,975
Varity Corp. (a)  62,800  2,763,200
  121,023,375
POLLUTION CONTROL - 2.7%
Browning-Ferris Industries, Inc.   870,700  31,454,038
Safety Kleen Corp.   583,600  9,410,550
WMX Technologies, Inc.   1,537,600  43,629,400
Wheelabrator Technologies, Inc.   453,200  6,967,950
  91,461,938
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   247,836,150
 
 SHARES VALUE (NOTE 1)
MEDIA & LEISURE - 2.1%
BROADCASTING - 1.2%
Viacom, Inc. Class B (non-vtg.) (a)  851,614 $ 39,493,599
PUBLISHING - 0.9%
Meredith Corp.   102,000  2,588,250
News Corp. Ltd.:
 ADR  741,700  16,780,963
 (vtg.) pfd. sponsored ADR  74,900  1,498,000
Times Mirror Co. Class A  461,800  11,025,475
  31,892,688
TOTAL MEDIA & LEISURE   71,386,287
NONDURABLES - 8.6%
BEVERAGES - 0.9%
PepsiCo, Inc.   647,100  29,523,938
FOODS - 0.6%
ConAgra, Inc.   483,700  16,869,038
Dole Food, Inc.   157,600  4,590,100
  21,459,138
HOUSEHOLD PRODUCTS - 1.3%
Avon Products, Inc.   285,480  19,127,160
First Brands Corp.   329,800  14,140,175
Rubbermaid, Inc.   168,800  4,684,200
Tambrands, Inc.   172,300  7,365,825
  45,317,360
TOBACCO - 5.8%
Imasco Ltd.   1,453,600  25,815,296
Philip Morris Companies, Inc.   1,927,300  143,342,938
RJR Nabisco Holdings Corp.   1,054,639  29,398,062
  198,556,296
TOTAL NONDURABLES   294,856,732
RETAIL & WHOLESALE - 3.2%
APPAREL STORES - 0.4%
Limited, Inc. (The)  618,400  13,604,800
GENERAL MERCHANDISE STORES - 2.1%
Dayton Hudson Corp.   293,400  21,051,450
May Department Stores Co. (The)  95,700  3,983,513
Wal-Mart Stores, Inc.   1,604,500  42,920,375
Woolworth Corp.   322,200  4,873,275
  72,828,613
GROCERY STORES - 0.7%
Fleming Companies, Inc.   230,445  6,106,793
Great Atlantic & Pacific Tea Co., Inc.   397,600  10,486,700
Vons Companies, Inc. (a)  384,200  7,732,025
  24,325,518
TOTAL RETAIL & WHOLESALE   110,758,931
SERVICES - 0.4%
PRINTING - 0.2%
Wallace Computer Services, Inc.   168,200  6,454,675
SERVICES - 0.2%
ADT Ltd. (a)  640,900  7,530,575
TOTAL SERVICES   13,985,250
TECHNOLOGY - 4.9%
COMPUTERS & OFFICE EQUIPMENT - 3.9%
Hewlett-Packard Co.   405,000  30,172,500
International Business Machines Corp.   755,700  72,547,200
Pitney Bowes, Inc.   792,200  30,400,675
  133,120,375
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
ELECTRONIC INSTRUMENTS - 0.2%
Perkin-Elmer Corp.   226,200 $ 8,030,100
ELECTRONICS - 0.8%
AMP, Inc.   385,600  16,291,600
Kemet Corp.   46,700  2,451,750
Thomas & Betts Corp.   143,700  9,825,488
  28,568,838
TOTAL TECHNOLOGY   169,719,313
TRANSPORTATION - 1.8%
RAILROADS - 1.8%
Burlington Northern, Inc.   534,200  33,854,925
CSX Corp.   195,300  14,671,913
Southern Pacific Rail Corp. (a)  919,300  14,478,975
TOTAL TRANSPORTATION   63,005,813
UTILITIES - 6.3%
GAS - 0.5%
Williams Companies, Inc.   489,200  17,060,850
TELEPHONE SERVICES - 5.8%
Ameritech Corp.   1,067,900  46,987,600
Bell Atlantic Corp.   210,100  11,765,600
BellSouth Corp.   576,200  36,588,700
Koninklijke PPT Nederland  165,600  5,959,760
Koninklijke PPT Nederland (a)(d)  104,400  3,757,240
NYNEX Corp.   1,200,400  48,316,100
SBC Communications, Inc.   871,300  41,495,663
Southern New England 
 Telecommunications Corp.   175,700  6,193,425
  201,064,088
TOTAL UTILITIES   218,124,938
TOTAL COMMON STOCKS
 (Cost $2,563,116,541)   2,932,145,209
PREFERRED STOCKS - 1.2%
CONVERTIBLE PREFERRED STOCKS - 0.8%
DURABLES - 0.3%
AUTOS, TIRES, & ACCESSORIES - 0.3%
Chrysler Corp., Series A, $4.625 (d)  85,200  11,374,200
ENERGY - 0.4%
ENERGY SERVICES - 0.1%
Noble Drilling Corp. $1.50  119,100  2,828,625
OIL & GAS - 0.3%
Atlantic Richfield Co. 
 exchangeable $.5575  431,300  11,213,800
TOTAL ENERGY   14,042,425
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Westinghouse Electric Corp. $1.30 (d)  351,500  5,140,688
TOTAL CONVERTIBLE PREFERRED STOCKS   30,557,313
PREFERRED STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
NONCONVERTIBLE PREFERRED STOCKS - 0.4%
MEDIA & LEISURE - 0.4%
PUBLISHING - 0.4%
News Corp. Ltd. (ltd. vtg.)  2,510,505 $ 12,393,685
UTILITIES - 0.0%
ELECTRIC UTILITY - 0.0%
Gulf States Utilities Co., Series B, 
 adj. rate   586  28,348
TOTAL NONCONVERTIBLE PREFERRED STOCKS   12,422,033
TOTAL PREFERRED STOCKS
 (Cost $39,195,081)   42,979,346
CORPORATE BONDS - 2.4%
 MOODY'S RATINGS PRINCIPAL
 (UNAUDITED) AMOUNT (C)
CONVERTIBLE BONDS - 0.8%
CONSTRUCTION & REAL ESTATE - 0.1%
REAL ESTATE INVESTMENT TRUSTS - 0.1%
Centerpoint Properties 8.22%, 
 1/15/04 - $ 1,510,000  1,683,650
Liberty Property LP 8%, 7/1/01 -  750,000  735,000
Sizeler Property Investors, Inc. 
 8%, 7/15/03 -  1,500,000  1,312,500
TOTAL CONSTRUCTION & REAL ESTATE   3,731,150
HEALTH - 0.6%
DRUGS & PHARMACEUTICALS - 0.6%
Roche Holdings, Inc. liquid 
 yield option notes
 0%, 4/20/10 (d) -  48,340,000  19,336,000
PRECIOUS METALS - 0.1%
Pegasus Gold, Inc. euro 
 6 1/4%, 4/30/02 (d) Baa3  1,860,000  1,755,375
SERVICES - 0.0%
SERVICES - 0.0%
ADT Operations, Inc. liquid 
 yield option notes 
 0%, 7/6/10 Ba3  3,670,000  1,405,940
UTILITIES - 0.0%
GAS - 0.0%
SFP Pipeline Holdings, Inc. 
 exchangeable
 0%, 8/15/10 (e) Baa3  470,000  606,300
TOTAL CONVERTIBLE BONDS   26,834,765
NONCONVERTIBLE BONDS - 1.6%
AEROSPACE & DEFENSE - 0.1%
DEFENSE ELECTRONICS - 0.1%
Tracor, Inc. 10 7/8%, 8/15/01 B2  1,220,000  1,250,500
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
BASIC INDUSTRIES - 0.2%
PACKAGING & CONTAINERS - 0.0%
Owens Illinois, Inc. 10 1/4%, 
 4/1/99 B2 $ 350,000 $ 357,000
PAPER & FOREST PRODUCTS - 0.2%
Stone Container Corp. 9 7/8%, 
 2/1/01 B1  7,760,000  7,682,400
TOTAL BASIC INDUSTRIES   8,039,400
CONGLOMERATES - 0.0%
Coltec Industries, Inc. 10 1/4%, 
 4/1/02 B1  910,000  941,850
DURABLES - 0.3%
TEXTILES & APPAREL - 0.3%
Westpoint Stevens, Inc.:
 8 3/4%, 12/15/01 B1  2,660,000  2,620,100
 9 3/8%, 12/15/05 B3  7,850,000  7,575,250
TOTAL DURABLES   10,195,350
FINANCE - 0.0%
BANKS - 0.0%
Signet Banking Corp.:
 6 1/4%, 5/15/97 (e) Baa2  340,000  337,025
 6.4375%, 4/15/98 (e) Baa2  190,000  187,150
TOTAL FINANCE   524,175
MEDIA & LEISURE - 0.8%
BROADCASTING - 0.8%
Viacom, Inc. 8%, 7/7/06 B1  28,240,000  27,463,400
NONDURABLES - 0.2%
BEVERAGES - 0.2%
Canandaigua Wine, Inc. 
 8 3/4%, 12/15/03 (b) B1  5,700,000  5,586,000
UTILITIES - 0.0%
GAS - 0.0%
Columbia Gas Systems Inc. 
 9.91%, 5/28/20 (b) -  170,000  250,325
TOTAL NONCONVERTIBLE BONDS   54,251,000
TOTAL CORPORATE BONDS
 (Cost $76,398,754)   81,085,765
U.S. TREASURY OBLIGATIONS - 3.8%
6 1/4%, 2/15/03 Aaa  17,860,000  17,907,508
5 3/4%, 8/15/03 Aaa  81,220,000  78,745,227
7 1/4%, 5/15/04 Aaa  24,291,000  25,934,529
11 5/8%, 11/15/04 Aaa  6,810,000  9,361,639
TOTAL U.S. TREASURY OBLIGATIONS
 (Cost $118,810,332)   131,948,903
REPURCHASE AGREEMENTS - 7.3%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95  $ 252,910,024 $ 252,779,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $3,050,299,708)  $ 3,440,938,223
LEGEND
(a)  Non-income producing
(b)  Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $41,363,503 or 1.2% of net
assets.
(e)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. 
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $2,163,942,745 and $1,281,174,381, respectively, of which U.S.
government and government agency obligations aggregated $42,997,272 and
$41,828,379, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $1,153,411 for the period
(see Note 3 of Notes to Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 3.8% AAA, AA, A 3.8%
Baa 0.1% BBB 0.0%
Ba 0.0% BB 0.9%
B 1.6% B 0.7%
Caa 0.0% CCC 0.0%
Ca, C 0.0% CC, C 0.0%
  D 0.0%
The percentage not rated by either S&P or Moody's amounted to 0.7%.
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $3,052,199,640. Net unrealized appreciation aggregated
$388,738,583, of which $407,074,046 related to appreciated investment
securities and $18,335,463 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                              <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                                             
 
ASSETS                                                                                                               
 
Investment in securities, at value (including repurchase agreements of $252,779,000) (cost                $ 3,440,938,223   
$3,050,299,708) -                                                                                                       
See accompanying schedule                                                                                              
 
Cash                                                                                                          864              
 
Receivable for investments sold                                                                           66,280,607       
 
Receivable for fund shares sold                                                                          5,980,486        
 
Dividends receivable                                                                                      8,213,745        
 
Interest receivable                                                                                        4,230,266        
 
Other receivables                                                                                              42,410           
 
 TOTAL ASSETS                                                                                                 3,525,686,601    
 
LIABILITIES                                                                                                                 
 
Payable for investments purchased                                                                $ 63,785,673                     
 
Payable for fund shares redeemed                                                                629,290                         
 
Accrued management fee                                                                          1,452,585                       
 
Other payables and accrued expenses                                                            513,611                         
 
 TOTAL LIABILITIES                                                                                                66,381,159       
 
NET ASSETS                                                                                                        $ 3,459,305,442   
 
Net Assets consist of:                                                                                                     
 
Paid in capital                                                                                                   $ 2,994,274,835   
 
Undistributed net investment income                                                                              5,530,661        
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions               68,857,443       
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies         390,642,503      
 
NET ASSETS, for 204,803,927 shares outstanding                                                                    $ 3,459,305,442   
 
NET ASSET VALUE, offering price and redemption price per share ($3,459,305,442 (divided by) 204,803,927 shares)   $16.89           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>            <C>             
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                       
 
INVESTMENT INCOME                                                                 $ 31,571,004    
Dividends                                                                                         
 
Interest                                                                           16,392,102     
 
 TOTAL INCOME                                                                      47,963,106     
 
EXPENSES                                                                                          
 
Management fee                                                     $ 7,399,646                    
 
Transfer agent fees                                                 727,522                       
 
Accounting fees and expenses                                        378,208                       
 
Non-interested trustees' compensation                               5,452                         
 
Custodian fees and expenses                                         39,578                        
 
Registration fees                                                   251,928                       
 
Audit                                                               24,512                        
 
Legal                                                               4,441                         
 
Interest                                                            9,801                         
 
Miscellaneous                                                       7,582                         
 
 TOTAL EXPENSES                                                                    8,848,670      
 
NET INVESTMENT INCOME                                                              39,114,436     
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                               
Net realized gain (loss) on:                                                                      
 
 Investment securities                                              72,417,571                    
 
 Foreign currency transactions                                      (3,308         72,414,263     
                                                                   )                              
 
Change in net unrealized appreciation (depreciation) on:                                          
 
 Investment securities                                              336,113,775                   
 
 Assets and liabilities in foreign currencies                       (8,788         336,104,987    
                                                                   )                              
 
NET GAIN (LOSS)                                                                    408,519,250    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                   $ 447,633,686   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS ENDED   YEAR ENDED     
                                    JUNE 30, 1995      DECEMBER 31,   
                                    (UNAUDITED)        1994           
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                            <C>               <C>               
Operations                                                                                      $ 39,114,436      $ 49,846,224      
Net investment income                                                                                                        
 
 Net realized gain (loss)                                                                       72,414,263        121,898,471      
 
 Change in net unrealized appreciation (depreciation)                                           336,104,987       (61,690,963)     
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                               447,633,686       110,053,732      
 
Distributions to shareholders                                                                   (37,713,247)      (44,739,784)     
From net investment income                                                                                                   
 
 From net realized gain                                                                        (121,254,353)     (68,533,800)     
 
 TOTAL DISTRIBUTIONS                                                                            (158,967,600)     (113,273,584)    
 
Share transactions                                                                               802,500,637       1,048,772,904    
Net proceeds from sales of shares                                                                                         
 
 Reinvestment of distributions                                                                   158,967,516       113,273,584      
 
 Cost of shares redeemed                                                                        (75,240,890)      (192,914,992)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                        886,227,263       969,131,496      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                      1,174,893,349     965,911,644      
 
NET ASSETS                                                                                                                 
 
 Beginning of period                                                                            2,284,412,093     1,318,500,449    
 
 End of period (including undistributed net investment income of $5,530,661 and $4,150,957, 
respectively)                                                                                 $ 3,459,305,442   $ 2,284,412,093   
 
OTHER INFORMATION                                                                                                                   
Shares                                                                                                                
 
 Sold                                                                                            50,281,447        68,815,564       
 
 Issued in reinvestment of distributions                                                         10,351,678        7,484,681        
 
 Redeemed                                                                                        (4,656,990)       (12,882,315)     
 
 Net increase (decrease)                                                                         55,976,135        63,417,930       
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                           
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 D   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                   <C>           <C>           <C>           <C>         <C>         <C>         
Net asset value, beginning of period                  $ 15.35       $ 15.44       $ 13.40       $ 11.85     $ 9.51      $ 12.29     
 
Income from Investment Operations                                                                               
 
 Net investment income                                .20           .41           .37           .40         .50         .58        
 
 Net realized and unrealized gain (loss)              2.32          .64           2.06          1.57        2.43        (2.38)     
 
 Total from investment operations                     2.52          1.05          2.43          1.97        2.93        (1.80)     
 
Less Distributions                                    (.20)         (.37)         (.35)         (.42)       (.59)       (.59)      
From net investment income                                                                                      
 
 In excess of net investment income                   -             -             (.04)         -           -           -          
 
 From net realized gain                               (.78)         (.77)         -             -           -           (.39)      
 
 Total distributions                                  (.98)         (1.14)        (.39)         (.42)       (.59)       (.98)      
 
Net asset value, end of period                        $ 16.89       $ 15.35       $ 15.44       $ 13.40     $ 11.85     $ 9.51      
 
TOTAL RETURN  B, C                                    17.15%        7.07%         18.29%        16.89%      31.44%      (15.29)    
                                                                                                                        %           
 
RATIOS AND SUPPLEMENTAL DATA                                                                                    
 
Net assets, end of period (000 omitted)               $ 3,459,305   $ 2,284,412   $ 1,318,500   $ 592,880   $ 282,171   $ 154,080   
 
Ratio of expenses to average net assets               .62% A        .58%          .62%          .65%        .74%        .78%       
 
Ratio of expenses to average net assets before        .62% A        .60%          .62%          .65%        .74%        .78%       
expense reductions                                                                                              
 
Ratio of net investment income to average net assets  2.72% A       2.83%         2.87%         3.52%       4.83%       6.01%      
 
Portfolio turnover rate                               100% A        134%          120%          74%         107%        94%        
 
A ANNUALIZED                                                                                                    
B TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES TO 
THE FINANCIAL STATEMENTS).                                                                                              
C TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE                                                                                         
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                       
D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT
 PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                  
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN
 RECLASSIFICATIONS RELATED TO BOOK TO                                                                                  
TAX DIFFERENCES.                                                                                               
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995    YEAR     YEARS    FUND      
 
Growth           36.97%   14.84%   14.56%    
 
S&P 500          26.07%   12.09%   13.58%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
Composite Index of 500 Stocks- a common proxy for the U.S. stock market.
This benchmark includes reinvested dividends and capital gains, if any, and
excludes the effects of sales charges.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. 
$10,000 OVER LIFE OF FUND
              VIP Growth (212)  Standard & Poor's 500 
     10/09/86          10000.00              10000.00
     10/31/86          10000.00              10329.97
     11/30/86          10220.00              10580.99
     12/31/86          10030.00              10311.18
     01/31/87          11100.00              11700.09
     02/28/87          11650.00              12162.25
     03/31/87          11839.97              12513.74
     04/30/87          11839.97              12402.36
     05/31/87          11920.10              12510.26
     06/30/87          12270.69              13142.03
     07/31/87          12761.52              13808.33
     08/31/87          13142.16              14323.38
     09/30/87          12991.91              14009.70
     10/31/87          10137.09              10992.01
     11/30/87           9425.90              10086.27
     12/31/87          10397.53              10853.84
     01/31/88          10623.12              11310.78
     02/29/88          11484.46              11837.86
     03/31/88          11381.92              11472.07
     04/30/88          11525.47              11599.41
     05/31/88          11422.93              11700.33
     06/30/88          11997.15              12237.37
     07/31/88          11935.63              12190.87
     08/31/88          11648.52              11776.38
     09/30/88          11976.65              12278.06
     10/31/88          12007.41              12619.39
     11/30/88          11894.61              12438.93
     12/31/88          12017.66              12656.61
     01/31/89          12879.00              13583.07
     02/28/89          12612.39              13244.86
     03/31/89          12993.68              13553.46
     04/30/89          13680.85              14256.89
     05/31/89          14170.19              14834.29
     06/30/89          13982.78              14749.73
     07/31/89          15232.18              16081.64
     08/31/89          15492.47              16396.84
     09/30/89          15627.82              16329.61
     10/31/89          15190.53              15950.76
     11/30/89          15440.41              16276.16
     12/31/89          15804.81              16666.78
     01/31/90          14888.59              15548.44
     02/28/90          15030.81              15749.02
     03/31/90          15214.51              16166.37
     04/30/90          14771.47              15762.21
     05/31/90          16078.97              17299.02
     06/30/90          16413.95              17181.39
     07/31/90          16154.61              17126.41
     08/31/90          14490.52              15578.18
     09/30/90          12999.33              14819.52
     10/31/90          12534.68              14755.80
     11/30/90          13550.42              15709.03
     12/31/90          13950.23              16147.31
     01/31/91          14879.53              16851.33
     02/28/91          15989.61              18056.20
     03/31/91          16472.15              18493.16
     04/30/91          16318.61              18537.54
     05/31/91          17283.69              19338.37
     06/30/91          16000.57              18452.67
     07/31/91          17524.96              19312.56
     08/31/91          18303.60              19770.27
     09/30/91          18446.17              19440.11
     10/31/91          19016.45              19700.60
     11/30/91          17930.73              18906.67
     12/31/91          20299.56              21069.59
     01/31/92          21538.81              20677.70
     02/29/92          21989.40              20946.51
     03/31/92          20641.73              20538.05
     04/30/92          19833.13              21141.87
     05/31/92          19664.67              21245.47
     06/30/92          18901.00              20928.91
     07/31/92          19630.98              21784.90
     08/31/92          19091.92              21338.31
     09/30/92          19428.83              21590.10
     10/31/92          20181.28              21665.67
     11/30/92          21528.94              22404.47
     12/31/92          22191.55              22680.04
     01/31/93          22629.54              22870.55
     02/28/93          22163.03              23181.59
     03/31/93          23046.80              23670.73
     04/30/93          22805.77              23097.89
     05/31/93          24504.44              23716.92
     06/30/93          24756.94              23785.70
     07/31/93          24688.08              23690.55
     08/31/93          25927.65              24588.43
     09/30/93          26409.70              24399.09
     10/31/93          26662.20              24904.16
     11/30/93          25583.32              24667.57
     12/31/93          26490.04              24966.04
     01/31/94          27155.74              25814.89
     02/28/94          26875.65              25115.31
     03/31/94          25654.59              24020.28
     04/30/94          25813.32              24327.74
     05/31/94          25215.00              24726.71
     06/30/94          23932.88              24120.91
     07/31/94          24763.21              24912.07
     08/31/94          26167.43              25933.47
     09/30/94          25849.96              25298.10
     10/31/94          26900.07              25867.31
     11/30/94          25825.53              24925.22
     12/31/94          26484.91              25294.86
     01/31/95          25984.27              25950.76
     02/28/95          27060.36              26962.06
     03/31/95          28042.58              27757.71
     04/30/95          28987.98              28575.17
     05/31/95          30117.54              29717.32
     06/30/95          32781.83              30407.65
 
Let's say you invested $10,000 in Growth Portfolio on October 9, 1986, when
the fund started. By June 30, 1995, your investment would have grown to
$32,782 - a 227.82% increase. That compares to $10,000 invested in the S&P
500, which would have grown to $30,408 over the same period - a 204.08%
increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
                           % OF FUND'S    
                           INVESTMENTS    
 
Oracle Systems Corp.       3.6            
 
Intel Corp.                3.1            
 
DSC Communications Corp.   2.7            
 
Applied Materials, Inc.    2.3            
 
Compaq Computer Corp.      2.3            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Technology                         52.6           
 
Utilities                          9.4            
 
Retail & Wholesale                 8.7            
 
Media & Leisure                    4.5            
 
Industrial Machinery & Equipment   4.1            
 
ASSET ALLOCATION AS OF JUNE 30, 1995*
Row: 1, Col: 1, Value: 3.4
Row: 1, Col: 2, Value: 96.59999999999999
Stocks  96.6%
Short-term investment 3.4%
FOREIGN INVESTMENTS 6.3%
*
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with Lawrence Greenberg, Portfolio 
Manager of Growth Portfolio
Q. LARRY, HOW HAS THE FUND DONE OVER THE PAST SIX MONTHS?
A. Quite well. From December 31, 1994, through June 30, 1995, the fund beat
the Standard & Poor's 500 index, which returned 20.21%. 
Q. WHAT MADE THE DIFFERENCE?
A. In the second half of 1994, growth stocks began outperforming cyclicals
- stocks in sectors like autos and steel that tend to rise or fall with the
economy. Since then, the economy has slowed and interest rates have been
flat or falling - a perfect environment for growth stocks. My strategy was
to concentrate on those companies with the fastest earnings growth
opportunities for `95 and `96. This aggressive position, especially in
technology, paid off handsomely when growth stocks rebounded. 
Q. IN FACT, OVER 50% OF THE FUND WAS IN TECHNOLOGY AT THE END OF JUNE. WHY
SUCH A HUGE BET?
A. Because on a stock-by-stock basis that's where I'm still finding what I
believe are the best growth opportunities. Technology stocks are benefiting
from strong corporate and consumer demand. Business is booming across all
segments - from PCs and software to semiconductors and networking. Plus,
unlike a retailer, which can only grow as fast as it can build bricks and
mortar, a technology company can grow at any rate. The fund has dozens of
companies that are growing sales well over 100% per year. Finally, despite
the fastest sales and earnings growth of any stocks in the market, many of
these companies still have attractive prices compared to other measures
like earnings. 
Q. WHERE DID YOU FIND THE BEST OPPORTUNITIES?
A. Across the board. I added new technology names, but I also made bigger
investments in the companies I have the most confidence in. For example, I
significantly boosted the fund's stake in both Intel, which makes
microprocessors like the Pentium chip that are the brains of PCs, and
Micron Technology, one of the few manufacturers of memory chips called
DRAMs that go inside PCs and other electronic equipment. Both stocks posted
sizable gains for the period. I also added to our stake in Applied
Materials, the leading supplier of semiconductor manufacturing equipment,
whose sales grew more than 60% this year. Our biggest investment is still
Oracle, the leading provider of software for client-server set-ups; it
continued to benefit as more companies moved away from mainframes toward
PCs linked through networks.    
Q. WERE THERE DISAPPOINTMENTS?
A. Sure. The stock price of Sybase, a competitor to Oracle, fell nearly 50%
in the last six months as it ran into problems launching a new product. One
of our biggest positions six months ago was Motorola; it started having
some near-term problems related to oversupply on its cellular handsets, so
I cut back even though the stock's long-term outlook remained attractive.
Finally, some retailers like Home Depot and Lowe's turned in disappointing
short-term results as heavy rains in California and the Southeast hurt
business. But many of the "hard good category killers" (or superstores) I
focused on continued to grow despite the slowdown in overall retail sales
that we saw this spring. 
Q. WHY DID YOU CUT BACK IN HEALTH CARE?
A. The fund's health care stake was around 3% at the end of June, down from
7.7% six months earlier. During the first half of 1994, uncertainty
surrounding President Clinton's plans for health care reform had hurt the
sector. Then, last fall, the stocks rallied as it became apparent that
health care legislation wouldn't pass anytime soon. But once the
Republicans took charge in January, they cast another cloud over the sector
as they promised to re-examine programs like Medicare. So I decided to
watch from the sidelines.
Q. LOOKING AHEAD, WHAT SHOULD SHAREHOLDERS EXPECT? 
A. In the past, technology stocks haven't done as well over the summer, as
European demand dries up and new product launches disappear. But this year,
since demand has been so strong, we may see no summer slowdown or one
that's much less pronounced. Nevertheless, shareholders should expect
volatility because the fund is aggressively invested in the fastest-growing
companies. If either the technology sector or the market declines, the fund
will suffer more than other stock funds. But it's also in a good position
to benefit more than its peers from a long-term up market, which I believe
is more likely.
 
FUND FACTS
GOAL: to increase the value of the fund's 
shares over the long term by investing in 
stocks with above-average growth potential
START DATE: October 9, 1986
SIZE: as of June 30, 1995, more than $3.1 billion
MANAGER: Lawrence Greenberg, since 1991; 
manager, Fidelity Emerging Growth Portfolio, 
since 1993; Fidelity Select Environmental 
Services Portfolio, October 1986 - April 1991; 
Fidelity Select Medical Delivery Portfolio July 
1989 - April 1991; joined Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 96.0%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 0.4%
AEROSPACE & DEFENSE - 0.3%
Rockwell International Corp.   125,000 $ 5,718,750
Special Devices, Inc. (a)  173,900  3,869,263
  9,588,013
DEFENSE ELECTRONICS - 0.1%
Trimble Navigation Ltd. (a)  100,000  2,837,500
TOTAL AEROSPACE & DEFENSE   12,425,513
BASIC INDUSTRIES - 1.1%
CHEMICALS & PLASTICS - 0.5%
Airgas, Inc. (a)  445,000  11,959,375
du Pont (E.I.) de Nemours & Co.   75,000  5,156,250
  17,115,625
METALS & MINING - 0.6%
Alcan Aluminium Ltd.   100,000  3,023,679
Aluminum Co. of America  175,000  8,771,875
IMCO Recycling, Inc.   299,000  5,606,250
Reynolds Metals Co.   40,000  2,070,000
  19,471,804
TOTAL BASIC INDUSTRIES   36,587,429
CONGLOMERATES - 0.2%
Tyco International Ltd.   125,000  6,750,000
CONSTRUCTION & REAL ESTATE - 0.8%
BUILDING MATERIALS - 0.1%
Elcor Corp. (a)  36,700  816,575
Sherwin-Williams Co.   85,000  3,028,125
  3,844,700
CONSTRUCTION - 0.3%
Oakwood Homes Corp.   271,700  6,962,313
Standard Pacific Corp.   300,000  2,062,500
  9,024,813
ENGINEERING - 0.4%
Fluor Corp.   65,000  3,380,000
Glenayre Technologies, Inc. (a)  172,575  8,801,325
  12,181,325
TOTAL CONSTRUCTION & REAL ESTATE   25,050,838
DURABLES - 3.2%
AUTOS, TIRES, & ACCESSORIES - 2.6%
Chrysler Corp.   400,000  19,150,000
Ford Motor Co.   400,000  11,900,000
General Motors Corp.   877,634  41,139,094
Safety Components International, Inc.   220,000  3,630,000
Smith (A.O.) Corp. Class B  127,600  2,998,600
TRW, Inc.   34,100  2,723,738
  81,541,432
CONSUMER ELECTRONICS - 0.1%
Whirlpool Corp.   60,000  3,300,000
HOME FURNISHINGS - 0.2%
Heilig-Meyers Co.   100,000  2,550,000
Leggett & Platt, Inc.   75,000  3,300,000
  5,850,000
TEXTILES & APPAREL - 0.3%
Shaw Industries, Inc.   112,500  1,912,500
Tommy Hilfiger (a)  300,500  8,414,000
  10,326,500
TOTAL DURABLES   101,017,932
 
 SHARES VALUE (NOTE 1)
ENERGY - 0.7%
ENERGY SERVICES - 0.1%
Baker Hughes, Inc.   175,000 $ 3,587,500
INDEPENDENT POWER - 0.2%
Thermo Electron Corp. (a)  111,100  4,471,775
OIL & GAS - 0.4%
British Petroleum PLC ADR  75,030  6,424,444
Chesapeake Energy Corp. (a)  75,000  1,931,250
Kerr-McGee Corp.   76,000  4,075,500
  12,431,194
TOTAL ENERGY   20,490,469
FINANCE - 3.5%
BANKS - 0.7%
Banc One Corp.   200,000  6,450,000
Bank of New York Co., Inc.   100,000  4,037,500
Bankers Trust New York Corp.   105,000  6,510,000
Chemical Banking Corp.   135,000  6,378,750
  23,376,250
CREDIT & OTHER FINANCE - 0.5%
American Express Co.   400,000  14,050,000
FEDERAL SPONSORED CREDIT - 1.3%
Federal National Mortgage Association  425,000  40,109,375
INSURANCE - 0.5%
American International Group, Inc.   65,000  7,410,000
Travelers, Inc. (The)  200,000  8,750,000
  16,160,000
SECURITIES INDUSTRY - 0.5%
Alliance Entertainment Corp. (a)  525,000  4,921,875
Edwards (A.G.), Inc.   111,100  2,499,750
Merrill Lynch & Co., Inc.   156,500  8,216,250
  15,637,875
TOTAL FINANCE   109,333,500
HEALTH - 2.9%
DRUGS & PHARMACEUTICALS - 0.7%
Biogen, Inc. (a)  95,000  4,227,500
Dura Pharmaceuticals, Inc. (a)  160,000  3,010,000
Elan Corp. PLC ADR (a)  100,000  4,075,000
North American Biologicals, Inc. (a)  165,000  1,546,875
Pfizer, Inc.   200,000  9,237,500
US Bioscience, Inc. (a)  190  819
US Bioscience, Inc. (warrants) (a)  569  676
  22,098,370
MEDICAL EQUIPMENT & SUPPLIES - 0.7%
Cardinal Health, Inc.   236,100  11,155,725
Millipore Corp.   800  53,698
St. Jude Medical, Inc.   60,000  3,007,500
Thermedics, Inc. (a)  175,000  3,412,500
Thermo Cardiosystems, Inc. (a)  100,000  3,662,500
  21,291,923
MEDICAL FACILITIES MANAGEMENT - 1.5%
American Medical Response (a)  195,000  5,460,000
Apria Healthcare Group, Inc. (a)  126,000  3,559,500
Columbia/HCA Healthcare Corp.   375,025  16,219,831
HEALTHSOUTH Rehabilitation Corp.   950,000  16,506,250
Rotech Medical Corp. (a)  40,000  1,110,000
United HealthCare Corp.   75,000  3,103,125
Vivra, Inc. (a)  44,000  1,193,500
  47,152,206
TOTAL HEALTH   90,542,499
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
INDUSTRIAL MACHINERY & EQUIPMENT - 4.1%
ELECTRICAL EQUIPMENT - 2.2%
Avid Technology, Inc. (a)  70,050 $ 2,626,875
General Electric Co.   875,000  49,328,125
General Signal Corp.   100,000  3,975,000
Oak Industries, Inc. (a)  105,300  2,711,475
Scientific-Atlanta, Inc.   370,000  8,140,000
United Communication Industry PCL 
 (For. Reg.)  154,000  2,245,899
  69,027,374
INDUSTRIAL MACHINERY & EQUIPMENT - 1.4%
AGCO Corp.   298,300  11,186,250
Case Corp.   200,000  5,950,000
Caterpillar, Inc.   350,000  22,487,500
Ingersoll-Rand Co.   125,000  4,781,250
Semitool, Inc.   22,700  726,400
  45,131,400
POLLUTION CONTROL - 0.5%
Browning-Ferris Industries, Inc.   210,000  7,586,250
TETRA Technologies, Inc. (a)  185,000  2,243,125
WMX Technologies, Inc.   175,000  4,965,625
  14,795,000
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   128,953,774
MEDIA & LEISURE - 4.5%
BROADCASTING - 1.1%
Capital Cities/ABC, Inc.   65,000  6,816,875
Citicasters, Inc.   65,000  1,787,500
Clear Channel Communications, Inc.   25,000  1,609,375
EZ Communications, Inc.   44,400  821,400
Infinity Broadcasting Corp. (a)  50,000  1,668,750
Jacor Communications, Inc. Class A  73,400  1,174,400
Lin Television Corp.   50,000  1,681,250
Renaissance Communications Corp. (a)  65,000  2,177,500
Tele-Communications, Inc. Class A  225,000  5,273,438
Viacom, Inc. Class B (non-vtg.) (a)  250,084  11,597,646
  34,608,134
ENTERTAINMENT - 0.4%
Casino America, Inc. (a)  100,000  1,512,500
Disney (Walt) Co.   110,000  6,118,750
Players International, Inc. (a)  217,500  4,350,000
  11,981,250
LEISURE DURABLES & TOYS - 0.3%
Cobra Golf, Inc. (a)  204,900  6,479,963
Hasbro, Inc.   84,000  2,667,000
  9,146,963
LODGING & GAMING - 0.7%
Doubletree Corp. (a)  300,000  6,468,750
Hospitality Franchise Systems, Inc.   453,600  15,705,900
  22,174,650
PUBLISHING - 0.1%
Houghton Mifflin Co.   50,000  2,637,500
RESTAURANTS - 1.9%
Apple South, Inc.   500,000  9,750,000
Applebee's International, Inc.   275,000  7,081,250
Landry's Seafood Restaurants, Inc. (a)  334,200  6,684,000
Lone Star Steakhouse Saloon (a)  375,000  11,367,188
Outback Steakhouse, Inc. (a)  385,000  11,116,875
Papa John's International, Inc. (a)  161,800  5,663,000
Starbucks Corp. (a)  180,000  6,412,500
Uno Restaurant Corp. (a)  226,625  2,351,234
  60,426,047
TOTAL MEDIA & LEISURE   140,974,544
 
 SHARES VALUE (NOTE 1)
NONDURABLES - 1.3%
BEVERAGES - 0.3%
PepsiCo, Inc.   225,000 $ 10,265,625
HOUSEHOLD PRODUCTS - 0.3%
Colgate-Palmolive Co.   50,000  3,656,250
Gillette Co.   130,000  5,801,250
  9,457,500
TOBACCO - 0.7%
Philip Morris Companies, Inc.   225,000  16,734,375
RJR Nabisco Holdings Corp.   200,000  5,575,000
  22,309,375
TOTAL NONDURABLES   42,032,500
RETAIL & WHOLESALE - 8.7%
APPAREL STORES - 0.7%
Baby Superstore, Inc. (a)  65,000  3,063,125
Gymboree Corp. (a)  135,000  3,923,438
Just For Feet, Inc. (a)(c)  402,000  16,029,750
  23,016,313
APPLIANCE STORES - 0.1%
Cellstar Corp. (a)  165,700  3,873,238
DRUG STORES - 0.4%
General Nutrition Companies, Inc. (a)  365,000  12,820,625
GENERAL MERCHANDISE STORES - 1.5%
Dollar General Corp.   150,050  4,745,331
Wal-Mart Stores, Inc.   1,600,000  42,800,000
  47,545,331
RETAIL & WHOLESALE, MISCELLANEOUS - 6.0%
Barnes & Noble, Inc. (a)  153,100  5,205,400
Bed Bath & Beyond, Inc. (a)  700,000  16,975,000
Borders Group, Inc. (a)  80,000  1,150,000
Circuit City Stores, Inc.   150,000  4,743,750
Corporate Express (a)  275,000  5,878,125
Home Depot, Inc. (The)  345,066  14,018,306
Lowe's Companies, Inc.   1,175,000  35,103,125
Officemax, Inc. (a)  525,000  14,634,375
Office Depot, Inc. (a)  320,000  9,000,000
Petco Animal Supplies, Inc. (a)  378,700  8,804,775
Petsmart, Inc. (a)  600,000  17,250,000
Sport Supply Group, Inc.   309,550  3,869,375
Staples, Inc. (a)  550,000  15,881,250
Sunglass Hut International, Inc. (a)  886,500  31,027,500
Viking Office Products, Inc. (a)  150,000  5,493,750
  189,034,731
TOTAL RETAIL & WHOLESALE   276,290,238
SERVICES - 2.3%
LEASING & RENTAL - 0.9%
Hollywood Entertainment Corp. (a)  605,000  27,225,000
SERVICES - 1.4%
Adia SA (Bearer) (a)  25,000  5,202,438
Block (H & R), Inc.   100,000  4,112,500
Children's Discovery Centers of 
 America, Inc. (a)  135,000  2,261,250
First Financial Management Corp.   75,000  6,412,500
Medaphis Corp. (a)  950,000  20,662,500
Zebra Technologies Corp. Class A (a)  100,000  5,325,000
  43,976,188
TOTAL SERVICES   71,201,188
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 52.0%
COMMUNICATIONS EQUIPMENT - 10.9%
Apertus Technologies, Inc. (a)  57,000 $ 498,750
Cabletron Systems, Inc. (a)  85,000  4,526,250
Cisco Systems, Inc. (a)  1,215,000  61,433,438
DSC Communications Corp. (a)  1,850,000  86,025,000
Dialogic Corp. (a)  34,800  617,700
Ericsson (L.M.) Telephone Co. 
 Class B ADR   900,000  18,000,000
General Instrument Corp. (a)  350,000  13,431,250
Global Village Communication (a)  573,800  8,965,625
Inter-Tel, Inc. (a)  62,300  942,288
InterVoice, Inc. (a)  250,000  4,375,000
Lo Jack Corp. (a)  240,000  2,655,000
Microtest, Inc. (a)  125,000  2,781,250
Newbridge Networks Corp. (a)  525,000  18,506,250
Nokia Corp. AB :
 Series A  160,000  9,377,565
 sponsored ADR  915,000  54,556,875
Tellabs, Inc. (a)  147,800  7,112,875
3Com Corp. (a)  600,000  40,200,000
U.S. Robotics Corp.   74,600  8,131,400
  342,136,516
COMPUTER SERVICES & SOFTWARE - 12.9%
Adobe Systems, Inc.   60,000  3,480,000
Alantec Corp.   65,000  2,226,250
America Online, Inc. (a)  240,500  10,582,000
American Business Information, Inc. (a)  140,800  3,801,600
Ascend Communications, Inc. (a)  60,000  3,030,000
Automatic Data Processing, Inc.   125,000  7,859,375
Broderbund Software, Inc. (a)  72,800  4,641,000
CUC International, Inc. (a)  502,500  14,070,000
Cambridge Technology Partners 
Mass., Inc. (a)  90,000  2,970,000
Ceridian Corp. (a)  140,000  5,162,500
Cerner Corp. (a)  40,000  2,450,000
CompUSA, Inc. (a)  290,000  9,642,500
Computer Sciences Corp. (a)  160,000  9,100,000
Davidson & Associates, Inc. (a)  65,000  2,583,750
GMIS, Inc. (a)  212,600  4,849,938
Hyperion Software, Inc. (a)  60,000  2,715,000
Informix Corp. (a)  800,000  20,300,000
Inso Corp. (a)  30,000  1,792,500
Integrated Silicon Systems, Inc. (a)  108,400  4,092,100
Intersolv, Inc. (a)  315,000  7,323,750
Mercury Interactive Group Corp. (a)  252,500  5,081,563
Microsoft Corp. (a)  740,000  66,877,500
Network Peripherals, Inc. (a)  260,000  5,671,250
Novell, Inc. (a)  524,200  10,451,238
Oracle Systems Corp. (a)  2,900,000  112,012,500
Parametric Technology Corp. (a)  296,900  14,770,775
Paychex, Inc.   85,000  3,081,250
Peoplesoft, Inc. (a)  375,000  20,343,750
Platinum Technology, Inc. (a)  100,000  1,812,500
Reuters Holdings PLC ADR Class B   65,000  3,258,125
SAP AG sponsored ADR (a)(b)  35,000  1,461,250
Softkey International, Inc. (a)  150,000  4,781,250
Stratacom, Inc. (a)  490,400  23,907,000
SunGard Data Systems, Inc. (a)  110,000  5,747,500
Systems & Computer Technology Corp. (a)  125,000  2,500,000
Wonderware Corp. (a)  77,600  3,123,400
  407,553,114
 
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
COMPUTERS & OFFICE EQUIPMENT - 10.5%
ADAPTEC, Inc. (a)  375,000 $ 13,875,000
Apple Computer, Inc.   165,000  7,662,188
Bay Networks, Inc. (a)  800,000  33,100,000
Compaq Computer Corp. (a)  1,579,800  71,683,425
Comverse Technology, Inc. (a)  75,000  1,331,250
Dell Computer Corp. (a)  125,000  7,515,625
Digital Equipment Corp. (a)  200,000  8,150,000
Fore Systems, Inc. (a)  65,000  1,966,250
Gateway 2000, Inc. (a)  200,000  4,550,000
General Motors Corp. Class E (a)  505,600  21,993,600
Hewlett-Packard Co.   315,000  23,467,500
International Business Machines Corp.   635,000  60,960,000
Micom Communication Corp. (a)  146,100  949,650
Pitney Bowes, Inc.   110,000  4,221,250
Radius, Inc. (a)  290,000  3,190,000
Read Rite Corp. (a)  225,026  6,019,446
Seagate Technology (a)  214,900  8,434,825
Silicon Graphics, Inc. (a)  888,100  35,412,988
Sun Microsystems, Inc. (a)  224,000  10,864,000
Xerox Corp. (a)  45,000  5,276,250
  330,623,247
ELECTRONIC INSTRUMENTS - 2.8%
Applied Materials, Inc. (a)  835,000  72,331,875
Electro Scientific Industries, Inc. (a)  117,500  3,906,875
Kulicke & Soffa Industries, Inc.   40,000  2,652,500
Novellus System, Inc. (a)  143,000  9,688,250
  88,579,500
ELECTRONICS - 14.7%
AMP, Inc.   150,000  6,337,500
Advanced Micro Devices, Inc.   400,000  14,550,000
Alliance Semiconductor Corp. (a)  160,000  7,840,000
Altera Corp. (a)  387,400  16,755,050
Analog Devices, Inc. (a)  275,000  9,350,000
Atmel Corp. (a)  160,000  8,860,000
Avnet, Inc.   282,800  13,680,450
C-Cube Microsystems, Inc. (a)  75,000  2,043,750
Cascade Communications Corp. (a)  75,000  3,243,750
Chips & Technologies, Inc. (a)  201,300  2,642,063
Cirrus Logic, Inc. (a)  80,000  5,015,000
Cypress Semiconductor Corp. (a)  275,000  11,137,500
Hitachi Ltd. ADR  35,000  3,508,750
Integrated Device Technology, Inc. (a)  72,900  3,371,625
Integrated Silicon Solution (a)  147,800  7,722,550
Intel Corp.   1,530,000  96,868,125
Kemet Corp. (a)  135,000  7,087,500
LSI Logic Corp. (a)  758,930  29,693,136
Linear Technology Corp.   225,000  14,850,000
Marshall Industries (a)  102,700  3,440,450
Maxim Integrated Products, Inc. (a)  90,000  4,590,000
Microchip Technology, Inc. (a)  275,050  10,004,944
Micron Technology, Inc.   1,300,000  71,337,500
Motorola, Inc.   235,000  15,774,375
National Semiconductor Corp. (a)  225,000  6,243,750
SGS-Thomson Microelectronic NV (a)  275,000  11,171,875
S-3, Inc. (a)  81,700  2,941,200
Samsung Electronics Co. Ltd.:
GDR (b)  55,000  5,280,000
 GDS (non-vtg.) (Reg.) (a)  102,800  5,345,600
Tencor Instruments (a)  80,000  3,280,000
Texas Instruments, Inc.   235,000  31,460,625
Thomas & Betts Corp.   34,600  2,365,775
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
ELECTRONICS - CONTINUED
VLSI Technology, Inc. (a)  135,000 $ 4,066,875
Wholesale Cellular USA, Inc. (a)  150,000  3,225,000
Wyle Laboratories  74,800  2,103,750
Xilinx, Inc. (a)  175,000  16,450,000
  463,638,468
PHOTOGRAPHIC EQUIPMENT - 0.2%
3D Systems Corp.   375,000  6,937,500
TOTAL TECHNOLOGY   1,639,468,345
TRANSPORTATION - 0.9%
AIR TRANSPORTATION - 0.4%
AMR Corp. (a)  110,000  8,208,750
Atlantic Southeast Airlines, Inc.   59,700  1,798,463
Comair Holdings, Inc.   25,000  946,875
Southwest Airlines Co.   137,700  3,287,588
  14,241,676
RAILROADS - 0.5%
ABC Rail Products Corp. (a)  150,000  3,450,000
CSX Corp.   151,200  11,358,900
  14,808,900
TOTAL TRANSPORTATION   29,050,576
UTILITIES - 9.4%
CELLULAR - 5.9%
AirTouch Communications, Inc. (a)  2,300,000  65,550,000
Arch Communications Group, Inc. (a)  150,000  3,337,500
BCE Mobile Communications, Inc. (a)  275,000  9,166,666
Cellular Communications, Inc., 
Series A (redeemable) (a)  200,000  9,100,000
Metrocall, Inc. (a)  150,000  2,737,500
Mobile Telecommunications 
Technologies, Inc. (a)  75,000  2,053,125
Mobilemedia Corp. (a)  13,000  240,500
Palmer Wireless, Inc. (a)  575,300  9,420,538
USA Mobile Communications (a)  116,600  2,040,500
United States Cellular Corp. (a)  315,000  9,528,750
Vanguard Cellular Systems, Inc.
Class A (a)(c)  2,176,000  52,224,000
Vodafone Group PLC sponsored ADR  548,700  20,782,013
  186,181,092
TELEPHONE SERVICES - 3.5%
ALC Communications Corp. (a)  215,000  9,701,875
AT&T Corp.   425,000  22,578,125
Ameritech Corp.   493,700  21,722,800
Bell Atlantic Corp.   375,000  21,000,000
BellSouth Corp.   150,000  9,525,000
LCI International, Inc. (a)  125,000  3,828,125
SBC Communications, Inc.   475,000  22,621,875
  110,977,800
TOTAL UTILITIES   297,158,892
TOTAL COMMON STOCKS
 (Cost $2,234,010,970)   3,027,328,237
NONCONVERTIBLE PREFERRED STOCKS - 0.6%
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 0.6%
COMPUTER SERVICES & SOFTWARE - 0.2%
SAP AG (a)  5,250 $ 6,622,118
COMPUTERS & OFFICE EQUIPMENT - 0.4%
Silicon Graphics CDA Ltd. 
exchangeable (non-vtg.) (a)  280,080  11,132,774
TOTAL NONCONVERTIBLE PREFERRED STOCKS
 (Cost $15,178,912)   17,754,892
REPURCHASE AGREEMENTS - 3.4%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95  $ 106,155,996  106,101,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $2,355,290,882)  $ 3,151,184,129
LEGEND
(a)  Non-income producing
(b)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $6,741,250 or 0.2% of net
assets.
(c)  A company in which the fund has ownership of at least 5% of the voting
securities is an affiliated company. Transactions during the period with
companies that are or were affiliates are as follows:
 PURCHASES SALES DIVIDEND MARKET
AFFILIATE COST COST INCOME VALUE 
Just For Feet, Inc. (a)  $ 2,342,009  -  - $ 16,029,750
Vanguard Cellular Systems, Inc. 
 Class A (a)   1,588,387  -  -  52,224,000
TOTAL $ 3,930,396 $ - $ - $ 68,253,750
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $1,556,970,263 and $967,373,548, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $555,941 for the period
(see Note 3 of Notes to Financial Statements).
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $2,361,955,662. Net unrealized appreciation aggregated
$789,228,467, of which $809,605,722 related to appreciated investment
securities and $20,377,255 related to depreciated investment securities. 
At December 31, 1994, the fund had a capital loss carryforward of
approximately $68,037,000 all of which will expire on December 31, 2002.
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                               <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                        
 
ASSETS                                                                                            
 
Investment in securities, at value (including repurchase agreements of $106,101,000) (cost $2,355,290,882)       $ 3,151,184,129   
- See accompanying schedule                                                                                                
 
Receivable for investments sold                                                                                   15,240,448       
 
Receivable for fund shares sold                                                                                   4,631,877        
 
Dividends receivable                                                                                              1,976,933        
 
Other receivables                                                                                                 241,989          
 
 TOTAL ASSETS                                                                                                    3,173,275,376    
 
LIABILITIES                                                                                                               
 
Payable for investments purchased                                                                 $ 31,104,827                     
 
Payable for fund shares redeemed                                                                    2,527,529                       
 
Accrued management fee                                                                             1,523,671                       
 
Other payables and accrued expenses                                                                374,992                         
 
 TOTAL LIABILITIES                                                                                                35,531,019       
 
NET ASSETS                                                                                                        $ 3,137,744,357   
 
Net Assets consist of:                                                                                                      
 
Paid in capital                                                                                                   $ 2,373,300,032   
 
Undistributed net investment income                                                                               3,900,899        
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions              (35,349,821)     
 
Net unrealized appreciation (depreciation) on investments                                                        795,893,247      
 
NET ASSETS, for 117,514,234 shares outstanding                                                                  $ 3,137,744,357   
 
NET ASSET VALUE, offering price and redemption price per share ($3,137,744,357 (divided by) 117,514,234 shares)   $26.70           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                              <C>           <C>             
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                                    
 
INVESTMENT INCOME                                                                              $ 8,244,859     
Dividends                                                                                                      
 
Interest                                                                                        5,551,271      
 
 TOTAL INCOME                                                                                   13,796,130     
 
EXPENSES                                                                                                       
 
Management fee                                                                   $ 7,756,500                   
 
Transfer agent fees                                                               627,931                      
 
Accounting fees and expenses                                                      378,173                      
 
Non-interested trustees' compensation                                             4,869                        
 
Custodian fees and expenses                                                       69,955                       
 
Registration fees                                                                 147,294                      
 
Audit                                                                             14,797                       
 
Legal                                                                             4,080                        
 
Miscellaneous                                                                     7,349                        
 
 TOTAL EXPENSES                                                                                 9,010,948      
 
NET INVESTMENT INCOME                                                                           4,785,182      
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                                            
Net realized gain (loss) on:                                                                                   
 
 Investment securities                                                            46,674,141                   
 
 Foreign currency transactions                                                    395           46,674,536     
 
Change in net unrealized appreciation (depreciation) on investment securities                   517,371,258    
 
NET GAIN (LOSS)                                                                                 564,045,794    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                $ 568,830,976   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS ENDED    YEAR ENDED     
                                    JUNE 30, 1995       DECEMBER 31,   
                                    (UNAUDITED)         1994           
 
 
<TABLE>
<CAPTION>
<S>                                                                                             <C>               <C>               
Operations                                                                                      $ 4,785,182       $ 11,810,184      
Net investment income                                                                                                               
 
 Net realized gain (loss)                                                                        46,674,536        (74,102,658)     
 
 Change in net unrealized appreciation (depreciation)                                            517,371,258       80,193,945       
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                 568,830,976       17,901,471       
 
Distributions to shareholders                                                                    (12,404,421)      (7,589,523)      
From net investment income                                                                                                          
 
 From net realized gain                                                                          -                 (80,320,550)     
 
 TOTAL DISTRIBUTIONS                                                                             (12,404,421)      (87,910,073)     
 
Share transactions                                                                               750,772,650       1,289,938,019    
Net proceeds from sales of shares                                                                                                   
 
 Reinvestment of distributions                                                                   12,404,421        87,909,946       
 
 Cost of shares redeemed                                                                         (323,728,603)     (549,819,377)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                         439,448,468       828,028,588      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                        995,875,023       758,019,986      
 
NET ASSETS                                                                                                                          
 
 Beginning of period                                                                             2,141,869,334     1,383,849,348    
 
 End of period (including undistributed net investment income of $3,900,899 and $11,472,202,    $ 3,137,744,357   $ 2,141,869,334   
respectively)                                                                                                                       
 
OTHER INFORMATION                                                                                                                   
 
Shares                                                                                           32,171,873        60,676,019       
 Sold                                                                                                                               
 
 Issued in reinvestment of distributions                                                         568,749           4,039,985        
 
 Redeemed                                                                                        (13,969,564)      (25,920,211)     
 
 Net increase (decrease)                                                                         18,771,058        38,795,793       
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                                      
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>                 <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS ENDED    YEARS ENDED DECEMBER 31,                                 
                          JUNE 30, 1995                                                                
 
SELECTED PER-SHARE DATA   (UNAUDITED)         1994                       1993 F   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                  <C>           <C>           <C>           <C>         <C>         <C>         
Net asset value, beginning of period                 $ 21.69       $ 23.08       $ 19.76       $ 18.51     $ 12.91     $ 15.18     
 
Income from Investment Operations                                                                               
 
 Net investment income                               .04           .12           .12           .09 D       .09 D       .24        
 
 Net realized and unrealized gain (loss)             5.09          (.12) E       3.64          1.64        5.72        (1.98)     
 
 Total from investment operations                    5.13          -             3.76          1.73        5.81        (1.74)     
 
Less Distributions                                   (.12)         (.12)         (.11)         (.05)       (.21)       (.21)      
From net investment income                                                                                      
 
 From net realized gain                              -             (1.27)        (.21)         (.43)       -           (.32)      
 
 In excess of net realized gain                      -             -             (.12)         -           -           -          
 
 Total distributions                                 (.12)         (1.39)        (.44)         (.48)       (.21)       (.53)      
 
Net asset value, end of period                       $ 26.70       $ 21.69       $ 23.08       $ 19.76     $ 18.51     $ 12.91     
 
TOTAL RETURN B, C                                    23.78%        (.02)         19.37%        9.32%       45.51%      (11.73)    
                                                                  %                                                   %           
 
RATIOS AND SUPPLEMENTAL DATA                                                                                    
 
Net assets, end of period (000 omitted)              $ 3,137,744   $ 2,141,869   $ 1,383,849   $ 749,837   $ 371,462   $ 135,487   
 
Ratio of expenses to average net assets              .72% A        .69%          .71%          .75%        .84%        .88%       
 
Ratio of expenses to average net assets before 
expense                                              .72% A        .70%          .71%          .75%        .84%        .88%       
reductions                                                                                                      
 
Ratio of net investment income to average net assets .38% A        .69%          .72%          .83%        .56%        2.69%      
 
Portfolio turnover rate                               82% A         122%          159%          262%        261%        88%        
 
A ANNUALIZED                                                                                                    
B TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES TO 
THE FINANCIAL STATEMENTS).                                                                                              
C TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE                                                                                         
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                       
D NET INVESTMENT INCOME PER SHARE HAS BEEN CALCULATED BASED ON AVERAGE SHARES OUTSTANDING DURING THE PERIOD.    
E THE AMOUNT SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH THE AGGREGATE NET GAIN ON INVESTMENTS FOR THE PERIOD 
ENDED DUE TO THE TIMING OF SALES                                                                                            
AND REPURCHASES OF FUND SHARES IN RELATION TO FLUCTUATING MARKET VALUES OF THE INVESTMENTS OF THE FUND.         
F EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                  
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT 
CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO                                                                                  
TAX DIFFERENCES.                                                                                                
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED               PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995               YEAR     YEARS    FUND      
 
OVERSEAS                    2.96%    4.76%    7.12%     
 
Morgan Stanley EAFE Index   1.65%    4.69%    6.97%     
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
Many markets around the globe offer the potential 
for significant growth over time; however, 
investing in foreign markets means assuming 
greater risks than investing in the United States. 
Factors like changes in a country's financial 
markets, its local political and economic 
climate, and the fluctuating value of its currency 
create these risks. For these reasons an 
international fund's performance may be more 
volatile than a fund that invests exclusively in the 
United States.
(checkmark)
You can compare the fund's figures to the performance of the Morgan Stanley
EAFE index - a broad measure of the performance of stocks in Europe,
Australia, and the Far East. This benchmark includes reinvested dividends
and capital gains, if any, and excludes the effects of sales charges.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of operations
January 28, 1987.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. Foreign investments involve greater risks and
potential rewards than U.S. investments. These risks include political and
economic uncertainties of foreign countries, as well as the risk of
currency fluctuations.
$10,000 OVER LIFE OF FUND
              VIP Overseas (22Europe, Australia,
     01/28/87        10000.00          10000.00
     01/31/87        10000.00           9997.46
     02/28/87        10010.00          10296.66
     03/31/87        10460.00          11140.41
     04/30/87        11220.00          12319.18
     05/31/87        11060.00          12319.14
     06/30/87        10520.00          11926.66
     07/31/87        10400.00          11905.82
     08/31/87        11320.00          12798.54
     09/30/87        11070.00          12597.05
     10/31/87         8760.00          10777.00
     11/30/87         8840.00          10938.65
     12/31/87         9462.16          11263.46
     01/31/88         9138.32          11464.55
     02/29/88         9381.20          12228.75
     03/31/88         9806.24          12980.64
     04/30/88         9968.16          13169.27
     05/31/88         9786.00          12747.12
     06/30/88         9613.96          12411.13
     07/31/88         9543.12          12800.51
     08/31/88         9209.16          11968.24
     09/30/88         9603.84          12491.19
     10/31/88        10028.88          13559.96
     11/30/88        10211.04          14367.68
     12/31/88        10231.28          14447.79
     01/31/89        10534.87          14701.99
     02/28/89        10717.03          14777.56
     03/31/89        10707.38          14487.53
     04/30/89        11023.50          14621.89
     05/31/89        10615.60          13826.42
     06/30/89        10574.81          13593.67
     07/31/89        11563.97          15300.67
     08/31/89        11482.39          14612.54
     09/30/89        12196.21          15278.16
     10/31/89        11533.38          14664.33
     11/30/89        12155.42          15401.50
     12/31/89        12920.24          15969.77
     01/31/90        12746.88          15375.56
     02/28/90        12449.36          14302.43
     03/31/90        12919.92          12812.46
     04/30/90        12991.52          12710.78
     05/31/90        13840.58          14161.09
     06/30/90        14147.46          14036.37
     07/31/90        14863.53          14234.08
     08/31/90        13349.56          12851.83
     09/30/90        12081.09          11060.74
     10/31/90        13206.34          12784.21
     11/30/90        12797.16          12030.10
     12/31/90        12705.10          12224.98
     01/31/91        12827.85          12620.40
     02/28/91        13260.02          13973.29
     03/31/91        12872.18          13134.44
     04/30/91        13155.20          13263.42
     05/31/91        13186.64          13401.82
     06/30/91        12463.37          12417.04
     07/31/91        13081.82          13027.11
     08/31/91        13123.75          12762.56
     09/30/91        13658.34          13481.84
     10/31/91        13752.68          13672.96
     11/30/91        13260.02          13034.64
     12/31/91        13721.24          13707.79
     01/31/92        13888.95          13415.00
     02/29/92        13599.52          12934.85
     03/31/92        13323.28          12080.93
     04/30/92        14152.01          12138.36
     05/31/92        14768.23          12950.85
     06/30/92        14491.99          12336.56
     07/31/92        13567.65          12020.83
     08/31/92        13450.78          12774.79
     09/30/92        12908.92          12522.52
     10/31/92        12027.08          11865.66
     11/30/92        11963.33          11977.32
     12/31/92        12250.20          12039.27
     01/31/93        12600.81          12037.79
     02/28/93        12847.62          12401.41
     03/31/93        13738.91          13482.39
     04/30/93        14651.94          14761.90
     05/31/93        14967.16          15073.67
     06/30/93        14597.60          14838.49
     07/31/93        15173.67          15357.91
     08/31/93        15988.88          16186.97
     09/30/93        15901.92          15822.62
     10/31/93        16478.00          16310.23
     11/30/93        15782.36          14884.55
     12/31/93        16825.82          15959.32
     01/31/94        17923.63          17308.60
     02/28/94        17607.51          17260.66
     03/31/94        17170.60          16517.22
     04/30/94        17738.58          17218.03
     05/31/94        17520.13          17119.18
     06/30/94        17334.44          17361.11
     07/31/94        17793.20          17528.07
     08/31/94        18000.73          17943.05
     09/30/94        17531.05          17377.92
     10/31/94        17891.50          17956.61
     11/30/94        17214.29          17093.61
     12/31/94        17115.99          17200.65
     01/31/95        16406.01          16539.88
     02/28/95        16449.17          16492.41
     03/31/95        16955.64          17521.06
     04/30/95        17440.09          18180.00
     05/31/95        17682.31          17963.28
     06/30/95        17847.46          17648.27
Let's say you invested $10,000 in Overseas Portfolio on January 28, 1987,
when the fund started. By June 30, 1995, your investment would have grown
to $17,847 - a 78.47% increase. That compares to $10,000 invested in the
Morgan Stanley EAFE Index, which would have grown to $17,648 over the same
period - a 76.48% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)   % OF FUND'S    
                                               INVESTMENTS    
 
C. S. Holdings (Reg.)                          1.8            
 
Nestle SA (Reg.)                               1.5            
 
Deutsche Bank AG                               1.3            
 
Unilever NV Ord.                               1.2            
 
Swiss Bank Corp. (Bearer)                      1.2            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                   % OF FUND'S    
                   INVESTMENTS    
 
Finance            26.4           
 
Utilities          8.8            
 
Nondurables        8.4            
 
Durables           8.1            
 
Basic Industries   6.2            
 
GEOGRAPHIC DIVERSIFICATION AS OF JUNE 30, 1995
(BY LOCATION OF ISSUER)   % OF FUND'S    
                          INVESTMENTS    
 
Japan                     18.5           
 
United Kingdom            12.4           
 
Switzerland               9.8            
 
France                    7.5            
 
Netherlands               6.9            
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with John Hickling, Portfolio Manager of Overseas Portfolio
Q. JOHN, HOW HAS THE FUND PERFORMED?
A. For the six months and one year ended June 30, 1995, the fund's
performance topped that of the Morgan Stanley EAFE index - a broad measure
of stocks in Europe, Australia and the Far East. The index had total
returns of 2.60% and 1.65% for the six- and 12-month periods, respectively.
Q. WHAT WERE THE KEYS TO THE FUND'S PERFORMANCE OVER THE PAST SIX MONTHS?
A. First, I kept the fund fully invested through much of the period.
Second, some of the stocks I picked in Japan and Europe fared well. And
finally, the fund was able to benefit from new investments in emerging
markets.
Q. WHY DID THE EAFE INDEX OFFER RELATIVELY LOW RETURNS?
A. While European markets have performed relatively well - though not as
well as the U.S. market - emerging markets and Japan have not. Japan was
affected by a number of factors that dampened investor enthusiasm: the
Barings debacle, the Kobe earthquake and the subway gas attack. The
Japanese market also was hurt by the strength of the yen versus the dollar.
On the heels of Mexico's devaluation of the peso in late 1994, emerging
markets also struggled, although they appear to have pretty much bottomed
out.
Q. WHAT'S THE STORY BEHIND THE FUND'S INVESTMENTS IN JAPAN?
A. Even though Japan has the highest country representation in the fund,
I've kept the fund underweighted there, relative to the index. I've focused
much of the fund's Japanese investments in technology, including consumer
electronics companies Toshiba and Hitachi, and other manufacturers and
exporters that are poised to take advantage of economic activity both in
Japan and globally. While the technology sector has done well in the U.S.,
it has been weak in Japan, so I found valuations to be attractive. The
sector recently has shown some strong gains. In addition, I've targeted
some financial stocks. The Japanese market has started to pick up a bit
lately, and brokerage house Nomura Securities is poised to take advantage
because it has been cutting costs aggressively. In addition, it appears
trust banks such as Sumitomo Trust will be able to improve interest margins
- the difference between what they charge for loans and what they pay to
depositors - because of changing regulations.
Q. THE FUND IS OVERWEIGHTED IN EUROPE, RELATIVE TO THE INDEX. WHERE HAVE
YOU FOUND OPPORTUNITIES THERE?
A. Mainly in financial and consumer nondurable stocks, as well as interest
rate-sensitive issues - because European bond markets have been rallying -
and cyclicals - those that tend to rise and fall with the economy. European
stocks have rallied lately, mainly on the strength of the technology
sector. In the short run, I've missed some opportunity there, because I
found the tech stocks to be too expensive and risky. Some of the appealing
consumer nondurable names have been Guinness, Cadbury-Schweppes, Bass and
Nestle. Barclays, National Westminster, Swiss Bank and C.S. Holdings were
among the fund's financial stock investments. I've added investments in
cyclical stocks because they became cheap. Those include paper companies Mo
Och Domsjoe and Svenska Cellulosa; auto stocks Volvo and Peugeot; and tire
companies such as Michelin. 
Q. WHAT ABOUT THE FUND'S EMERGING MARKET INVESTMENTS?
A. I've been more active there because, as I said, I felt they had hit
bottom, and there were a lot of very interesting stocks. Among the stocks
that have caught my eye have been Hong Kong/Shanghai Bank (HSBC) and Hong
Kong Land Holdings; Philippine Long Distance Telephone; the department
store Matahari and cigarette manufacturer Gudang Garam in Indonesia; Krung
Thai Bank; Telecom Argentina; and Mexican companies Bancomer, Telmex, Cemex
and Grupo Carso.
Q. WHAT'S YOUR OUTLOOK GOING FORWARD?
A. Several factors are important to consider. First of all, it seems most
stock markets reflect the sentiment that any worldwide recession will stay
pretty shallow and that growth will resume. Of course, this is the best
possible scenario. At the same time, if the U.S. market stumbles, one would
expect there to be a drop in foreign markets. In such a scenario, I believe
overseas markets wouldn't drop as far as the U.S, because they haven't
gained as much recently, but it's impossible to say for sure. How the
dollar does also will be important. Going forward, I'll stay with my usual
game plan, looking for opportunities in any markets that appear to have
excellent value.
 
 
FUND FACTS
GOAL: to increase the value of the fund's 
shares by investing mainly in stocks in 
Europe, the Far East, and the Pacific Basin
START DATE: January 28, 1987
SIZE: as of June 30, 1995, more than $1.2 billion
MANAGER: John Hickling, since 1993; manager 
Fidelity Overseas Fund, since 1993; Fidelity 
Advisor Overseas Fund, since 1993; Fidelity 
Advisor Annuity Overseas Portfolio, since 
January 1995; previously managed several 
Fidelity international funds; joined Fidelity in 
1982
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 89.2%
 SHARES VALUE (NOTE 1)
ARGENTINA - 0.8%
Buenos Aires Embotelladora SA 
 sponsored ADR  41,800 $ 1,050,301
Perez Companc Class B  308,452  1,295,822
Telecom Argentina sponsored 
 ADR Class B  83,400  3,794,700
Telecom Argentina Stet France 
 Telecom SA  263,600  1,199,681
YPF Sociedad Anonima sponsored 
 ADR representing Class D shares  150,500  2,840,688
  10,181,192
AUSTRALIA - 1.4%
Brambles Industries Ltd.   276,500  2,616,260
FAI Insurance Ltd. Ord.   2,037,900  809,474
Lend Lease Corp. Ltd.   81,000  1,033,010
Pioneer International Ltd.   493,300  1,224,642
TNT Ltd. (a)  1,658,800  2,176,694
Westpac Banking Corp.   2,912,700  10,536,488
  18,396,568
AUSTRIA - 0.9%
Mayr Melnhof Karton AG  24,200  1,398,830
OEMV AG  62,400  7,194,579
VA Technologie AG  6,800  851,047
VA Technologie AG (d)  15,000  1,877,310
  11,321,766
BELGIUM - 1.6%
Bekaert SA  4,005  3,197,654
Delhaize Freres & Cie Le Lion SA  135,300  6,183,782
Petrofina SA   11,900  3,590,951
Petrofina SA (warrants) (a)  595  8,380
Solvay & Cie SA  14,062  7,724,197
  20,704,964
BERMUDA - 0.2%
Consolidated Electric Power Asia Ltd. 
 sponsored ADR (d)  30,000  682,500
Jardine Strategic Holdings Ltd. Ord.   529,500  1,704,990
  2,387,490
BRAZIL - 0.2%
Coteminas PN  2,500,000  788,675
Telebras PN (Pfd. Reg.)  60,298,770  1,987,447
  2,776,122
CANADA - 0.5%
Midland Walwyn, Inc.   269,000  2,106,921
Noranda, Inc.   245,400  4,827,541
  6,934,462
CHILE - 0.1%
Vina Concha Stet y Toro SA 
 sponsored ADR  51,100  990,063
FINLAND - 0.8%
Kymmene Corp.   53,900  1,680,624
Pohjola Class B  291,000  4,570,859
Valmet Corp. OY Ord.   167,700  3,793,939
  10,045,422
FRANCE - 7.2%
Accor SA  65,158  8,694,014
Axa SA  91,718  4,963,362
BQE National Paris Ord.   222,840  10,770,332
Club Mediterranee SA Ord.   42,500  4,340,855
Compagnie Bancaire Ord.   65,670  7,867,107
Credit Lyonnais  24,500  1,413,880
 
 SHARES VALUE (NOTE 1)
FRANCE - CONTINUED
Elf Aquitaine  112,128 $ 8,302,776
Generale des Eaux  90,600  10,105,133
Havas SA  53,300  4,227,450
IMETAL SA Ord.  9,200  1,083,135
L'Oreal Co. Ord.   10,200  2,563,957
Lafarge Coppee SA  63,900  4,978,432
Lyonnaise des Eaux Dumez SA  30,700  2,909,255
Michelin SA Cie Generale des 
 Etablissements, Class B (a)  76,900  3,413,366
Peugeot SA Ord.   19,500  2,710,627
Total SA Class B  190,600  11,495,446
Vallourec SA (a)  60,000  3,010,224
  92,849,351
GERMANY - 6.0%
Allianz Versich Holdings Ord. (Reg.)  1,450  2,590,467
Asko  2,900  1,813,746
BMW AG  9,918  5,463,533
Bayerische Vereinsbank AG Ord.   11,000  3,340,331
Continental Gummi-Werke AG  25,600  3,721,076
Deutsche Bank AG  352,000  17,122,878
Duerr Beteiligungs AG (RFD)  8,777  3,119,553
Gildemeister AG (a)  28,620  2,372,138
Hoechst AG Ord.   38,900  8,413,855
Karstadt AG  17,800  7,821,202
Kaufhof Holding AG  20,000  7,151,906
Metallgesellschaft AG (a)(d)  86,700  1,587,832
SGL Carbon AG (a)(d)  28,000  1,250,570
Schmalbach-Lubeca AG  4,250  855,261
Veba AG Ord.   27,400  10,779,905
  77,404,253
HONG KONG - 2.1%
Amoy Properties Ltd.   2,084,000  1,831,440
Consolidated Electric Power Asia Ltd.   604,000  1,401,165
Dickson Concepts International Ltd.   2,108,000  1,259,994
HSBC Holdings PLC  834,000  10,697,560
Hong Kong Land Holdings Ltd.   2,337,000  4,253,340
Hopewell Holdings Ltd.   3,944,000  3,338,596
Hysan Development Co. Ltd.   643,000  1,470,863
Peregrine Investments Holdings Ltd.   832,000  1,182,780
Semi-Tech (Global) Ltd.   100,000  160,901
Sun Hung Kai Properties Ltd.   153,000  1,132,023
  26,728,662
INDIA - 0.1%
Reliance Industries Ltd. GDS (a)  106,400  1,902,432
INDONESIA - 1.0%
Astra International PT (For. Reg.)  160,000  283,790
Bank International Indonesia PT Ord.   921,000  2,843,238
Gudang Garam PT Perusahaan  42,500  326,336
Jakarta International Hotels & 
 Development Ord.   1,541,000  1,937,499
Matahari Putra Prima PT:
 (For. Reg.)  552,000  879,927
 (For. Reg.) (rights) (a)  276,000  266,459
Sampoerna Hanjaya Mandala (For. Reg.)  735,750  5,781,604
  12,318,853
IRELAND - 1.0%
Bank of Ireland U.S. Holdings, Inc.   1,009,200  5,793,010
Fyffes PLC  1,358,000  2,479,301
Independent Newspapers PLC  521,050  2,866,312
Waterford Wedgwood PLC Unit   1,751,400  1,494,049
  12,632,672
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
ITALY - 1.3%
Alitalia Linee Aeree Italiane Class A (a)  136,400 $ 65,201
Assicurazioni Generali Spa  218,570  5,128,878
Fiat Spa  1,121,000  3,965,325
Istituto Mobiliare Italiano  301,400  1,848,206
Italgas Spa  512,200  1,334,373
Montedison Spa Ord. (a)  2,962,700  2,120,701
SAI Sta Assieuratrice Industriale Spa  189,000  2,017,120
  16,479,804
JAPAN - 18.5%
ADO Electronic Industrial Co. Ltd.   19,000  410,750
Advantest Corp.   74,000  2,797,401
Aida Engineering Ltd. Ord.   176,000  1,199,669
Akita Bank Ltd.   76,650  656,483
Amada Metrecs Co. Ltd.   86,000  1,107,383
Amadasonoike Co. Ltd.   282,000  1,632,368
Autobacs Seven Co. Ltd.   20,600  2,007,679
Bridgestone Corp.   339,000  5,005,908
Canon, Inc.   526,000  8,575,073
Daicel Chemical Industries Ltd.   397,000  2,035,415
East Japan Railway Co. Ord.   700  3,597,165
Fanuc Ltd.   98,200  4,245,860
Fujitsu Ltd.   726,000  7,247,135
Futaba Industrial Co. Ltd.   126,000  2,054,105
Hachijuni Bank Ltd.   92,000  1,141,170
Hanshin Department Store Ltd.   29,000  205,210
Higo Bank Ltd. Ord.   96,000  941,288
Hitachi Ltd.   1,126,000  11,240,047
Honda Motor Co. Ltd.   432,000  6,634,375
Ishihara Sangyo Kaisha Ltd. (a)  343,000  1,021,097
Japan Airlines Co. Ltd.   302,000  2,008,578
Komatsu Ltd. Ord.   410,000  3,133,728
Marubeni Corp.   339,000  1,726,035
Matsushita Electric Industrial Co. Ltd.   303,000  4,724,867
Marukyo Corp.   16,000  255,168
Minebea Co. Ltd.   546,000  3,508,847
Mitsubishi Chemical Industries Ltd.   89,000  381,654
Mitsubishi Estate Co. Ltd.   264,000  2,978,382
Mitsubishi Heavy Industries Ltd.   492,000  3,347,809
Mitsubishi Trust & Banking Corp.   486,000  6,889,546
Mitsui OSK Lines Ltd.   457,000  1,268,696
Murata Mfg. Co. Ltd.   171,000  6,484,465
Nichido Fire & Marine 
 Insurance Co. Ltd.   502,000  4,062,254
Nikko Securities Co. Ltd.   373,000  3,031,587
Nippon Telegraph & 
 Telephone Corp. Ord.   400  3,354,991
Nippon Yusen Kabushiki Kaisha  354,000  1,986,414
Nissan Motor Co. Ltd. Ord.   388,000  2,484,302
Nisshinbo Industries  154,000  1,217,082
Nitto Denko Corp.   97,000  1,512,581
Nomura Securities Co. Ltd.   664,000  11,609,217
Omron Corp.   139,000  2,660,131
Orix Corp.   242,000  8,061,901
Pioneer Electronic Corp.   241,000  4,099,704
Rohm Co. Ltd.   120,000  6,209,096
Sankyo Co. Ltd.   258,300  6,011,235
Sanwa Bank Ltd.   95,000  1,795,629
Seino Transpotation Co. Ltd.   144,000  2,432,605
Sony Corp.   209,700  10,082,445
Sumitomo Marine and Fire 
 Insurance Co. Ltd.   420,000  3,339,160
Sumitomo Realty & 
 Development Co. Ltd.   648,000  3,873,452
Sumitomo Rubber Industries Ltd.   185,000  1,376,846
Sumitomo Trust & Banking Co. Ltd.   363,000  4,416,893
Suzuki Motor Corp.   228,000  2,545,303
 
 SHARES VALUE (NOTE 1)
JAPAN - CONTINUED
TDK Corp.   88,000 $ 4,012,759
Takashimaya Co. Ltd.   198,000  2,666,510
Takeda Chemical Industries Ltd.   397,000  5,252,687
Tokio Marine & Fire 
 Insurance Co. Ltd. (The)  1,065,000  12,228,948
Toshiba Corp.   1,626,000  10,314,970
Toyota Motor Corp.   474,000  9,407,208
Tsugami Corp.   253,000  911,577
Yamanouchi Pharmaceutical Co. Ltd.   302,000  6,814,177
  238,235,020
KOREA (SOUTH) - 0.8%
Cho Hung Bank Co. Ltd.   191,504  2,273,043
Korea Electric Power Corp. (a)  147,470  5,647,716
Korea First Securities Co. Ltd.   14,218  187,136
Kyungki Bank (a)  171,523  1,628,705
Seoul Securities Co.   74,592  924,714
  10,661,314
MEXICO - 1.2%
Banacci SA de CV: 
 Class B  352,200  540,979
 Class L  17,610  26,767
Cemex SA, Series B  1,071,800  3,875,630
Cifra SA Class C  1,559,100  2,055,517
Consorcio G Grupo Dina SA ADR  34,800  108,750
Empresas Ica Sociedad Controladora 
 SA de CV sponsored ADR 
 representing Ord. (part. cert.)  208,700  2,139,175
Grupo Carso SA de CV Class A-1 (a)  287,800  1,574,842
Grupo Dina sponsored ADR, Series L  12,543  25,086
Grupo Financiero Bancomer SA de CV:
 Class B (a)  4,451,800  1,303,487
 Series L (a)   216,878  57,256
 sponsored ADR, Series C (a) (d)  70,200  412,425
Telefonos de Mexico SA sponsored ADR 
 representing shares Ord. Class L  93,200  2,761,050
  14,880,964
MALAYSIA - 0.9%
Kuala Lumpur Industries Holdings BHD (a) 290,000  394,913
Magnum Corp. BHD  567,500  1,326,804
Malaysian Banking BHD  133,000  1,052,871
Resorts World BHD  443,000  2,598,399
Telekom Malaysia BHD  614,000  4,659,149
Tenega Nasional BHD  251,000  1,024,384
Time Engineering BHD  161,000  541,509
  11,598,029
NETHERLANDS - 6.9%
ABN-AMRO Holdings NV  46,500  1,796,666
Aegon NV Ord.   68,250  2,363,636
AKZO NV Ord.   103,800  12,420,856
Heineken NV  24,200  3,666,667
IHC Caland NV  48,300  1,373,134
International Nederlanden Groep NV  249,108  13,793,730
KLM Royal Dutch Airlines Ord. (a)  198,200  6,441,468
Koninklijke PPT Nederland  221,500  7,971,539
Koninklijke PPT Nederland (a) (d)  80,600  2,900,705
Oce Van der Grinten NV  136,700  7,719,571
Pirelli Tyre Holdings NV Ord. (a)  633,700  4,258,242
Royal Dutch Petroleum Co. Ord.   50,900  6,222,317
Unilever NV Ord.   122,000  15,891,452
Vendex International Bearer (a) (d)  81,400  2,156,361
  88,976,344
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
NETHERLANDS ANTILLES - 0.3%
Schlumberger Ltd.   68,200 $ 4,236,925
NORWAY - 2.4%
Bergesen Group:
 Class A  35,500  807,408
 Class B  301,600  6,859,557
Christiania Bank Free shares Ord.   1,475,000  3,426,617
Den Norske Bank Class A Free shares  1,146,800  3,111,291
Norsk Hydro AS  100,850  4,218,809
Orkla AS:
 Class A Free shares  93,250  4,173,564
 Class B (non-vtg.)  47,800  2,026,773
Saga Petroleum AS Class B  261,600  3,463,634
Unitor AS  192,300  3,358,339
  31,445,992
PAKISTAN - 0.1%
Pakistan Telecommunications Voucher 
 GDR (a) (d)  8,630  837,110
PHILLIPINES - 0.1%
Philippine Long Distance Telephone Co. 
 sponsored ADR  21,500  1,542,625
SINGAPORE - 1.0%
Jardine Matheson Holdings Ltd. Ord.   506,659  3,723,944
Kim Engineering Holdings Ltd.   2,455,000  2,565,721
Neptune Orient Lines Ltd.   3,377,000  3,916,071
Overseas Union Bank Ltd. (For.)  265,000  1,669,291
Van Der Horst Ltd.   156,000  748,174
  12,623,201
SOUTH AFRICA - 0.0%
De Beers Consolidated Mines Ltd. ADR  24,000  621,000
SPAIN - 4.2%
Banco Bilbao Vizcaya SA Ord. (Reg.)  349,100  10,102,294
Banco Intercontinental Espanol  59,550  5,374,415
Corporacion Mapfrecia International 
 de Reaseguros SA (Reg.)  183,400  9,035,230
EL Aguila SA (a)  56,540  423,669
Repsol SA Ord.   172,500  5,441,730
Tabacalera SA, Series A  205,200  7,696,592
Telefonica de Espana SA Ord.   845,150  10,916,448
Union Electrica Fenosa SA  1,216,100  5,719,270
  54,709,648
SWEDEN - 3.5%
Electrolux AB  117,600  5,358,737
Investor AB Class B Free shares  314,700  9,097,942
Mo Och Domsjoe (MoDo) Class B 
 Free shares  83,100  4,799,104
SKF AB Ord.   75,800  1,533,959
Skandia International Holding  35,400  687,147
Svenska Cellulosa Aktiebolaget SCA 
 Class B Ord.   362,700  6,740,754
Skandinaviska Enskilda Banken 
 Class A Free shares  948,300  4,934,745
Volvo AB Class B  637,400  12,153,153
  45,305,541
SWITZERLAND - 9.8%
Adia SA (Bearer) (a)  54,800  11,403,744
Alusuisse-Lonza Holding AG (Reg.)  15,939  10,019,990
Baloise Holding (Reg.)  5,635  12,879,299
CIBA-GEIGY AG (Reg.)  14,380  10,567,453
C. S. Holdings (Reg.)  258,405  23,736,812
Fischer (Georg) AG (Reg.)  12,400  3,228,211
Holderbank Financiere Glarus 
 AG (Bearer)  2,825  2,324,445
 
 SHARES VALUE (NOTE 1)
SWITZERLAND - CONTINUED
Holderbank Financial Glarus 
 (warrants) (a)  14,125 $ 19,678
Nestle SA (Reg.)  18,800  19,626,644
Roche Holdings Ltd. (part. certs.)  1,700  10,990,422
Surveillance, Societe Generale (Bearer)  1,010  1,758,816
Swiss Bank Corp. (Bearer)  43,450  15,435,437
Zurich Versicherung (Reg.)  3,405  4,289,973
   126,280,924
THAILAND - 1.6%
Bank of Asia PCL (For. Reg.)  354,310  1,004,727
Krung Thai Bank (For. Reg.)  1,698,840  6,882,069
Ruam Pattana Fund II (For. Reg.) (a)  1,117,000  712,691
Ruang Khao Unit Trust (For. Reg.) (a)  836,800  601,709
Siam City Bank PCL (For. Reg.)  6,828,500  9,405,234
Telecomasia Corp. PCL (For. Reg.) (a)  394,000  1,460,440
  20,066,870
TURKEY - 0.3%
Aksigorta (a)  280,000  54,463
Aksigoria (a) (d)  952,000  185,174
Cimentas AS (a)  500,000  322,290
Tofas Turk Otomobil Fabrikasi 
 AS ADR (a) (d)  165,600  712,080
Tofas Turk Otomobil Fabrikasi AS (a)  2,400,600  2,117,473
  3,391,480
UNITED KINGDOM - 12.4%
Argyll Group PLC Ord.   626,900  3,353,633
Avon Rubber  81,900  666,007
BTR PLC Ord.   625,100  3,184,528
Barclays PLC Ord.   980,300  10,558,664
Bass PLC Ord.   763,700  7,324,586
Berkeley Group PLC  159,600  904,685
Booker PLC  364,200  2,415,782
Boots Co. PLC  287,600  2,334,164
British Land Ord.   289,500  1,844,124
Burmah Oil  190,700  2,768,567
Cadbury-Schweppes PLC Ord.   955,700  6,994,539
Commercial Union PLC (a)  225,100  2,099,695
De La Rue PLC  488,300  7,287,643
Dixons Group PLC  937,500  3,826,800
Forte PLC  1,806,100  6,551,610
Glaxo Holdings PLC Ord.   378,100  4,651,224
Great Universal Stores PLC Ord Class A  381,600  3,574,711
Guinness PLC Ord.   1,154,300  8,705,719
Hanson Trust PLC Ord.   674,000  2,358,953
Iceland Group PLC  637,600  1,829,976
Lasmo PLC  858,400  2,347,355
Ladbroke Group PLC Ord.   1,032,400  2,782,019
Lloyds Abbey Life PLC  549,600  3,426,481
London International Group PLC  2,561,200  4,492,217
National Westminster Bank PLC Ord.   1,097,920  9,567,209
Nurdin & Peacock PLC Ord.   375,000  1,046,393
North West Water Group PLC Ord.   337,700  2,988,469
Redland PLC Ord.   147,800  969,770
Rolls Royce PLC Ord.   874,433  2,433,022
Royal Insurance Holdings PLC  992,600  4,890,550
Sainsbury (J.) PLC Ord.   566,367  3,987,065
Scottish Hydro-Electric PLC Ord.   723,700  3,681,071
Scottish Power PLC ADR  960,500  4,954,461
Shell Transport & Trading PLC  581,900  6,972,716
TSB Group PLC  300  1,155
Tesco PLC Ord.   1,425,100  6,589,734
Unigate Ltd. Ord.   312,800  2,022,471
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
UNITED KINGDOM - CONTINUED
Vodafone Group PLC  1,890,600 $ 7,039,006
Whitbread Co. PLC Class A  715,700  6,847,100
  160,273,874
TOTAL COMMON STOCKS
 (Cost $1,041,443,013)   1,149,740,937
NONCONVERTIBLE PREFERRED STOCKS - 2.5%
AUSTRIA - 0.5%
Creditanstalt Bankverein  105,900  6,099,579
GERMANY - 0.5%
Henkel KGAA  10,300  3,974,013
Porsche AG Ord. (a)  6,050  2,638,622
  6,612,635
ITALY - 1.5%
Banco Ambro Veneto  1,197,000  1,627,788
Fiat Spa  1,350,600  2,937,514
SAI Sta Assicuratrice Industriale Spa  650,500  2,800,526
Stet (Societa Finanziaria Telefonica) Spa  5,075,300  11,278,078
  18,643,906
KOREA (SOUTH) - 0.0%
Korea First Securities Co. Ltd.   68,124  575,898
TOTAL NONCONVERTIBLE PREFERRED STOCKS
 (Cost $29,697,172)   31,932,018
FOREIGN GOVERNMENT OBLIGATIONS (F) - 1.1%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
ARGENTINA - 0.3%
Argentina Republic BOCON 
 6.0625%, 4/1/01 (e) B1 $ 5,993,570  3,738,969
BRAZIL - 0.2%
Brazil Federative Republic IDU 
 euro  6.6875%, 1/1/01 (e) B1  2,570,500  2,069,253
DENMARK - 0.3%
Danish Government Bullet 
 7%, 12/15/04 Aa1 DKK 25,000,000  4,181,735
FRANCE - 0.3%
French Government Strips 
 4/25/23 Aaa FRF 168,000,000  3,508,764
TOTAL FOREIGN GOVERNMENT 
 OBLIGATIONS
 (Cost $14,123,089)   13,498,721
REPURCHASE AGREEMENTS - 7.2%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95 $ 92,390,864  92,343,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $1,177,606,274)  $ 1,287,514,676
FORWARD FOREIGN CURRENCY CONTRACTS
 SETTLEMENT  UNREALIZED
 DATE(S) VALUE GAIN/(LOSS)
CONTRACTS TO SELL
 810,720,000 ESP 7/12/95 $ 6,704,431 $ (278,432)
 228,920,092 FRF 8/16/95  47,220,286  (1,965,746)
 2,043,255,600 JPY 7/11/95  24,176,080  411,833
TOTAL CONTRACTS TO SELL-
 (Receivable amount $76,268,452) $ 78,100,797 $ (1,832,345)
THE VALUE OF CONTRACTS TO SELL AS A PERCENTAGE OF TOTAL INVESTMENT IN
SECURITIES - 6.1%
CURRENCY ABBREVIATIONS
DKK - Danish krone
ESP - Spanish peseta
FRF - French franc
JPY - Japanese yen
LEGEND
(a)  Non-income producing
(b)  Principal amount is stated in United States dollars unless otherwise
noted.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $12,602,067 or 1.0% of net
assets.
(e)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end.
(f)  Some foreign government obligations have not been individually rated
by S&P or Moody's. The ratings listed are assigned to securities by FMR,
the fund's investment adviser, based principally on S&P and Moody's ratings
of the sovereign credit of the issuing government.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $307,494,270 and $257,850,752, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $152,215 for the period
(see Note 3 of Notes to Financial Statements).
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $1,177,807,984. Net unrealized appreciation aggregated
$109,706,692, of which $162,739,035 related to appreciated investment
securities and $53,032,343 related to depreciated investment securities. 
INDUSTRY DIVERSIFICATION
As a Percentage of Total Value of Investments
Basic Industries   6.2
Construction & Real Estate   3.2
Durables   8.1
Energy   5.1
Finance   26.4
Government Obligations   1.1
Health   3.4
Holding Companies   1.0
Industrial Machinery & Equipment   2.8
Media & Leisure   2.4
Nondurables   8.4
Retail & Wholesale   4.8
Services   3.0
Repurchase Agreements   7.2
Technology   4.9
Transportation   2.8
Utilities   8.8
Others (individually less than 1%)   0.4
Total   100.0%
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                         
 
ASSETS                                                                                             
 
Investment in securities, at value (including repurchase agreements of $92,343,000) (cost $1,177,606,274) -       $ 1,287,514,676   
See accompanying schedule                                                                                                
 
Cash                                                                                                               655              
 
Receivable for investments sold                                                                                  20,207,922       
 
Unrealized appreciation on foreign currency contracts                                                           411,833          
 
Dividends receivable                                                                                              7,490,524        
 
Interest receivable                                                                                                304,815          
 
 TOTAL ASSETS                                                                                                      1,315,930,425    
 
LIABILITIES                                                                                                                
 
Payable for investments purchased                                                                  $ 10,265,923                     
 
Unrealized depreciation on foreign currency contracts                                             2,244,178                       
 
Payable for fund shares redeemed                                                                    5,303,385                       
 
Accrued management fee                                                                             832,243                         
 
Other payables and accrued expenses                                                                336,394                         
 
 TOTAL LIABILITIES                                                                                                18,982,123       
 
NET ASSETS                                                                                                        $ 1,296,948,302   
 
Net Assets consist of:                                                                                                    
 
Paid in capital                                                                                                   $ 1,177,330,987   
 
Undistributed net investment income                                                                             11,730,370       
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions                (279,038)        
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies        108,165,983      
 
NET ASSETS, for 80,033,348 shares outstanding                                                                     $ 1,296,948,302   
 
NET ASSET VALUE, offering price and redemption price per share ($1,296,948,302 (divided by) 80,033,348 shares)    $16.21           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>            <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                      
 
INVESTMENT INCOME                                                                 $ 21,509,202   
Dividends                                                                                        
 
Interest                                                                           4,660,220     
 
                                                                                   26,169,422    
 
Less foreign taxes withheld                                                        (2,979,305)   
 
 TOTAL INCOME                                                                      23,190,117    
 
EXPENSES                                                                                         
 
Management fee                                                     $ 4,861,229                   
 
Transfer agent fees                                                 316,317                      
 
Accounting fees and expenses                                        267,409                      
 
Non-interested trustees' compensation                               3,447                        
 
Custodian fees and expenses                                         311,947                      
 
Registration fees                                                   24                           
 
Audit                                                               22,683                       
 
Legal                                                               2,524                        
 
Miscellaneous                                                       2,230                        
 
 TOTAL EXPENSES                                                                    5,787,810     
 
NET INVESTMENT INCOME                                                              17,402,307    
 
REALIZED AND UNREALIZED GAIN                                                                     
 (LOSS)                                                                                          
Net realized gain (loss) on:                                                                     
 
 Investment securities                                              6,935,354                    
 
 Foreign currency transactions                                      (6,677,005)    258,349       
 
Change in net unrealized appreciation (depreciation) on:                                         
 
 Investment securities                                              37,408,823                   
 
 Assets and liabilities in foreign currencies                       (2,727,346)    34,681,477    
 
NET GAIN (LOSS)                                                                    34,939,826    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                   $ 52,342,133   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE>
<CAPTION>
<S>                                                                                              <C>                 <C>            
  
INCREASE (DECREASE) IN NET ASSETS                                                                SIX MONTHS ENDED    YEAR ENDED     
  
                                                                                                 JUNE 30, 1995       DECEMBER 31,   
  
                                                                                                 (UNAUDITED)         1994           
  
 
Operations                                                                                       $ 17,402,307        $ 14,354,948   
  
Net investment income                                                                                                               
  
 
 Net realized gain (loss)                                                                         258,349             1,588,422     
  
 
 Change in net unrealized appreciation (depreciation)                                             34,681,477          (19,420,073)  
  
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                  52,342,133          (3,476,703)   
  
 
Distributions to shareholders                                                                     (4,893,543)         (4,465,195)   
  
From net investment income                                                                                                          
  
 
 From net realized gain                                                                           (1,797,170)         -             
  
 
 In excess of net realized gain                                                                   (3,096,373)         -             
  
 
 TOTAL DISTRIBUTIONS                                                                              (9,787,086)         (4,465,195)   
  
 
Share transactions                                                                                235,046,856         1,000,905,405 
  
Net proceeds from sales of shares                                                                                                   
  
 
 Reinvestment of distributions                                                                    9,787,086           4,465,195     
  
 
 Cost of shares redeemed                                                                          (288,141,738)       (477,688,222) 
  
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                          (43,307,796)        527,682,378   
  
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                         (752,749)           519,740,480   
  
 
NET ASSETS                                                                                                                          
  
 
 Beginning of period                                                                              1,297,701,051       777,960,571   
  
 
 End of period (including undistributed net investment income of $11,730,370 and $10,987,509,    $ 1,296,948,302  $ 1,297,701,051 
 
respectively)                                                                                                                       
  
 
OTHER INFORMATION                                                                                                                   
  
 
Shares                                                                                            15,188,474          62,240,900    
  
 Sold                                                                                                                               
  
 
 Issued in reinvestment of distributions                                                          652,472             274,107       
  
 
 Redeemed                                                                                         (18,619,209)        (29,967,241)  
  
 
 Net increase (decrease)                                                                          (2,778,263)         32,547,766    
  
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                                      
  
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 E   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                     <C>           <C>           <C>         <C>         <C>         <C>        
Net asset value, beginning of period                    $ 15.67       $ 15.48       $ 11.53     $ 13.09     $ 12.42     $ 12.67    
 
Income from Investment Operations                                                                              
 
 Net investment income                                  .07           .19           .06         .16         .24         .18       
 
 Net realized and unrealized gain (loss)                .59           .08 C         4.16        (1.54)      .74         (.39)     
 
 Total from investment operations                       .66           .27           4.22        (1.38)      .98         (.21)     
 
Less Distributions                                      (.06)         (.08)         (.18)       (.18)       (.17)       (.04)     
From net investment income                                                                                     
 
 In excess of net investment income                      -             -             (.04)       -           -           -         
 
 From net realized gain                                 (.02)         -             -           -           (.14) D     -         
 
 In excess of net realized gain                         (.04)         -             (.05)       -           -           -         
 
 Total distributions                                    (.12)         (.08)         (.27)       (.18)       (.31)       (.04)     
 
Net asset value, end of period                          $ 16.21       $ 15.67       $ 15.48     $ 11.53     $ 13.09     $ 12.42    
 
TOTAL RETURN B                                          4.27%         1.72%         37.35%      (10.72)     8.00%       (1.67)    
                                                                                                 %                       %          
 
RATIOS AND SUPPLEMENTAL DATA                                                                                   
 
Net assets, end of period (000 omitted)                 $ 1,296,948   $ 1,297,701   $ 777,961   $ 180,837   $ 126,490   $ 80,554   
 
Ratio of expenses to average net assets                 .91% A        .92%          1.03%       1.14%       1.26%       1.41%     
 
Ratio of net investment income to average net assets    2.74% A       1.28%         1.21%       1.86%       2.33%       1.89%     
 
Portfolio turnover rate                                 46% A         42%           42%         61%         168%        100%      
 
A ANNUALIZED                                                                                                    
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT.                                                                               
INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                                
C THE AMOUNT SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH THE AGGREGATE NET LOSS ON INVESTMENTS FOR THE PERIOD 
ENDED DUE TO THE TIMING OF SALES AND                                                                                       
REPURCHASES OF FUND SHARES IN RELATION TO FLUCTUATING MARKET VALUES OF THE INVESTMENTS OF THE FUND.            
D INCLUDES AMOUNTS DISTRIBUTED FROM NET REALIZED GAINS ON FOREIGN CURRENCY RELATED TRANSACTIONS TAXABLE AS ORDINARY INCOME.
E EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                 
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES."                                                 
AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO TAX DIFFERENCES.
 
</TABLE>
 
NOTES TO FINANCIAL STATEMENTS
For the period ended June 30, 1995 (Unaudited)
 
 
1. SIGNIFICANT ACCOUNTING POLICIES.
The Money Market Portfolio, High Income Portfolio, Equity-Income Portfolio,
Growth Portfolio and Overseas Portfolio (the funds) are funds of Variable
Insurance Products Fund (the trust). The trust is registered under the
Investment Company Act of 1940, as amended (the 1940 Act), as an open-end
management investment company organized as a Massachusetts business trust.
Each fund is authorized to issue an unlimited number of shares. Shares of
each fund may only be purchased by insurance companies for the purpose of
funding variable annuity or variable life insurance contracts. The
following summarizes the significant accounting policies of the funds:
SECURITY VALUATION:
MONEY MARKET PORTFOLIO. As permitted under Rule 2a-7 of the 1940 Act, and
certain conditions therein, securities are valued initially at cost and
thereafter assume a constant amortization to maturity of any discount or
premium.
HIGH INCOME PORTFOLIO. Securities for which quotations are readily
available are valued by a pricing service at their market values as
determined by their most recent bid prices in the principal market (sales
prices if the principal market is an exchange) in which such securities are
normally traded. Securities (including restricted securities) for which
market quotations are not readily available are valued at their fair value
as determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus interest, both of which approximate current
value.
EQUITY-INCOME AND GROWTH PORTFOLIOS. Securities for which exchange
quotations are readily available are valued at the last sale price, or if
no sale price, at the closing bid price. Securities for which exchange
quotations are not readily available (and in certain cases debt securities
which trade on an exchange), are valued primarily using dealer-supplied
valuations or at their fair value as determined in good faith under
consistently applied procedures under the general supervision of the Board
of Trustees. Short-term securities maturing within sixty days of their
purchase date are valued at amortized cost or original cost plus accrued
interest, both of which approximate current value.
OVERSEAS PORTFOLIO. Securities for which quotations are readily available
are valued at the last sales price, or if no sale price, at the closing bid
prices in the principal market in which such securities are normally
traded. Securities for which market quotations are not readily available
are valued 
primarily using dealer-supplied valuations or at their fair value as
determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus accrued interest, both of which approximate
current value.
FOREIGN CURRENCY TRANSLATION. The accounting records of the funds are
maintained in U.S. dollars. Investment securities and other assets and
liabilities denominated in a foreign currency are translated into U.S.
dollars at the prevailing rates of exchange at period end. Purchases and
sales of securities, income receipts, and expense payments are translated
into U.S. dollars at the prevailing exchange rate on the respective dates
of the transactions.
Net realized gains and losses on foreign currency transactions represent
net gains and losses from sales and maturities of forward currency
contracts, disposition of foreign currencies, currency gains and losses
realized between the trade and settlement dates on securities transactions,
and the difference between the amount of net investment income accrued and
the U.S. dollar amount actually received. The effects of changes in foreign
currency exchange rates on investments in securities are included with the
net realized and unrealized gain or loss on investment securities.
INCOME TAXES. As a qualified regulated investment company under Subchapter
M of the Internal Revenue Code, each fund is not subject to income taxes to
the extent that it distributes substantially all of its taxable income for
the fiscal year. The schedules of investments include information regarding
income taxes under the caption "Income Tax Information."
INVESTMENT INCOME:
MONEY MARKET PORTFOLIO. Interest income, which includes amortization of
premium and accretion of original issue discount, is accrued as earned.
HIGH INCOME, EQUITY-INCOME, GROWTH AND OVERSEAS PORTFOLIOS. Dividend income
is recorded on the ex-dividend date, except certain dividends from foreign
securities where the ex-dividend date may have passed, are recorded as soon
as the funds are informed of the ex-dividend date. Interest income, which
includes accretion of original issue discount, is accrued as earned.
Investment income is recorded net of foreign taxes withheld where recovery
of such taxes is uncertain.
EXPENSES. Most expenses of the trust can be directly attributed to a fund.
Expenses which cannot be directly attributed are apportioned between the
funds in the trust.
1. SIGNIFICANT ACCOUNTING POLICIES - CONTINUED
DISTRIBUTIONS TO SHAREHOLDERS. Dividends are declared daily and paid
monthly from net interest income for the Money Market Portfolio.
Distributions are recorded on the ex-dividend date for all other funds.
Income and capital gain distributions are determined in accordance with
income tax regulations which may differ from generally accepted accounting
principles. These differences, which may result in distribution
reclassifications, are primarily due to differing treatments for foreign
currency transactions, passive foreign investment companies (PFIC), market
discount, partnerships, non-taxable dividends and losses deferred due to
wash sales and excise tax regulations. 
Permanent book and tax basis differences relating to shareholder
distributions will result in reclassifications to paid in capital and may
affect the per-share allocation between net investment income and realized
and unrealized gain (loss). Undistributed net investment income and
accumulated undistributed net realized gain (loss) on investments and
foreign currency transactions may include temporary book and tax basis
differences which will reverse in a subsequent period. Any taxable income
or gain remaining at fiscal year end is distributed in the following year.
SECURITY TRANSACTIONS. Security transactions are accounted for as of trade
date. Gains and losses on securities sold are determined on the basis of
identified cost.
2. OPERATING POLICIES.
FORWARD FOREIGN CURRENCY CONTRACTS. The funds, except for the Money Market
Portfolio, may use foreign currency contracts to facilitate transactions in
foreign securities and to manage the funds' currency exposure. Contracts to
buy generally are used to acquire exposure to foreign currencies, while
contracts to sell are used to hedge the funds' investments against currency
fluctuations. Also, a contract to buy or sell can offset a previous
contract. These contracts involve market risk in excess of the unrealized
gain or loss reflected in the funds' Statement of Assets and Liabilities.
The U.S. dollar value of the currencies each applicable fund has committed
to buy or sell is shown in the schedule of investments under the caption
"Forward Foreign Currency Contracts." This amount represents the aggregate
exposure to each currency acquired or hedged through currency contracts at
period end. Losses may arise from changes in the value of the foreign
currency or if the counterparties do not perform under the contracts'
terms.
The U.S. dollar value of forward foreign currency contracts is determined
using forward currency exchange rates supplied by a quotation service.
Purchases and sales of forward foreign currency contracts having the same
settlement date and broker are offset and any realized gain (loss) is
recognized on the date of offset; otherwise, gain (loss) is recognized on
settlement date. 
Contracts that have been offset with different counterparties are reflected
as both a contract to buy and a contract to sell in each applicable fund's
schedule of investments under the caption "Forward Foreign Currency
Contracts."
JOINT TRADING ACCOUNT. Pursuant to an Exemptive Order issued by the
Securities and Exchange Commission, the funds, along with other affiliated
entities of Fidelity Management & Research Company (FMR), may transfer
uninvested cash balances into one or more joint trading accounts. These
balances are invested in one or more repurchase agreements that mature in
60 days or less from the date of purchase, and are collateralized by U.S.
Treasury or Federal Agency obligations.
REPURCHASE AGREEMENTS. The funds, through their custodian, receive delivery
of the underlying securities, whose market value is required to be at least
102% of the resale price at the time of purchase. FMR, the funds'
investment adviser, is responsible for determining that the value of these
underlying securities remains at least equal to the resale price.
INDEXED SECURITIES. The funds, (excluding the Money Market Portfolio) may
invest in indexed securities whose values are linked either directly or
inversely to changes in foreign currencies, interest rates, commodities,
indices, or other underlying instruments. The funds use these securities to
increase or decrease their exposure to different underlying instruments and
to gain exposure to markets that might be difficult to invest in through
conventional securities. Indexed securities may be more volatile than their
underlying instruments, but any loss is limited to the amount of the
original investment.
RESTRICTED SECURITIES. The funds are permitted to invest in privately
placed restricted securities. These securities may be resold in
transactions exempt from registration or to the public if the securities
are registered. Disposal of these securities may involve time-consuming
negotiations and expense, and prompt sale at an acceptable price may be
difficult. At the end of the period, restricted securities (excluding 144A
issues) amounted to $20,998,411 or 2.7% of net assets for the Money Market
Portfolio and $15,265,476 or 1.9% of net assets for the High Income
Portfolio.
3. FEES AND OTHER TRANSACTIONS WITH AFFILIATES. 
MANAGEMENT FEE. As each fund's investment adviser, FMR receives a monthly
fee.
For the Money Market Portfolio, FMR receives a monthly fee that is
calculated on the basis of a basic fund fee rate of .03% of the fund's
average net assets, plus a fixed income group fee rate and an income-based
fee. The group fee rate is the weighted average of a series of rates
ranging from .1200% to .3700% and is based on the monthly average net
assets of all the mutual funds advised by FMR. The income-based fee is
added only when the fund's gross yield exceeds 5%. At that time the
income-based fee would equal 6% of that portion of the fund's gross income
that represents a gross yield of more than 5% per year. The maximum 
3. FEES AND OTHER TRANSACTIONS 
WITH AFFILIATES - CONTINUED
MANAGEMENT FEE - CONTINUED
income-based component is .24% of average net assets. For the period, the
management fee was equivalent to an annualized rate of .25% of average net
assets.
For all other funds, FMR receives a monthly fee that is calculated on the
basis of a group fee rate plus a fixed individual fund fee rate applied to
the average net assets of the fund. The group fee rate is the weighted
average of a series of rates and is based on the monthly average net assets
of all the mutual funds advised by FMR. The rates ranged from .1200% to
 .3700% for the High Income Portfolio and .2700% to .5200% for the
Equity-Income, Growth and Overseas Portfolios for the period. In the event
that these rates were lower than the contractual rates in effect during the
period, FMR voluntarily implemented the above rates, as they resulted in
the same or a lower management fee. The annual individual fund fee rates
are .20%, .30%, .45% and .45% for the Equity-Income, Growth, Overseas, and
High Income Portfolios, respectively. For the period, the management fees
were equivalent to annualized rates of .60%, .52%, .62%, and .77% of
average net assets for the High Income, Equity-Income, Growth, and Overseas
Portfolios, respectively.
SUB-ADVISER FEE. As the Money Market Portfolio's investment sub-adviser,
FMR Texas Inc., a wholly owned subsidiary of FMR, receives a fee from FMR
of 50% of the management fee payable to FMR. The fees are paid prior to any
voluntary expense reimbursements which may be in effect, and after reducing
the fee for any payments by FMR pursuant to the fund's Distribution and
Service Plan.
FMR, on behalf of the High Income and Overseas Portfolios, entered into
sub-advisory agreements with affiliates of FMR. In addition, one of the
sub-advisers of the Overseas Portfolio, Fidelity International Investment
Advisors (FIIA), entered into a sub-advisory agreement with its subsidiary,
Fidelity International Investment Advisors (U.K.) Limited (FIIAL U.K.).
Under the sub-advisory arrangements, FMR may receive investment advice and
research services and may grant the sub-advisers investment management
authority to buy and sell securities. FMR pays its sub-advisers either a
portion of its management fee or a fee based on costs incurred for these
services. FIIA pays FIIAL U.K. a fee based on costs incurred for either
service.
TRANSFER AGENT FEES. Fidelity Investments Institutional Operations Company
(FIIOC), an affiliate of FMR, is the funds' transfer, dividend disbursing
and shareholder servicing agent. Effective January 1, 1995, the Board of
Trustees approved a revised transfer agent contract pursuant to which FIIOC
receives account fees and asset-based fees that vary according to account
size and type of account. Under the prior transfer agent contract, FIIOC
received fees based on the type, size, number of accounts, and number of
transactions made by shareholders. FIIOC pays for typesetting, printing and
mailing of all shareholder reports, except proxy statements.
ACCOUNTING FEES. Fidelity Service Co.(FSC) an affiliate of FMR, maintains
the funds' accounting records. The fee is based on the level of average net
assets for the month plus out-of-pocket expenses.
BROKERAGE COMMISSIONS. Certain funds placed a portion of their portfolio
transactions with brokerage firms which are affiliates of FMR. The
commissions paid to these affiliated firms are shown under the caption
"Other Information" at the end of each applicable fund's schedule of
investments.
4. BANK BORROWINGS.
Each fund is permitted to have bank borrowings for temporary or emergency
purposes to fund shareholder redemptions. Each fund has established
borrowing arrangements with certain banks. Under the most restrictive
arrangement, each fund must pledge to the bank securities having a market
value in excess of 220% of the total bank borrowings. The interest rate on
the borrowings is the bank's base rate, as revised from time to time. For
the High Income and Equity-Income portfolios, the maximum loans during the
periods for which loans were outstanding amounted to $4,885,000 and
$18,269,000 respectively, and the average daily loan balances were
$4,885,000 and $18,269,000, respectively. The weighted average interest
rate was 6.4% for both the High Income Portfolio and for the Equity-Income
Portfolio.
5. EXPENSE REDUCTIONS.
FMR voluntarily agreed to reimburse the funds' operating expenses
(excluding interest, taxes, brokerage commissions and extraordinary
expenses) above an annual rate of 1.00% of average net assets for the High
Income Portfolio and 1.50% of average net assets for the Equity-Income,
Growth, and Overseas Portfolios. For the period, there was no reimbursement
under this arrangement.
FMR has directed certain portfolio trades of the High Income Portfolio to
brokers who paid a portion of the fund's expenses. For the period, the High
Income Portfolio's expenses were reduced by $5,422 under this agreement.
6. BENEFICIAL INTEREST.
At the end of the period, Fidelity Investments Life Insurance Company
(FILI), an affiliate of FMR, was the record owner of more than 5% of the
outstanding shares and certain unaffiliated insurance companies were record
owners of approximately 10% of the total outstanding shares of the
following funds:
 FILI UNAFFILIATED INSURANCE COMPANIES
FUND % OF OWNERSHIP # OF % OF OWNERSHIP
Money Market 48 1 16
High Income 17 1 41
Equity-Income 26 1 30
Growth 17 1 31
Overseas 15 1 40
7. PURCHASES AND SALES OF INVESTMENTS.
Information regarding purchases and sales of securities (other than
short-term securities) is included under the caption "Other Information" at
the end of each applicable fund's schedule of investments.
8. TRANSACTIONS WITH AFFILIATED COMPANIES.
Information regarding transactions with affiliated companies is included
under the caption "Other Information" at the end of each applicable fund's
schedule of investments.
INVESTMENT ADVISER
Fidelity Management & Research Company
Boston, MA
OFFICERS
Edward C. Johnson 3d, PRESIDENT
J. Gary Burkhead, SENIOR VICE PRESIDENT
William J. Hayes, VICE PRESIDENT
Fred L. Henning, Jr., VICE PRESIDENT, MONEY MARKET PORTFOLIO
Robert A. Lawrence, VICE PRESIDENT
Lawrence Greenberg, VICE PRESIDENT
Barry J. Coffman, VICE PRESIDENT
Robert Litterst, VICE PRESIDENT
John R. Hickling, VICE PRESIDENT
Bettina Doulton, VICE PRESIDENT
Arthur S. Loring, SECRETARY
Stephen P. Jonas, TREASURER
Robert H. Morrison, MANAGER, SECURITY TRANSACTIONS
Michael D. Conway, ASSISTANT TREASURER, MONEY MARKET PORTFOLIO
John H. Costello, ASSISTANT TREASURER
Leonard M. Rush, ASSISTANT TREASURER
BOARD OF TRUSTEES
J. Gary Burkhead
Ralph F. Cox
Phyllis Burke Davis
Richard J. Flynn
Edward C. Johnson 3d
E. Bradley Jones
Donald J. Kirk
Peter S. Lynch
Edward H. Malone
Marvin L. Mann
Gerald C. McDonough
Thomas R. Williams
GENERAL DISTRIBUTOR
Fidelity Distributors Corporation
Boston, MA
TRANSFER AND SHAREHOLDER
SERVICING AGENT
Fidelity Investments Institutional Operations Co.
Boston, MA 
CUSTODIAN
Morgan Guaranty Trust Company of New York, 
New York, NY
 MONEY MARKET PORTFOLIO 
The Bank of New York, New York, NY
 HIGH INCOME PORTFOLIO 
The Chase Manhattan Bank, N.A., New York, NY
 EQUITY-INCOME AND OVERSEAS PORTFOLIOS 
Brown Brothers Harriman & Co., Boston, MA
 GROWTH PORTFOLIO 

 
 
 
(2_FIDELITY_LOGOS)
VARIABLE INSURANCE PRODUCTS
FUND
MONEY MARKET PORTFOLIO
HIGH INCOME PORTFOLIO
EQUITY-INCOME PORTFOLIO
GROWTH PORTFOLIO
OVERSEAS PORTFOLIO
SEMIANNUAL REPORT 
JUNE 30, 1995
CONTENTS
 
 
MONEY MARKET PORTFOLIO          VIPF-3    PERFORMANCE                          
                                VIPF-4    FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-5    INVESTMENTS                          
                                VIPF-9    FINANCIAL STATEMENTS                 
 
HIGH INCOME PORTFOLIO           VIPF-11   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-12   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-13   INVESTMENTS                          
                                VIPF-19   FINANCIAL STATEMENTS                 
 
EQUITY-INCOME PORTFOLIO         VIPF-21   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-22   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-23   INVESTMENTS                          
                                VIPF-27   FINANCIAL STATEMENTS                 
 
GROWTH PORTFOLIO                VIPF-29   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-30   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-31   INVESTMENTS                          
                                VIPF-35   FINANCIAL STATEMENTS                 
 
OVERSEAS PORTFOLIO              VIPF-37   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-38   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-39   INVESTMENTS                          
                                VIPF-44   FINANCIAL STATEMENTS                 
 
NOTES TO FINANCIAL STATEMENTS   VIPF-46   NOTES TO THE FINANCIAL STATEMENTS    
 
THIS REPORT AND THE FINANCIAL STATEMENTS CONTAINED HEREIN ARE SUBMITTED FOR
THE GENERAL INFORMATION OF THE SHAREHOLDERS OF THE FUNDS. THIS REPORT IS
NOT 
AUTHORIZED FOR DISTRIBUTION TO PROSPECTIVE INVESTORS IN THE FUNDS UNLESS
PRECEDED OR ACCOMPANIED BY AN EFFECTIVE PROSPECTUS. 
MUTUAL FUND SHARES ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED BY,
ANY DEPOSITORY INSTITUTION. SHARES ARE NOT INSURED BY THE FDIC, THE FEDERAL
RESERVE BOARD OR ANY OTHER AGENCY, AND ARE SUBJECT TO INVESTMENT RISK,
INCLUDING THE POSSIBLE LOSS OF PRINCIPAL. 
NEITHER THE FUNDS NOR FIDELITY DISTRIBUTORS CORPORATION IS A BANK.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
PERFORMANCE
 
 
To measure a money market fund's performance, you can look at either total
return or yield. Total return reflects both the change 
in a fund's share price over a given period, and reinvestment of its
dividends (or income). Yield measures the income paid by a fund. Since a
money market fund tries to maintain a $1 share price, yield is an important
measure of performance.
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED          PAST 1   PAST 5   PAST 10   
JUNE 30, 1995          YEAR     YEARS    YEARS     
 
Money Market           5.44%    4.88%    6.19%     
 
Consumer Price Index   3.04%    3.26%    3.55%     
 
AVERAGE ANNUAL TOTAL RETURNS take the fund's actual (or cumulative) return
and show you what would have happened if the fund had achieved that return
by performing at a constant rate each year. 
Comparing the fund's performance to the Consumer Price Index (CPI) helps
show how your investment did compared to inflation. (The periods covered by
the CPI numbers are the closest available match to those covered by the
fund.)
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER. 
If the advisor had not reimbursed certain fund expenses, the past five
years and life of fund total returns would have been lower. Yield 
will vary.
YIELD
Row: 1, Col: 1, Value: 4.21
Row: 1, Col: 2, Value: 2.41
Row: 2, Col: 1, Value: 4.7
Row: 2, Col: 2, Value: 2.5
Row: 3, Col: 1, Value: 5.609999999999999
Row: 3, Col: 2, Value: 2.74
Row: 4, Col: 1, Value: 5.91
Row: 4, Col: 2, Value: 2.89
Row: 5, Col: 1, Value: 5.85
Row: 5, Col: 2, Value: 2.87
Money Market
MMDA
6% -
5% -
4% -
3% -
2% -
1% -
0% 
  6/28/94 10/2/94 12/28/94 3/29/95 6/28/95
 
 Money Market 4.21% 4.70% 5.61% 5.91% 5.85%
 
 MMDA 2.41% 2.50% 2.74% 2.89% 2.87%
YIELD refers to the income paid by the fund over a given period. Yields for
money market funds are usually for seven-day periods, 
expressed as annual percentage rates. A yield that assumes income earned is
reinvested or compounded is called an effective yield. The chart above
shows the fund's current seven-day yield at quarterly intervals over the
past year. This is compared to similar yields for the average bank money
market deposit account (MMDA). The MMDA average is supplied by BANK RATE
MONITOR.(Trademark)
 
COMPARING PERFORMANCE
There are some important differences between 
a bank money market deposit account (MMDA) 
and a money market fund. First, the U.S. 
government neither insures nor guarantees a 
money market fund. In fact, there is no 
assurance that a money fund will maintain a $1 
share price. Second, a money market fund 
returns to its shareholders income earned by the 
fund's investments after expenses. This is in 
contrast to banks, which set their MMDA rates 
periodically based on current interest rates, 
competitors' rates, and internal criteria.
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with 
Bob Litterst, Portfolio 
Manager of Money 
Market Portfolio
Q. BOB, CAN YOU BRING US UP TO DATE ON MARKET CONDITIONS?
A. Sure. The economic growth rate has slowed dramatically during the past
six months. During the fourth quarter of 1994, the gross domestic product
expanded at a rate of 5.1%, a very strong showing. Moreover, final sales
rose 5.7%, meaning sales exceeded production and depleted inventories.
Those signs of growth, along with disturbing trends in such leading
indicators of inflation as unemployment and capacity utilization, prompted
the Federal Reserve to raise the federal funds rate, the rate banks charge
each other for overnight loans, another one-half percentage point in
February.
Q. HOW HAS THE INTEREST RATE ENVIRONMENT CHANGED SINCE THEN?
A. Even as the Fed was tightening credit for the seventh time in a little
more than a year, there were signs that the economy was beginning to lose
steam. Led by softening consumer activity and weakness in
interest-sensitive sectors such as housing and autos, the growth rate
during the first quarter of 1995 slowed to 2.7%. Currently, most economists
have long since stopped worrying about the economy overheating. Now they
have an altogether different concern: that we might be headed for another
recession. By the end of June, it was clear to all that the latest cycle of
interest rate increases was over. Instead, speculation centered on when the
Fed might feel compelled to lower rates.
Q. HOW DID YOU RESPOND TO CHANGING CONDITIONS?
A. The fund's average maturity six months ago, when the period began, was
39 days. That was a defensive number. It reflected my view at the time that
further rate increases were likely. As it became apparent that the economy
was slowing more rapidly than initially expected, my expectations regarding
Fed policy changed, and I gradually extended the fund's average maturity. I
moved cautiously at first because conditions were unsettled and it seemed
prudent to maintain flexibility. But as signs of weakness accumulated, I
began to prepare for a shift in Fed policy, including the possibility of an
eventual rate cut. By the end of June, the fund's average maturity was more
aggressive than that of most other taxable money market funds-around 60
days, compared to about 50 days for most competitors.
Q. HOW DID YOU ACHIEVE THAT LONGER AVERAGE MATURITY?
A. Mainly by focusing on three-month and six-month securities, rather than
moving further out the yield curve. That's because by the end of the
period, expectations for declining short-term rates caused longer-term
yields on some money market securities to fall below shorter-term yields, a
situation known as an inverted yield curve.
Q. WHAT ABOUT ASSET SELECTION?
A. I've reduced the fund's stake in U.S. Treasury and agency securities.
Normally the fund averages about 10% in government securities, although
it's been as high as 20% at times during the past year or two. But in
recent months, technical factors affecting supply and demand have priced
government securities unusually high. The main cause seems to be heavy
buying on the part of foreign central banks with funds accumulated in
support of the U.S. dollar. With so many other creditworthy alternatives
available, I've looked elsewhere for value, adding higher-yielding
commercial paper and bank certificates of deposit. At the end of June,
government securities totaled less than 3% of the fund's assets.
Q. WHAT'S THE OUTLOOK?
A. The next few months should be interesting. We know that on July 6,
shortly after the period ended, the Fed lowered the federal funds rate
one-quarter percentage point, but as we look ahead, much uncertainty
remains. Some market participants believe that we're in the early stages of
an extended downturn. Others believe that what's happening is merely a
brief but severe inventory correction, and that the economy will resume
growing at its long-term trend rate of around 2.5% once the temporary
buildup in inventories sells off.
Q. WHAT'S YOUR VIEW?
A. I tend to side with those in the latter camp. The typical prerequisites
for a recession, including high inflation and tight bank lending standards,
simply don't exist. That said, I'm concerned that if this Spring's weakness
in the labor market persists, it could evolve into a self-reinforcing
slowdown, forcing the Fed to continue lowering rates. While I don't think
that will happen, I have to respect the possibility of such a development.
Accordingly, I'll probably maintain a neutral to aggressive average
maturity of between 60 and 65 days for the foreseeable future.
 
 
FUND FACTS
GOAL: Income and share price stability by 
investing in high quality, short-term instruments 
START DATE: April 1, 1982
SIZE: As of June 30, 1995, more than $768 
million
MANAGER: Robert Litterst, since 1992; manager, 
Capital Reserves Money Market, Fidelity Cash 
Reserves, Fidelity Money Market Trust: 
Retirement Money Market, since 1992; joined 
Fidelity in 1991
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
BANKERS' ACCEPTANCES - 4.2%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
DOMESTIC BANKERS' ACCEPTANCES - 2.8%
CHASE MANHATTAN BANK
11/1/95 6.09% $ 4,500,000 $ 4,408,980
CHEMICAL BANK
9/28/95 6.02  5,723,026  5,639,549
MELLON BANK, N.A.
11/24/95 5.81  7,500,000  7,325,700
NBD BANK, N.A.
12/11/95 5.87  4,000,000  3,896,767
  21,270,996
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 1.4%
BANK OF TOKYO
8/14/95 6.39  6,000,000  5,954,533
RABOBANK NEDERLAND, N.V.
8/3/95 6.22  1,000,000  994,408
SANWA BANK, LTD.
7/31/95 6.08  4,000,000  3,980,033
  10,928,974
TOTAL BANKERS' ACCEPTANCES   32,199,970
CERTIFICATES OF DEPOSIT - 20.3%
 
CHICAGO BRANCH, YANKEE DOLLAR, FOREIGN BRANCH - 3.9%
ABN-AMRO BANK
8/3/95 6.25  5,000,000  5,000,045
9/20/95 6.19  5,000,000  5,000,000
9/25/95 6.00  5,000,000  5,000,000
10/19/95 6.25  10,000,000  10,000,000
SANWA BANK, LTD.
8/15/95 6.04  5,000,000  5,000,062
  30,000,107
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 9.4%
BANQUE NATIONALE DE PARIS
11/13/95 6.05  5,000,000  5,000,000
CANADIAN IMPERIAL BANK OF COMMERCE
11/1/95 6.25  4,000,000  3,998,110
COMMERZBANK, GERMANY
8/24/95 6.35  5,000,000  4,999,596
DRESDNER BANK, A.G.
3/15/96 6.44  1,000,000  1,000,875
FUJI BANK, LTD.
7/19/95 6.18  5,000,000  5,000,000
HYPO U.S. FINANCE
11/8/95 6.03  5,000,000  5,000,823
INDUSTRIAL BANK OF JAPAN, LTD.
7/31/95 6.30  5,000,000  5,000,000
ROYAL BANK OF CANADA
10/5/95 6.25  1,000,000  1,000,294
SANWA BANK, LTD.
7/7/95 6.21  3,000,000  3,000,000
SOCIETE GENERALE
8/14/95 6.02  14,000,000  14,000,000
8/21/95 6.00  10,000,000  10,000,000
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - CONTINUED
SUMITOMO BANK, LTD.
8/7/95 6.01% $ 5,000,000 $ 5,000,000
8/21/95 6.41  5,000,000  5,000,465
8/22/95 6.03  5,000,000  5,000,000
  73,000,163
LONDON BRANCH, EURODOLLAR, DOMESTIC BANKS - 2.6%
BANK OF AMERICA NATIONAL TRUST & SAVINGS ASSOC.
9/29/95 5.91  5,000,000  5,000,000
11/27/95 6.00  5,000,000  5,000,000
BANK OF NEW YORK
7/17/95 6.15  10,000,000  10,000,000
  20,000,000
LONDON BRANCH, EURODOLLAR, FOREIGN BANKS - 3.8%
BANK OF SCOTLAND
7/5/95 6.15  4,000,000  4,000,015
MITSUBISHI BANK, LTD.
8/10/95 6.04  5,000,000  5,000,377
NORDDEUTSCHE LANDESBANK
12/8/95 5.75  5,000,000  4,998,563
SANWA BANK, LTD.
8/7/95 6.02  5,000,000  4,998,917
TORONTO-DOMINION BANK
12/11/95 5.74  10,000,000  10,013,064
  29,010,936
PORTLAND BRANCH, EURODOLLAR, FOREIGN BANKS - 0.6%
BANK OF NOVA SCOTIA
7/11/95 6.13  5,000,000  5,000,008
TOTAL CERTIFICATES OF DEPOSIT   157,011,214
COMMERCIAL PAPER - 52.0%
 
ANZ (DE), INC.
7/7/95 6.52  1,273,000  1,271,653
8/8/95 6.03  220,000  218,611
ABBEY NATIONAL TREASURY SERVICES
8/21/95 6.04  5,000,000  4,957,854
AMERICAN EXPRESS CREDIT CORP.
8/9/95 6.21  5,000,000  4,967,067
8/14/95 6.20  5,000,000  4,962,875
11/9/95 5.89  5,000,000  4,895,382
AMERICAN HOME FOOD PRODUCTS, INC.
7/10/95 6.17  11,000,000  10,983,280
AMERICAN HOME PRODUCTS
8/29/95 6.00  6,000,000  5,941,688
AMERICAN TELEPHONE & TELEGRAPH CO.
9/27/95 6.09  5,000,000  4,927,400
ASSOCIATES CORP. OF NORTH AMERICA
9/1/95 5.98  6,000,000  5,938,930
9/28/95 6.10  5,000,000  4,926,451
BANC ONE CORP.
9/22/95 5.99  5,000,000  4,931,986
BEAR STEARNS COS., INC.
7/12/95 6.14  5,000,000  4,990,757
8/1/95 6.06  6,000,000  5,969,155
8/1/95 6.13  5,000,000  4,974,016
COMMERCIAL PAPER - CONTINUED
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
BENEFICIAL CORP.
9/18/95 5.99% $ 5,000,000 $ 4,935,264
9/29/95 5.81  5,000,000  4,928,750
CIT GROUP HOLDINGS, INC.
9/21/95 6.20  5,000,000  4,931,211
CHRYSLER FINANCIAL CORPORATION
7/6/95 6.05  5,000,000  4,995,826
7/12/95 6.05  5,000,000  4,990,803
7/13/95 6.04  2,000,000  1,996,000
7/17/95 6.05  3,000,000  2,991,973
COMMERZBANK U.S. FINANCE, INC.
9/25/95 5.89  5,000,000  4,930,722
9/29/95 5.91  140,000  137,977
9/29/95 6.30  600,000  590,820
10/20/95 6.23  4,000,000  3,925,507
12/15/95 5.76  1,120,000  1,090,905
COMPAGNIE BANCAIRE
7/6/95 6.20  5,000,000  4,995,764
7/12/95 6.15  5,000,000  4,990,742
CORESTATES CAPITAL CORP.
7/8/95 6.01 (a)  5,000,000  5,000,000
7/15/95 6.09 (a)  5,000,000  5,000,000
DEN DANSKE CORP., INC.
7/12/95 6.15  3,000,000  2,994,445
DU PONT (E.I.) DE NEMOURS & CO.
9/19/95 6.09  2,500,000  2,466,833
FORD MOTOR CREDIT CORP.
7/21/95 6.23  5,000,000  4,983,056
8/30/95 6.23  15,000,000  14,848,000
9/11/95 6.25  5,000,000  4,939,100
10/27/95 5.86  6,000,000  5,887,507
FORD MOTOR CREDIT, PLC
8/1/95 6.10  4,500,000  4,476,711
GENERALE BANK
10/17/95 6.07  5,000,000  4,911,200
GENERAL ELECTRIC CAPITAL CORP.
7/3/95 5.97 (a)  5,000,000  5,000,000
7/5/95 6.19  5,000,000  4,996,628
8/1/95 5.94  170,000  169,139
9/15/95 6.68  4,000,000  3,945,787
10/5/95 6.79  2,400,000  2,358,400
10/12/95 6.80  1,000,000  981,403
11/1/95 6.13  10,000,000  9,796,708
GENERAL ELECTRIC CORP.
9/27/95 6.25  10,000,000  9,851,622
GENERAL MOTORS ACCEPTANCE CORP.
7/31/95 6.22  5,000,000  4,974,500
8/2/95 6.19  11,000,000  10,940,453
8/16/95 6.12  6,000,000  5,953,770
8/16/95 6.15  5,000,000  4,961,347
8/22/95 6.10  1,000,000  991,319
9/15/95 6.05  5,000,000  4,936,983
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
GEORGIA POWER CO.
7/5/95 6.20% $ 5,000,000 $ 4,996,611
GOLDMAN SACHS GROUP, L.P. (THE)
9/7/95 6.01  10,000,000  9,888,367
9/18/95 6.02  6,000,000  5,922,185
HANSON FINANCE (UK), PLC
8/7/95 6.03  10,000,000  9,938,950
8/22/95 6.04  6,000,000  5,948,477
IBM CORP.
9/1/95 5.97  5,000,000  4,949,194
INTERNATIONAL NEDERLANDEN U.S. FUNDING CORP.
8/28/95 6.35  4,000,000  3,960,367
MERRILL LYNCH & CO., INC.
9/28/95 6.00  5,000,000  4,927,317
MONSANTO CO.
8/14/95 6.19  2,500,000  2,481,453
9/12/95 6.17  1,525,000  1,506,353
12/21/95 5.90  10,000,000  9,724,642
MORGAN STANLEY GROUP, INC.
10/6/95 5.91  5,000,000  4,921,592
NATIONAL & PROVINCIAL BUILDING SOCIETY
10/16/95 5.89  5,350,000  5,258,249
NATIONWIDE BUILDING SOCIETY
8/11/95 6.06  5,000,000  4,966,004
NEW CENTER ASSET TRUST
7/12/95 6.16  5,000,000  4,990,726
7/17/95 6.15  10,000,000  9,973,067
NORWEST CORP.
9/19/95 5.99  400,000  394,773
NORWEST FINANCIAL
7/10/95 6.14  5,000,000  4,992,438
PENNSYLVANIA LIGHT & POWER COMPANY
7/5/95 6.06  1,650,000  1,648,895
7/10/95 6.05  3,200,000  2,196,689
PHILIP MORRIS COS., INC.
9/5/95 6.07  4,500,000  4,450,913
PRUDENTIAL FUNDING CORP.
7/3/95 6.30  10,000,000  9,996,500
SEARS ROEBUCK ACCEPTANCE CORP.
9/18/95 6.00  5,000,000  4,935,154
SHERWOOD MEDICAL COMPANY
8/21/95 5.99  5,000,000  4,957,925
TEXTRON, INC.
7/14/95 6.06  3,500,000  3,492,391
TORONTO DOMINION HOLDINGS USA, INC.
9/11/95 6.11  5,000,000  4,940,200
9/29/95 5.90  10,000,000  9,854,750
TRANSAMERICA FINANCE CORP.
8/7/95 6.03  220,000  218,648
WOOLWICH EQUITABLE BUILDING SOCIETY
10/16/95 5.94  5,000,000  4,913,508
TOTAL COMMERCIAL PAPER   402,000,618
FEDERAL AGENCIES - 3.2%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
FEDERAL FARM CREDIT BANK - AGENCY COUPONS - 0.6%
7/3/95 6.17% (a) $ 5,000,000 $ 4,997,271
FEDERAL NATIONAL MORTGAGE ASSOC. - DISCOUNT NOTES - 2.6%
7/17/95 6.27  5,000,000  4,986,422
9/11/95 6.32  10,000,000  9,877,600
10/20/95 6.04  5,000,000  4,909,350
  19,773,372
TOTAL FEDERAL AGENCIES   24,770,643
BANK NOTES - 7.2%
 
BANK OF NEW YORK
8/28/95 6.35  5,000,000  4,999,748
BOATMEN'S NATIONAL BANK OF ST. LOUIS
9/22/95 6.04 (a)  5,000,000  4,995,859
COMERICA BANK - DETROIT
5/28/96 5.83  5,000,000  5,014,775
FIFTH THIRD BANK - CINCINNATI
10/27/95 6.07  5,000,000  5,001,981
HOUSEHOLD BANK, N.A.
9/21/95 5.93  1,000,000  1,000,000
KEY BANK OF NEW YORK
7/3/95 6.11 (a)  5,000,000  4,999,374
MELLON BANK, N.A.
11/1/95 6.24  5,000,000  5,000,000
NBD BANK, N.A.
10/16/95 6.27  5,000,000  5,000,000
NATIONSBANK OF TEXAS
9/26/95 6.38  5,000,000  5,000,000
10/27/95 6.25  5,000,000  5,000,000
PNC BANK, N.A.
7/4/95 6.15 (a)  5,000,000  4,999,589
U.S. NATIONAL BANK OF OREGON
8/22/95 6.37  5,000,000  5,000,070
TOTAL BANK NOTES   56,011,396
MASTER NOTES (A) - 1.2%
 
J.P. MORGAN SECURITIES
7/3/95 6.58  9,000,000  9,000,000
MEDIUM-TERM NOTES (A) - 5.9%
 
ABBEY NATIONAL, NORTH AMERICA
7/3/95 5.97  5,000,000  4,999,151
ABBEY NATIONAL TREASURY SERVICES (C)
9/30/95 6.00   10,000,000  10,000,000
BENEFICIAL CORP.
7/15/95 6.09  5,000,000  4,999,453
DEAN WITTER, DISCOVER & CO.
7/15/95 6.10  5,000,000  5,004,526
GENERAL ELECTRIC CAPITAL CORP.
7/3/95 6.27  5,000,000  4,998,997
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
GENERAL MOTORS ACCEPTANCE CORP.
8/7/95 6.25% $ 3,000,000 $ 3,000,000
GOLDMAN SACHS GROUP, L.P. (THE) (C)
9/1/95 6.03  3,000,000  3,000,000
9/16/95 5.95   4,000,000  4,000,000
NORWEST CORP.
9/15/95 6.06  6,000,000  6,000,000
TOTAL MEDIUM-TERM NOTES   46,002,127
SHORT-TERM NOTES (A) - 3.2%
 
CAPITAL ONE FUNDING CORP.
7/10/95 6.07  4,072,000  4,072,000
SMM TRUST COMPANY (1994-D) (B)
7/28/95 6.17  4,000,000  4,000,000
SMM TRUST COMPANY (1995-I) (B)
7/5/95 6.16  6,000,000  5,998,411
SMM TRUST COMPANY (1995-J) (B)
7/15/95 6.06  11,000,000  11,000,000
TOTAL SHORT-TERM NOTES   25,070,411
MUNICIPAL SECURITIES (A) - 1.1%
 
GARDENA CALIFORNIA CERTIFICATES OF PARTNERSHIP
7/10/95 6.35  6,550,000  6,550,000
NEW ORLEANS AVIATION BOARD
7/10/95 6.26  1,800,000  1,800,000
TOTAL MUNICIPAL SECURITIES   8,350,000
REPURCHASE AGREEMENTS - 1.7%
 MATURITY 
 AMOUNT 
In a joint trading account 
 (U.S. Government Obligations)
 dated 6/30/95 due 7/3/95:
  At 6.28%  $ 12,806,699  12,800,000
TOTAL INVESTMENTS - 100%  $ 773,216,379
Total Cost for Income Tax Purposes - $773,216,379
 
LEGEND
(a) The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. The due date on these types of
securities reflects the next interest rate reset date or, when applicable,
the final maturity date.
(b) Restricted securities - Investment in securities not registered under
the Securities Act of 1933. 
Additional information on each holding is as follows:
 ACQUISITION ACQUISITION
SECURITY DATE COST 
SMM Trust Company: 
 (1994-D)  10/28/94 $ 4,000,000
 (1995-I))  5/25/95 $ 6,000,000 
 (1995-J)  5/15/95 $ 11,000,000
(c) Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $17,000,000 or 2.2% of net
assets.
INCOME TAX INFORMATION
At December 31, 1994, the fund had a capital loss carryforward of
approximately $94,600 of which $4,100, $500, $4,900, $4,300 and $80,800
will expire on December 31, 1995, 1996, 1997, 2000 and 2002, respectively.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                  <C>           <C>             
 JUNE 30, 1995 (UNAUDITED)                                                                                           
 
ASSETS                                                                                                                     
 
Investment in securities, at value (including repurchase agreements of $12,800,000) - See accompanying              $ 773,216,379   
schedule                                                                                                               
 
Cash                                                                                                                673,210        
 
Receivable for investments sold                                                                                     104,000        
 
Interest receivable                                                                                                 2,641,686      
 
 TOTAL ASSETS                                                                                                       776,635,275    
 
LIABILITIES                                                                                                                
 
Payable for investments purchased                                                                     $ 7,463,678                   
 
Accrued management fee                                                                                 157,028                      
 
Other payables and accrued expenses                                                                    64,485                       
 
 TOTAL LIABILITIES                                                                                                  7,685,191      
 
NET ASSETS                                                                                                          $ 768,950,084   
 
Net Assets consist of:                                                                                                      
 
Paid in capital                                                                                                    $ 769,022,085   
 
Accumulated net realized gain                                                                                      (72,001        
(loss) on investments                                                                                              )               
 
NET ASSETS, for 769,022,085                                                                                        $ 768,950,084   
shares outstanding                                                                                                          
 
NET ASSET VALUE, offering price and redemption price per share ($768,950,084 (divided by) 769,022,085 shares)       $1.00          
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                     <C>         <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                        
 
INTEREST INCOME                                                     $ 22,651,404   
 
EXPENSES                                                                           
 
Management fee                                          $ 934,903                  
 
Transfer agent fees                                      176,682                   
 
Accounting fees and expenses                             52,708                    
 
Non-interested trustees'                                 2,520                     
compensation                                                                       
 
Custodian fees and expenses                              36,594                    
 
Audit                                                    11,536                    
 
Legal                                                    1,454                     
 
Miscellaneous                                            2,459                     
 
 TOTAL EXPENSES                                                      1,218,856     
 
NET INTEREST INCOME                                                  21,432,548    
 
NET REALIZED GAIN (LOSS) ON                                          7,601         
 INVESTMENTS                                                                       
 
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                $ 21,440,149   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE>
<CAPTION>
<S>                                                                                    <C>              <C>              
                                                                                       SIX MONTHS END   YEAR ENDED       
                                                                                       ED               DECEMBER 31,     
                                                                                       JUNE 30, 1995    1994             
                                                                                       (UNAUDITED)                       
 
INCREASE (DECREASE) IN NET ASSETS                                                                                        
 
Operations                                                                             $ 21,432,548     $ 25,859,424     
Net interest income                                                                                                      
 
 Net realized gain (loss)                                                               7,601            (80,853         
                                                                                                        )                
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                        21,440,149       25,778,571      
 
Distributions to shareholders from net interest income                                  (21,432,548      (25,859,424     
                                                                                       )                )                
 
Share transactions at net asset value of $1.00 per share                                512,023,023      1,187,546,448   
Proceeds from sales of shares                                                                                            
 
 Reinvestment of distributions from net interest income                                 21,432,548       25,859,424      
 
 Cost of shares redeemed                                                                (513,118,899     (817,822,836    
                                                                                       )                )                
 
 NET INCREASE (DECREASE) IN NET ASSETS AND SHARES RESULTING FROM SHARE TRANSACTIONS     20,336,672       395,583,036     
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                               20,344,273       395,502,183     
 
NET ASSETS                                                                                                               
 
 Beginning of period                                                                    748,605,811      353,103,628     
 
 End of period                                                                         $ 768,950,084    $ 748,605,811    
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                           
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
      SIX MONTHS ENDED   YEARS ENDED DECEMBER 31,                               
      JUNE 30, 1995                                                             
 
      (UNAUDITED)        1994                       1993   1992   1991   1990   
 
 
 
 
<TABLE>
<CAPTION>
<S>                                  <C>         <C>         <C>         <C>         <C>         <C>         
SELECTED PER-SHARE DATA                                                                                      
 
Net asset value, beginning of period $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
Income from Investment Operations    .029        .042        .032        .038        .059        .078       
Net interest income                                                                                          
 
Less Distributions                   (.029)      (.042)      (.032)      (.038)      (.059)      (.078)     
From net interest income                                                                                     
 
Net asset value, end of period       $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
TOTAL RETURN B C                     2.95%       4.25%       3.23%       3.90%       6.09%       8.04%      
 
RATIOS AND SUPPLEMENTAL DATA                                                                                 
 
Net assets, end of period (000 
omitted)                             $ 768,950   $ 748,606   $ 353,104   $ 301,002   $ 271,123   $ 254,585   
 
Ratio of expenses to average net 
assets                               .33% A      .27%        .22%        .24%        .38%        .56%       
 
Ratio of expenses to average net 
assets before                        .33% A      .27%        .23%        .24%        .38%        .56%       
expense reductions                                                                                           
 
Ratio of net interest income to 
average net assets                   5.84% A     4.32%       3.16%       3.85%       5.93%       7.76%      
 
A ANNUALIZED                                                                                                 
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED.  TOTAL RETURNS DO NOT REFLECT CHARGES 
ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT.
INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                             
C TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN.         
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value). 
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED                     PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995                     YEAR     YEARS    FUND      
 
HIGH INCOME                       11.89%   16.87%   11.60%    
 
Merrill Lynch High Yield Master   14.88%   14.23%   n/a       
 
Consumer Price Index              3.04%    3.26%    3.57%     
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of 
how it will do tomorrow. Bond prices, for 
example, generally move in the opposite 
direction of interest rates. In turn, the share price, 
return, and yield of a fund that invests in bonds 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare the fund's returns to those of the Merrill Lynch High Yield
Master Index - a broad measure of the high yield bond market. This
benchmark includes reinvested dividends and capital gains, if any.
Comparing the fund's performance to the consumer price index (CPI) helps
show how your fund did compared to inflation. (The CPI returns begin on the
month end closest to the fund's start date).
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, September 19, 1985.
If the adviser had not reimbursed certain fund expenses during the periods
shown, the total returns would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. The fund includes high yielding, lower-rated
securities which are subject to greater price volatility and may involve
greater risk of default. The market for these securities may be less
liquid.
$10,000 OVER LIFE OF FUND
              VIP High Income (4High Yield Maste
     09/30/85          10000.00        10000.00
     10/31/85          10124.78        10113.02
     11/30/85          10270.82        10303.28
     12/31/85          10614.12        10604.47
     01/31/86          10745.58        10676.44
     02/28/86          11109.08        11130.10
     03/31/86          11383.10        11373.65
     04/30/86          11576.24        11551.26
     05/31/86          11753.01        11685.98
     06/30/86          11900.72        11804.36
     07/31/86          11864.53        11648.95
     08/31/86          11912.43        11863.93
     09/30/86          12013.59        11962.11
     10/31/86          12372.53        12172.57
     11/30/86          12412.20        12271.68
     12/31/86          12490.69        12337.95
     01/31/87          12946.06        12686.81
     02/28/87          13170.08        12896.26
     03/31/87          13290.04        13038.85
     04/30/87          12874.71        12754.50
     05/31/87          12755.02        12697.03
     06/30/87          13030.49        12872.55
     07/31/87          13044.43        12942.59
     08/31/87          13152.49        13072.28
     09/30/87          12694.49        12771.51
     10/31/87          12087.43        12430.27
     11/30/87          12443.44        12744.62
     12/31/87          12642.60        12913.85
     01/31/88          13058.25        13267.23
     02/29/88          13449.21        13627.23
     03/31/88          13352.58        13604.70
     04/30/88          13456.66        13643.99
     05/31/88          13436.65        13715.20
     06/30/88          13718.27        13977.43
     07/31/88          13861.07        14125.13
     08/31/88          13794.86        14171.55
     09/30/88          13905.45        14314.39
     10/31/88          14056.82        14537.41
     11/30/88          14003.15        14591.87
     12/31/88          14114.42        14653.61
     01/31/89          14453.60        14873.37
     02/28/89          14524.70        14973.32
     03/31/89          14338.06        14960.00
     04/30/89          14179.27        15004.15
     05/31/89          14441.26        15280.37
     06/30/89          14854.88        15496.85
     07/31/89          14757.08        15570.24
     08/31/89          14671.49        15647.15
     09/30/89          14158.14        15498.19
     10/31/89          13551.16        15253.06
     11/30/89          13562.58        15287.24
     12/31/89          13525.40        15273.41
     01/31/90          13226.43        14974.91
     02/28/90          13022.77        14756.83
     03/31/90          12885.36        14956.31
     04/30/90          12923.54        15032.30
     05/31/90          13189.08        15303.83
     06/30/90          13396.83        15600.32
     07/31/90          13603.76        15929.99
     08/31/90          13376.19        15320.16
     09/30/90          13059.02        14653.87
     10/31/90          12742.13        14280.96
     11/30/90          13041.01        14401.94
     12/31/90          13223.36        14609.46
     01/31/91          13503.92        14815.98
     02/28/91          14252.06        15915.67
     03/31/91          14757.05        16599.98
     04/30/91          15280.75        17191.13
     05/31/91          15505.19        17275.07
     06/30/91          15841.85        17622.59
     07/31/91          16440.36        18044.84
     08/31/91          16664.81        18424.11
     09/30/91          17038.88        18658.77
     10/31/91          17618.68        19213.23
     11/30/91          17768.31        19435.16
     12/31/91          17861.83        19660.94
     01/31/92          18815.71        20348.35
     02/29/92          19498.87        20853.71
     03/31/92          20129.17        21144.68
     04/30/92          20271.50        21298.58
     05/31/92          20515.49        21638.31
     06/30/92          20739.15        21907.16
     07/31/92          21145.80        22351.02
     08/31/92          21593.11        22646.93
     09/30/92          21816.77        22904.97
     10/31/92          21491.45        22615.68
     11/30/92          21755.77        22935.97
     12/31/92          21999.76        23231.29
     01/31/93          22589.41        23803.34
     02/28/93          22974.74        24253.90
     03/31/93          23504.92        24674.39
     04/30/93          23659.56        24851.50
     05/31/93          24013.02        25186.03
     06/30/93          24631.57        25659.22
     07/31/93          24874.57        25935.02
     08/31/93          25139.66        26182.25
     09/30/93          25228.03        26311.44
     10/31/93          25824.49        26807.08
     11/30/93          26067.49        26953.70
     12/31/93          26487.22        27223.21
     01/31/94          27370.86        27819.81
     02/28/94          27338.05        27619.74
     03/31/94          26417.09        26719.70
     04/30/94          26150.49        26407.45
     05/31/94          26198.96        26313.37
     06/30/94          26102.02        26893.29
     07/31/94          26198.96        27082.30
     08/31/94          26198.96        27270.47
     09/30/94          26392.85        27260.08
     10/31/94          26150.49        27329.36
     11/30/94          25932.37        27096.87
     12/31/94          26053.55        26906.19
     01/31/95          26344.38        27286.38
     02/28/95          27248.56        28137.75
     03/31/95          27587.86        28529.34
     04/30/95          28396.97        29197.31
     05/31/95          29127.77        30109.50
     06/30/95          29206.07        30339.47
 
Let's say you invested $10,000 in High Income Portfolio on September 30,
1985, shortly after the fund started. By June 30, 1995, your investment
would have grown to $29,206 - a 192.06% increase. That compares to $10,000
invested in the Merrill Lynch High Yield Master Index, which would have
grown to $30,339 over the same period - a 203.39% increase.
INVESTMENT SUMMARY
TOP FIVE HOLDINGS AS OF JUNE 30, 1995
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)   % OF FUND'S   
                                               INVESTMENTS   
 
PanAmSat Corp. 12 3/4%                         4.2           
 
TransTexas Gas Corp. (various issues)          3.5           
 
Revlon Worldwide Corp. secured 0%, 3/15/98     2.6           
 
Flagstar Corp. 11 1/4%, 11/1/04                2.3           
 
American Financial Corp. (various issues)      2.3           
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                   % OF FUND'S   
                   INVESTMENTS   
 
Media & Leisure    29.9          
 
Finance            9.5           
 
Energy             8.8           
 
Services           6.6           
 
Basic Industries   6.4           
 
QUALITY DIVERSIFICATION AS OF JUNE 30, 1995
(MOODY'S RATINGS)   % OF FUND'S   
                    INVESTMENTS   
 
Aaa, Aa, A          0.0           
 
Baa                 0.0           
 
Ba                  6.4           
 
B                   41.9          
 
Caa, Ca, C          16.6          
 
Nonrated            10.4          
 
TABLE EXCLUDES SHORT-TERM INVESTMENTS. UNRATED DEBT SECURITIES THAT ARE
EQUIVALENT TO BA AND BELOW AT JUNE 30, 1995, ACCOUNT FOR 7.9% OF THE FUND'S
INVESTMENTS.
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
An interview with Barry Coffman, Portfolio Manager of High Income Portfolio
Q. HOW HAS THE FUND PERFORMED, BARRY?
A. Although the fund did well relative to its peers, it trailed the
performance of the Merrill Lynch High Yield Master Index, which returned
12.76% and 14.88%, respectively, for the six and 12-month periods ended
June 30, 1995. The index has a larger percentage of Ba-rated bonds than
most high-yield mutual funds, which tend to be more concentrated in B-rated
bonds. Generally speaking, Ba-rated bonds are more sensitive to changing
interest rates, and therefore, benefited more from the recent decline in
interest rates than B-rated bonds. As a result, very few high yield funds
outperformed the index. 
Q. WHAT FACTORS CONTRIBUTED TO THE FUND'S PERFORMANCE?
A. The fund's relatively low weighting in Ba-rated securities was the
primary reason for its underperformance relative to its benchmark during
the most recent period. On the positive side, we have maintained a high
weighting, compared to the benchmark, in deferred coupon securities. These
bonds sell at a deep discount because they do not pay current interest for
some period, usually three to five years. They generally have longer
durations - which measures how sensitive their price is to changes in
interest rates - and therefore, their prices are more volatile. We also
avoided most of the credit disasters that occurred in the market. 
Q. WHAT INVESTMENTS HAVE DONE WELL IN THE PAST SIX MONTHS?
A. Revlon continued to benefit from an operational restructuring and the
very successful launch of two key new products: Color Stay Lipstick and Age
Defying Makeup. Our Revlon position is concentrated in the most junior
securities that are most sensitive to changes in credit quality, which has
been a recent plus. Another strong performer was Big Flower Press, a large
commercial printer of advertising inserts, comics and television guides.
The company was helped by the strong growth in advertising and the
synergies it gained from some recent acquisitions. Finally, our
concentration in casinos and hotels did relatively well during the period. 
Q. GIVEN THE MARKET'S STRENGTH SO FAR IN 1995, WAS IT DIFFICULT TO FIND
OPPORTUNITIES?
A. Not particularly. The new issues market was active and provided ample
opportunity to selectively add new names to the fund. One example was
PanAmSat Corp., which operates an international satellite communications
system and provides satellite services to the broadcasting and business
communications markets. It currently has two satellites operating and also
has a large backlog of contracted time from companies including ESPN and
Viacom for two new satellites it will be launching later this year. The
company is participating in a joint venture to provide Direct to Home (DTH)
television broadcasting service to Latin America, similar to the Direct TV
service in the United States. Another new issue we purchased was
Stratosphere Corp., a Las Vegas-based casino owned by industry-leader Grand
Casino. These bonds are attractive, in part, because in addition to their
14.25% coupon, they pay additional interest based on a percentage of the
company's cash flow.
Q. WHAT INVESTMENTS DIDN'T FARE AS WELL?
A. The high-yield restaurant sector, in general, did not perform well
during the period due to competitive pressures and a slowing economy. One
of our largest holdings is Flagstar, the parent of Denny's and the largest
franchisee of Hardees. Although Denny's has benefited from an aggressive
remodeling program, Hardees has suffered due to aggressive price promotions
from the major burger chains. Another restaurant chain, American Restaurant
Group, also underperformed partly due to the concentration of its chains in
California, where the economy continues to be weaker than the rest of the
country.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SIX MONTHS?
A. The probability of the soft landing scenario is increasing, which could
provide a favorable backdrop for the high-yield bond market. Slow economic
growth and low inflation could allow many companies in the high-yield
market to improve their credit quality. Absolute yields remain attractive,
and absent a sharp drop in interest rates from current levels, high-yield
bonds could perform well relative to other fixed-income investments. In my
view, the key is to be selective. I'm focusing on companies that are less
cyclical, or sensitive to the economy, and choosing companies that I think
can perform well in a slow-growth environment.
 
 
FUND FACTS
GOAL: seeks high current income by investing 
in high yielding, lower-rated fixed-income 
securities
START DATE: September 19, 1985
SIZE: as of June 30, 1995, more than $813 million
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
CORPORATE BONDS - 74.8%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CONVERTIBLE BONDS - 0.2%
INDUSTRIAL MACHINERY & EQUIPMENT - 0.0%
ELECTRICAL EQUIPMENT - 0.0%
Ampex Corp., 0%, 6/30/97  - $ 469,000 $ 328,685
MEDIA & LEISURE - 0.2%
LODGING & GAMING - 0.2%
Argosy Gaming Co. 
 12%, 6/1/01 B3  1,290,000  1,290,000
RETAIL & WHOLESALE - 0.0%
GROCERY STORES - 0.0%
Farm Fresh, Inc. 
 7 1/2%, 3/1/10  B3  186,000  112,264
TOTAL CONVERTIBLE BONDS   1,730,949
NONCONVERTIBLE BONDS - 74.6%
AEROSPACE & DEFENSE - 0.3%
RHI Holdings, Inc.:
 11 7/8%, 3/1/99 B2  2,160,000  2,062,800
 11 7/8%, 3/1/99 (e) -  550,000  525,250
  2,588,050
BASIC INDUSTRIES - 6.3%
CHEMICALS & PLASTICS - 2.1%
American Pacific Corp. 
 11%, 12/15/02 (f) -  850,000  765,000
Foamex LP 11 7/8%, 10/1/04 B3  5,000,000  4,725,000
Pioneer Americas Acquisition 
 Corp. 13 3/8%, 4/1/05 (f) B2  10,000,000  10,325,000
Trans Resources, Inc. 
 14 1/2%, 9/1/96 B2  580,000  585,800
  16,400,800
IRON & STEEL - 0.9%
Republic Engineered Steels, Inc. 
 9 7/8%, 12/15/01 B2  5,230,000  4,772,375
WCI Steel, Inc.
 10 1/2%, 3/1/02 B1  2,420,000  2,359,500
  7,131,875
METALS & MINING - 0.7%
International Wire Group, Inc. 
 11 3/4%, 6/1/05 (f) B3  5,850,000  5,886,563
PACKAGING & CONTAINERS - 0.8%
Crown Packaging Holdings Ltd. 
 0%, 11/1/03 (d) Caa  6,840,000  3,129,300
Grupo Industrial Durango euro
 9.6367%, 11/18/96 (g)   4,000,000  3,380,000
  6,509,300
PAPER & FOREST PRODUCTS - 1.8%
Indah Kiat International Finance 
 Co. 11 3/8%, 6/15/99 Ba3  9,000,000  9,022,500
Mail-Well Holdings, Inc. 
 0%, 2/15/06 (d) -  1,190,000  511,700
Tjiwi Kimia International Finance 
 Co. 13 1/4%, 8/1/01 B1  4,130,000  4,377,800
  13,912,000
TOTAL BASIC INDUSTRIES   49,840,538
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CONGLOMERATES - 0.6%
Jordan Industries, Inc.:
 10 3/8%, 8/1/03 B3 $ 3,155,000 $ 2,902,600
 0%, 8/1/05 (d) Caa  3,135,000  1,849,650
  4,752,250
CONSTRUCTION & REAL ESTATE - 1.6%
BUILDING MATERIALS - 1.3%
Adience, Inc. 
 11%, 6/15/02 -  745,921  540,793
Building Materials Corp., 
 America 0%, 7/1/04 (d) B1  12,610,000  7,502,950
DAL Tile International, Inc. secured
 coupon, 0%, 7/15/98 Caa  3,435,000  2,279,981
  10,323,724
REAL ESTATE - 0.3%
Littlefield Co. 
 10%, 12/31/95 (e) -  2,750,000  2,491,913
TOTAL CONSTRUCTION & REAL ESTATE   12,815,637
DURABLES - 2.9%
AUTOS, TIRES, & ACCESSORIES - 1.9%
Harvard Industries, Inc. 
 12%, 7/15/04 B2  5,000,000  5,137,500
Poindexter (JB), Inc. 
 12 1/2%, 5/15/04 B2  10,000,000  9,700,000
  14,837,500
TEXTILES & APPAREL - 1.0%
Hat Brands, Inc.
 12 5/8%, 9/15/02:
  Series B -  1,520,000  1,599,800
  Series D -  680,000  715,700
Leslie Fay Cos., Inc. (b)(e):
 9.53%, 1/15/00 -  676,319  399,028
 10.54%, 1/15/02 -  611,353  299,563
United States Leather, Inc. 
 10 1/4%, 7/31/03 B2  6,010,000  5,153,575
  8,167,666
TOTAL DURABLES   23,005,166
ENERGY - 7.2%
ENERGY SERVICES - 1.0%
Falcon Drilling, Inc.:
 9 3/4%, 1/15/01 B2  3,512,000  3,441,760
 12 1/2%, 3/15/05 B3  4,000,000  4,160,000
  7,601,760
OIL & GAS - 6.2%
Chesapeake Energy Corp. 
 10 1/2%, 6/1/02 (f) B1  6,000,000  5,910,000
Deeptech International, Inc. 
 12%, 12/15/00 B3  4,660,000  3,168,800
Mesa Capital Corp. 
 secured 0%, 6/30/98 (d) Caa  5,710,000  5,181,825
TransTexas Gas Corp. 
 11 1/2%, 6/15/02 B2  20,000,000  20,450,000
Transamerican Refining 
 Corp. (g):
  0%, 2/15/02 Caa  6,746,000  4,435,495
  16 1/2%, 2/15/02 Caa  9,620,000  10,173,150
  49,319,270
TOTAL ENERGY   56,921,030
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
FINANCE - 6.0%
INSURANCE - 5.1%
American Annuity Group, Inc. 
 11 1/8%, 2/1/03 Ba3 $ 3,500,000 $ 3,640,000
American Financial Corp.:
 10%, 10/20/99 Ba3  5,000,000  5,037,500
 9 3/4%, 4/20/04 Ba3  6,570,000  6,504,300
 9 3/4%, 4/20/04 (e)  Ba3  6,770,000  6,702,300
American Life Holdings 
 11 1/4%, 9/15/04 B1  13,350,000  13,884,000
Americo Life, Inc. 
 9 1/4%, 6/1/05 Ba2  4,900,000  4,557,000
  40,325,100
SAVINGS & LOANS - 0.8%
First Nationwide Holdings, Inc. 
 12 1/4%, 5/15/01 Ba3  5,790,000  6,166,350
SECURITIES INDUSTRY - 0.1%
ECM Corp. extendible 
 14%, 6/1/02 (f) -  570,198  627,218
TOTAL FINANCE   47,118,668
HEALTH - 0.6%
MEDICAL EQUIPMENT & SUPPLIES - 0.6%
Wright Medical Technology, Inc., 
 Series B, 10 3/4%, 7/1/00 B3  5,200,000  5,083,000
HOLDING COMPANIES - 0.1%
New Street Capital Corp.
 pay-in-kind (e):
  12%, 2/28/98 -  67,416  64,697
  Unit 12%, 2/28/98 -  1,123,600  1,078,285
  1,142,982
INDUSTRIAL MACHINERY & EQUIPMENT - 3.4%
MVE, Inc. Unit 
 12 1/2%, 2/15/02  B3  8,545,000  8,886,800
Specialty Equipment Cos., Inc. 
 11 3/8%, 12/1/03 B3  10,640,000  10,932,600
Thermadyne Holdings Corp.:
 10 1/4%, 5/1/02  B3  1,484,000  1,417,220
 10 3/4%, 11/1/03  Caa  5,756,000  5,583,320
  26,819,940
MEDIA & LEISURE - 24.5%
BROADCASTING - 8.0%
Chancellor Broadcasting 
 12 1/2%, 10/1/04 B3  6,560,000  6,543,600
Citicasters, Inc. 
 9 3/4%, 2/15/04 B-  7,812,000  7,792,470
Cooke Media Group, Inc. 
 11 5/8%, 4/1/99 -  350,000  334,250
Marcus Cable Capital Corp. 
 0%, 12/15/05 (d)(f) Caa  26,580,000  14,054,175
NWCG Holdings Corp. 
 0%, 6/15/99 Caa  26,925,000  16,693,500
Peoples Choice TV Corp. Unit 
 0%, 6/1/04 (d) Caa  11,340,000  5,485,725
Robin Media Group, Inc. 
 11 1/8%, 4/1/97 -  12,340,000  12,525,100
  63,428,820
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
MEDIA & LEISURE - CONTINUED
LEISURE DURABLES & TOYS - 1.5%
ICON Health And Fitness, Inc. 
 13%, 7/15/02 B3 $ 5,890,000 $ 5,948,900
IHF Holdings, Inc. 
 0%, 11/15/04 (d) Caa  10,250,000  5,637,500
  11,586,400
LODGING & GAMING - 9.9%
Bally's Casino Holdings, Inc. 
 10 1/2%, 6/15/98 B3  12,630,000  8,841,000
Bally Gaming International, Inc. 
 10 3/8%, 7/15/98 -  3,000,000  3,090,000
Boyd Gaming Corp. 
 10 3/4%, 9/3/03 B2  7,350,000  7,570,500
GNF Corp., Series B, 
 10 5/8%, 4/1/03 B2  19,730,000  16,375,900
Grand Casino Resorts, Inc. gtd. 
 12 1/2%, 2/1/00 Ba3  2,200,000  2,464,000
HMH Properties, Inc. 
 9 1/2%, 5/15/05 (f) B1  10,000,000  9,700,000
Maritime Group Ltd. pay-in-
 kind 14%, 2/15/97 (b) -  1,648,399  741,780
Players International, Inc. 
 10 7/8%, 4/15/05 (f) Ba3  7,050,000  6,944,250
President Riverboat Casinos 
 13%, 9/15/01 B  7,000,000  5,950,000
Stratosphere Corp. 
 14 1/4%, 5/15/02 B2  12,740,000  12,994,800
Trump Plaza Funding, Inc. gtd. 
 mtg. 10 7/8%, 6/15/01 B3  4,713,000  4,335,960
  79,008,190
RESTAURANTS - 5.1%
American Restaurant Group, Inc.:
 12%, 9/15/98 B2  3,930,000  3,144,000
 12%, 9/15/98 (New) B2  3,580,000  2,864,000
Cafeteria Operators LP 
 11%, 6/30/98 (b)(e) -  7,000,000  1,750,000
Flagstar Corp. 
 11 1/4%, 11/1/04 Caa  23,555,000  18,372,900
Host Marriott Travel Plazas, Inc. 
 9 1/2%, 5/15/05 (f) B1  15,000,000  14,325,000
  40,455,900
TOTAL MEDIA & LEISURE   194,479,310
NONDURABLES - 4.2%
BEVERAGES - 0.5%
Heileman Acquisition Corp. 
 9 5/8%, 1/31/04 B3  6,500,000  4,095,000
HOUSEHOLD PRODUCTS - 3.7%
McAndrews & Forbes Group, 
 Inc. 12 1/4%, 7/1/96 -  1,360,000  1,360,000
Revlon Consumer Products Corp. 
 10 1/2%, 2/15/03 B3  7,230,000  7,103,475
Revlon Worldwide Corp. secured 
 0%, 3/15/98 B3  30,342,000  20,860,125
  29,323,600
TOTAL NONDURABLES   33,418,600
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
RETAIL & WHOLESALE - 5.5%
APPAREL STORES - 2.8%
Apparel Retailers, Inc. 
 12 3/4%, 8/15/05 Caa $ 11,230,000 $ 6,625,700
Lamonts Apparel Corp. 
 10 1/4%, 11/1/99 (b)(f) -  2,201,000  1,078,490
Specialty Retailers, Inc.:
 10%, 8/15/00 B1  2,890,000  2,759,950
 11%, 8/15/03 B3  12,220,000  11,364,600
  21,828,740
GENERAL MERCHANDISE STORES - 1.4%
Parisian, Inc. 
 9 7/8%, 7/15/03 Caa  14,322,000  11,027,940
RETAIL & WHOLESALE, MISCELLANEOUS - 1.3%
Barrys Jewelers, Inc. 
 11%, 12/22/00  -  1,595,000  1,563,100
Finlay Fine Jewelry Corp. 
 10 5/8%, 5/1/03 B1  4,960,000  4,786,400
Florists Transworld Delivery, Inc. 
 14%, 12/15/01 B3  4,500,000  4,297,500
  10,647,000
TOTAL RETAIL & WHOLESALE   43,503,680
SERVICES - 5.7%
ADVERTISING - 0.8%
Outdoor Systems, Inc. 
 10 3/4%, 8/15/03 B2  7,000,000  6,720,000
LEASING & RENTAL - 1.7%
Acme Holdings, Inc. 
 11 3/4%, 6/1/00 (b) Ca  2,930,000  1,465,000
GPA Delaware, Inc.:
 8 1/2%, 3/3/97 Ca  3,500,000  3,176,250
 gtd. 8 3/4%, 12/15/98 Caa  990,000  831,600
 8 5/8%, 1/15/99 -  2,600,000  2,067,000
Scotsman Group, Inc. 
 9 1/2%, 12/15/00 B1  3,950,000  3,821,625
Scotsman Holdings, Inc. 
 pay-in-kind 11%, 3/1/04 -  2,080,752  1,712,521
  13,073,996
PRINTING - 1.7%
BFP Holdings Corp.
 0%, 4/15/04 (d) Caa  5,000,000  3,300,000
Big Flower Press: 
 10 3/4%, 8/1/03 B3  3,555,000  3,546,113
 Class A, 10 3/4%, 8/1/03 B3  4,910,000  4,897,725
 Class B, 10 3/4%, 8/1/03 B3  1,480,000  1,476,300
  13,220,138
SERVICES - 1.5%
Protection One Alarm 
 Monitoring, Inc. Unit 
 0%, 6/30/05 (d)(f) Caa  1,860,000  12,136,500
TOTAL SERVICES   45,150,634
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Alpine Group, Inc. 
 13 1/2%, 1/5/96 (e) Caa $ 130,000 $ 130,000
TRANSPORTATION - 2.6%
AIR TRANSPORTATION - 1.7%
US Air, Inc.:
 Series 1993-A1 Pass Thru 
  Trust 8 5/8%, 9/1/98 B1  5,000,000  4,725,000
 9 5/8%, 2/1/01 B3  930,000  804,450
 9 5/8%, 9/1/03 B1  2,550,000  2,422,500
 10 3/8%, 3/1/13 B1  5,470,000  5,169,150
  13,121,100
RAILROADS - 0.9%
Transtar Holdings L.P./Transtar 
 Cap. Corp., Series B, 
  0%, 12/15/03 (d) B-  12,270,000  7,239,300
TOTAL TRANSPORTATION   20,360,400
UTILITIES - 3.1%
CELLULAR - 2.5%
Dial Call Communications, 
 Inc. 0%, 12/15/05 (d) Caa  2,800,000  1,288,000
Dial Page, Inc. 
 12 1/4%, 2/15/00 Caa  950,000  985,625
Pagemart Nationwide, Inc. Unit 
 0%, 2/1/05 (d)(f) -  29,020,000  17,629,650
  19,903,275
ELECTRIC UTILITY - 0.1%
El Paso Funding Corp. 
 lease oblig. (b):
  9 3/8%, 10/1/96 Ca  790,000  422,650
  9.20%, 7/2/97 Ca  380,000  203,300
  625,950
GAS - 0.1%
Columbia Gas Systems, Inc. 
 9%, 8/1/95 (b) B3  670,000  938,000
TELEPHONE SERVICES - 0.4%
Call-Net Enterprises, Inc. 
 yankee 0%, 12/1/04 (d) B2  330,000  198,000
Pagemart, Inc. 
 0%, 11/1/03 (d) -  4,820,000  3,048,650
  3,246,650
TOTAL UTILITIES   24,713,875
TOTAL NONCONVERTIBLE BONDS   591,843,760
TOTAL CORPORATE BONDS
 (Cost $594,159,103)   593,574,709
COMMERCIAL MORTGAGE SECURITIES - 0.4%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CS First Boston Mortgage 
 Securities Corp. Commercial
 Series 1994-CFB1 Class E, 
 7.8751%, 1/25/28 (f) Ba2 $ 7,355 $ 5,784
Meritor Mortgage Security Corp. 
 commercial Series 1987-1
 Class B, 9.40%, 2/1/00 (f) -  1,350,000  272,016
SKW Real Estate LP commercial 
 Series II Class E, 11%, 
 4/15/05 (f) B  1,500,000  1,500,469
SML, Inc. commercial Series 
 1994-C1 Class B-3, 11.69%, 
 9/18/99 -  1,500,000  1,413,750
TOTAL COMMERCIAL MORTGAGE SECURITIES
 (Cost $3,126,994)   3,192,019
COMMON STOCKS - 5.5%
 SHARES
AEROSPACE & DEFENSE - 0.0%
DEFENSE ELECTRONICS - 0.0%
Tracor, Inc. (a)  18,900  257,513
BASIC INDUSTRIES - 0.1%
IRON & STEEL - 0.1%
WCI Steel, Inc. (a)   67,700  423,125
PAPER & FOREST PRODUCTS - 0.0%
Mail-Well Holdings, Inc. (a)  9,250  55,500
TOTAL BASIC INDUSTRIES   478,625
DURABLES - 0.1%
TEXTILES & APPAREL - 0.1%
Hat Brands, Inc. (warrants) (a)(e)  27,466  302,121
HM/Hat Brands Trust Class I Units (a)(e)  340,000  340,000
  642,121
ENERGY - 1.1%
OIL & GAS - 1.1%
Flores & Rucks, Inc. (a)  125,900  1,542,275
TransTexas Gas Corp. (a)  479,600  7,253,950
TOTAL ENERGY   8,796,225
FINANCE - 1.7%
INSURANCE - 1.7%
American Financial Group, Inc.   519,600  13,509,600
SECURITIES INDUSTRY - 0.0%
ECM Corp. LP (f)  3,000  300,000
TOTAL FINANCE   13,809,600
HEALTH - 0.0%
MEDICAL EQUIPMENT & SUPPLIES - 0.0%
Wright Medical Technology, Inc. 
 (warrants) (a)  1,729  285,334
HOLDING COMPANIES - 0.2%
SDW Holdings Corp. (a):
 Unit (f)   4,450  1,203,369
 (warrants)   3,720  22,320
  1,225,689
 
 SHARES VALUE (NOTE 1)
INDUSTRIAL MACHINERY & EQUIPMENT - 0.2%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp.(a):
 Class A  20,681 $ 46,532
 Class A (warrants)  57,599  129,598
 Class C  230,212  517,977
  694,107
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
Terex Corp. (rights) (a)  3,150  788
Thermadyne Holdings Corp. (a)  65,419  924,043
  924,831
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   1,618,938
MEDIA & LEISURE - 1.0%
ENTERTAINMENT - 0.0%
Live Entertainment, Inc. (warrants) (a)(e):
 $2.00   232,000  58,000
 $2.72   221,765  55,441
  113,441
LEISURE & DURABLES - 0.1%
IHF Capital, Inc. (a)(f):
 Series H (warrants)   10,250  820,000
 Series I (warrants)   5,890  147,250
  967,250
LODGING & GAMING - 0.9%
Bally Gaming International, Inc. 
 (warrants) (a)  90,000  618,750
Hollywood Casino Corp. Class A (a)  139,000  1,233,625
Host Marriott Corp. (a)  383,000  4,069,375
Maritime Group Ltd. (warrants) (a)  17,880  179
Motels of America, Inc. (a)  3,000  225,000
Sun International Hotels Ltd. (a)  15,285  687,825
Sun International Hotels Ltd. Class B (a)  3,209  139,592
  6,974,346
PUBLISHING - 0.0%
General Media, Inc. (warrant) (a)  1,310  13,100
TOTAL MEDIA & LEISURE   8,068,137
NONDURABLES - 0.6%
TOBACCO - 0.6%
RJR Nabisco Holdings Corp.   161,400  4,499,025
RETAIL & WHOLESALE - 0.1%
APPAREL STORES - 0.0%
Lamonts Apparel, Inc. (a):
 (New)  35,870  13,452
 (warrants)  66,214  -
  13,452
GROCERY STORES - 0.1%
FF Holdings Corp. (a)(e)  33,900  67,800
Food 4 Less Holdings, Inc. 
 (warrants) (a)  9,348  283,712
MAFCO (warrants) (a)  59  -
  351,512
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Barrys Jewelers, Inc. (a)  45,576  148,122
Barrys Jewelers, Inc. (warrants) (a)  5,697  1,424
Finlay Enterprises, Inc. (a)  2,500  35,000
  184,546
TOTAL RETAIL & WHOLESALE   549,510
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
SERVICES - 0.4%
LEASING & RENTAL - 0.0%
Scotsman Holdings, Inc. (a)  15,281 $ 199,875
PRINTING - 0.4%
BFP Holdings Class D (a)  160,744  3,214,880
SERVICES - 0.0%
Perry Capital Corp. (warrants) (a)(f)  4,500  22,500
Vestar/LPA Investment Corp. (a)  5,177  129,425
  151,925
TOTAL SERVICES   3,566,680
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Berg Electronics Holdings Corp. (a)(f)  20,853  104,265
UTILITIES - 0.0%
CELLULAR - 0.0%
Dial Page, Inc. (warrants) (a)  4,321  5,401
ELECTRIC UTILITY - 0.0%
Eastern Utilities Associates   3  68
Northeast Utilities Associates 
 (warrants) (a)  21,789  27,236
  27,304
GAS - 0.0%
UGI Corp. (warrants) (a)  14,033  2,105
TOTAL UTILITIES   34,810
TOTAL COMMON STOCKS
 (Cost $38,165,942)   43,936,472
PREFERRED STOCKS - 7.9%
CONVERTIBLE PREFERRED STOCKS - 0.7%
RETAIL & WHOLESALE - 0.2%
GROCERY STORES - 0.2%
Supermarkets General Holdings Corp. 
 exchangeable pay-in-kind $3.52 (a)  39,189  1,058,103
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Town & Country Corp. (a)  4,000  3,000
TOTAL RETAIL & WHOLESALE   1,061,103
SERVICES - 0.5%
La Petite Holdings Corp. exchangeable (a)  160,800  4,020,000
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Alpine Group, Inc. cumulative 8% (a)  835  37,575
TOTAL CONVERTIBLE PREFERRED STOCKS   5,118,678
NONCONVERTIBLE PREFERRED STOCKS - 7.2%
BASIC INDUSTRIES - 0.0%
IRON & STEEL - 0.0%
Stelco, Inc. cumulative, Series B, 7.76%  7,207  115,518
PAPER & FOREST PRODUCTS - 0.0%
SD Warren Co. exchangeable 
 pay-in-kind (a)  3,720  104,160
TOTAL BASIC INDUSTRIES   219,678
 
 SHARES VALUE (NOTE 1)
DURABLES - 0.1%
AUTOS, TIRES, & ACCESSORIES - 0.1%
Harvard Industries, Inc. 
 pay-in-kind $14.25 (a)  22,739 $ 625,323
ENERGY - 0.5%
OIL & GAS - 0.5%
Gulf Canada Resources Ltd. (a)(e)  31,009  89,151
Gulf Canada Resources Ltd., Series 1, 
 adj. rate   1,321,942  3,717,962
  3,807,113
FINANCE - 1.8%
SAVINGS & LOANS - 1.8%
First Nationwide Bank 11 1/2%  112,852  12,188,016
Greater New York Savings Bank, 
 Series B, perpetual 12%    78,751  2,165,653
  14,353,669
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp. 8% (a)(e)  1,589  911,927
MEDIA & LEISURE - 4.2%
BROADCASTING - 4.2%
PanAmSat Corp. 12 3/4%   32,700  33,190,500
TECHNOLOGY - 0.5%
ELECTRONICS - 0.5%
Berg Electronics Holding Corp., 
 Series E, $3.4687  157,433  4,250,691
TOTAL NONCONVERTIBLE PREFERRED STOCKS   57,358,901
TOTAL PREFERRED STOCKS
 (Cost $60,943,714)   62,477,579
PURCHASED BANK DEBT - 0.1%
 PRINCIPAL
 AMOUNT
Leslie Fay Cos., Inc.:
 revolving loan $ 685,856  404,655
 term loan  777,600  458,784
TOTAL PURCHASED BANK DEBT
 (Cost $1,190,771)   863,439
REPURCHASE AGREEMENTS - 11.3%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a 
 joint trading account at 6.22% 
 dated 6/30/95 due 7/3/95  $ 89,902,575 $ 89,856,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $787,442,524)  $ 793,900,218
LEGEND
(a)  Non-income producing
(b)  Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Debt obligation initially issued in zero coupon form which converts to
coupon form at a specified rate and date.
(e)  Restricted securities - Investment in securities not registered under
the Securities Act of 1933 (see Note 2 of Notes to Financial Statements). 
 ACQUISITION ACQUISITION
SECURITY DATE COST 
Alpine Group, Inc. 
 13 1/2%, 1/5/96  1/4/95 $ 128,339
American Financial Corp.
 9 3/4%, 4/20/04  5/24/95 $ 6,634,600
Ampex Corp. 8%  2/16/95 $ 834,225
Cafeteria Operators LP 
 11%, 6/30/98  6/24/93 $ 5,600,000
FF Holdings Corp.  10/2/92 to 1/14/94 $ 135,753
Gulf Canada Resources 
 Ltd.  10/15/93 $ 76,940
Hat Brands,
 Inc. (warrants)  9/2/92 to 2/23/94 $ -
HM/Hat Brands Trust 
 Class I Units  2/22/94 $ 340,000
Leslie Fay Cos., Inc.:
 9.53%, 1/15/00  7/19/93 $ 512,312
 10.54%, 1/15/02  7/19/93 to 11/11/93 $ 404,156
Littlefield Co. 
 10%, 12/31/95  2/28/94 $ 2,750,000
Live Entertainment, Inc. 
 (warrants):
 $2.00  3/23/93 $ 220,717
 $2.72   3/23/93 $ 131,863
New Street Capital Corp.
 pay-in-kind:
 12%, 2/28/98  2/15/95 $ 67,416
 Unit 12%, 2/28/98  2/25/94 to 9/1/94 $ 1,123,600
RHI Holdings, Inc.
 11 7/8%, 3/1/99  10/15/92 $ 495,000
(f)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $103,757,499 or 12.8% of net
assets.
(g)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. 
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $643,634,101 and $467,491,408, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $21,896 for the period (see
Note 3 of Notes to the Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows:
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 0.0% AAA, AA, A 0.0%
Baa 0.0% BBB 0.0%
Ba 6.4% BB 17.3%
B 41.9% B 41.6%
Caa 16.3% CCC 4.8%
Ca, C 0.3% CC, C 0.0%
  D 0.4%
The percentage not rated by either S&P or Moody's amounted to 7.9%
including long-term debt categorized as other securities. FMR has
determined that unrated debt securities that are lower quality account for
7.9% of the total value of investment in securities.
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $787,696,044. Net unrealized appreciation aggregated
$6,204,174, of which $27,367,484 related to appreciated investment
securities and $21,163,310 related to depreciated investment securities. 
At December 31, 1994, the fund had a capital loss carryforward of
approximately $1,148,000 all of which will expire on December 31, 2002.
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                  <C>           <C>             
 JUNE 30, 1995 (UNAUDITED) 
 
ASSETS                     
 
Investment in securities, at value (including repurchase agreements of $89,856,000) (cost $787,442,524) -           $ 793,900,218   
See accompanying schedule                                                
 
Cash                                                                                                                 506,521        
 
Receivable for investments sold                                                                                    10,050,335     
 
Receivable for fund shares sold                                                                                    5,462,661      
 
Dividends receivable                                                                                               1,104,845      
 
Interest receivable                                                                                                12,928,622     
 
 TOTAL ASSETS                                                                                                     823,953,202    
 
LIABILITIES                                                                                                               
 
Payable for investments purchased                                                                    $ 9,912,131                   
 
Payable for fund shares redeemed                                                                     178,315                      
 
Accrued management fee                                                                                405,377                      
 
Other payables and accrued expenses                                                                   77,305                       
 
 TOTAL LIABILITIES                                                                                                  10,573,128     
 
NET ASSETS                                                                                                          $ 813,380,074   
 
Net Assets consist of:                                                                                                     
 
Paid in capital                                                                                                     $ 767,990,586   
 
Undistributed net investment income                                                                               33,139,910     
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions               5,795,848      
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies           6,453,730      
 
NET ASSETS, for 72,678,030 shares outstanding                                                                       $ 813,380,074   
 
NET ASSET VALUE, offering price and redemption price per share ($813,380,074 (divided by) 72,678,030 shares)         $11.19         
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>           <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                     
 
INVESTMENT INCOME                                                                $ 2,728,599    
Dividends                                                                                       
 
Interest                                                                          33,425,785    
 
 TOTAL INCOME                                                                     36,154,384    
 
EXPENSES                                                                                        
 
Management fee                                                     $ 2,138,740                  
 
Transfer agent fees                                                 183,111                     
 
Accounting fees and expenses                                        121,670                     
 
Non-interested trustees' compensation                               1,780                       
 
Custodian fees and expenses                                         6,018                       
 
Audit                                                               17,965                      
 
Interest                                                            2,621                       
 
 Total expenses before reductions                                   2,471,905                   
 
 Expense reductions                                                 (5,422        2,466,483     
                                                                   )                            
 
NET INVESTMENT INCOME                                                             33,687,901    
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                             
Net realized gain (loss) on:                                                                    
 
 Investment securities                                              7,181,679                   
 
 Foreign currency transactions                                      (978          7,180,701     
                                                                   )                            
 
Change in net unrealized appreciation (depreciation) on:                                        
 
 Investment securities                                              39,872,106                  
 
 Assets and liabilities in foreign currencies                       (150          39,871,956    
                                                                   )                            
 
NET GAIN (LOSS)                                                                   47,052,657    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                  $ 80,740,558   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS        YEAR ENDED     
                                    ENDED JUNE 30,    DECEMBER 31,   
                                    1995              1994           
                                    (UNAUDITED)                      
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                <C>             <C>             
Operations                                                                                         $ 33,687,901    $ 43,091,356    
Net investment income                                                                              
 
 Net realized gain (loss)                                                                          7,180,701       (726,075       
                                                                                                                    )               
 
 Change in net unrealized appreciation (depreciation)                                              39,871,956      (49,793,238    
                                                                                                                    )               
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                   80,740,558      (7,427,957     
                                                                                                                   )               
 
Distributions to shareholders                                                                      (43,871,918     (30,631,598    
From net investment income                                                                         )               )               
 
 From net realized gain                                                                            -               (15,525,605    
                                                                                                                    )               
 
 TOTAL DISTRIBUTIONS                                                                               (43,871,918     (46,157,203    
                                                                                                   )               )               
 
Share transactions                                                                                 333,374,520     498,543,147    
Net proceeds from sales of shares                                                                  
 
 Reinvestment of distributions                                                                     43,871,918      46,157,203     
 
 Cost of shares redeemed                                                                           (170,151,760    (385,629,739   
                                                                                                   )               )               
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                           207,094,678     159,070,611    
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                          243,963,318     105,485,451    
 
NET ASSETS                                                                                         
 
 Beginning of period                                                                               569,416,756     463,931,305    
 
 End of period (including undistributed net investment income of $33,139,910 and $42,834,969, 
respectively)                                                                                     $ 813,380,074   $ 569,416,756   
 
OTHER INFORMATION                                                                                 
Shares                                                                                            
 
 Sold                                                                                             31,093,586      45,102,882     
 
 Issued in reinvestment of distributions                                                          4,326,619       4,073,892      
 
 Redeemed                                                                                         (15,728,132     (34,899,979    
                                                                                                  )               )               
 
 Net increase (decrease)                                                                          19,692,073      14,276,795     
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 D   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                           <C>         <C>         <C>         <C>         <C>        <C>        
Net asset value, beginning of period                          $ 10.750    $ 11.990    $ 10.820    $ 9.550     $ 7.070    $ 8.110    
 
Income from Investment Operations                             .428        .770        .728        .790        .890       .858      
Net investment income                                                                                   
 
 Net realized and unrealized gain (loss)                      .792        (.910)      1.332       1.290       1.590      (1.040)   
 
 Total from investment operations                             1.220       (.140)      2.060       2.080       2.480      (.182)    
 
Less Distributions                                            (.780)      (.730)      (.794)      (.810)      -          (.858)    
From net investment income                                                                              
 
 In excess of net investment income                           -           -           (.036)      -           -          -         
 
 From net realized gain on investments                        -           (.370)      (.060)      -           -          -         
 
 Total distributions                                          (.780)      (1.100)     (.890)      (.810)      -          (.858)    
 
Net asset value, end of period                                $ 11.190    $ 10.750    $ 11.990    $ 10.820    $ 9.550    $ 7.070    
 
TOTAL RETURN B, C                                             12.10%      (1.64)      20.40%      23.17%      35.08%     (2.23)    
                                                                          %                                              %          
 
RATIOS AND SUPPLEMENTAL DATA                                                                            
 
Net assets, end of period (000 omitted)                       $ 813,380   $ 569,417   $ 463,931   $ 200,591   $ 70,060   $ 29,990   
 
Ratio of expenses to average net assets                       .70%        .71%        .64%        .67%        .97%       1.00%     
                                                              A                                                                     
 
Ratio of expenses to average net assets before expense        .70%        .71%        .66%        .67%        .97%       1.12%     
reductions                                                    A                                                                     
 
Ratio of net investment income to average net assets          9.58%       8.75%       8.69%       10.98%      12.94%     11.36%    
                                                              A                                                                     
 
Portfolio turnover rate                                       154%        122%        155%        160%        154%       156%      
                                                              A                                                                     
 
A ANNUALIZED                                                                                            
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE                                                                                 
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                               
C THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF 
NOTES TO THE FINANCIAL                                                                                               
STATEMENTS).                                                                                            
D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT
 PRESENTATION OF INCOME, CAPITAL GAIN,                                                                          
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN
 RECLASSIFICATIONS RELATED TO BOOK TO                                                                          
TAX DIFFERENCES.                                                                                       
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value). 
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995    YEAR     YEARS    FUND      
 
Equity-Income    24.00%   15.06%   12.30%    
 
S&P 500          26.07%   12.09%   13.58%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
Composite Index of 500 stocks - a common proxy for the U.S. stock market.
This benchmark includes reinvested dividends and capital gains, if any.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
              VIP Equity Income (Standard & Poor's 50
     10/09/86           10000.00            10000.00
     10/31/86           10110.00            10329.97
     11/30/86           10330.00            10580.99
     12/31/86           10020.00            10311.18
     01/31/87           11170.00            11700.09
     02/28/87           11430.00            12162.25
     03/31/87           11720.18            12513.74
     04/30/87           11428.43            12402.36
     05/31/87           11498.86            12510.26
     06/30/87           11738.55            13142.03
     07/31/87           12185.73            13808.33
     08/31/87           12521.12            14323.38
     09/30/87           12258.32            14009.70
     10/31/87            9866.20            10992.01
     11/30/87            9424.74            10086.27
     12/31/87            9906.52            10853.84
     01/31/88           10611.13            11310.78
     02/29/88           11136.95            11837.86
     03/31/88           10943.07            11472.07
     04/30/88           11124.21            11599.41
     05/31/88           11273.39            11700.33
     06/30/88           11914.76            12237.37
     07/31/88           11893.18            12190.87
     08/31/88           11688.12            11776.38
     09/30/88           12035.42            12278.06
     10/31/88           12243.12            12619.39
     11/30/88           12046.36            12438.93
     12/31/88           12156.33            12656.61
     01/31/89           12907.13            13583.07
     02/28/89           12840.88            13244.86
     03/31/89           13119.01            13553.46
     04/30/89           13625.32            14256.89
     05/31/89           14030.37            14834.29
     06/30/89           14039.98            14749.73
     07/31/89           14858.50            16081.64
     08/31/89           15097.24            16396.84
     09/30/89           14927.51            16329.61
     10/31/89           14066.31            15950.76
     11/30/89           14146.69            16276.16
     12/31/89           14264.74            16666.78
     01/31/90           13301.38            15548.44
     02/28/90           13380.20            15749.02
     03/31/90           13402.27            16166.37
     04/30/90           12937.59            15762.21
     05/31/90           13793.57            17299.02
     06/30/90           13656.23            17181.39
     07/31/90           13322.25            17126.41
     08/31/90           12258.45            15578.18
     09/30/90           11307.54            14819.52
     10/31/90           11019.21            14755.80
     11/30/90           11808.98            15709.03
     12/31/90           12083.75            16147.31
     01/31/91           12731.78            16851.33
     02/28/91           13608.52            18056.20
     03/31/91           13890.81            18493.16
     04/30/91           13955.72            18537.54
     05/31/91           14721.66            19338.37
     06/30/91           14119.72            18452.67
     07/31/91           14920.19            19312.56
     08/31/91           15235.12            19770.27
     09/30/91           15130.56            19440.11
     10/31/91           15382.51            19700.60
     11/30/91           14719.47            18906.67
     12/31/91           15882.70            21069.59
     01/31/92           16097.15            20677.70
     02/29/92           16619.87            20946.51
     03/31/92           16416.22            20538.05
     04/30/92           16930.49            21141.87
     05/31/92           17065.83            21245.47
     06/30/92           16916.41            20928.91
     07/31/92           17434.82            21784.90
     08/31/92           17052.84            21338.31
     09/30/92           17229.86            21590.10
     10/31/92           17436.12            21665.67
     11/30/92           18068.66            22404.47
     12/31/92           18564.83            22680.04
     01/31/93           19119.01            22870.55
     02/28/93           19548.49            23181.59
     03/31/93           20131.05            23670.73
     04/30/93           20047.35            23097.89
     05/31/93           20410.07            23716.92
     06/30/93           20650.14            23785.70
     07/31/93           20931.09            23690.55
     08/31/93           21731.81            24588.43
     09/30/93           21648.73            24399.09
     10/31/93           21846.69            24904.16
     11/30/93           21464.91            24667.57
     12/31/93           21961.06            24966.04
     01/31/94           22928.26            25814.89
     02/28/94           22337.82            25115.31
     03/31/94           21403.32            24020.28
     04/30/94           22140.85            24327.74
     05/31/94           22351.57            24726.71
     06/30/94           22213.48            24120.91
     07/31/94           22955.44            24912.07
     08/31/94           24136.53            25933.47
     09/30/94           23741.11            25298.10
     10/31/94           24228.42            25867.31
     11/30/94           23436.54            24925.22
     12/31/94           23512.77            25294.86
     01/31/95           23880.40            25950.76
     02/28/95           24790.97            26962.06
     03/31/95           25646.99            27757.71
     04/30/95           26360.31            28575.17
     05/31/95           27154.68            29717.32
     06/30/95           27544.83            30407.65
 
Let's say you invested $10,000 in Equity-Income Portfolio on October 9,
1986, when the fund started. By June 30, 1995, your investment would have
grown to $27,545 - a 175.45% increase. That compares to $10,000 invested in
the S&P 500, which would have grown to $30,408 over the same period - a
204.08% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
                                        % OF FUND'S    
                                        INVESTMENTS    
 
Philip Morris Companies, Inc.           4.2            
 
Federal National Mortgage Association   2.8            
 
International Business Machines Corp.   2.1            
 
American Express Co.                    2.1            
 
British Petroleum PLC ADR               2.0            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Finance                            18.0           
 
Energy                             10.1           
 
Nondurables                        8.8            
 
Basic Industries                   7.7            
 
Industrial Machinery & Equipment   7.3            
 
ASSET ALLOCATION AS OF JUNE 30, 1995*
Row: 1, Col: 1, Value: 7.3
Row: 1, Col: 2, Value: 6.2
Row: 1, Col: 3, Value: 86.5
Stocks  86.5%
Bonds  6.2%
Short-term investments 7.3%
FOREIGN INVESTMENTS 6.2%
*
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with Bettina Doulton, Portfolio Manager of Equity-Income
Portfolio
Q. BETTINA, HOW DID THE FUND PERFORM?
A. Although the fund did well relative to its peers, it slightly trailed
the performance of the Standard & Poor's 500 stock index for the six- and
12-month periods ended June 30, 1995. The index had total returns of 20.21%
and 26.07% for those periods, respectively. Because this recent stock
market rally was quite narrow - led by a few sectors, namely technology,
financials and the large-cap and blue-chip stocks - the average stock
mutual fund has not topped the performance of the index thus far in 1995.  
Q. THE STOCK MARKET SHOWED A RENEWED VIGOR OVER THE PAST SIX MONTHS. WHAT
ACCOUNTED FOR THIS? 
A. The market's strength was driven by investors' belief that the Federal
Reserve Board would manage the economy to a soft landing - steady, albeit
slower, economic growth and continued low inflation. If achieved, those
conditions are ideal for Corporate America to sustain strong profit growth.
During the six-month period, corporate earnings reports were excellent,
which provided the fuel for stock prices to move higher. Excluding the
consistently outstanding performance of the technology and financial
sectors, the market has been characterized by rapid industry rotation.
Investors have spent the past six months racing from one industry to the
next, trying to stay one step ahead of the crowd. Sometimes, the fund was
in the right place at the right time, and sometimes it wasn't. 
Q. WHAT CONTRIBUTED TO THE FUND'S PERFORMANCE?
A. Several of the fund's largest holdings have driven returns recently.
Highlights include Philip Morris. The stock has been rewarded for the
company's strong profit growth and free cash flow; both are attributable to
terrific results in the company's domestic and international tobacco
businesses, which more than offset mediocre results in its food division.
Second in line is the Federal National Mortgage Association (Fannie Mae).
Although its stock price suffered a significant setback last fall, it has
since recovered as conditions in the secondary mortgage market have turned
more favorable. IBM was another strong performer. The company has done an
excellent job cutting costs and cleaning up its balance sheet. In addition,
global economic growth and wide acceptance of the company's new products
have contributed to accelerating revenue growth. Finally, in the energy
sector, the energy service company Schlumberger performed well. It
benefited from improving worldwide supply/demand dynamics for oil and
corporate restructuring efforts. Elsewhere in the energy sector, however,
British Petroleum (BP) and Amerada Hess have been somewhat disappointing in
terms of stock performance. Both are restructuring stories; BP's stock may
just be taking a breather after making significant gains, while Amerada
Hess' turnaround may be just taking a bit longer than investors had
expected.
Q. YOU MORE THAN DOUBLED THE FUND'S STAKE IN FINANCIAL STOCKS; THEY WENT
FROM 7.1% OF THE FUND SIX MONTHS AGO TO 18.0% ON JUNE 30 . . .
A. Recent purchases of bank stocks made up most of that increase. Along
with the diversified financial services companies such as American Express
and Fannie Mae, banks had a strong, if volatile, run. My only regret is not
owning more of them early in the period, when they began to outperform.
Prices did fall in the spring, however, which allowed me to buy stocks such
as Chemical Banking and BankAmerica off their highs. In the coming months,
I expect the market to drive bank stock valuations - prices relative to
earnings - higher. That's because earnings are becoming more consistent,
the industry is consolidating, and companies are using excess capital to
repurchase shares of their own stocks.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SIX MONTHS?
A. When interest rates fall, as they've done over the past few months, the
market usually rewards stocks with higher valuations. However, we have to
keep in mind that the economy has slowed, which could negatively affect
corporate earnings going forward. The 64-thousand-dollar question then
becomes: will the market's willingness to drive up valuations and look
toward an economic resurgence be enough to offset the negative effects of
potential short-term earnings disappointments? I'm afraid not. Companies
that report less-than-expected earnings growth in the coming months will
most likely pay dearly with falling stock prices. In light of this, I plan
to focus intensely on owning companies that trade at attractive valuations,
offer good prospects for higher earnings through 1996, and are working to
enhance shareholder value. 
 
FUND FACTS
GOAL: to provide current income and increase 
the value of the fund's shares
START DATE: October 9, 1986
SIZE: as of June 30, 1995, more than $3.4 billion
MANAGER: Bettina Doulton, since 1993; 
manager, Fidelity Value Fund, since March 
1995; Fidelity Advisor Equity-Income Fund, 
since 1993; joined Fidelity in 1986 
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 85.3%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 5.7%
AEROSPACE & DEFENSE - 3.8%
Alliant Techsystems, Inc. (a)  421,700 $ 17,605,959
Boeing Co.   353,800  22,156,725
General Motors Corp. Class H  426,200  16,834,900
Lockheed Martin Corp.   434,803  27,446,939
McDonnell Douglas Corp.   131,000  10,054,250
Rockwell International Corp.   429,600  19,654,200
Sundstrand Corp.   183,000  10,934,250
Thiokol Corp.   186,400  5,638,600
  130,325,823
DEFENSE ELECTRONICS - 1.4%
Litton Industries, Inc. (a)  268,700  9,908,313
Loral Corp.   214,700  11,110,725
Raytheon Co.   342,300  26,571,038
  47,590,076
SHIP BUILDING & REPAIR - 0.5%
General Dynamics Corp.   420,400  18,655,250
TOTAL AEROSPACE & DEFENSE   196,571,149
BASIC INDUSTRIES - 7.5%
CHEMICALS & PLASTICS - 4.7%
du Pont (E.I.) de Nemours & Co.   571,100  39,263,125
Grace (W.R.) & Co.   503,600  30,908,450
Hercules, Inc.   810,900  39,531,375
Nalco Chemical Co.   462,300  16,816,163
Raychem Corp.   284,300  10,910,013
Union Carbide Corp.   713,100  23,799,713
  161,228,839
IRON & STEEL - 0.1%
Nucor Corp.   38,600  2,065,100
METALS & MINING - 1.3%
Alcan Aluminium Ltd.   746,183  22,562,179
Aluminum Co. of America  467,200  23,418,400
  45,980,579
PAPER & FOREST PRODUCTS - 1.4%
Scott Paper Co.   966,600  47,846,700
TOTAL BASIC INDUSTRIES   257,121,218
CONGLOMERATES - 2.8%
Allied-Signal, Inc.   382,600  17,025,700
GenCorp, Inc.   33,600  361,200
Tyco International Ltd.   857,071  46,281,834
United Technologies Corp.   398,900  31,164,063
  94,832,797
CONSTRUCTION & REAL ESTATE - 0.2%
REAL ESTATE INVESTMENT TRUSTS - 0.2%
Starwood Lodging Trust combined 
 certificate (SBI)  125,900  2,909,045
Storage Equities, Inc.   145,800  2,387,475
  5,296,520
DURABLES - 2.6%
AUTOS, TIRES, & ACCESSORIES - 1.6%
Chrysler Corp.   140,600  6,731,225
Dana Corp.   438,200  12,543,475
General Motors Corp.   269,800  12,646,875
Johnson Controls, Inc.   61,100  3,452,150
PACCAR, Inc.   93,500  4,371,125
Snap-on Tools Corp.   374,000  14,492,500
  54,237,350
 
 SHARES VALUE (NOTE 1)
DURABLES - CONTINUED
CONSUMER ELECTRONICS - 0.7%
Black & Decker Corp.   222,600 $ 6,872,775
Whirlpool Corp.   341,200  18,766,000
  25,638,775
HOME FURNISHINGS - 0.1%
Heilig-Meyers Co.   104,700  2,669,850
TEXTILES & APPAREL - 0.2%
Westpoint Stevens, Inc. Class A (a)  397,100  7,098,163
TOTAL DURABLES   89,644,138
ENERGY - 9.7%
ENERGY SERVICES - 3.1%
Baker Hughes, Inc.   521,800  10,696,900
Halliburton Co.   959,000  34,284,250
Helmerich & Payne, Inc.   130,400  3,846,800
McDermott International, Inc.   575,000  13,871,875
Schlumberger Ltd.   691,300  42,947,013
  105,646,838
OIL & GAS - 6.6%
Amerada Hess Corp.   929,700  45,439,088
British Petroleum PLC ADR  823,528  70,514,585
Canada Occidental Petroleum Ltd.   239,500  7,438,025
Coastal Corp. (The)  459,800  13,966,425
Kerr-McGee Corp.   157,400  8,440,575
Mobil Corp.   353,700  33,955,200
Occidental Petroleum Corp.   1,047,000  23,950,125
Tosco Corp.   279,100  8,896,313
Total SA:
 Class B  210,425  12,691,129
 sponsored ADR  129,500  3,917,375
  229,208,840
TOTAL ENERGY   334,855,678
FINANCE - 18.0%
BANKS - 6.6%
Bank of Boston Corp.   482,800  18,105,000
Bank of New York Co., Inc.   163,000  6,581,125
BankAmerica Corp.   511,100  26,896,638
Bankers Trust New York Corp.   430,400  26,684,800
Chase Manhattan Corp.   480,041  22,561,927
Chemical Banking Corp.   670,100  31,662,225
Citicorp  647,300  37,462,488
First Chicago Corp.   119,100  7,131,113
First Union Corp.   192,700  8,719,675
Fleet Financial Group, Inc.   328,900  12,210,413
Mellon Bank Corp.   59,600  2,480,850
NationsBank Corp.   35,400  1,898,325
Republic New York Corp.   230,700  12,919,200
Shawmut National Corp.   345,200  11,003,250
  226,317,029
CREDIT & OTHER FINANCE - 2.8%
American Express Co.   2,012,672  70,695,104
Countrywide Credit Industries, Inc.   886,700  18,620,700
Greenpoint Financial Corp.   362,900  8,573,513
  97,889,317
FEDERAL SPONSORED CREDIT - 4.1%
Federal Home Loan Mortgage 
 Corporation  625,400  42,996,250
Federal National Mortgage Association  1,023,900  96,630,563
  139,626,813
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
FINANCE - CONTINUED
INSURANCE - 3.4%
Allstate Corp.   182,900 $ 5,418,413
American International Group, Inc.   197,200  22,480,800
American Reinsurance Corp.   11,300  420,925
General Re Corp.   193,700  25,931,588
Loews Corp.   266,500  32,246,500
PMI Group, Inc.   100,600  4,363,525
Reliastar Financial Corp.   252,100  9,642,825
Travelers, Inc. (The)  359,233  15,716,458
  116,221,034
SAVINGS & LOANS - 0.3%
Ahmanson (H.F.) & Co.   273,900  6,025,800
Charter One Financial Corp.   162,000  3,969,000
  9,994,800
SECURITIES INDUSTRY - 0.8%
Merrill Lynch & Co., Inc.   522,600  27,436,500
TOTAL FINANCE   617,485,493
HEALTH - 4.3%
DRUGS & PHARMACEUTICALS - 1.8%
Allergan, Inc.   340,100  9,225,213
American Home Products Corp.   360,000  27,855,000
Pfizer, Inc.   297,800  13,754,638
SmithKline Beecham PLC ADR  266,000  12,036,500
  62,871,351
MEDICAL EQUIPMENT & SUPPLIES - 1.7%
Baxter International, Inc.   971,300  35,331,038
Beckman Instruments, Inc.   800  22,300
I-Stat Corp. (a)  173,100  6,318,150
Puritan Bennett Corp.   257,500  9,945,938
St. Jude Medical, Inc.   105,400  5,283,175
  56,900,601
MEDICAL FACILITIES MANAGEMENT - 0.8%
Columbia/HCA Healthcare Corp.   621,800  26,892,850
TOTAL HEALTH   146,664,802
INDUSTRIAL MACHINERY & EQUIPMENT - 7.2%
ELECTRICAL EQUIPMENT - 1.0%
Emerson Electric Co.   211,700  15,136,550
General Electric Co.   175,500  9,893,813
Philips Electronics NV  196,600  8,404,650
Philips Electronics NV (Bearer)  45,200  1,915,824
  35,350,837
INDUSTRIAL MACHINERY & EQUIPMENT - 3.5%
Caterpillar, Inc.   415,100  26,670,175
Cooper Industries, Inc.   467,000  18,446,500
Deere & Co.   474,400  40,620,500
Dover Corp.   145,100  10,556,025
Ingersoll-Rand Co.   574,300  21,966,975
Varity Corp. (a)  62,800  2,763,200
  121,023,375
POLLUTION CONTROL - 2.7%
Browning-Ferris Industries, Inc.   870,700  31,454,038
Safety Kleen Corp.   583,600  9,410,550
WMX Technologies, Inc.   1,537,600  43,629,400
Wheelabrator Technologies, Inc.   453,200  6,967,950
  91,461,938
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   247,836,150
 
 SHARES VALUE (NOTE 1)
MEDIA & LEISURE - 2.1%
BROADCASTING - 1.2%
Viacom, Inc. Class B (non-vtg.) (a)  851,614 $ 39,493,599
PUBLISHING - 0.9%
Meredith Corp.   102,000  2,588,250
News Corp. Ltd.:
 ADR  741,700  16,780,963
 (vtg.) pfd. sponsored ADR  74,900  1,498,000
Times Mirror Co. Class A  461,800  11,025,475
  31,892,688
TOTAL MEDIA & LEISURE   71,386,287
NONDURABLES - 8.6%
BEVERAGES - 0.9%
PepsiCo, Inc.   647,100  29,523,938
FOODS - 0.6%
ConAgra, Inc.   483,700  16,869,038
Dole Food, Inc.   157,600  4,590,100
  21,459,138
HOUSEHOLD PRODUCTS - 1.3%
Avon Products, Inc.   285,480  19,127,160
First Brands Corp.   329,800  14,140,175
Rubbermaid, Inc.   168,800  4,684,200
Tambrands, Inc.   172,300  7,365,825
  45,317,360
TOBACCO - 5.8%
Imasco Ltd.   1,453,600  25,815,296
Philip Morris Companies, Inc.   1,927,300  143,342,938
RJR Nabisco Holdings Corp.   1,054,639  29,398,062
  198,556,296
TOTAL NONDURABLES   294,856,732
RETAIL & WHOLESALE - 3.2%
APPAREL STORES - 0.4%
Limited, Inc. (The)  618,400  13,604,800
GENERAL MERCHANDISE STORES - 2.1%
Dayton Hudson Corp.   293,400  21,051,450
May Department Stores Co. (The)  95,700  3,983,513
Wal-Mart Stores, Inc.   1,604,500  42,920,375
Woolworth Corp.   322,200  4,873,275
  72,828,613
GROCERY STORES - 0.7%
Fleming Companies, Inc.   230,445  6,106,793
Great Atlantic & Pacific Tea Co., Inc.   397,600  10,486,700
Vons Companies, Inc. (a)  384,200  7,732,025
  24,325,518
TOTAL RETAIL & WHOLESALE   110,758,931
SERVICES - 0.4%
PRINTING - 0.2%
Wallace Computer Services, Inc.   168,200  6,454,675
SERVICES - 0.2%
ADT Ltd. (a)  640,900  7,530,575
TOTAL SERVICES   13,985,250
TECHNOLOGY - 4.9%
COMPUTERS & OFFICE EQUIPMENT - 3.9%
Hewlett-Packard Co.   405,000  30,172,500
International Business Machines Corp.   755,700  72,547,200
Pitney Bowes, Inc.   792,200  30,400,675
  133,120,375
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
ELECTRONIC INSTRUMENTS - 0.2%
Perkin-Elmer Corp.   226,200 $ 8,030,100
ELECTRONICS - 0.8%
AMP, Inc.   385,600  16,291,600
Kemet Corp.   46,700  2,451,750
Thomas & Betts Corp.   143,700  9,825,488
  28,568,838
TOTAL TECHNOLOGY   169,719,313
TRANSPORTATION - 1.8%
RAILROADS - 1.8%
Burlington Northern, Inc.   534,200  33,854,925
CSX Corp.   195,300  14,671,913
Southern Pacific Rail Corp. (a)  919,300  14,478,975
TOTAL TRANSPORTATION   63,005,813
UTILITIES - 6.3%
GAS - 0.5%
Williams Companies, Inc.   489,200  17,060,850
TELEPHONE SERVICES - 5.8%
Ameritech Corp.   1,067,900  46,987,600
Bell Atlantic Corp.   210,100  11,765,600
BellSouth Corp.   576,200  36,588,700
Koninklijke PPT Nederland  165,600  5,959,760
Koninklijke PPT Nederland (a)(d)  104,400  3,757,240
NYNEX Corp.   1,200,400  48,316,100
SBC Communications, Inc.   871,300  41,495,663
Southern New England 
 Telecommunications Corp.   175,700  6,193,425
  201,064,088
TOTAL UTILITIES   218,124,938
TOTAL COMMON STOCKS
 (Cost $2,563,116,541)   2,932,145,209
PREFERRED STOCKS - 1.2%
CONVERTIBLE PREFERRED STOCKS - 0.8%
DURABLES - 0.3%
AUTOS, TIRES, & ACCESSORIES - 0.3%
Chrysler Corp., Series A, $4.625 (d)  85,200  11,374,200
ENERGY - 0.4%
ENERGY SERVICES - 0.1%
Noble Drilling Corp. $1.50  119,100  2,828,625
OIL & GAS - 0.3%
Atlantic Richfield Co. 
 exchangeable $.5575  431,300  11,213,800
TOTAL ENERGY   14,042,425
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Westinghouse Electric Corp. $1.30 (d)  351,500  5,140,688
TOTAL CONVERTIBLE PREFERRED STOCKS   30,557,313
PREFERRED STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
NONCONVERTIBLE PREFERRED STOCKS - 0.4%
MEDIA & LEISURE - 0.4%
PUBLISHING - 0.4%
News Corp. Ltd. (ltd. vtg.)  2,510,505 $ 12,393,685
UTILITIES - 0.0%
ELECTRIC UTILITY - 0.0%
Gulf States Utilities Co., Series B, 
 adj. rate   586  28,348
TOTAL NONCONVERTIBLE PREFERRED STOCKS   12,422,033
TOTAL PREFERRED STOCKS
 (Cost $39,195,081)   42,979,346
CORPORATE BONDS - 2.4%
 MOODY'S RATINGS PRINCIPAL
 (UNAUDITED) AMOUNT (C)
CONVERTIBLE BONDS - 0.8%
CONSTRUCTION & REAL ESTATE - 0.1%
REAL ESTATE INVESTMENT TRUSTS - 0.1%
Centerpoint Properties 8.22%, 
 1/15/04 - $ 1,510,000  1,683,650
Liberty Property LP 8%, 7/1/01 -  750,000  735,000
Sizeler Property Investors, Inc. 
 8%, 7/15/03 -  1,500,000  1,312,500
TOTAL CONSTRUCTION & REAL ESTATE   3,731,150
HEALTH - 0.6%
DRUGS & PHARMACEUTICALS - 0.6%
Roche Holdings, Inc. liquid 
 yield option notes
 0%, 4/20/10 (d) -  48,340,000  19,336,000
PRECIOUS METALS - 0.1%
Pegasus Gold, Inc. euro 
 6 1/4%, 4/30/02 (d) Baa3  1,860,000  1,755,375
SERVICES - 0.0%
SERVICES - 0.0%
ADT Operations, Inc. liquid 
 yield option notes 
 0%, 7/6/10 Ba3  3,670,000  1,405,940
UTILITIES - 0.0%
GAS - 0.0%
SFP Pipeline Holdings, Inc. 
 exchangeable
 0%, 8/15/10 (e) Baa3  470,000  606,300
TOTAL CONVERTIBLE BONDS   26,834,765
NONCONVERTIBLE BONDS - 1.6%
AEROSPACE & DEFENSE - 0.1%
DEFENSE ELECTRONICS - 0.1%
Tracor, Inc. 10 7/8%, 8/15/01 B2  1,220,000  1,250,500
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
BASIC INDUSTRIES - 0.2%
PACKAGING & CONTAINERS - 0.0%
Owens Illinois, Inc. 10 1/4%, 
 4/1/99 B2 $ 350,000 $ 357,000
PAPER & FOREST PRODUCTS - 0.2%
Stone Container Corp. 9 7/8%, 
 2/1/01 B1  7,760,000  7,682,400
TOTAL BASIC INDUSTRIES   8,039,400
CONGLOMERATES - 0.0%
Coltec Industries, Inc. 10 1/4%, 
 4/1/02 B1  910,000  941,850
DURABLES - 0.3%
TEXTILES & APPAREL - 0.3%
Westpoint Stevens, Inc.:
 8 3/4%, 12/15/01 B1  2,660,000  2,620,100
 9 3/8%, 12/15/05 B3  7,850,000  7,575,250
TOTAL DURABLES   10,195,350
FINANCE - 0.0%
BANKS - 0.0%
Signet Banking Corp.:
 6 1/4%, 5/15/97 (e) Baa2  340,000  337,025
 6.4375%, 4/15/98 (e) Baa2  190,000  187,150
TOTAL FINANCE   524,175
MEDIA & LEISURE - 0.8%
BROADCASTING - 0.8%
Viacom, Inc. 8%, 7/7/06 B1  28,240,000  27,463,400
NONDURABLES - 0.2%
BEVERAGES - 0.2%
Canandaigua Wine, Inc. 
 8 3/4%, 12/15/03 (b) B1  5,700,000  5,586,000
UTILITIES - 0.0%
GAS - 0.0%
Columbia Gas Systems Inc. 
 9.91%, 5/28/20 (b) -  170,000  250,325
TOTAL NONCONVERTIBLE BONDS   54,251,000
TOTAL CORPORATE BONDS
 (Cost $76,398,754)   81,085,765
U.S. TREASURY OBLIGATIONS - 3.8%
6 1/4%, 2/15/03 Aaa  17,860,000  17,907,508
5 3/4%, 8/15/03 Aaa  81,220,000  78,745,227
7 1/4%, 5/15/04 Aaa  24,291,000  25,934,529
11 5/8%, 11/15/04 Aaa  6,810,000  9,361,639
TOTAL U.S. TREASURY OBLIGATIONS
 (Cost $118,810,332)   131,948,903
REPURCHASE AGREEMENTS - 7.3%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95  $ 252,910,024 $ 252,779,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $3,050,299,708)  $ 3,440,938,223
LEGEND
(a)  Non-income producing
(b)  Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $41,363,503 or 1.2% of net
assets.
(e)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. 
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $2,163,942,745 and $1,281,174,381, respectively, of which U.S.
government and government agency obligations aggregated $42,997,272 and
$41,828,379, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $1,153,411 for the period
(see Note 3 of Notes to Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 3.8% AAA, AA, A 3.8%
Baa 0.1% BBB 0.0%
Ba 0.0% BB 0.9%
B 1.6% B 0.7%
Caa 0.0% CCC 0.0%
Ca, C 0.0% CC, C 0.0%
  D 0.0%
The percentage not rated by either S&P or Moody's amounted to 0.7%.
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $3,052,199,640. Net unrealized appreciation aggregated
$388,738,583, of which $407,074,046 related to appreciated investment
securities and $18,335,463 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                            <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                     
 
ASSETS                                                                                         
 
Investment in securities, at value (including repurchase agreements of $252,779,000) (cost                       $ 3,440,938,223   
$3,050,299,708) -                                                                                                        
See accompanying schedule                                                                                                  
 
Cash                                                                                                              864              
 
Receivable for investments sold                                                                                   66,280,607       
 
Receivable for fund shares sold                                                                                   5,980,486        
 
Dividends receivable                                                                                              8,213,745        
 
Interest receivable                                                                                               4,230,266        
 
Other receivables                                                                                                42,410           
 
 TOTAL ASSETS                                                                                                   3,525,686,601    
 
LIABILITIES                                                                                                                 
 
Payable for investments purchased                                                                 $ 63,785,673                     
 
Payable for fund shares redeemed                                                                 629,290                         
 
Accrued management fee                                                                             1,452,585                       
 
Other payables and accrued expenses                                                                 513,611                         
 
 TOTAL LIABILITIES                                                                                                 66,381,159       
 
NET ASSETS                                                                                                        $ 3,459,305,442   
 
Net Assets consist of:                                                                                                    
 
Paid in capital                                                                                                   $ 2,994,274,835   
 
Undistributed net investment income                                                                              5,530,661        
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions            68,857,443       
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies        390,642,503      
 
NET ASSETS, for 204,803,927 shares outstanding                                                                    $ 3,459,305,442   
 
NET ASSET VALUE, offering price and redemption price per share ($3,459,305,442 (divided by) 204,803,927 shares)    $16.89           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>            <C>             
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                       
 
INVESTMENT INCOME                                                                 $ 31,571,004    
Dividends                                                                                         
 
Interest                                                                           16,392,102     
 
 TOTAL INCOME                                                                      47,963,106     
 
EXPENSES                                                                                          
 
Management fee                                                     $ 7,399,646                    
 
Transfer agent fees                                                 727,522                       
 
Accounting fees and expenses                                        378,208                       
 
Non-interested trustees' compensation                               5,452                         
 
Custodian fees and expenses                                         39,578                        
 
Registration fees                                                   251,928                       
 
Audit                                                               24,512                        
 
Legal                                                               4,441                         
 
Interest                                                            9,801                         
 
Miscellaneous                                                       7,582                         
 
 TOTAL EXPENSES                                                                    8,848,670      
 
NET INVESTMENT INCOME                                                              39,114,436     
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                               
Net realized gain (loss) on:                                                                      
 
 Investment securities                                              72,417,571                    
 
 Foreign currency transactions                                      (3,308         72,414,263     
                                                                   )                              
 
Change in net unrealized appreciation (depreciation) on:                                          
 
 Investment securities                                              336,113,775                   
 
 Assets and liabilities in foreign currencies                       (8,788         336,104,987    
                                                                   )                              
 
NET GAIN (LOSS)                                                                    408,519,250    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                   $ 447,633,686   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS ENDED   YEAR ENDED     
                                    JUNE 30, 1995      DECEMBER 31,   
                                    (UNAUDITED)        1994           
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                            <C>               <C>               
Operations                                                                                     $ 39,114,436      $ 49,846,224      
Net investment income                                                                          
 
 Net realized gain (loss)                                                                      72,414,263        121,898,471      
 
 Change in net unrealized appreciation (depreciation)                                          336,104,987       (61,690,963)     
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                               447,633,686       110,053,732      
 
Distributions to shareholders                                                                  (37,713,247)      (44,739,784)     
From net investment income                                                                     
 
 From net realized gain                                                                        (121,254,353)     (68,533,800)     
 
 TOTAL DISTRIBUTIONS                                                                           (158,967,600)     (113,273,584)    
 
Share transactions                                                                             802,500,637       1,048,772,904    
Net proceeds from sales of shares                                                              
 
 Reinvestment of distributions                                                                 158,967,516       113,273,584      
 
 Cost of shares redeemed                                                                       (75,240,890)      (192,914,992)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                       886,227,263       969,131,496      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                      1,174,893,349     965,911,644      
 
NET ASSETS                                                                                     
 
 Beginning of period                                                                           2,284,412,093     1,318,500,449    
 
 End of period (including undistributed net investment income of $5,530,661 and $4,150,957, 
respectively)                                                                                 $ 3,459,305,442   $ 2,284,412,093   
 
OTHER INFORMATION                                                                             
Shares                                                                                        
 
 Sold                                                                                         50,281,447        68,815,564       
 
 Issued in reinvestment of distributions                                                      10,351,678        7,484,681        
 
 Redeemed                                                                                     (4,656,990)       (12,882,315)     
 
 Net increase (decrease)                                                                      55,976,135        63,417,930       
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 D   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                   <C>           <C>           <C>           <C>         <C>         <C>         
Net asset value, beginning of period                  $ 15.35       $ 15.44       $ 13.40       $ 11.85     $ 9.51      $ 12.29     
 
Income from Investment Operations                                                                               
 
 Net investment income                                .20           .41           .37           .40         .50         .58        
 
 Net realized and unrealized gain (loss)              2.32          .64           2.06          1.57        2.43        (2.38)     
 
 Total from investment operations                     2.52          1.05          2.43          1.97        2.93        (1.80)     
 
Less Distributions                                    (.20)         (.37)         (.35)         (.42)       (.59)       (.59)      
From net investment income                                                                                      
 
 In excess of net investment income                   -             -             (.04)         -           -           -          
 
 From net realized gain                               (.78)         (.77)         -             -           -           (.39)      
 
 Total distributions                                  (.98)         (1.14)        (.39)         (.42)       (.59)       (.98)      
 
Net asset value, end of period                        $ 16.89       $ 15.35       $ 15.44       $ 13.40     $ 11.85     $ 9.51      
 
TOTAL RETURN  B, C                                    17.15%        7.07%         18.29%        16.89%      31.44%      (15.29)    
                                                                                                                        %           
 
RATIOS AND SUPPLEMENTAL DATA                                                                                    
 
Net assets, end of period (000 omitted)              $ 3,459,305   $ 2,284,412   $ 1,318,500   $ 592,880   $ 282,171   $ 154,080   
 
Ratio of expenses to average net assets              .62% A        .58%          .62%          .65%        .74%        .78%       
 
Ratio of expenses to average net assets before       .62% A        .60%          .62%          .65%        .74%        .78%       
expense reductions                                                                                              
 
Ratio of net investment income to average net assets 2.72% A       2.83%         2.87%         3.52%       4.83%       6.01%      
 
Portfolio turnover rate                              100% A        134%          120%          74%         107%        94%        
 
A ANNUALIZED                                                                                                   
B TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES TO 
THE FINANCIAL STATEMENTS).                                                                                              
C TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE                                                                                         
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                       
D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                  
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT 
CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO                                                                                  
TAX DIFFERENCES.                                                                                                
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995    YEAR     YEARS    FUND      
 
Growth           36.97%   14.84%   14.56%    
 
S&P 500          26.07%   12.09%   13.58%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
Composite Index of 500 Stocks- a common proxy for the U.S. stock market.
This benchmark includes reinvested dividends and capital gains, if any, and
excludes the effects of sales charges.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. 
$10,000 OVER LIFE OF FUND
              VIP Growth (212)  Standard & Poor's 500 
     10/09/86          10000.00              10000.00
     10/31/86          10000.00              10329.97
     11/30/86          10220.00              10580.99
     12/31/86          10030.00              10311.18
     01/31/87          11100.00              11700.09
     02/28/87          11650.00              12162.25
     03/31/87          11839.97              12513.74
     04/30/87          11839.97              12402.36
     05/31/87          11920.10              12510.26
     06/30/87          12270.69              13142.03
     07/31/87          12761.52              13808.33
     08/31/87          13142.16              14323.38
     09/30/87          12991.91              14009.70
     10/31/87          10137.09              10992.01
     11/30/87           9425.90              10086.27
     12/31/87          10397.53              10853.84
     01/31/88          10623.12              11310.78
     02/29/88          11484.46              11837.86
     03/31/88          11381.92              11472.07
     04/30/88          11525.47              11599.41
     05/31/88          11422.93              11700.33
     06/30/88          11997.15              12237.37
     07/31/88          11935.63              12190.87
     08/31/88          11648.52              11776.38
     09/30/88          11976.65              12278.06
     10/31/88          12007.41              12619.39
     11/30/88          11894.61              12438.93
     12/31/88          12017.66              12656.61
     01/31/89          12879.00              13583.07
     02/28/89          12612.39              13244.86
     03/31/89          12993.68              13553.46
     04/30/89          13680.85              14256.89
     05/31/89          14170.19              14834.29
     06/30/89          13982.78              14749.73
     07/31/89          15232.18              16081.64
     08/31/89          15492.47              16396.84
     09/30/89          15627.82              16329.61
     10/31/89          15190.53              15950.76
     11/30/89          15440.41              16276.16
     12/31/89          15804.81              16666.78
     01/31/90          14888.59              15548.44
     02/28/90          15030.81              15749.02
     03/31/90          15214.51              16166.37
     04/30/90          14771.47              15762.21
     05/31/90          16078.97              17299.02
     06/30/90          16413.95              17181.39
     07/31/90          16154.61              17126.41
     08/31/90          14490.52              15578.18
     09/30/90          12999.33              14819.52
     10/31/90          12534.68              14755.80
     11/30/90          13550.42              15709.03
     12/31/90          13950.23              16147.31
     01/31/91          14879.53              16851.33
     02/28/91          15989.61              18056.20
     03/31/91          16472.15              18493.16
     04/30/91          16318.61              18537.54
     05/31/91          17283.69              19338.37
     06/30/91          16000.57              18452.67
     07/31/91          17524.96              19312.56
     08/31/91          18303.60              19770.27
     09/30/91          18446.17              19440.11
     10/31/91          19016.45              19700.60
     11/30/91          17930.73              18906.67
     12/31/91          20299.56              21069.59
     01/31/92          21538.81              20677.70
     02/29/92          21989.40              20946.51
     03/31/92          20641.73              20538.05
     04/30/92          19833.13              21141.87
     05/31/92          19664.67              21245.47
     06/30/92          18901.00              20928.91
     07/31/92          19630.98              21784.90
     08/31/92          19091.92              21338.31
     09/30/92          19428.83              21590.10
     10/31/92          20181.28              21665.67
     11/30/92          21528.94              22404.47
     12/31/92          22191.55              22680.04
     01/31/93          22629.54              22870.55
     02/28/93          22163.03              23181.59
     03/31/93          23046.80              23670.73
     04/30/93          22805.77              23097.89
     05/31/93          24504.44              23716.92
     06/30/93          24756.94              23785.70
     07/31/93          24688.08              23690.55
     08/31/93          25927.65              24588.43
     09/30/93          26409.70              24399.09
     10/31/93          26662.20              24904.16
     11/30/93          25583.32              24667.57
     12/31/93          26490.04              24966.04
     01/31/94          27155.74              25814.89
     02/28/94          26875.65              25115.31
     03/31/94          25654.59              24020.28
     04/30/94          25813.32              24327.74
     05/31/94          25215.00              24726.71
     06/30/94          23932.88              24120.91
     07/31/94          24763.21              24912.07
     08/31/94          26167.43              25933.47
     09/30/94          25849.96              25298.10
     10/31/94          26900.07              25867.31
     11/30/94          25825.53              24925.22
     12/31/94          26484.91              25294.86
     01/31/95          25984.27              25950.76
     02/28/95          27060.36              26962.06
     03/31/95          28042.58              27757.71
     04/30/95          28987.98              28575.17
     05/31/95          30117.54              29717.32
     06/30/95          32781.83              30407.65
 
Let's say you invested $10,000 in Growth Portfolio on October 9, 1986, when
the fund started. By June 30, 1995, your investment would have grown to
$32,782 - a 227.82% increase. That compares to $10,000 invested in the S&P
500, which would have grown to $30,408 over the same period - a 204.08%
increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
                           % OF FUND'S    
                           INVESTMENTS    
 
Oracle Systems Corp.       3.6            
 
Intel Corp.                3.1            
 
DSC Communications Corp.   2.7            
 
Applied Materials, Inc.    2.3            
 
Compaq Computer Corp.      2.3            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Technology                         52.6           
 
Utilities                          9.4            
 
Retail & Wholesale                 8.7            
 
Media & Leisure                    4.5            
 
Industrial Machinery & Equipment   4.1            
 
ASSET ALLOCATION AS OF JUNE 30, 1995*
Row: 1, Col: 1, Value: 3.4
Row: 1, Col: 2, Value: 96.59999999999999
Stocks  96.6%
Short-term investment 3.4%
FOREIGN INVESTMENTS 6.3%
*
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with Lawrence Greenberg, Portfolio 
Manager of Growth Portfolio
Q. LARRY, HOW HAS THE FUND DONE OVER THE PAST SIX MONTHS?
A. Quite well. From December 31, 1994, through June 30, 1995, the fund beat
the Standard & Poor's 500 index, which returned 20.21%. 
Q. WHAT MADE THE DIFFERENCE?
A. In the second half of 1994, growth stocks began outperforming cyclicals
- stocks in sectors like autos and steel that tend to rise or fall with the
economy. Since then, the economy has slowed and interest rates have been
flat or falling - a perfect environment for growth stocks. My strategy was
to concentrate on those companies with the fastest earnings growth
opportunities for `95 and `96. This aggressive position, especially in
technology, paid off handsomely when growth stocks rebounded. 
Q. IN FACT, OVER 50% OF THE FUND WAS IN TECHNOLOGY AT THE END OF JUNE. WHY
SUCH A HUGE BET?
A. Because on a stock-by-stock basis that's where I'm still finding what I
believe are the best growth opportunities. Technology stocks are benefiting
from strong corporate and consumer demand. Business is booming across all
segments - from PCs and software to semiconductors and networking. Plus,
unlike a retailer, which can only grow as fast as it can build bricks and
mortar, a technology company can grow at any rate. The fund has dozens of
companies that are growing sales well over 100% per year. Finally, despite
the fastest sales and earnings growth of any stocks in the market, many of
these companies still have attractive prices compared to other measures
like earnings. 
Q. WHERE DID YOU FIND THE BEST OPPORTUNITIES?
A. Across the board. I added new technology names, but I also made bigger
investments in the companies I have the most confidence in. For example, I
significantly boosted the fund's stake in both Intel, which makes
microprocessors like the Pentium chip that are the brains of PCs, and
Micron Technology, one of the few manufacturers of memory chips called
DRAMs that go inside PCs and other electronic equipment. Both stocks posted
sizable gains for the period. I also added to our stake in Applied
Materials, the leading supplier of semiconductor manufacturing equipment,
whose sales grew more than 60% this year. Our biggest investment is still
Oracle, the leading provider of software for client-server set-ups; it
continued to benefit as more companies moved away from mainframes toward
PCs linked through networks.    
Q. WERE THERE DISAPPOINTMENTS?
A. Sure. The stock price of Sybase, a competitor to Oracle, fell nearly 50%
in the last six months as it ran into problems launching a new product. One
of our biggest positions six months ago was Motorola; it started having
some near-term problems related to oversupply on its cellular handsets, so
I cut back even though the stock's long-term outlook remained attractive.
Finally, some retailers like Home Depot and Lowe's turned in disappointing
short-term results as heavy rains in California and the Southeast hurt
business. But many of the "hard good category killers" (or superstores) I
focused on continued to grow despite the slowdown in overall retail sales
that we saw this spring. 
Q. WHY DID YOU CUT BACK IN HEALTH CARE?
A. The fund's health care stake was around 3% at the end of June, down from
7.7% six months earlier. During the first half of 1994, uncertainty
surrounding President Clinton's plans for health care reform had hurt the
sector. Then, last fall, the stocks rallied as it became apparent that
health care legislation wouldn't pass anytime soon. But once the
Republicans took charge in January, they cast another cloud over the sector
as they promised to re-examine programs like Medicare. So I decided to
watch from the sidelines.
Q. LOOKING AHEAD, WHAT SHOULD SHAREHOLDERS EXPECT? 
A. In the past, technology stocks haven't done as well over the summer, as
European demand dries up and new product launches disappear. But this year,
since demand has been so strong, we may see no summer slowdown or one
that's much less pronounced. Nevertheless, shareholders should expect
volatility because the fund is aggressively invested in the fastest-growing
companies. If either the technology sector or the market declines, the fund
will suffer more than other stock funds. But it's also in a good position
to benefit more than its peers from a long-term up market, which I believe
is more likely.
 
FUND FACTS
GOAL: to increase the value of the fund's 
shares over the long term by investing in 
stocks with above-average growth potential
START DATE: October 9, 1986
SIZE: as of June 30, 1995, more than $3.1 billion
MANAGER: Lawrence Greenberg, since 1991; 
manager, Fidelity Emerging Growth Portfolio, 
since 1993; Fidelity Select Environmental 
Services Portfolio, October 1986 - April 1991; 
Fidelity Select Medical Delivery Portfolio July 
1989 - April 1991; joined Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 96.0%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 0.4%
AEROSPACE & DEFENSE - 0.3%
Rockwell International Corp.   125,000 $ 5,718,750
Special Devices, Inc. (a)  173,900  3,869,263
  9,588,013
DEFENSE ELECTRONICS - 0.1%
Trimble Navigation Ltd. (a)  100,000  2,837,500
TOTAL AEROSPACE & DEFENSE   12,425,513
BASIC INDUSTRIES - 1.1%
CHEMICALS & PLASTICS - 0.5%
Airgas, Inc. (a)  445,000  11,959,375
du Pont (E.I.) de Nemours & Co.   75,000  5,156,250
  17,115,625
METALS & MINING - 0.6%
Alcan Aluminium Ltd.   100,000  3,023,679
Aluminum Co. of America  175,000  8,771,875
IMCO Recycling, Inc.   299,000  5,606,250
Reynolds Metals Co.   40,000  2,070,000
  19,471,804
TOTAL BASIC INDUSTRIES   36,587,429
CONGLOMERATES - 0.2%
Tyco International Ltd.   125,000  6,750,000
CONSTRUCTION & REAL ESTATE - 0.8%
BUILDING MATERIALS - 0.1%
Elcor Corp. (a)  36,700  816,575
Sherwin-Williams Co.   85,000  3,028,125
  3,844,700
CONSTRUCTION - 0.3%
Oakwood Homes Corp.   271,700  6,962,313
Standard Pacific Corp.   300,000  2,062,500
  9,024,813
ENGINEERING - 0.4%
Fluor Corp.   65,000  3,380,000
Glenayre Technologies, Inc. (a)  172,575  8,801,325
  12,181,325
TOTAL CONSTRUCTION & REAL ESTATE   25,050,838
DURABLES - 3.2%
AUTOS, TIRES, & ACCESSORIES - 2.6%
Chrysler Corp.   400,000  19,150,000
Ford Motor Co.   400,000  11,900,000
General Motors Corp.   877,634  41,139,094
Safety Components International, Inc.   220,000  3,630,000
Smith (A.O.) Corp. Class B  127,600  2,998,600
TRW, Inc.   34,100  2,723,738
  81,541,432
CONSUMER ELECTRONICS - 0.1%
Whirlpool Corp.   60,000  3,300,000
HOME FURNISHINGS - 0.2%
Heilig-Meyers Co.   100,000  2,550,000
Leggett & Platt, Inc.   75,000  3,300,000
  5,850,000
TEXTILES & APPAREL - 0.3%
Shaw Industries, Inc.   112,500  1,912,500
Tommy Hilfiger (a)  300,500  8,414,000
  10,326,500
TOTAL DURABLES   101,017,932
 
 SHARES VALUE (NOTE 1)
ENERGY - 0.7%
ENERGY SERVICES - 0.1%
Baker Hughes, Inc.   175,000 $ 3,587,500
INDEPENDENT POWER - 0.2%
Thermo Electron Corp. (a)  111,100  4,471,775
OIL & GAS - 0.4%
British Petroleum PLC ADR  75,030  6,424,444
Chesapeake Energy Corp. (a)  75,000  1,931,250
Kerr-McGee Corp.   76,000  4,075,500
  12,431,194
TOTAL ENERGY   20,490,469
FINANCE - 3.5%
BANKS - 0.7%
Banc One Corp.   200,000  6,450,000
Bank of New York Co., Inc.   100,000  4,037,500
Bankers Trust New York Corp.   105,000  6,510,000
Chemical Banking Corp.   135,000  6,378,750
  23,376,250
CREDIT & OTHER FINANCE - 0.5%
American Express Co.   400,000  14,050,000
FEDERAL SPONSORED CREDIT - 1.3%
Federal National Mortgage Association  425,000  40,109,375
INSURANCE - 0.5%
American International Group, Inc.   65,000  7,410,000
Travelers, Inc. (The)  200,000  8,750,000
  16,160,000
SECURITIES INDUSTRY - 0.5%
Alliance Entertainment Corp. (a)  525,000  4,921,875
Edwards (A.G.), Inc.   111,100  2,499,750
Merrill Lynch & Co., Inc.   156,500  8,216,250
  15,637,875
TOTAL FINANCE   109,333,500
HEALTH - 2.9%
DRUGS & PHARMACEUTICALS - 0.7%
Biogen, Inc. (a)  95,000  4,227,500
Dura Pharmaceuticals, Inc. (a)  160,000  3,010,000
Elan Corp. PLC ADR (a)  100,000  4,075,000
North American Biologicals, Inc. (a)  165,000  1,546,875
Pfizer, Inc.   200,000  9,237,500
US Bioscience, Inc. (a)  190  819
US Bioscience, Inc. (warrants) (a)  569  676
  22,098,370
MEDICAL EQUIPMENT & SUPPLIES - 0.7%
Cardinal Health, Inc.   236,100  11,155,725
Millipore Corp.   800  53,698
St. Jude Medical, Inc.   60,000  3,007,500
Thermedics, Inc. (a)  175,000  3,412,500
Thermo Cardiosystems, Inc. (a)  100,000  3,662,500
  21,291,923
MEDICAL FACILITIES MANAGEMENT - 1.5%
American Medical Response (a)  195,000  5,460,000
Apria Healthcare Group, Inc. (a)  126,000  3,559,500
Columbia/HCA Healthcare Corp.   375,025  16,219,831
HEALTHSOUTH Rehabilitation Corp.   950,000  16,506,250
Rotech Medical Corp. (a)  40,000  1,110,000
United HealthCare Corp.   75,000  3,103,125
Vivra, Inc. (a)  44,000  1,193,500
  47,152,206
TOTAL HEALTH   90,542,499
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
INDUSTRIAL MACHINERY & EQUIPMENT - 4.1%
ELECTRICAL EQUIPMENT - 2.2%
Avid Technology, Inc. (a)  70,050 $ 2,626,875
General Electric Co.   875,000  49,328,125
General Signal Corp.   100,000  3,975,000
Oak Industries, Inc. (a)  105,300  2,711,475
Scientific-Atlanta, Inc.   370,000  8,140,000
United Communication Industry PCL 
 (For. Reg.)  154,000  2,245,899
  69,027,374
INDUSTRIAL MACHINERY & EQUIPMENT - 1.4%
AGCO Corp.   298,300  11,186,250
Case Corp.   200,000  5,950,000
Caterpillar, Inc.   350,000  22,487,500
Ingersoll-Rand Co.   125,000  4,781,250
Semitool, Inc.   22,700  726,400
  45,131,400
POLLUTION CONTROL - 0.5%
Browning-Ferris Industries, Inc.   210,000  7,586,250
TETRA Technologies, Inc. (a)  185,000  2,243,125
WMX Technologies, Inc.   175,000  4,965,625
  14,795,000
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   128,953,774
MEDIA & LEISURE - 4.5%
BROADCASTING - 1.1%
Capital Cities/ABC, Inc.   65,000  6,816,875
Citicasters, Inc.   65,000  1,787,500
Clear Channel Communications, Inc.   25,000  1,609,375
EZ Communications, Inc.   44,400  821,400
Infinity Broadcasting Corp. (a)  50,000  1,668,750
Jacor Communications, Inc. Class A  73,400  1,174,400
Lin Television Corp.   50,000  1,681,250
Renaissance Communications Corp. (a)  65,000  2,177,500
Tele-Communications, Inc. Class A  225,000  5,273,438
Viacom, Inc. Class B (non-vtg.) (a)  250,084  11,597,646
  34,608,134
ENTERTAINMENT - 0.4%
Casino America, Inc. (a)  100,000  1,512,500
Disney (Walt) Co.   110,000  6,118,750
Players International, Inc. (a)  217,500  4,350,000
  11,981,250
LEISURE DURABLES & TOYS - 0.3%
Cobra Golf, Inc. (a)  204,900  6,479,963
Hasbro, Inc.   84,000  2,667,000
  9,146,963
LODGING & GAMING - 0.7%
Doubletree Corp. (a)  300,000  6,468,750
Hospitality Franchise Systems, Inc.   453,600  15,705,900
  22,174,650
PUBLISHING - 0.1%
Houghton Mifflin Co.   50,000  2,637,500
RESTAURANTS - 1.9%
Apple South, Inc.   500,000  9,750,000
Applebee's International, Inc.   275,000  7,081,250
Landry's Seafood Restaurants, Inc. (a)  334,200  6,684,000
Lone Star Steakhouse Saloon (a)  375,000  11,367,188
Outback Steakhouse, Inc. (a)  385,000  11,116,875
Papa John's International, Inc. (a)  161,800  5,663,000
Starbucks Corp. (a)  180,000  6,412,500
Uno Restaurant Corp. (a)  226,625  2,351,234
  60,426,047
TOTAL MEDIA & LEISURE   140,974,544
 
 SHARES VALUE (NOTE 1)
NONDURABLES - 1.3%
BEVERAGES - 0.3%
PepsiCo, Inc.   225,000 $ 10,265,625
HOUSEHOLD PRODUCTS - 0.3%
Colgate-Palmolive Co.   50,000  3,656,250
Gillette Co.   130,000  5,801,250
  9,457,500
TOBACCO - 0.7%
Philip Morris Companies, Inc.   225,000  16,734,375
RJR Nabisco Holdings Corp.   200,000  5,575,000
  22,309,375
TOTAL NONDURABLES   42,032,500
RETAIL & WHOLESALE - 8.7%
APPAREL STORES - 0.7%
Baby Superstore, Inc. (a)  65,000  3,063,125
Gymboree Corp. (a)  135,000  3,923,438
Just For Feet, Inc. (a)(c)  402,000  16,029,750
  23,016,313
APPLIANCE STORES - 0.1%
Cellstar Corp. (a)  165,700  3,873,238
DRUG STORES - 0.4%
General Nutrition Companies, Inc. (a)  365,000  12,820,625
GENERAL MERCHANDISE STORES - 1.5%
Dollar General Corp.   150,050  4,745,331
Wal-Mart Stores, Inc.   1,600,000  42,800,000
  47,545,331
RETAIL & WHOLESALE, MISCELLANEOUS - 6.0%
Barnes & Noble, Inc. (a)  153,100  5,205,400
Bed Bath & Beyond, Inc. (a)  700,000  16,975,000
Borders Group, Inc. (a)  80,000  1,150,000
Circuit City Stores, Inc.   150,000  4,743,750
Corporate Express (a)  275,000  5,878,125
Home Depot, Inc. (The)  345,066  14,018,306
Lowe's Companies, Inc.   1,175,000  35,103,125
Officemax, Inc. (a)  525,000  14,634,375
Office Depot, Inc. (a)  320,000  9,000,000
Petco Animal Supplies, Inc. (a)  378,700  8,804,775
Petsmart, Inc. (a)  600,000  17,250,000
Sport Supply Group, Inc.   309,550  3,869,375
Staples, Inc. (a)  550,000  15,881,250
Sunglass Hut International, Inc. (a)  886,500  31,027,500
Viking Office Products, Inc. (a)  150,000  5,493,750
  189,034,731
TOTAL RETAIL & WHOLESALE   276,290,238
SERVICES - 2.3%
LEASING & RENTAL - 0.9%
Hollywood Entertainment Corp. (a)  605,000  27,225,000
SERVICES - 1.4%
Adia SA (Bearer) (a)  25,000  5,202,438
Block (H & R), Inc.   100,000  4,112,500
Children's Discovery Centers of 
 America, Inc. (a)  135,000  2,261,250
First Financial Management Corp.   75,000  6,412,500
Medaphis Corp. (a)  950,000  20,662,500
Zebra Technologies Corp. Class A (a)  100,000  5,325,000
  43,976,188
TOTAL SERVICES   71,201,188
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 52.0%
COMMUNICATIONS EQUIPMENT - 10.9%
Apertus Technologies, Inc. (a)  57,000 $ 498,750
Cabletron Systems, Inc. (a)  85,000  4,526,250
Cisco Systems, Inc. (a)  1,215,000  61,433,438
DSC Communications Corp. (a)  1,850,000  86,025,000
Dialogic Corp. (a)  34,800  617,700
Ericsson (L.M.) Telephone Co. 
 Class B ADR   900,000  18,000,000
General Instrument Corp. (a)  350,000  13,431,250
Global Village Communication (a)  573,800  8,965,625
Inter-Tel, Inc. (a)  62,300  942,288
InterVoice, Inc. (a)  250,000  4,375,000
Lo Jack Corp. (a)  240,000  2,655,000
Microtest, Inc. (a)  125,000  2,781,250
Newbridge Networks Corp. (a)  525,000  18,506,250
Nokia Corp. AB :
 Series A  160,000  9,377,565
 sponsored ADR  915,000  54,556,875
Tellabs, Inc. (a)  147,800  7,112,875
3Com Corp. (a)  600,000  40,200,000
U.S. Robotics Corp.   74,600  8,131,400
  342,136,516
COMPUTER SERVICES & SOFTWARE - 12.9%
Adobe Systems, Inc.   60,000  3,480,000
Alantec Corp.   65,000  2,226,250
America Online, Inc. (a)  240,500  10,582,000
American Business Information, Inc. (a)  140,800  3,801,600
Ascend Communications, Inc. (a)  60,000  3,030,000
Automatic Data Processing, Inc.   125,000  7,859,375
Broderbund Software, Inc. (a)  72,800  4,641,000
CUC International, Inc. (a)  502,500  14,070,000
Cambridge Technology Partners 
Mass., Inc. (a)  90,000  2,970,000
Ceridian Corp. (a)  140,000  5,162,500
Cerner Corp. (a)  40,000  2,450,000
CompUSA, Inc. (a)  290,000  9,642,500
Computer Sciences Corp. (a)  160,000  9,100,000
Davidson & Associates, Inc. (a)  65,000  2,583,750
GMIS, Inc. (a)  212,600  4,849,938
Hyperion Software, Inc. (a)  60,000  2,715,000
Informix Corp. (a)  800,000  20,300,000
Inso Corp. (a)  30,000  1,792,500
Integrated Silicon Systems, Inc. (a)  108,400  4,092,100
Intersolv, Inc. (a)  315,000  7,323,750
Mercury Interactive Group Corp. (a)  252,500  5,081,563
Microsoft Corp. (a)  740,000  66,877,500
Network Peripherals, Inc. (a)  260,000  5,671,250
Novell, Inc. (a)  524,200  10,451,238
Oracle Systems Corp. (a)  2,900,000  112,012,500
Parametric Technology Corp. (a)  296,900  14,770,775
Paychex, Inc.   85,000  3,081,250
Peoplesoft, Inc. (a)  375,000  20,343,750
Platinum Technology, Inc. (a)  100,000  1,812,500
Reuters Holdings PLC ADR Class B   65,000  3,258,125
SAP AG sponsored ADR (a)(b)  35,000  1,461,250
Softkey International, Inc. (a)  150,000  4,781,250
Stratacom, Inc. (a)  490,400  23,907,000
SunGard Data Systems, Inc. (a)  110,000  5,747,500
Systems & Computer Technology Corp. (a)  125,000  2,500,000
Wonderware Corp. (a)  77,600  3,123,400
  407,553,114
 
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
COMPUTERS & OFFICE EQUIPMENT - 10.5%
ADAPTEC, Inc. (a)  375,000 $ 13,875,000
Apple Computer, Inc.   165,000  7,662,188
Bay Networks, Inc. (a)  800,000  33,100,000
Compaq Computer Corp. (a)  1,579,800  71,683,425
Comverse Technology, Inc. (a)  75,000  1,331,250
Dell Computer Corp. (a)  125,000  7,515,625
Digital Equipment Corp. (a)  200,000  8,150,000
Fore Systems, Inc. (a)  65,000  1,966,250
Gateway 2000, Inc. (a)  200,000  4,550,000
General Motors Corp. Class E (a)  505,600  21,993,600
Hewlett-Packard Co.   315,000  23,467,500
International Business Machines Corp.   635,000  60,960,000
Micom Communication Corp. (a)  146,100  949,650
Pitney Bowes, Inc.   110,000  4,221,250
Radius, Inc. (a)  290,000  3,190,000
Read Rite Corp. (a)  225,026  6,019,446
Seagate Technology (a)  214,900  8,434,825
Silicon Graphics, Inc. (a)  888,100  35,412,988
Sun Microsystems, Inc. (a)  224,000  10,864,000
Xerox Corp. (a)  45,000  5,276,250
  330,623,247
ELECTRONIC INSTRUMENTS - 2.8%
Applied Materials, Inc. (a)  835,000  72,331,875
Electro Scientific Industries, Inc. (a)  117,500  3,906,875
Kulicke & Soffa Industries, Inc.   40,000  2,652,500
Novellus System, Inc. (a)  143,000  9,688,250
  88,579,500
ELECTRONICS - 14.7%
AMP, Inc.   150,000  6,337,500
Advanced Micro Devices, Inc.   400,000  14,550,000
Alliance Semiconductor Corp. (a)  160,000  7,840,000
Altera Corp. (a)  387,400  16,755,050
Analog Devices, Inc. (a)  275,000  9,350,000
Atmel Corp. (a)  160,000  8,860,000
Avnet, Inc.   282,800  13,680,450
C-Cube Microsystems, Inc. (a)  75,000  2,043,750
Cascade Communications Corp. (a)  75,000  3,243,750
Chips & Technologies, Inc. (a)  201,300  2,642,063
Cirrus Logic, Inc. (a)  80,000  5,015,000
Cypress Semiconductor Corp. (a)  275,000  11,137,500
Hitachi Ltd. ADR  35,000  3,508,750
Integrated Device Technology, Inc. (a)  72,900  3,371,625
Integrated Silicon Solution (a)  147,800  7,722,550
Intel Corp.   1,530,000  96,868,125
Kemet Corp. (a)  135,000  7,087,500
LSI Logic Corp. (a)  758,930  29,693,136
Linear Technology Corp.   225,000  14,850,000
Marshall Industries (a)  102,700  3,440,450
Maxim Integrated Products, Inc. (a)  90,000  4,590,000
Microchip Technology, Inc. (a)  275,050  10,004,944
Micron Technology, Inc.   1,300,000  71,337,500
Motorola, Inc.   235,000  15,774,375
National Semiconductor Corp. (a)  225,000  6,243,750
SGS-Thomson Microelectronic NV (a)  275,000  11,171,875
S-3, Inc. (a)  81,700  2,941,200
Samsung Electronics Co. Ltd.:
GDR (b)  55,000  5,280,000
 GDS (non-vtg.) (Reg.) (a)  102,800  5,345,600
Tencor Instruments (a)  80,000  3,280,000
Texas Instruments, Inc.   235,000  31,460,625
Thomas & Betts Corp.   34,600  2,365,775
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
ELECTRONICS - CONTINUED
VLSI Technology, Inc. (a)  135,000 $ 4,066,875
Wholesale Cellular USA, Inc. (a)  150,000  3,225,000
Wyle Laboratories  74,800  2,103,750
Xilinx, Inc. (a)  175,000  16,450,000
  463,638,468
PHOTOGRAPHIC EQUIPMENT - 0.2%
3D Systems Corp.   375,000  6,937,500
TOTAL TECHNOLOGY   1,639,468,345
TRANSPORTATION - 0.9%
AIR TRANSPORTATION - 0.4%
AMR Corp. (a)  110,000  8,208,750
Atlantic Southeast Airlines, Inc.   59,700  1,798,463
Comair Holdings, Inc.   25,000  946,875
Southwest Airlines Co.   137,700  3,287,588
  14,241,676
RAILROADS - 0.5%
ABC Rail Products Corp. (a)  150,000  3,450,000
CSX Corp.   151,200  11,358,900
  14,808,900
TOTAL TRANSPORTATION   29,050,576
UTILITIES - 9.4%
CELLULAR - 5.9%
AirTouch Communications, Inc. (a)  2,300,000  65,550,000
Arch Communications Group, Inc. (a)  150,000  3,337,500
BCE Mobile Communications, Inc. (a)  275,000  9,166,666
Cellular Communications, Inc., 
Series A (redeemable) (a)  200,000  9,100,000
Metrocall, Inc. (a)  150,000  2,737,500
Mobile Telecommunications 
Technologies, Inc. (a)  75,000  2,053,125
Mobilemedia Corp. (a)  13,000  240,500
Palmer Wireless, Inc. (a)  575,300  9,420,538
USA Mobile Communications (a)  116,600  2,040,500
United States Cellular Corp. (a)  315,000  9,528,750
Vanguard Cellular Systems, Inc.
Class A (a)(c)  2,176,000  52,224,000
Vodafone Group PLC sponsored ADR  548,700  20,782,013
  186,181,092
TELEPHONE SERVICES - 3.5%
ALC Communications Corp. (a)  215,000  9,701,875
AT&T Corp.   425,000  22,578,125
Ameritech Corp.   493,700  21,722,800
Bell Atlantic Corp.   375,000  21,000,000
BellSouth Corp.   150,000  9,525,000
LCI International, Inc. (a)  125,000  3,828,125
SBC Communications, Inc.   475,000  22,621,875
  110,977,800
TOTAL UTILITIES   297,158,892
TOTAL COMMON STOCKS
 (Cost $2,234,010,970)   3,027,328,237
NONCONVERTIBLE PREFERRED STOCKS - 0.6%
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 0.6%
COMPUTER SERVICES & SOFTWARE - 0.2%
SAP AG (a)  5,250 $ 6,622,118
COMPUTERS & OFFICE EQUIPMENT - 0.4%
Silicon Graphics CDA Ltd. 
exchangeable (non-vtg.) (a)  280,080  11,132,774
TOTAL NONCONVERTIBLE PREFERRED STOCKS
 (Cost $15,178,912)   17,754,892
REPURCHASE AGREEMENTS - 3.4%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95  $ 106,155,996  106,101,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $2,355,290,882)  $ 3,151,184,129
LEGEND
(a)  Non-income producing
(b)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $6,741,250 or 0.2% of net
assets.
(c)  A company in which the fund has ownership of at least 5% of the voting
securities is an affiliated company. Transactions during the period with
companies that are or were affiliates are as follows:
 PURCHASES SALES DIVIDEND MARKET
AFFILIATE COST COST INCOME VALUE 
Just For Feet, Inc. (a)  $ 2,342,009  -  - $ 16,029,750
Vanguard Cellular Systems, Inc. 
 Class A (a)   1,588,387  -  -  52,224,000
TOTAL $ 3,930,396 $ - $ - $ 68,253,750
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $1,556,970,263 and $967,373,548, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $555,941 for the period
(see Note 3 of Notes to Financial Statements).
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $2,361,955,662. Net unrealized appreciation aggregated
$789,228,467, of which $809,605,722 related to appreciated investment
securities and $20,377,255 related to depreciated investment securities. 
At December 31, 1994, the fund had a capital loss carryforward of
approximately $68,037,000 all of which will expire on December 31, 2002.
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                       
 
ASSETS                                                                                           
 
Investment in securities, at value (including repurchase agreements of $106,101,000) (cost $2,355,290,882)      $ 3,151,184,129   
- See accompanying schedule                                                                  
 
Receivable for investments sold                                                                                  15,240,448       
 
Receivable for fund shares sold                                                                                   4,631,877        
 
Dividends receivable                                                                                              1,976,933        
 
Other receivables                                                                                                 241,989          
 
 TOTAL ASSETS                                                                                                     3,173,275,376    
 
LIABILITIES                                                                                                       
 
Payable for investments purchased                                                                  $ 31,104,827                     
 
Payable for fund shares redeemed                                                                    2,527,529                       
 
Accrued management fee                                                                              1,523,671                       
 
Other payables and accrued expenses                                                                 374,992                         
 
 TOTAL LIABILITIES                                                                                                 35,531,019       
 
NET ASSETS                                                                                                        $ 3,137,744,357   
 
Net Assets consist of:                                                                                                  
 
Paid in capital                                                                                                   $ 2,373,300,032   
 
Undistributed net investment income                                                                              3,900,899        
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions              (35,349,821)     
 
Net unrealized appreciation (depreciation) on investments                                                         795,893,247      
 
NET ASSETS, for 117,514,234 shares outstanding                                                                    $ 3,137,744,357   
 
NET ASSET VALUE, offering price and redemption price per share ($3,137,744,357 (divided by) 117,514,234 shares)    $26.70           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                              <C>           <C>             
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                                    
 
INVESTMENT INCOME                                                                              $ 8,244,859     
Dividends                                                                                                      
 
Interest                                                                                        5,551,271      
 
 TOTAL INCOME                                                                                   13,796,130     
 
EXPENSES                                                                                                       
 
Management fee                                                                   $ 7,756,500                   
 
Transfer agent fees                                                               627,931                      
 
Accounting fees and expenses                                                      378,173                      
 
Non-interested trustees' compensation                                             4,869                        
 
Custodian fees and expenses                                                       69,955                       
 
Registration fees                                                                 147,294                      
 
Audit                                                                             14,797                       
 
Legal                                                                             4,080                        
 
Miscellaneous                                                                     7,349                        
 
 TOTAL EXPENSES                                                                                 9,010,948      
 
NET INVESTMENT INCOME                                                                           4,785,182      
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                                            
Net realized gain (loss) on:                                                                                   
 
 Investment securities                                                            46,674,141                   
 
 Foreign currency transactions                                                    395           46,674,536     
 
Change in net unrealized appreciation (depreciation) on investment securities                   517,371,258    
 
NET GAIN (LOSS)                                                                                 564,045,794    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                $ 568,830,976   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS ENDED    YEAR ENDED     
                                    JUNE 30, 1995       DECEMBER 31,   
                                    (UNAUDITED)         1994           
 
 
<TABLE>
<CAPTION>
<S>                                                                                             <C>               <C>               
Operations                                                                                      $ 4,785,182       $ 11,810,184      
Net investment income                                                                                                               
 
 Net realized gain (loss)                                                                        46,674,536        (74,102,658)     
 
 Change in net unrealized appreciation (depreciation)                                            517,371,258       80,193,945       
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                 568,830,976       17,901,471       
 
Distributions to shareholders                                                                    (12,404,421)      (7,589,523)      
From net investment income                                                                                                          
 
 From net realized gain                                                                          -                 (80,320,550)     
 
 TOTAL DISTRIBUTIONS                                                                             (12,404,421)      (87,910,073)     
 
Share transactions                                                                               750,772,650       1,289,938,019    
Net proceeds from sales of shares                                                                                                   
 
 Reinvestment of distributions                                                                   12,404,421        87,909,946       
 
 Cost of shares redeemed                                                                         (323,728,603)     (549,819,377)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                         439,448,468       828,028,588      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                        995,875,023       758,019,986      
 
NET ASSETS                                                                                                                          
 
 Beginning of period                                                                             2,141,869,334     1,383,849,348    
 
 End of period (including undistributed net investment income of $3,900,899 and $11,472,202,    $ 3,137,744,357   $ 2,141,869,334   
respectively)                                                                                                                       
 
OTHER INFORMATION                                                                                                                   
 
Shares                                                                                           32,171,873        60,676,019       
 Sold                                                                                                                               
 
 Issued in reinvestment of distributions                                                         568,749           4,039,985        
 
 Redeemed                                                                                        (13,969,564)      (25,920,211)     
 
 Net increase (decrease)                                                                         18,771,058        38,795,793       
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                                      
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>                 <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS ENDED    YEARS ENDED DECEMBER 31,                                 
                          JUNE 30, 1995                                                                
 
SELECTED PER-SHARE DATA   (UNAUDITED)         1994                       1993 F   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                 <C>           <C>           <C>           <C>         <C>         <C>         
Net asset value, beginning of period                $ 21.69       $ 23.08       $ 19.76       $ 18.51     $ 12.91     $ 15.18     
 
Income from Investment Operations                                                                                
 
 Net investment income                              .04           .12           .12           .09 D       .09 D       .24        
 
 Net realized and unrealized gain (loss)            5.09          (.12) E       3.64          1.64        5.72        (1.98)     
 
 Total from investment operations                   5.13          -             3.76          1.73        5.81        (1.74)     
 
Less Distributions                                  (.12)         (.12)         (.11)         (.05)       (.21)       (.21)      
From net investment income                                                                                      
 
 From net realized gain                             -             (1.27)        (.21)         (.43)       -           (.32)      
 
 In excess of net realized gain                     -             -             (.12)         -           -           -          
 
 Total distributions                                (.12)         (1.39)        (.44)         (.48)       (.21)       (.53)      
 
Net asset value, end of period                      $ 26.70       $ 21.69       $ 23.08       $ 19.76     $ 18.51     $ 12.91     
 
TOTAL RETURN B, C                                   23.78%        (.02)         19.37%        9.32%       45.51%      (11.73)    
                                                                  %                                                   %  
 
RATIOS AND SUPPLEMENTAL DATA                                                                                   
 
Net assets, end of period (000 omitted)           $ 3,137,744   $ 2,141,869   $ 1,383,849   $ 749,837   $ 371,462   $ 135,487   
 
Ratio of expenses to average net assets          .72% A        .69%          .71%          .75%        .84%        .88%       
 
Ratio of expenses to average net assets 
before expense                                   .72% A        .70%          .71%          .75%        .84%        .88%       
reductions                                                                                                      
 
Ratio of net investment income to average net 
assets                                             .38% A        .69%          .72%          .83%        .56%        2.69%      
 
Portfolio turnover rate                           82% A         122%          159%          262%        261%        88%        
 
A ANNUALIZED                                                                                                    
B TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES TO 
THE FINANCIAL STATEMENTS).                                                                                              
C TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE                                                                                         
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                       
D NET INVESTMENT INCOME PER SHARE HAS BEEN CALCULATED BASED ON AVERAGE SHARES OUTSTANDING DURING THE PERIOD.    
E THE AMOUNT SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH THE AGGREGATE NET GAIN ON INVESTMENTS FOR THE PERIOD 
ENDED DUE TO THE TIMING OF SALES                                                                                            
AND REPURCHASES OF FUND SHARES IN RELATION TO FLUCTUATING MARKET VALUES OF THE INVESTMENTS OF THE FUND.         
F EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                  
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT 
CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO                                                                                  
TAX DIFFERENCES.                                                                                                
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED               PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995               YEAR     YEARS    FUND      
 
OVERSEAS                    2.96%    4.76%    7.12%     
 
Morgan Stanley EAFE Index   1.65%    4.69%    6.97%     
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
Many markets around the globe offer the potential 
for significant growth over time; however, 
investing in foreign markets means assuming 
greater risks than investing in the United States. 
Factors like changes in a country's financial 
markets, its local political and economic 
climate, and the fluctuating value of its currency 
create these risks. For these reasons an 
international fund's performance may be more 
volatile than a fund that invests exclusively in the 
United States.
(checkmark)
You can compare the fund's figures to the performance of the Morgan Stanley
EAFE index - a broad measure of the performance of stocks in Europe,
Australia, and the Far East. This benchmark includes reinvested dividends
and capital gains, if any, and excludes the effects of sales charges.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of operations
January 28, 1987.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. Foreign investments involve greater risks and
potential rewards than U.S. investments. These risks include political and
economic uncertainties of foreign countries, as well as the risk of
currency fluctuations.
$10,000 OVER LIFE OF FUND
              VIP Overseas (22Europe, Australia,
     01/28/87        10000.00          10000.00
     01/31/87        10000.00           9997.46
     02/28/87        10010.00          10296.66
     03/31/87        10460.00          11140.41
     04/30/87        11220.00          12319.18
     05/31/87        11060.00          12319.14
     06/30/87        10520.00          11926.66
     07/31/87        10400.00          11905.82
     08/31/87        11320.00          12798.54
     09/30/87        11070.00          12597.05
     10/31/87         8760.00          10777.00
     11/30/87         8840.00          10938.65
     12/31/87         9462.16          11263.46
     01/31/88         9138.32          11464.55
     02/29/88         9381.20          12228.75
     03/31/88         9806.24          12980.64
     04/30/88         9968.16          13169.27
     05/31/88         9786.00          12747.12
     06/30/88         9613.96          12411.13
     07/31/88         9543.12          12800.51
     08/31/88         9209.16          11968.24
     09/30/88         9603.84          12491.19
     10/31/88        10028.88          13559.96
     11/30/88        10211.04          14367.68
     12/31/88        10231.28          14447.79
     01/31/89        10534.87          14701.99
     02/28/89        10717.03          14777.56
     03/31/89        10707.38          14487.53
     04/30/89        11023.50          14621.89
     05/31/89        10615.60          13826.42
     06/30/89        10574.81          13593.67
     07/31/89        11563.97          15300.67
     08/31/89        11482.39          14612.54
     09/30/89        12196.21          15278.16
     10/31/89        11533.38          14664.33
     11/30/89        12155.42          15401.50
     12/31/89        12920.24          15969.77
     01/31/90        12746.88          15375.56
     02/28/90        12449.36          14302.43
     03/31/90        12919.92          12812.46
     04/30/90        12991.52          12710.78
     05/31/90        13840.58          14161.09
     06/30/90        14147.46          14036.37
     07/31/90        14863.53          14234.08
     08/31/90        13349.56          12851.83
     09/30/90        12081.09          11060.74
     10/31/90        13206.34          12784.21
     11/30/90        12797.16          12030.10
     12/31/90        12705.10          12224.98
     01/31/91        12827.85          12620.40
     02/28/91        13260.02          13973.29
     03/31/91        12872.18          13134.44
     04/30/91        13155.20          13263.42
     05/31/91        13186.64          13401.82
     06/30/91        12463.37          12417.04
     07/31/91        13081.82          13027.11
     08/31/91        13123.75          12762.56
     09/30/91        13658.34          13481.84
     10/31/91        13752.68          13672.96
     11/30/91        13260.02          13034.64
     12/31/91        13721.24          13707.79
     01/31/92        13888.95          13415.00
     02/29/92        13599.52          12934.85
     03/31/92        13323.28          12080.93
     04/30/92        14152.01          12138.36
     05/31/92        14768.23          12950.85
     06/30/92        14491.99          12336.56
     07/31/92        13567.65          12020.83
     08/31/92        13450.78          12774.79
     09/30/92        12908.92          12522.52
     10/31/92        12027.08          11865.66
     11/30/92        11963.33          11977.32
     12/31/92        12250.20          12039.27
     01/31/93        12600.81          12037.79
     02/28/93        12847.62          12401.41
     03/31/93        13738.91          13482.39
     04/30/93        14651.94          14761.90
     05/31/93        14967.16          15073.67
     06/30/93        14597.60          14838.49
     07/31/93        15173.67          15357.91
     08/31/93        15988.88          16186.97
     09/30/93        15901.92          15822.62
     10/31/93        16478.00          16310.23
     11/30/93        15782.36          14884.55
     12/31/93        16825.82          15959.32
     01/31/94        17923.63          17308.60
     02/28/94        17607.51          17260.66
     03/31/94        17170.60          16517.22
     04/30/94        17738.58          17218.03
     05/31/94        17520.13          17119.18
     06/30/94        17334.44          17361.11
     07/31/94        17793.20          17528.07
     08/31/94        18000.73          17943.05
     09/30/94        17531.05          17377.92
     10/31/94        17891.50          17956.61
     11/30/94        17214.29          17093.61
     12/31/94        17115.99          17200.65
     01/31/95        16406.01          16539.88
     02/28/95        16449.17          16492.41
     03/31/95        16955.64          17521.06
     04/30/95        17440.09          18180.00
     05/31/95        17682.31          17963.28
     06/30/95        17847.46          17648.27
 
Let's say you invested $10,000 in Overseas Portfolio on January 28, 1987,
when the fund started. By June 30, 1995, your investment would have grown
to $17,847 - a 78.47% increase. That compares to $10,000 invested in the
Morgan Stanley EAFE Index, which would have grown to $17,648 over the same
period - a 76.48% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)   % OF FUND'S    
                                               INVESTMENTS    
 
C. S. Holdings (Reg.)                          1.8            
 
Nestle SA (Reg.)                               1.5            
 
Deutsche Bank AG                               1.3            
 
Unilever NV Ord.                               1.2            
 
Swiss Bank Corp. (Bearer)                      1.2            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                   % OF FUND'S    
                   INVESTMENTS    
 
Finance            26.4           
 
Utilities          8.8            
 
Nondurables        8.4            
 
Durables           8.1            
 
Basic Industries   6.2            
 
GEOGRAPHIC DIVERSIFICATION AS OF JUNE 30, 1995
(BY LOCATION OF ISSUER)   % OF FUND'S    
                          INVESTMENTS    
 
Japan                     18.5           
 
United Kingdom            12.4           
 
Switzerland               9.8            
 
France                    7.5            
 
Netherlands               6.9            
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with John Hickling, Portfolio Manager of Overseas Portfolio
Q. JOHN, HOW HAS THE FUND PERFORMED?
A. For the six months and one year ended June 30, 1995, the fund's
performance topped that of the Morgan Stanley EAFE index - a broad measure
of stocks in Europe, Australia and the Far East. The index had total
returns of 2.60% and 1.65% for the six- and 12-month periods, respectively.
Q. WHAT WERE THE KEYS TO THE FUND'S PERFORMANCE OVER THE PAST SIX MONTHS?
A. First, I kept the fund fully invested through much of the period.
Second, some of the stocks I picked in Japan and Europe fared well. And
finally, the fund was able to benefit from new investments in emerging
markets.
Q. WHY DID THE EAFE INDEX OFFER RELATIVELY LOW RETURNS?
A. While European markets have performed relatively well - though not as
well as the U.S. market - emerging markets and Japan have not. Japan was
affected by a number of factors that dampened investor enthusiasm: the
Barings debacle, the Kobe earthquake and the subway gas attack. The
Japanese market also was hurt by the strength of the yen versus the dollar.
On the heels of Mexico's devaluation of the peso in late 1994, emerging
markets also struggled, although they appear to have pretty much bottomed
out.
Q. WHAT'S THE STORY BEHIND THE FUND'S INVESTMENTS IN JAPAN?
A. Even though Japan has the highest country representation in the fund,
I've kept the fund underweighted there, relative to the index. I've focused
much of the fund's Japanese investments in technology, including consumer
electronics companies Toshiba and Hitachi, and other manufacturers and
exporters that are poised to take advantage of economic activity both in
Japan and globally. While the technology sector has done well in the U.S.,
it has been weak in Japan, so I found valuations to be attractive. The
sector recently has shown some strong gains. In addition, I've targeted
some financial stocks. The Japanese market has started to pick up a bit
lately, and brokerage house Nomura Securities is poised to take advantage
because it has been cutting costs aggressively. In addition, it appears
trust banks such as Sumitomo Trust will be able to improve interest margins
- the difference between what they charge for loans and what they pay to
depositors - because of changing regulations.
Q. THE FUND IS OVERWEIGHTED IN EUROPE, RELATIVE TO THE INDEX. WHERE HAVE
YOU FOUND OPPORTUNITIES THERE?
A. Mainly in financial and consumer nondurable stocks, as well as interest
rate-sensitive issues - because European bond markets have been rallying -
and cyclicals - those that tend to rise and fall with the economy. European
stocks have rallied lately, mainly on the strength of the technology
sector. In the short run, I've missed some opportunity there, because I
found the tech stocks to be too expensive and risky. Some of the appealing
consumer nondurable names have been Guinness, Cadbury-Schweppes, Bass and
Nestle. Barclays, National Westminster, Swiss Bank and C.S. Holdings were
among the fund's financial stock investments. I've added investments in
cyclical stocks because they became cheap. Those include paper companies Mo
Och Domsjoe and Svenska Cellulosa; auto stocks Volvo and Peugeot; and tire
companies such as Michelin. 
Q. WHAT ABOUT THE FUND'S EMERGING MARKET INVESTMENTS?
A. I've been more active there because, as I said, I felt they had hit
bottom, and there were a lot of very interesting stocks. Among the stocks
that have caught my eye have been Hong Kong/Shanghai Bank (HSBC) and Hong
Kong Land Holdings; Philippine Long Distance Telephone; the department
store Matahari and cigarette manufacturer Gudang Garam in Indonesia; Krung
Thai Bank; Telecom Argentina; and Mexican companies Bancomer, Telmex, Cemex
and Grupo Carso.
Q. WHAT'S YOUR OUTLOOK GOING FORWARD?
A. Several factors are important to consider. First of all, it seems most
stock markets reflect the sentiment that any worldwide recession will stay
pretty shallow and that growth will resume. Of course, this is the best
possible scenario. At the same time, if the U.S. market stumbles, one would
expect there to be a drop in foreign markets. In such a scenario, I believe
overseas markets wouldn't drop as far as the U.S, because they haven't
gained as much recently, but it's impossible to say for sure. How the
dollar does also will be important. Going forward, I'll stay with my usual
game plan, looking for opportunities in any markets that appear to have
excellent value.
 
 
FUND FACTS
GOAL: to increase the value of the fund's 
shares by investing mainly in stocks in 
Europe, the Far East, and the Pacific Basin
START DATE: January 28, 1987
SIZE: as of June 30, 1995, more than $1.2 billion
MANAGER: John Hickling, since 1993; manager 
Fidelity Overseas Fund, since 1993; Fidelity 
Advisor Overseas Fund, since 1993; Fidelity 
Advisor Annuity Overseas Portfolio, since 
January 1995; previously managed several 
Fidelity international funds; joined Fidelity in 
1982
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 89.2%
 SHARES VALUE (NOTE 1)
ARGENTINA - 0.8%
Buenos Aires Embotelladora SA 
 sponsored ADR  41,800 $ 1,050,301
Perez Companc Class B  308,452  1,295,822
Telecom Argentina sponsored 
 ADR Class B  83,400  3,794,700
Telecom Argentina Stet France 
 Telecom SA  263,600  1,199,681
YPF Sociedad Anonima sponsored 
 ADR representing Class D shares  150,500  2,840,688
  10,181,192
AUSTRALIA - 1.4%
Brambles Industries Ltd.   276,500  2,616,260
FAI Insurance Ltd. Ord.   2,037,900  809,474
Lend Lease Corp. Ltd.   81,000  1,033,010
Pioneer International Ltd.   493,300  1,224,642
TNT Ltd. (a)  1,658,800  2,176,694
Westpac Banking Corp.   2,912,700  10,536,488
  18,396,568
AUSTRIA - 0.9%
Mayr Melnhof Karton AG  24,200  1,398,830
OEMV AG  62,400  7,194,579
VA Technologie AG  6,800  851,047
VA Technologie AG (d)  15,000  1,877,310
  11,321,766
BELGIUM - 1.6%
Bekaert SA  4,005  3,197,654
Delhaize Freres & Cie Le Lion SA  135,300  6,183,782
Petrofina SA   11,900  3,590,951
Petrofina SA (warrants) (a)  595  8,380
Solvay & Cie SA  14,062  7,724,197
  20,704,964
BERMUDA - 0.2%
Consolidated Electric Power Asia Ltd. 
 sponsored ADR (d)  30,000  682,500
Jardine Strategic Holdings Ltd. Ord.   529,500  1,704,990
  2,387,490
BRAZIL - 0.2%
Coteminas PN  2,500,000  788,675
Telebras PN (Pfd. Reg.)  60,298,770  1,987,447
  2,776,122
CANADA - 0.5%
Midland Walwyn, Inc.   269,000  2,106,921
Noranda, Inc.   245,400  4,827,541
  6,934,462
CHILE - 0.1%
Vina Concha Stet y Toro SA 
 sponsored ADR  51,100  990,063
FINLAND - 0.8%
Kymmene Corp.   53,900  1,680,624
Pohjola Class B  291,000  4,570,859
Valmet Corp. OY Ord.   167,700  3,793,939
  10,045,422
FRANCE - 7.2%
Accor SA  65,158  8,694,014
Axa SA  91,718  4,963,362
BQE National Paris Ord.   222,840  10,770,332
Club Mediterranee SA Ord.   42,500  4,340,855
Compagnie Bancaire Ord.   65,670  7,867,107
Credit Lyonnais  24,500  1,413,880
 
 SHARES VALUE (NOTE 1)
FRANCE - CONTINUED
Elf Aquitaine  112,128 $ 8,302,776
Generale des Eaux  90,600  10,105,133
Havas SA  53,300  4,227,450
IMETAL SA Ord.  9,200  1,083,135
L'Oreal Co. Ord.   10,200  2,563,957
Lafarge Coppee SA  63,900  4,978,432
Lyonnaise des Eaux Dumez SA  30,700  2,909,255
Michelin SA Cie Generale des 
 Etablissements, Class B (a)  76,900  3,413,366
Peugeot SA Ord.   19,500  2,710,627
Total SA Class B  190,600  11,495,446
Vallourec SA (a)  60,000  3,010,224
  92,849,351
GERMANY - 6.0%
Allianz Versich Holdings Ord. (Reg.)  1,450  2,590,467
Asko  2,900  1,813,746
BMW AG  9,918  5,463,533
Bayerische Vereinsbank AG Ord.   11,000  3,340,331
Continental Gummi-Werke AG  25,600  3,721,076
Deutsche Bank AG  352,000  17,122,878
Duerr Beteiligungs AG (RFD)  8,777  3,119,553
Gildemeister AG (a)  28,620  2,372,138
Hoechst AG Ord.   38,900  8,413,855
Karstadt AG  17,800  7,821,202
Kaufhof Holding AG  20,000  7,151,906
Metallgesellschaft AG (a)(d)  86,700  1,587,832
SGL Carbon AG (a)(d)  28,000  1,250,570
Schmalbach-Lubeca AG  4,250  855,261
Veba AG Ord.   27,400  10,779,905
  77,404,253
HONG KONG - 2.1%
Amoy Properties Ltd.   2,084,000  1,831,440
Consolidated Electric Power Asia Ltd.   604,000  1,401,165
Dickson Concepts International Ltd.   2,108,000  1,259,994
HSBC Holdings PLC  834,000  10,697,560
Hong Kong Land Holdings Ltd.   2,337,000  4,253,340
Hopewell Holdings Ltd.   3,944,000  3,338,596
Hysan Development Co. Ltd.   643,000  1,470,863
Peregrine Investments Holdings Ltd.   832,000  1,182,780
Semi-Tech (Global) Ltd.   100,000  160,901
Sun Hung Kai Properties Ltd.   153,000  1,132,023
  26,728,662
INDIA - 0.1%
Reliance Industries Ltd. GDS (a)  106,400  1,902,432
INDONESIA - 1.0%
Astra International PT (For. Reg.)  160,000  283,790
Bank International Indonesia PT Ord.   921,000  2,843,238
Gudang Garam PT Perusahaan  42,500  326,336
Jakarta International Hotels & 
 Development Ord.   1,541,000  1,937,499
Matahari Putra Prima PT:
 (For. Reg.)  552,000  879,927
 (For. Reg.) (rights) (a)  276,000  266,459
Sampoerna Hanjaya Mandala (For. Reg.)  735,750  5,781,604
  12,318,853
IRELAND - 1.0%
Bank of Ireland U.S. Holdings, Inc.   1,009,200  5,793,010
Fyffes PLC  1,358,000  2,479,301
Independent Newspapers PLC  521,050  2,866,312
Waterford Wedgwood PLC Unit   1,751,400  1,494,049
  12,632,672
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
ITALY - 1.3%
Alitalia Linee Aeree Italiane Class A (a)  136,400 $ 65,201
Assicurazioni Generali Spa  218,570  5,128,878
Fiat Spa  1,121,000  3,965,325
Istituto Mobiliare Italiano  301,400  1,848,206
Italgas Spa  512,200  1,334,373
Montedison Spa Ord. (a)  2,962,700  2,120,701
SAI Sta Assieuratrice Industriale Spa  189,000  2,017,120
  16,479,804
JAPAN - 18.5%
ADO Electronic Industrial Co. Ltd.   19,000  410,750
Advantest Corp.   74,000  2,797,401
Aida Engineering Ltd. Ord.   176,000  1,199,669
Akita Bank Ltd.   76,650  656,483
Amada Metrecs Co. Ltd.   86,000  1,107,383
Amadasonoike Co. Ltd.   282,000  1,632,368
Autobacs Seven Co. Ltd.   20,600  2,007,679
Bridgestone Corp.   339,000  5,005,908
Canon, Inc.   526,000  8,575,073
Daicel Chemical Industries Ltd.   397,000  2,035,415
East Japan Railway Co. Ord.   700  3,597,165
Fanuc Ltd.   98,200  4,245,860
Fujitsu Ltd.   726,000  7,247,135
Futaba Industrial Co. Ltd.   126,000  2,054,105
Hachijuni Bank Ltd.   92,000  1,141,170
Hanshin Department Store Ltd.   29,000  205,210
Higo Bank Ltd. Ord.   96,000  941,288
Hitachi Ltd.   1,126,000  11,240,047
Honda Motor Co. Ltd.   432,000  6,634,375
Ishihara Sangyo Kaisha Ltd. (a)  343,000  1,021,097
Japan Airlines Co. Ltd.   302,000  2,008,578
Komatsu Ltd. Ord.   410,000  3,133,728
Marubeni Corp.   339,000  1,726,035
Matsushita Electric Industrial Co. Ltd.   303,000  4,724,867
Marukyo Corp.   16,000  255,168
Minebea Co. Ltd.   546,000  3,508,847
Mitsubishi Chemical Industries Ltd.   89,000  381,654
Mitsubishi Estate Co. Ltd.   264,000  2,978,382
Mitsubishi Heavy Industries Ltd.   492,000  3,347,809
Mitsubishi Trust & Banking Corp.   486,000  6,889,546
Mitsui OSK Lines Ltd.   457,000  1,268,696
Murata Mfg. Co. Ltd.   171,000  6,484,465
Nichido Fire & Marine 
 Insurance Co. Ltd.   502,000  4,062,254
Nikko Securities Co. Ltd.   373,000  3,031,587
Nippon Telegraph & 
 Telephone Corp. Ord.   400  3,354,991
Nippon Yusen Kabushiki Kaisha  354,000  1,986,414
Nissan Motor Co. Ltd. Ord.   388,000  2,484,302
Nisshinbo Industries  154,000  1,217,082
Nitto Denko Corp.   97,000  1,512,581
Nomura Securities Co. Ltd.   664,000  11,609,217
Omron Corp.   139,000  2,660,131
Orix Corp.   242,000  8,061,901
Pioneer Electronic Corp.   241,000  4,099,704
Rohm Co. Ltd.   120,000  6,209,096
Sankyo Co. Ltd.   258,300  6,011,235
Sanwa Bank Ltd.   95,000  1,795,629
Seino Transpotation Co. Ltd.   144,000  2,432,605
Sony Corp.   209,700  10,082,445
Sumitomo Marine and Fire 
 Insurance Co. Ltd.   420,000  3,339,160
Sumitomo Realty & 
 Development Co. Ltd.   648,000  3,873,452
Sumitomo Rubber Industries Ltd.   185,000  1,376,846
Sumitomo Trust & Banking Co. Ltd.   363,000  4,416,893
Suzuki Motor Corp.   228,000  2,545,303
 
 SHARES VALUE (NOTE 1)
JAPAN - CONTINUED
TDK Corp.   88,000 $ 4,012,759
Takashimaya Co. Ltd.   198,000  2,666,510
Takeda Chemical Industries Ltd.   397,000  5,252,687
Tokio Marine & Fire 
 Insurance Co. Ltd. (The)  1,065,000  12,228,948
Toshiba Corp.   1,626,000  10,314,970
Toyota Motor Corp.   474,000  9,407,208
Tsugami Corp.   253,000  911,577
Yamanouchi Pharmaceutical Co. Ltd.   302,000  6,814,177
  238,235,020
KOREA (SOUTH) - 0.8%
Cho Hung Bank Co. Ltd.   191,504  2,273,043
Korea Electric Power Corp. (a)  147,470  5,647,716
Korea First Securities Co. Ltd.   14,218  187,136
Kyungki Bank (a)  171,523  1,628,705
Seoul Securities Co.   74,592  924,714
  10,661,314
MEXICO - 1.2%
Banacci SA de CV: 
 Class B  352,200  540,979
 Class L  17,610  26,767
Cemex SA, Series B  1,071,800  3,875,630
Cifra SA Class C  1,559,100  2,055,517
Consorcio G Grupo Dina SA ADR  34,800  108,750
Empresas Ica Sociedad Controladora 
 SA de CV sponsored ADR 
 representing Ord. (part. cert.)  208,700  2,139,175
Grupo Carso SA de CV Class A-1 (a)  287,800  1,574,842
Grupo Dina sponsored ADR, Series L  12,543  25,086
Grupo Financiero Bancomer SA de CV:
 Class B (a)  4,451,800  1,303,487
 Series L (a)   216,878  57,256
 sponsored ADR, Series C (a) (d)  70,200  412,425
Telefonos de Mexico SA sponsored ADR 
 representing shares Ord. Class L  93,200  2,761,050
  14,880,964
MALAYSIA - 0.9%
Kuala Lumpur Industries Holdings BHD (a) 290,000  394,913
Magnum Corp. BHD  567,500  1,326,804
Malaysian Banking BHD  133,000  1,052,871
Resorts World BHD  443,000  2,598,399
Telekom Malaysia BHD  614,000  4,659,149
Tenega Nasional BHD  251,000  1,024,384
Time Engineering BHD  161,000  541,509
  11,598,029
NETHERLANDS - 6.9%
ABN-AMRO Holdings NV  46,500  1,796,666
Aegon NV Ord.   68,250  2,363,636
AKZO NV Ord.   103,800  12,420,856
Heineken NV  24,200  3,666,667
IHC Caland NV  48,300  1,373,134
International Nederlanden Groep NV  249,108  13,793,730
KLM Royal Dutch Airlines Ord. (a)  198,200  6,441,468
Koninklijke PPT Nederland  221,500  7,971,539
Koninklijke PPT Nederland (a) (d)  80,600  2,900,705
Oce Van der Grinten NV  136,700  7,719,571
Pirelli Tyre Holdings NV Ord. (a)  633,700  4,258,242
Royal Dutch Petroleum Co. Ord.   50,900  6,222,317
Unilever NV Ord.   122,000  15,891,452
Vendex International Bearer (a) (d)  81,400  2,156,361
  88,976,344
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
NETHERLANDS ANTILLES - 0.3%
Schlumberger Ltd.   68,200 $ 4,236,925
NORWAY - 2.4%
Bergesen Group:
 Class A  35,500  807,408
 Class B  301,600  6,859,557
Christiania Bank Free shares Ord.   1,475,000  3,426,617
Den Norske Bank Class A Free shares  1,146,800  3,111,291
Norsk Hydro AS  100,850  4,218,809
Orkla AS:
 Class A Free shares  93,250  4,173,564
 Class B (non-vtg.)  47,800  2,026,773
Saga Petroleum AS Class B  261,600  3,463,634
Unitor AS  192,300  3,358,339
  31,445,992
PAKISTAN - 0.1%
Pakistan Telecommunications Voucher 
 GDR (a) (d)  8,630  837,110
PHILLIPINES - 0.1%
Philippine Long Distance Telephone Co. 
 sponsored ADR  21,500  1,542,625
SINGAPORE - 1.0%
Jardine Matheson Holdings Ltd. Ord.   506,659  3,723,944
Kim Engineering Holdings Ltd.   2,455,000  2,565,721
Neptune Orient Lines Ltd.   3,377,000  3,916,071
Overseas Union Bank Ltd. (For.)  265,000  1,669,291
Van Der Horst Ltd.   156,000  748,174
  12,623,201
SOUTH AFRICA - 0.0%
De Beers Consolidated Mines Ltd. ADR  24,000  621,000
SPAIN - 4.2%
Banco Bilbao Vizcaya SA Ord. (Reg.)  349,100  10,102,294
Banco Intercontinental Espanol  59,550  5,374,415
Corporacion Mapfrecia International 
 de Reaseguros SA (Reg.)  183,400  9,035,230
EL Aguila SA (a)  56,540  423,669
Repsol SA Ord.   172,500  5,441,730
Tabacalera SA, Series A  205,200  7,696,592
Telefonica de Espana SA Ord.   845,150  10,916,448
Union Electrica Fenosa SA  1,216,100  5,719,270
  54,709,648
SWEDEN - 3.5%
Electrolux AB  117,600  5,358,737
Investor AB Class B Free shares  314,700  9,097,942
Mo Och Domsjoe (MoDo) Class B 
 Free shares  83,100  4,799,104
SKF AB Ord.   75,800  1,533,959
Skandia International Holding  35,400  687,147
Svenska Cellulosa Aktiebolaget SCA 
 Class B Ord.   362,700  6,740,754
Skandinaviska Enskilda Banken 
 Class A Free shares  948,300  4,934,745
Volvo AB Class B  637,400  12,153,153
  45,305,541
SWITZERLAND - 9.8%
Adia SA (Bearer) (a)  54,800  11,403,744
Alusuisse-Lonza Holding AG (Reg.)  15,939  10,019,990
Baloise Holding (Reg.)  5,635  12,879,299
CIBA-GEIGY AG (Reg.)  14,380  10,567,453
C. S. Holdings (Reg.)  258,405  23,736,812
Fischer (Georg) AG (Reg.)  12,400  3,228,211
Holderbank Financiere Glarus 
 AG (Bearer)  2,825  2,324,445
 
 SHARES VALUE (NOTE 1)
SWITZERLAND - CONTINUED
Holderbank Financial Glarus 
 (warrants) (a)  14,125 $ 19,678
Nestle SA (Reg.)  18,800  19,626,644
Roche Holdings Ltd. (part. certs.)  1,700  10,990,422
Surveillance, Societe Generale (Bearer)  1,010  1,758,816
Swiss Bank Corp. (Bearer)  43,450  15,435,437
Zurich Versicherung (Reg.)  3,405  4,289,973
   126,280,924
THAILAND - 1.6%
Bank of Asia PCL (For. Reg.)  354,310  1,004,727
Krung Thai Bank (For. Reg.)  1,698,840  6,882,069
Ruam Pattana Fund II (For. Reg.) (a)  1,117,000  712,691
Ruang Khao Unit Trust (For. Reg.) (a)  836,800  601,709
Siam City Bank PCL (For. Reg.)  6,828,500  9,405,234
Telecomasia Corp. PCL (For. Reg.) (a)  394,000  1,460,440
  20,066,870
TURKEY - 0.3%
Aksigorta (a)  280,000  54,463
Aksigoria (a) (d)  952,000  185,174
Cimentas AS (a)  500,000  322,290
Tofas Turk Otomobil Fabrikasi 
 AS ADR (a) (d)  165,600  712,080
Tofas Turk Otomobil Fabrikasi AS (a)  2,400,600  2,117,473
  3,391,480
UNITED KINGDOM - 12.4%
Argyll Group PLC Ord.   626,900  3,353,633
Avon Rubber  81,900  666,007
BTR PLC Ord.   625,100  3,184,528
Barclays PLC Ord.   980,300  10,558,664
Bass PLC Ord.   763,700  7,324,586
Berkeley Group PLC  159,600  904,685
Booker PLC  364,200  2,415,782
Boots Co. PLC  287,600  2,334,164
British Land Ord.   289,500  1,844,124
Burmah Oil  190,700  2,768,567
Cadbury-Schweppes PLC Ord.   955,700  6,994,539
Commercial Union PLC (a)  225,100  2,099,695
De La Rue PLC  488,300  7,287,643
Dixons Group PLC  937,500  3,826,800
Forte PLC  1,806,100  6,551,610
Glaxo Holdings PLC Ord.   378,100  4,651,224
Great Universal Stores PLC Ord Class A  381,600  3,574,711
Guinness PLC Ord.   1,154,300  8,705,719
Hanson Trust PLC Ord.   674,000  2,358,953
Iceland Group PLC  637,600  1,829,976
Lasmo PLC  858,400  2,347,355
Ladbroke Group PLC Ord.   1,032,400  2,782,019
Lloyds Abbey Life PLC  549,600  3,426,481
London International Group PLC  2,561,200  4,492,217
National Westminster Bank PLC Ord.   1,097,920  9,567,209
Nurdin & Peacock PLC Ord.   375,000  1,046,393
North West Water Group PLC Ord.   337,700  2,988,469
Redland PLC Ord.   147,800  969,770
Rolls Royce PLC Ord.   874,433  2,433,022
Royal Insurance Holdings PLC  992,600  4,890,550
Sainsbury (J.) PLC Ord.   566,367  3,987,065
Scottish Hydro-Electric PLC Ord.   723,700  3,681,071
Scottish Power PLC ADR  960,500  4,954,461
Shell Transport & Trading PLC  581,900  6,972,716
TSB Group PLC  300  1,155
Tesco PLC Ord.   1,425,100  6,589,734
Unigate Ltd. Ord.   312,800  2,022,471
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
UNITED KINGDOM - CONTINUED
Vodafone Group PLC  1,890,600 $ 7,039,006
Whitbread Co. PLC Class A  715,700  6,847,100
  160,273,874
TOTAL COMMON STOCKS
 (Cost $1,041,443,013)   1,149,740,937
NONCONVERTIBLE PREFERRED STOCKS - 2.5%
AUSTRIA - 0.5%
Creditanstalt Bankverein  105,900  6,099,579
GERMANY - 0.5%
Henkel KGAA  10,300  3,974,013
Porsche AG Ord. (a)  6,050  2,638,622
  6,612,635
ITALY - 1.5%
Banco Ambro Veneto  1,197,000  1,627,788
Fiat Spa  1,350,600  2,937,514
SAI Sta Assicuratrice Industriale Spa  650,500  2,800,526
Stet (Societa Finanziaria Telefonica) Spa  5,075,300  11,278,078
  18,643,906
KOREA (SOUTH) - 0.0%
Korea First Securities Co. Ltd.   68,124  575,898
TOTAL NONCONVERTIBLE PREFERRED STOCKS
 (Cost $29,697,172)   31,932,018
FOREIGN GOVERNMENT OBLIGATIONS (F) - 1.1%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
ARGENTINA - 0.3%
Argentina Republic BOCON 
 6.0625%, 4/1/01 (e) B1 $ 5,993,570  3,738,969
BRAZIL - 0.2%
Brazil Federative Republic IDU 
 euro  6.6875%, 1/1/01 (e) B1  2,570,500  2,069,253
DENMARK - 0.3%
Danish Government Bullet 
 7%, 12/15/04 Aa1 DKK 25,000,000  4,181,735
FRANCE - 0.3%
French Government Strips 
 4/25/23 Aaa FRF 168,000,000  3,508,764
TOTAL FOREIGN GOVERNMENT 
 OBLIGATIONS
 (Cost $14,123,089)   13,498,721
REPURCHASE AGREEMENTS - 7.2%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95 $ 92,390,864  92,343,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $1,177,606,274)  $ 1,287,514,676
FORWARD FOREIGN CURRENCY CONTRACTS
 SETTLEMENT  UNREALIZED
 DATE(S) VALUE GAIN/(LOSS)
CONTRACTS TO SELL
 810,720,000 ESP 7/12/95 $ 6,704,431 $ (278,432)
 228,920,092 FRF 8/16/95  47,220,286  (1,965,746)
 2,043,255,600 JPY 7/11/95  24,176,080  411,833
TOTAL CONTRACTS TO SELL-
 (Receivable amount $76,268,452) $ 78,100,797 $ (1,832,345)
THE VALUE OF CONTRACTS TO SELL AS A PERCENTAGE OF TOTAL INVESTMENT IN
SECURITIES - 6.1%
CURRENCY ABBREVIATIONS
DKK - Danish krone
ESP - Spanish peseta
FRF - French franc
JPY - Japanese yen
LEGEND
(a)  Non-income producing
(b)  Principal amount is stated in United States dollars unless otherwise
noted.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $12,602,067 or 1.0% of net
assets.
(e)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end.
(f)  Some foreign government obligations have not been individually rated
by S&P or Moody's. The ratings listed are assigned to securities by FMR,
the fund's investment adviser, based principally on S&P and Moody's ratings
of the sovereign credit of the issuing government.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $307,494,270 and $257,850,752, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $152,215 for the period
(see Note 3 of Notes to Financial Statements).
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $1,177,807,984. Net unrealized appreciation aggregated
$109,706,692, of which $162,739,035 related to appreciated investment
securities and $53,032,343 related to depreciated investment securities. 
INDUSTRY DIVERSIFICATION
As a Percentage of Total Value of Investments
Basic Industries   6.2
Construction & Real Estate   3.2
Durables   8.1
Energy   5.1
Finance   26.4
Government Obligations   1.1
Health   3.4
Holding Companies   1.0
Industrial Machinery & Equipment   2.8
Media & Leisure   2.4
Nondurables   8.4
Retail & Wholesale   4.8
Services   3.0
Repurchase Agreements   7.2
Technology   4.9
Transportation   2.8
Utilities   8.8
Others (individually less than 1%)   0.4
Total   100.0%
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                               <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                                          
 
ASSETS                                                                                                                 
 
Investment in securities, at value (including repurchase agreements of $92,343,000) (cost $1,177,606,274) -       $ 1,287,514,676   
See accompanying schedule                                                                                             
 
Cash                                                                                                             655              
 
Receivable for investments sold                                                                                  20,207,922       
 
Unrealized appreciation on foreign currency contracts                                                             411,833          
 
Dividends receivable                                                                                              7,490,524        
 
Interest receivable                                                                                               304,815          
 
 TOTAL ASSETS                                                                                                    1,315,930,425    
 
LIABILITIES                                                                                                                  
 
Payable for investments purchased                                                                  $ 10,265,923                     
 
Unrealized depreciation on foreign currency contracts                                             2,244,178                       
 
Payable for fund shares redeemed                                                                    5,303,385                       
 
Accrued management fee                                                                              832,243                         
 
Other payables and accrued expenses                                                                 336,394                         
 
 TOTAL LIABILITIES                                                                                                 18,982,123       
 
NET ASSETS                                                                                                       $ 1,296,948,302   
 
Net Assets consist of:                                                                                                      
 
Paid in capital                                                                                                  $ 1,177,330,987   
 
Undistributed net investment income                                                                             11,730,370       
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions              (279,038)        
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies       108,165,983      
 
NET ASSETS, for 80,033,348 shares outstanding                                                                  $ 1,296,948,302   
 
NET ASSET VALUE, offering price and redemption price per share ($1,296,948,302 (divided by) 80,033,348 shares)    $16.21           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>            <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                      
 
INVESTMENT INCOME                                                                 $ 21,509,202   
Dividends                                                                                        
 
Interest                                                                           4,660,220     
 
                                                                                   26,169,422    
 
Less foreign taxes withheld                                                        (2,979,305)   
 
 TOTAL INCOME                                                                      23,190,117    
 
EXPENSES                                                                                         
 
Management fee                                                     $ 4,861,229                   
 
Transfer agent fees                                                 316,317                      
 
Accounting fees and expenses                                        267,409                      
 
Non-interested trustees' compensation                               3,447                        
 
Custodian fees and expenses                                         311,947                      
 
Registration fees                                                   24                           
 
Audit                                                               22,683                       
 
Legal                                                               2,524                        
 
Miscellaneous                                                       2,230                        
 
 TOTAL EXPENSES                                                                    5,787,810     
 
NET INVESTMENT INCOME                                                              17,402,307    
 
REALIZED AND UNREALIZED GAIN                                                                     
 (LOSS)                                                                                          
Net realized gain (loss) on:                                                                     
 
 Investment securities                                              6,935,354                    
 
 Foreign currency transactions                                      (6,677,005)    258,349       
 
Change in net unrealized appreciation (depreciation) on:                                         
 
 Investment securities                                              37,408,823                   
 
 Assets and liabilities in foreign currencies                       (2,727,346)    34,681,477    
 
NET GAIN (LOSS)                                                                    34,939,826    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                   $ 52,342,133   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE>
<CAPTION>
<S>                                                                                         <C>                 <C>               
INCREASE (DECREASE) IN NET ASSETS                                                           SIX MONTHS ENDED    YEAR ENDED        
                                                                                             JUNE 30, 1995       DECEMBER 31,      
                                                                                             (UNAUDITED)         1994              
 
Operations                                                                                   $ 17,402,307        $ 14,354,948      
Net investment income                                                                                                              
 
 Net realized gain (loss)                                                                     258,349             1,588,422        
 
 Change in net unrealized appreciation (depreciation)                                         34,681,477          (19,420,073)     
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                              52,342,133          (3,476,703)      
 
Distributions to shareholders                                                                 (4,893,543)         (4,465,195)      
From net investment income                                                                                                         
 
 From net realized gain                                                                       (1,797,170)         -                
 
 In excess of net realized gain                                                               (3,096,373)         -                
 
 TOTAL DISTRIBUTIONS                                                                          (9,787,086)         (4,465,195)      
 
Share transactions                                                                            235,046,856         1,000,905,405    
Net proceeds from sales of shares                                                                                                  
 
 Reinvestment of distributions                                                                9,787,086           4,465,195        
 
 Cost of shares redeemed                                                                      (288,141,738)       (477,688,222)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                      (43,307,796)        527,682,378      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                     (752,749)           519,740,480      
 
NET ASSETS                                                                                                                         
 
 Beginning of period                                                                          1,297,701,051       777,960,571      
 
 End of period (including undistributed net investment income of $11,730,370 and $10,987,509,$ 1,296,948,302     $ 1,297,701,051   
respectively)                                                                                                                      
 
OTHER INFORMATION                                                                                                                  
 
Shares                                                                                        15,188,474          62,240,900       
 Sold                                                                                                                              
 
 Issued in reinvestment of distributions                                                      652,472             274,107          
 
 Redeemed                                                                                     (18,619,209)        (29,967,241)     
 
 Net increase (decrease)                                                                      (2,778,263)         32,547,766       
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                                     
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 E   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                     <C>           <C>           <C>         <C>         <C>         <C>        
Net asset value, beginning of period                    $ 15.67       $ 15.48       $ 11.53     $ 13.09     $ 12.42     $ 12.67    
 
Income from Investment Operations                                                                               
 
 Net investment income                                  .07           .19           .06         .16         .24         .18       
 
 Net realized and unrealized gain (loss)                .59           .08 C         4.16        (1.54)      .74         (.39)     
 
 Total from investment operations                       .66           .27           4.22        (1.38)      .98         (.21)     
 
Less Distributions                                      (.06)         (.08)         (.18)       (.18)       (.17)       (.04)     
From net investment income                                                                                     
 
 In excess of net investment income                     -             -             (.04)       -           -           -         
 
 From net realized gain                                 (.02)         -             -           -           (.14) D     -         
 
 In excess of net realized gain                         (.04)         -             (.05)       -           -           -         
 
 Total distributions                                    (.12)         (.08)         (.27)       (.18)       (.31)       (.04)     
 
Net asset value, end of period                          $ 16.21       $ 15.67       $ 15.48     $ 11.53     $ 13.09     $ 12.42    
 
TOTAL RETURN B                                          4.27%         1.72%         37.35%      (10.72)     8.00%       (1.67)    
                                                                                                %                       %          
 
RATIOS AND SUPPLEMENTAL DATA                                                                                   
 
Net assets, end of period (000 omitted)                $ 1,296,948   $ 1,297,701   $ 777,961   $ 180,837   $ 126,490   $ 80,554   
 
Ratio of expenses to average net assets                .91% A        .92%          1.03%       1.14%       1.26%       1.41%     
 
Ratio of net investment income to average net assets   2.74% A       1.28%         1.21%       1.86%       2.33%       1.89%     
 
Portfolio turnover rate                                46% A         42%           42%         61%         168%        100%      
 
A ANNUALIZED                                                                                                  
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT.                                                                               
INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                               
C THE AMOUNT SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH THE AGGREGATE NET LOSS ON INVESTMENTS FOR THE PERIOD 
ENDED DUE TO THE TIMING OF SALES AND                                                                                       
REPURCHASES OF FUND SHARES IN RELATION TO FLUCTUATING MARKET VALUES OF THE INVESTMENTS OF THE FUND.            
D INCLUDES AMOUNTS DISTRIBUTED FROM NET REALIZED GAINS ON FOREIGN CURRENCY RELATED TRANSACTIONS TAXABLE AS ORDINARY INCOME.
E EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                 
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES."                                                  
AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO TAX DIFFERENCES.
 
</TABLE>
 
NOTES TO FINANCIAL STATEMENTS
For the period ended June 30, 1995 (Unaudited)
 
 
1. SIGNIFICANT ACCOUNTING POLICIES.
The Money Market Portfolio, High Income Portfolio, Equity-Income Portfolio,
Growth Portfolio and Overseas Portfolio (the funds) are funds of Variable
Insurance Products Fund (the trust). The trust is registered under the
Investment Company Act of 1940, as amended (the 1940 Act), as an open-end
management investment company organized as a Massachusetts business trust.
Each fund is authorized to issue an unlimited number of shares. Shares of
each fund may only be purchased by insurance companies for the purpose of
funding variable annuity or variable life insurance contracts. The
following summarizes the significant accounting policies of the funds:
SECURITY VALUATION:
MONEY MARKET PORTFOLIO. As permitted under Rule 2a-7 of the 1940 Act, and
certain conditions therein, securities are valued initially at cost and
thereafter assume a constant amortization to maturity of any discount or
premium.
HIGH INCOME PORTFOLIO. Securities for which quotations are readily
available are valued by a pricing service at their market values as
determined by their most recent bid prices in the principal market (sales
prices if the principal market is an exchange) in which such securities are
normally traded. Securities (including restricted securities) for which
market quotations are not readily available are valued at their fair value
as determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus interest, both of which approximate current
value.
EQUITY-INCOME AND GROWTH PORTFOLIOS. Securities for which exchange
quotations are readily available are valued at the last sale price, or if
no sale price, at the closing bid price. Securities for which exchange
quotations are not readily available (and in certain cases debt securities
which trade on an exchange), are valued primarily using dealer-supplied
valuations or at their fair value as determined in good faith under
consistently applied procedures under the general supervision of the Board
of Trustees. Short-term securities maturing within sixty days of their
purchase date are valued at amortized cost or original cost plus accrued
interest, both of which approximate current value.
OVERSEAS PORTFOLIO. Securities for which quotations are readily available
are valued at the last sales price, or if no sale price, at the closing bid
prices in the principal market in which such securities are normally
traded. Securities for which market quotations are not readily available
are valued 
primarily using dealer-supplied valuations or at their fair value as
determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus accrued interest, both of which approximate
current value.
FOREIGN CURRENCY TRANSLATION. The accounting records of the funds are
maintained in U.S. dollars. Investment securities and other assets and
liabilities denominated in a foreign currency are translated into U.S.
dollars at the prevailing rates of exchange at period end. Purchases and
sales of securities, income receipts, and expense payments are translated
into U.S. dollars at the prevailing exchange rate on the respective dates
of the transactions.
Net realized gains and losses on foreign currency transactions represent
net gains and losses from sales and maturities of forward currency
contracts, disposition of foreign currencies, currency gains and losses
realized between the trade and settlement dates on securities transactions,
and the difference between the amount of net investment income accrued and
the U.S. dollar amount actually received. The effects of changes in foreign
currency exchange rates on investments in securities are included with the
net realized and unrealized gain or loss on investment securities.
INCOME TAXES. As a qualified regulated investment company under Subchapter
M of the Internal Revenue Code, each fund is not subject to income taxes to
the extent that it distributes substantially all of its taxable income for
the fiscal year. The schedules of investments include information regarding
income taxes under the caption "Income Tax Information."
INVESTMENT INCOME:
MONEY MARKET PORTFOLIO. Interest income, which includes amortization of
premium and accretion of original issue discount, is accrued as earned.
HIGH INCOME, EQUITY-INCOME, GROWTH AND OVERSEAS PORTFOLIOS. Dividend income
is recorded on the ex-dividend date, except certain dividends from foreign
securities where the ex-dividend date may have passed, are recorded as soon
as the funds are informed of the ex-dividend date. Interest income, which
includes accretion of original issue discount, is accrued as earned.
Investment income is recorded net of foreign taxes withheld where recovery
of such taxes is uncertain.
EXPENSES. Most expenses of the trust can be directly attributed to a fund.
Expenses which cannot be directly attributed are apportioned between the
funds in the trust.
1. SIGNIFICANT ACCOUNTING POLICIES - CONTINUED
DISTRIBUTIONS TO SHAREHOLDERS. Dividends are declared daily and paid
monthly from net interest income for the Money Market Portfolio.
Distributions are recorded on the ex-dividend date for all other funds.
Income and capital gain distributions are determined in accordance with
income tax regulations which may differ from generally accepted accounting
principles. These differences, which may result in distribution
reclassifications, are primarily due to differing treatments for foreign
currency transactions, passive foreign investment companies (PFIC), market
discount, partnerships, non-taxable dividends and losses deferred due to
wash sales and excise tax regulations. 
Permanent book and tax basis differences relating to shareholder
distributions will result in reclassifications to paid in capital and may
affect the per-share allocation between net investment income and realized
and unrealized gain (loss). Undistributed net investment income and
accumulated undistributed net realized gain (loss) on investments and
foreign currency transactions may include temporary book and tax basis
differences which will reverse in a subsequent period. Any taxable income
or gain remaining at fiscal year end is distributed in the following year.
SECURITY TRANSACTIONS. Security transactions are accounted for as of trade
date. Gains and losses on securities sold are determined on the basis of
identified cost.
2. OPERATING POLICIES.
FORWARD FOREIGN CURRENCY CONTRACTS. The funds, except for the Money Market
Portfolio, may use foreign currency contracts to facilitate transactions in
foreign securities and to manage the funds' currency exposure. Contracts to
buy generally are used to acquire exposure to foreign currencies, while
contracts to sell are used to hedge the funds' investments against currency
fluctuations. Also, a contract to buy or sell can offset a previous
contract. These contracts involve market risk in excess of the unrealized
gain or loss reflected in the funds' Statement of Assets and Liabilities.
The U.S. dollar value of the currencies each applicable fund has committed
to buy or sell is shown in the schedule of investments under the caption
"Forward Foreign Currency Contracts." This amount represents the aggregate
exposure to each currency acquired or hedged through currency contracts at
period end. Losses may arise from changes in the value of the foreign
currency or if the counterparties do not perform under the contracts'
terms.
The U.S. dollar value of forward foreign currency contracts is determined
using forward currency exchange rates supplied by a quotation service.
Purchases and sales of forward foreign currency contracts having the same
settlement date and broker are offset and any realized gain (loss) is
recognized on the date of offset; otherwise, gain (loss) is recognized on
settlement date. 
Contracts that have been offset with different counterparties are reflected
as both a contract to buy and a contract to sell in each applicable fund's
schedule of investments under the caption "Forward Foreign Currency
Contracts."
JOINT TRADING ACCOUNT. Pursuant to an Exemptive Order issued by the
Securities and Exchange Commission, the funds, along with other affiliated
entities of Fidelity Management & Research Company (FMR), may transfer
uninvested cash balances into one or more joint trading accounts. These
balances are invested in one or more repurchase agreements that mature in
60 days or less from the date of purchase, and are collateralized by U.S.
Treasury or Federal Agency obligations.
REPURCHASE AGREEMENTS. The funds, through their custodian, receive delivery
of the underlying securities, whose market value is required to be at least
102% of the resale price at the time of purchase. FMR, the funds'
investment adviser, is responsible for determining that the value of these
underlying securities remains at least equal to the resale price.
INDEXED SECURITIES. The funds, (excluding the Money Market Portfolio) may
invest in indexed securities whose values are linked either directly or
inversely to changes in foreign currencies, interest rates, commodities,
indices, or other underlying instruments. The funds use these securities to
increase or decrease their exposure to different underlying instruments and
to gain exposure to markets that might be difficult to invest in through
conventional securities. Indexed securities may be more volatile than their
underlying instruments, but any loss is limited to the amount of the
original investment.
RESTRICTED SECURITIES. The funds are permitted to invest in privately
placed restricted securities. These securities may be resold in
transactions exempt from registration or to the public if the securities
are registered. Disposal of these securities may involve time-consuming
negotiations and expense, and prompt sale at an acceptable price may be
difficult. At the end of the period, restricted securities (excluding 144A
issues) amounted to $20,998,411 or 2.7% of net assets for the Money Market
Portfolio and $15,265,476 or 1.9% of net assets for the High Income
Portfolio.
3. FEES AND OTHER TRANSACTIONS WITH AFFILIATES. 
MANAGEMENT FEE. As each fund's investment adviser, FMR receives a monthly
fee.
For the Money Market Portfolio, FMR receives a monthly fee that is
calculated on the basis of a basic fund fee rate of .03% of the fund's
average net assets, plus a fixed income group fee rate and an income-based
fee. The group fee rate is the weighted average of a series of rates
ranging from .1200% to .3700% and is based on the monthly average net
assets of all the mutual funds advised by FMR. The income-based fee is
added only when the fund's gross yield exceeds 5%. At that time the
income-based fee would equal 6% of that portion of the fund's gross income
that represents a gross yield of more than 5% per year. The maximum 
3. FEES AND OTHER TRANSACTIONS 
WITH AFFILIATES - CONTINUED
MANAGEMENT FEE - CONTINUED
income-based component is .24% of average net assets. For the period, the
management fee was equivalent to an annualized rate of .25% of average net
assets.
For all other funds, FMR receives a monthly fee that is calculated on the
basis of a group fee rate plus a fixed individual fund fee rate applied to
the average net assets of the fund. The group fee rate is the weighted
average of a series of rates and is based on the monthly average net assets
of all the mutual funds advised by FMR. The rates ranged from .1200% to
 .3700% for the High Income Portfolio and .2700% to .5200% for the
Equity-Income, Growth and Overseas Portfolios for the period. In the event
that these rates were lower than the contractual rates in effect during the
period, FMR voluntarily implemented the above rates, as they resulted in
the same or a lower management fee. The annual individual fund fee rates
are .20%, .30%, .45% and .45% for the Equity-Income, Growth, Overseas, and
High Income Portfolios, respectively. For the period, the management fees
were equivalent to annualized rates of .60%, .52%, .62%, and .77% of
average net assets for the High Income, Equity-Income, Growth, and Overseas
Portfolios, respectively.
SUB-ADVISER FEE. As the Money Market Portfolio's investment sub-adviser,
FMR Texas Inc., a wholly owned subsidiary of FMR, receives a fee from FMR
of 50% of the management fee payable to FMR. The fees are paid prior to any
voluntary expense reimbursements which may be in effect, and after reducing
the fee for any payments by FMR pursuant to the fund's Distribution and
Service Plan.
FMR, on behalf of the High Income and Overseas Portfolios, entered into
sub-advisory agreements with affiliates of FMR. In addition, one of the
sub-advisers of the Overseas Portfolio, Fidelity International Investment
Advisors (FIIA), entered into a sub-advisory agreement with its subsidiary,
Fidelity International Investment Advisors (U.K.) Limited (FIIAL U.K.).
Under the sub-advisory arrangements, FMR may receive investment advice and
research services and may grant the sub-advisers investment management
authority to buy and sell securities. FMR pays its sub-advisers either a
portion of its management fee or a fee based on costs incurred for these
services. FIIA pays FIIAL U.K. a fee based on costs incurred for either
service.
TRANSFER AGENT FEES. Fidelity Investments Institutional Operations Company
(FIIOC), an affiliate of FMR, is the funds' transfer, dividend disbursing
and shareholder servicing agent. Effective January 1, 1995, the Board of
Trustees approved a revised transfer agent contract pursuant to which FIIOC
receives account fees and asset-based fees that vary according to account
size and type of account. Under the prior transfer agent contract, FIIOC
received fees based on the type, size, number of accounts, and number of
transactions made by shareholders. FIIOC pays for typesetting, printing and
mailing of all shareholder reports, except proxy statements.
ACCOUNTING FEES. Fidelity Service Co.(FSC) an affiliate of FMR, maintains
the funds' accounting records. The fee is based on the level of average net
assets for the month plus out-of-pocket expenses.
BROKERAGE COMMISSIONS. Certain funds placed a portion of their portfolio
transactions with brokerage firms which are affiliates of FMR. The
commissions paid to these affiliated firms are shown under the caption
"Other Information" at the end of each applicable fund's schedule of
investments.
4. BANK BORROWINGS.
Each fund is permitted to have bank borrowings for temporary or emergency
purposes to fund shareholder redemptions. Each fund has established
borrowing arrangements with certain banks. Under the most restrictive
arrangement, each fund must pledge to the bank securities having a market
value in excess of 220% of the total bank borrowings. The interest rate on
the borrowings is the bank's base rate, as revised from time to time. For
the High Income and Equity-Income portfolios, the maximum loans during the
periods for which loans were outstanding amounted to $4,885,000 and
$18,269,000 respectively, and the average daily loan balances were
$4,885,000 and $18,269,000, respectively. The weighted average interest
rate was 6.4% for both the High Income Portfolio and for the Equity-Income
Portfolio.
5. EXPENSE REDUCTIONS.
FMR voluntarily agreed to reimburse the funds' operating expenses
(excluding interest, taxes, brokerage commissions and extraordinary
expenses) above an annual rate of 1.00% of average net assets for the High
Income Portfolio and 1.50% of average net assets for the Equity-Income,
Growth, and Overseas Portfolios. For the period, there was no reimbursement
under this arrangement.
FMR has directed certain portfolio trades of the High Income Portfolio to
brokers who paid a portion of the fund's expenses. For the period, the High
Income Portfolio's expenses were reduced by $5,422 under this agreement.
6. BENEFICIAL INTEREST.
At the end of the period, Fidelity Investments Life Insurance Company
(FILI), an affiliate of FMR, was the record owner of more than 5% of the
outstanding shares and certain unaffiliated insurance companies were record
owners of approximately 10% of the total outstanding shares of the
following funds:
 FILI UNAFFILIATED INSURANCE COMPANIES
FUND % OF OWNERSHIP # OF % OF OWNERSHIP
Money Market 48 1 16
High Income 17 1 41
Equity-Income 26 1 30
Growth 17 1 31
Overseas 15 1 40
7. PURCHASES AND SALES OF INVESTMENTS.
Information regarding purchases and sales of securities (other than
short-term securities) is included under the caption "Other Information" at
the end of each applicable fund's schedule of investments.
8. TRANSACTIONS WITH AFFILIATED COMPANIES.
Information regarding transactions with affiliated companies is included
under the caption "Other Information" at the end of each applicable fund's
schedule of investments.
INVESTMENT ADVISER
Fidelity Management & Research Company
Boston, MA
OFFICERS
Edward C. Johnson 3d, PRESIDENT
J. Gary Burkhead, SENIOR VICE PRESIDENT
William J. Hayes, VICE PRESIDENT
Fred L. Henning, Jr., VICE PRESIDENT, MONEY MARKET PORTFOLIO
Robert A. Lawrence, VICE PRESIDENT
Lawrence Greenberg, VICE PRESIDENT
Barry J. Coffman, VICE PRESIDENT
Robert Litterst, VICE PRESIDENT
John R. Hickling, VICE PRESIDENT
Bettina Doulton, VICE PRESIDENT
Arthur S. Loring, SECRETARY
Stephen P. Jonas, TREASURER
Robert H. Morrison, MANAGER, SECURITY TRANSACTIONS
Michael D. Conway, ASSISTANT TREASURER, MONEY MARKET PORTFOLIO
John H. Costello, ASSISTANT TREASURER
Leonard M. Rush, ASSISTANT TREASURER
BOARD OF TRUSTEES
J. Gary Burkhead
Ralph F. Cox
Phyllis Burke Davis
Richard J. Flynn
Edward C. Johnson 3d
E. Bradley Jones
Donald J. Kirk
Peter S. Lynch
Edward H. Malone
Marvin L. Mann
Gerald C. McDonough
Thomas R. Williams
GENERAL DISTRIBUTOR
Fidelity Distributors Corporation
Boston, MA
TRANSFER AND SHAREHOLDER
SERVICING AGENT
Fidelity Investments Institutional Operations Co.
Boston, MA 
CUSTODIAN
Morgan Guaranty Trust Company of New York, 
New York, NY
 MONEY MARKET PORTFOLIO 
The Bank of New York, New York, NY
 HIGH INCOME PORTFOLIO 
The Chase Manhattan Bank, N.A., New York, NY
 EQUITY-INCOME AND OVERSEAS PORTFOLIOS 
Brown Brothers Harriman & Co., Boston, MA
 GROWTH PORTFOLIO 

<PAGE>
 
 
                 -------------------------------------------------------
                 INSURANCE 
                 INVESTMENT 
                 PRODUCTS TRUST
                 -------------------------------------------------------
                 SEMI-ANNUAL REPORT
                 -------------------------------------------------------
 
 
 
                                 June 30, 1995
<PAGE>
 
STATEMENT OF NET ASSETS
--------------------------------------------------------------------------------
Insurance Investment Products Trust--June 30, 1995 (Unaudited)
INTERNATIONAL GROWTH FUND



<TABLE>
<CAPTION>
-----------------------------------------------------
                                             Market
Description                         Shares   Value
-----------------------------------------------------
<S>                                 <C>    <C>
FOREIGN COMMON STOCKS -- 94.7%
AUSTRALIA -- 4.9%
 Australia & New Zealand Bank        3,000 $   10,650
 Boral                               4,200     10,496
 Caltex Australia                    2,500      7,153
 National Australia Bank             1,900     15,000
 Westpac Banking                     3,600     13,010
                                           ----------
                                               56,309
                                           ----------
BELGIUM -- 0.6%
 D'Ieteren Trading                     100      7,420
                                           ----------
CANADA -- 2.9%
 Bank of Montreal                      300      6,281
 Canadian Imperial Bank of Commerce    400      9,613
 Imasco Holdings                       600     10,650
 Royal Bank of Canada                  300      6,718
                                           ----------
                                               33,262
                                           ----------
FRANCE -- 13.2%
 Alcatel Alsthom                       150     13,508
 CGIP                                   50     11,659
 Christian Dior                        150     13,211
 Cie de Saint Gobain                   100     12,081
 Elf Gabon                              50      9,432
 Interbail                             100      6,711
 Lafarge                               150     11,665
 LVMH Moet Hennesy                      50      8,999
 Nord Est                              400     10,160
 Peugeot*                              100     13,875
 Poliet ex Lambert                     100      9,082
 Saint Louis Bouchon                    50     15,462
 Total "B"                             250     15,050
                                           ----------
                                              150,895
                                           ----------
GERMANY -- 1.9%
 BASF                                   50     10,675
 Hoechst                                50     10,795
                                           ----------
                                               21,470
                                           ----------
HONG KONG -- 2.6%
 HSBC Holdings                         800     10,262
 Jardine International Motor         8,000      7,858
 Lai Sun Garment                    11,000     11,445
                                           ----------
                                               29,565
                                           ----------
ITALY -- 1.6%
 Comau Finanziaria                   3,100      4,504
 STET                                2,000      5,534
 STET Di Risp                        3,800      8,447
                                           ----------
                                               18,485
                                           ----------
</TABLE>

<TABLE>
<CAPTION>
-----------------------------------------------------
                                             Market  
Description                         Shares   Value   
-----------------------------------------------------
<S>                                 <C>    <C>       
JAPAN -- 28.9%                                       
 Aoyama Trading                      1,000 $   16,757
 Chiyoda Fire & Marine               2,000     11,258
 Cosmo Oil                           2,000     11,305
 Daikyo                              1,000      7,080
 Daito Trust Construction            1,000      9,441
 Daiwa Securities                    1,000     10,550
 Fuji Photo Film                     1,000     23,720
 Hitachi                             2,000     19,943
 Hokkaido Takushoku Bank             3,000      8,213
 Honda Motor                         1,000     15,341
 Jaccs                               1,000      9,323
 Kirin Brewery                       1,000     10,621
 Long Term Credit Bank               2,000     17,347
 Matsushita Electric                 1,000     15,577
 Mitsui Trust & Banking              1,000      9,205
 Nippon Shinpan                      2,000     12,839
 Nippondenso                         1,000     18,173
 Nissan Fire & Marine Insurance      2,000     13,217
 Nissan Motors                       2,000     12,792
 Sakura Bank                         2,000     20,887
 Tohoku Electric Power                 500     13,866
 Tokai Bank                          1,000     11,093
 Toshiba                             1,000      6,337
 Toyota Motor                        1,000     19,825
 Toyota Tsusho                       1,000      6,278
                                           ----------
                                              330,988
                                           ----------
MALAYSIA -- 6.5%                                     
 Arab-Malaysian Merchant Bank        1,000     11,897
 Edaran Otomobil                     1,000      9,764
 Malaysian Airline System            3,000     10,154
 MBF Capital                        11,000     12,816
 Oriental Holdings                   2,000     10,667
 Perusahaan Otomobil                 3,000     10,831
 Sime Darby                          3,000      8,369
                                           ----------
                                               74,498
                                           ----------
NETHERLANDS -- 7.1%                                  
 ABN-Amro Holdings                     411     15,867
 Aegon                                 513     17,734
 Hoogovens & Staalf                    300     11,930
 International Nederlanden             307     16,985
 KPN                                   513     18,447
                                           ----------
                                               80,963
                                           ----------
NEW ZEALAND -- 0.7%                                  
 Lion Nathan                         4,100      8,111
                                           ----------
NORWAY -- 0.9%                                       
 Den Norske Bank                     3,700     10,031
                                           ---------- 
</TABLE>
<PAGE>
 
STATEMENT OF NET ASSETS
--------------------------------------------------------------------------------
Insurance Investment Products Trust--June 30, 1995 (Unaudited)
INTERNATIONAL GROWTH FUND

<TABLE>
<CAPTION>
-------------------------------------------------
                                         Market
Description                     Shares   Value
-------------------------------------------------
<S>                             <C>    <C>
SPAIN -- 2.6%
 Banco Popular                     100 $   14,870
 Telefonica Nacional             1,200     15,465
                                       ----------
                                           30,335
                                       ----------
SWEDEN -- 2.6%
 Stora Kopparberg "B"            1,000     13,532
 SSAB "B"                          800      9,342
 Sydkraft "C"*                     500      6,766
                                       ----------
                                           29,640
                                       ----------
SWITZERLAND -- 6.2%
 Ciba Geigy                         20     14,665
 Companie Financiere Richemont      10     12,337
 CS Holdings                       150     13,749
 Elektrowatt "B"                    40     11,503
 Roche Holding                       3     19,340
                                       ----------
                                           71,594
                                       ----------
UNITED KINGDOM -- 11.5%
 Anglian Water                   1,400     11,149
 Bass                            1,400     13,386
 British Steel                   4,600     12,558
 Guardian Royal Exchange*        3,900     12,833
 Hanson                          3,700     12,939
 Lloyds Bank                       900      8,927
 National Westminster Bank         700      6,075
 Norweb*                           500      5,405
 Royal Insurance                 2,400     11,788
 Sun Alliance Group*             2,000     10,650
 Tesco                           3,000     13,829
 Yorkshire Water                 1,300     11,903
                                       ----------
                                          131,442
                                       ----------
UNITED STATES -- 0.0%
 U.S. Industries*                   37        504
                                       ----------
Total Foreign Common Stocks
 (Cost $1,047,269)                      1,085,512
                                       ----------
FOREIGN PREFERRED STOCKS -- 1.3%
AUSTRALIA -- 1.3%
 Newscorp                        3,000     14,846
                                       ----------
Total Foreign Preferred Stocks
 (Cost $11,284)                            14,846
                                       ----------
</TABLE>

<TABLE>
<CAPTION>

------------------------------------------------- 
                                Face    Market    
Description                    Amount    Value    
------------------------------------------------- 
<S>                            <C>     <C>         
REPURCHASE AGREEMENT -- 1.2%                      
 Lehman Brothers                                  
  5.87%, dated 06/30/95,                          
  matures 07/03/95, repurchase                    
  price $13,906 (collateral-                      
  ized by a U.S. Treasury Note,                   
  due 01/31/97, par value                         
  $13,878, market value                           
  $14,293)                     $13,899 $   13,899 
                                       ---------- 
Total Repurchase Agreement                        
 (Cost $13,899)                            13,899 
                                       ---------- 
Total Investments -- 97.2%                        
 (Cost $1,072,452)                      1,114,257 
                                       ---------- 
OTHER ASSETS AND LIABILITIES                      
 -- 2.8% Other Assets and                         
 Liabilities, Net                          32,585 
                                       ---------- 
NET ASSETS:                                       
 Portfolio shares (unlimited                      
  authorization -- no par                         
  value) based on 110,961                         
  outstanding shares of                           
  beneficial interest                   1,108,634 
 Accumulated net realized                         
  gain on investments                      10,162 
 Accumulated net realized                         
  loss on forward foreign                         
  currency contracts and                          
  foreign currency transactions           (35,345) 
 Net unrealized appreciation                      
  on investments                           41,805 
 Net unrealized appreciation                      
  on forward foreign currency                     
  contracts, foreign currency                     
  and translation of other                        
  assets and liabilities                          
  denominated in foreign                          
  currencies                                5,658 
 Undistributed net investment                     
  income                                   15,928 
                                       ---------- 
Total Net Assets -- 100.0%             $1,146,842 
                                       ========== 
Net Asset Value, Offering Price                   
 and Redemption Price Per Share        $    10.34 
                                       ==========  
</TABLE>
* Non-income producing security
<PAGE>
 
SCHEDULE OF INVESTMENTS
--------------------------------------------------------------------------------
Insurance Investment Products Trust--June 30, 1995 (Unaudited)


GROWTH FUND
<TABLE>
<CAPTION> 
------------------------------------------------------
                                              Market  
Description                          Shares   Value   
------------------------------------------------------ 
<S>                                  <C>    <C> 
COMMON STOCK -- 94.8%         
AIRCRAFT -- 2.0%              
 Allied Signal                         580  $   25,810
                                            ----------
AUTOMOTIVE -- 1.1%            
 Magna International, Class A          330      14,561
                                            ----------
BANKS -- 0.4%                 
 Citicorp                              100       5,788
                                            ----------
BEAUTY PRODUCTS -- 2.4%       
 Avon Products                         300      20,100
 Gillette                              260      11,603
                                            ----------
                                                31,703
                                            ----------
BROADCASTING, NEWSPAPERS      
 & ADVERTISING -- 3.1%        
 Comcast Special, Class A            1,000      18,563
 Tele-Communications, Class A*         940      22,031
                                            ----------
                                                40,594
                                            ----------
CABLE AND OTHER PAY TELEVISION
 SERVICES -- 0.6%             
 Cox Communications*                   400       7,750
                                            ----------
CHEMICALS -- 5.2%             
 E.I. du Pont de Nemours               140       9,625
 Monsanto                              260      23,433
 Rohm & Haas                           510      27,986
 Union Carbide                         180       6,008
                                            ----------
                                                67,052
                                            ----------
COMMUNICATIONS EQUIPMENT -- 2.2%       
 Motorola                              420      28,193
                                            ----------
COMPUTERS & SERVICES -- 4.6%    
 Cisco Systems*                        650      32,866
 Compaq Computer*                      385      17,469
 Silicon Graphics*                     240       9,570
                                            ----------
                                                59,905
                                            ----------
DRUGS -- 9.3%                   
 Abbott Laboratories                   570      23,085
 Forest Laboratories*                  190       8,431
 Merck                               1,240      60,760
 Pfizer                                310      28,636
                                            ----------
                                               120,912
                                            ----------
ENTERTAINMENT -- 3.1%         
 Carnival, Class A                     200       4,675
 Walt Disney                           650      36,156
                                            ----------
                                                40,831
                                            ----------
FINANCIAL SERVICES -- 2.2%    
 Federal Home Loan Mortgage            280      19,250
 Federal National Mortgage             100       9,438
                                            ----------
                                                28,688
                                            ----------
</TABLE>                      
<TABLE>                       
<CAPTION>                     
------------------------------------------------------
                                              Market  
Description                          Shares   Value   
------------------------------------------------------ 
<S>                                  <C>      <C> 
FOOD, BEVERAGE & TOBACCO -- 11.9%                       
 Coca Cola                             720  $   45,900
 Pepsico                             1,020      46,538
 Philip Morris                         830      61,725
                                            ----------
                                               154,163
                                            ----------
GAS/NATURAL GAS -- 1.4%       
 Enron                                 510      17,914
                                            ----------
HOUSEHOLD PRODUCTS -- 4.8%    
 Colgate Palmolive                     320      23,400
 Procter & Gamble                      540      38,813
                                            ----------
                                                62,213
                                            ----------
INSURANCE -- 8.7%             
 American International                280      31,920
 General Re                            125      16,734
 MGIC Investment                       100       4,688
 NAC Re                                185       5,758
 The PMI Group                         200       8,675
 Travelers                             430      18,813
 United Healthcare                     635      26,273
                                            ----------
                                               112,861
                                            ----------
MACHINERY -- 7.0%             
 General Electric                    1,090      61,449
 General Instrument*                   750      28,781
                                            ----------
                                                90,230
                                            ----------
MEDICAL PRODUCTS & SERVICES -- 2.1%                        
 Columbia/HCA Healthcare               640      27,680
                                            ----------
MISCELLANEOUS BUSINESS SERVICES -- 3.8%                   
 Informix*                             640      16,240
 Oracle*                               865      33,411
                                            ----------
                                                49,651
                                            ----------
PAPER & PAPER PRODUCTS -- 0.7%
 Scott Paper                           180       8,910
                                            ----------
PETROLEUM & FUEL PRODUCTS -- 1.3%                        
 Apache                                200       5,475
 Western Atlas*                        265      11,759
                                            ----------
                                                17,234
                                            ----------
PHOTOGRAPHIC EQUIPMENT & SUPPLIES -- 2.7%                
 Eastman Kodak                         430      26,069
 Xerox                                  75       8,794
                                            ----------
                                                34,863
                                            ----------
RAILROADS -- 1.4%             
 Burlington Northern                   190      12,041
 Conrail                               100       5,563
                                            ----------
                                                17,604
                                            ----------
</TABLE>
<PAGE>
 
SCHEDULE OF INVESTMENTS/STATEMENT OF NET ASSETS
--------------------------------------------------------------------------------
Insurance Investment Products Trust--June 30, 1995 (Unaudited)


GROWTH FUND
<TABLE>
<CAPTION> 
-----------------------------------------------------------
                                                   Market  
Description                               Shares   Value   
-----------------------------------------------------------
<S>                                       <C>    <C>        
RETAIL -- 4.3%
 Autozone*                                  190  $    4,774
 Home Depot                                 500      20,313
 Kohls*                                     140       6,388
 McDonald's                                 610      23,866
                                                 ----------
                                                     55,341
                                                 ----------
SEMI-CONDUCTORS/INSTRUMENTS -- 4.1%
 Intel                                      840      53,183
                                                 ----------
TELEPHONES & TELECOMMUNICATION -- 4.4%
 Airtouch Communications*                   940      26,790
 AT&T                                       580      30,813
                                                 ----------
                                                     57,603
                                                 ----------
Total Common Stock
 (Cost $1,082,678)                                1,231,237
                                                 ----------
Total Investments -- 94.8% of Net Assets
 (Cost $1,082,678)                               $1,231,237
                                                 ==========
* Non-income producing security
 
AGGRESSIVE GROWTH FUND
 
COMMON STOCK -- 92.7%
APPAREL/TEXTILES -- 2.0%
 Tommy Hilfiger*                            500  $   14,000
                                                 ----------
BROADCASTING, NEWSPAPERS
 & ADVERTISING -- 0.9%
 Clear Channel Communications*              100       6,438
                                                 ----------
COMMUNICATIONS EQUIPMENT -- 9.9%
 Glenayre Technologies*                     300      15,300
 Integrated Silicon Solutions*              200      10,450
 Itron*                                     100       3,125
 Kemet*                                     100       5,250
 Stratacom*                                 400      19,500
 Ultratech Stepper*                         400      14,100
                                                 ----------
                                                     67,725
                                                 ----------
COMPUTER PERIPHERAL EQUIPMENT -- 1.7%
 Electroglas*                               200      11,450
                                                 ----------
COMPUTERS & SERVICES -- 4.1%
 Atria Software*                            100       4,850
 FTP Software*                              200       6,000
 Hyperion Software*                         300      13,575
 S3*                                        100       3,600
                                                 ----------
                                                     28,025
                                                 ----------
DRUGS -- 1.8%
 Circa Pharmaceuticals*                     100       3,188
 Idexx Laboratories*                        200       5,200
 Watson Pharmaceuticals*                    100       3,900
                                                 ----------
                                                     12,288
                                                 ----------
</TABLE>
<TABLE>
<CAPTION>
-----------------------------------------------------------
                                                   Market  
Description                               Shares   Value   
-----------------------------------------------------------
<S>                                       <C>    <C>        
ENTERTAINMENT -- 1.4%            
 Regal Cinemas*                             200  $    6,400
 Station Casinos*                           200       3,450
                                                 ----------
                                                      9,850
                                                 ----------
ENVIRONMENTAL SERVICES -- 2.1%   
 United Waste Systems*                      400      14,400
                                                 ----------
FINANCIAL SERVICES -- 1.3%       
 Credit Acceptance*                         300       6,150
 National Auto Credit*                      200       2,675
                                                 ----------
                                                      8,825
                                                 ----------
HOTELS & LODGING -- 0.6%         
 Doubletree*                                200       4,313
                                                 ----------
INSURANCE -- 4.0%                
 Healthsource*                              300      10,500
 Phycor*                                    200       7,025
 Value Health*                              300       9,675
                                                 ----------
                                                     27,200
                                                 ----------
MACHINERY -- 7.1%                
 FSI International*                         400       9,325
 Gasonics International*                    200       5,700
 Input/Output*                              200       7,200
 Kulicke & Soffa Industries*                100       6,631
 Lam Research*                              100       6,400
 Photronics*                                100       3,075
 Zebra Technology*                          200      10,650
                                                 ----------
                                                     48,981
                                                 ----------
MEASURING DEVICES -- 5.3%        
 Cognex*                                    400      16,100
 Credence Systems*                          300       9,075
 Digital Link*                              100       2,825
 Tencor Instrument*                         200       8,200
                                                 ----------
                                                     36,200
                                                 ----------
MEDICAL PRODUCTS & SERVICES -- 3.4%
 Community Health Systems*                  200       6,775
 Ren*                                       300       4,763
 Theratx*                                   200       2,675
 Vencor*                                    300       9,450
                                                 ----------
                                                     23,663
                                                 ----------
MISCELLANEOUS BUSINESS SERVICES -- 19.8%
 Acxiom*                                    400       9,550
 Alantec*                                   100       3,425
 Alternative Resources*                     200       5,300
 Cambridge Technology Partners*             400      13,200
 Electronics For Imaging*                   300      15,675
 Fair Isaac                                 200       5,950
 Frame Technology*                          400      11,700
 Macro Media*                               200       8,650
 McAfee Associates*                         200       6,063
</TABLE>
<PAGE>
 
--------------------------------------------------------------------------------
<TABLE>
<CAPTION> 
----------------------------------------------------------------------------
                                                                     Market
Description                                                  Shares  Value
----------------------------------------------------------------------------
<S>                                                          <C>    <C> 
 Medic Computer Systems*                                      200   $  7,700
 National Data                                                300      6,938
 Netmanage*                                                   400      6,800
 Network Peripherals*                                         300      6,544
 Synopsys*                                                    200     12,519
 Systems & Computers Technology*                              200      4,000
 Wonderware*                                                  300     12,075
                                                                    --------
                                                                     136,089
                                                                    --------
MISCELLANEOUS CONSUMER SERVICES -- 1.0%
 Corrections of America*                                      200      6,875
                                                                    --------
MISCELLANEOUS MANUFACTURING -- 2.4%
 Blyth Industries*                                            200      8,525
 Department 56*                                               200      7,650
                                                                    --------
                                                                      16,175
                                                                    --------
PRINTING & PUBLISHING -- 0.8%   
 Gartner, Class A*                                            200      5,800
                                                                    --------
PROFESSIONAL SERVICES -- 1.3%   
 Tetra Tech*                                                  500      8,875
                                                                    --------
RAILROADS -- 1.4%               
 Railtex*                                                     200      4,750
 Wisconsin Central*                                           100      4,900
                                                                    --------
                                                                       9,650
                                                                    --------
RETAIL -- 10.5%                 
 Apple South                                                  400      7,800
 Corporate Express*                                           450      9,619
 Discount Auto Parts*                                         200      5,075
 General Nutrition*                                           400     14,050
 Micro Warehouse*                                             300     13,800
 Omnicare                                                     400     10,850
 Sunglass Hut International*                                  200      7,000
 Viking Office Products*                                      100      3,663
                                                                    --------
                                                                      71,857
                                                                    --------
SEMI-CONDUCTORS/INSTRUMENTS -- 5.8%
 Altera*                                                      200      8,650
 Integrated Process Equipment*                                100      3,531
 Mattson Technology*                                          100      4,700
 Sanmina*                                                     100      3,800
 Sierra Semiconductor*                                        100      3,175
 Silicon Valley*                                              100      3,625
 Vicor*                                                       200      8,988
 VLSI Technology*                                             100      3,013
                                                                    --------
                                                                      39,482
                                                                    --------
TELEPHONES & TELECOMMUNICATION -- 2.1%
 Ascend Communications*                                       100      5,050
 Cidco*                                                       200      6,275
 LCI International*                                           100      3,063
                                                                    --------
                                                                      14,388
                                                                    --------
</TABLE>
<TABLE>
<CAPTION> 
-----------------------------------------------------------------------------
                                                      Shares/Face    Market
Description                                              Amount       Value
-----------------------------------------------------------------------------
<S>                                                   <C>           <C> 
TRANSPORTATION SERVICES -- 1.7%
 Fritz*                                                      200    $ 11,738
                                                                    --------
WHOLESALE -- 0.3%
 Cellstar*                                                   100       2,338
                                                                    --------
Total Common Stock
 (Cost $541,044)                                                     636,625
                                                                    --------
REPURCHASE AGREEMENT -- 8.6%
 Lehman Brothers
  5.87%, dated 06/30/95, matures 07/03/95, repurchase
  price $59,263 (collateralized by U.S. Treasury
  Note, due 01/31/97
  par value $57,859, market
  value $61,005)                                         $59,234      59,234
                                                                    --------
Total Repurchase Agreement
 (Cost $59,234)                                                       59,234
                                                                    --------
Total Investments -- 101.3%
 (Cost $600,278)                                                     695,859
                                                                    --------
OTHER ASSETS AND LIABILITIES -- (1.3)%
 Other Assets and Liabilities, Net                                    (8,909)
                                                                    --------
NET ASSETS:
 Portfolio shares (unlimited authorization--no par
  value) based on 59,479 outstanding shares of
  beneficial interest                                                600,776
 Accumulated net realized loss on investments                         (8,693)
 Net unrealized appreciation on investments                           95,581
 Distributions in excess of net investment income                       (714)
                                                                    --------
 Total Net Assets -- 100.0%                                         $686,950
                                                                    ========
 Net Asset Value, Offering Price and Redemption Price
  Per Share                                                           $11.55
                                                                    ========
* Non-income producing security
 
INCOME EQUITY FUND
 
COMMON STOCK -- 98.2%
AEROSPACE & DEFENSE -- 1.3%
 Loral                                                       100    $  5,175
 Raytheon                                                     50       3,881
 Rockwell International                                      150       6,863
                                                                    --------
                                                                      15,919
                                                                    --------
AIR TRANSPORTATION -- 0.6%
 AMR*                                                         50       3,731
 Delta Air Lines                                              50       3,688
                                                                    --------
                                                                       7,419
                                                                    --------
</TABLE>
<PAGE>
 
STATEMENT OF NET ASSETS
--------------------------------------------------------------------------------
Insurance Investment Products Trust--June 30, 1995 (Unaudited)


INCOME EQUITY FUND
<TABLE>
<CAPTION> 
-------------------------------------------------
                                          Market
Description                       Shares  Value
-------------------------------------------------
<S>                               <C>    <C>
AIRCRAFT -- 2.2%
 Lockheed Martin                    150  $  9,469
 McDonnell Douglas                  250    19,188
                                         --------
                                           28,657
                                         --------
APPAREL/TEXTILES -- 0.5%
 Springs Industries, Class A        100     3,725
 V F                                 50     2,688
                                         --------
                                            6,413
                                         --------
AUTOMOTIVE -- 5.0%
 Chrysler                           200     9,575
 Dana                               150     4,294
 Eaton                              200    11,625
 Ford Motor                         650    19,338
 General Motors                     350    16,406
 Paccar                              50     2,338
                                         --------
                                           63,576
                                         --------
BANKS -- 14.3%
 Ahmanson H F                       250     5,500
 Bank of Boston                     150     5,625
 BankAmerica                        350    18,419
 Chemical Banking                   450    21,263
 Citicorp                           350    20,256
 Corestates Financial               500    17,438
 First Interstate Bancorp           150    12,038
 First Union                        300    13,575
 Nationsbank                        300    16,088
 NBD Bancorp                        500    16,000
 Republic New York                  150     8,400
 Southtrust                         450    10,406
 Wells Fargo                        100    18,025
                                         --------
                                          183,033
                                         --------
BEAUTY PRODUCTS -- 0.4%
 Alberto Culver, Class B            150     4,538
                                         --------
CHEMICALS -- 6.7%
 Dow Chemical                       225    16,172
 E.I. du Pont de Nemours            400    27,500
 Eastman Chemical                    50     2,975
 Eli Lilly                          200    15,700
 First Mississippi                  300    10,238
 Union Carbide                      400    13,350
                                         --------
                                           85,935
                                         --------
COMMUNICATIONS EQUIPMENT -- 0.7%
 ITT                                 75     8,813
                                         --------
COMPUTERS & SERVICES -- 4.1%
 International Business Machines    400    38,400
 Seagate Technology*                100     3,925
 Tandy                              200    10,375
                                         --------
                                           52,700
                                         --------
</TABLE>
<TABLE>
<CAPTION> 
-------------------------------------------------
                                          Market
Description                       Shares  Value
-------------------------------------------------
<S>                               <C>    <C>
DRUGS -- 1.7%
 Baxter International               125  $  4,547
 Bristol-Myers Squibb               250    17,031
                                         --------
                                           21,578
                                         --------
ELECTRICAL UTILITIES -- 10.5%
 Baltimore Gas and Electric         200     5,000
 Centerior Energy                   500     4,813
 Central and South West             250     6,563
 Consolidated Edison of New York    400    11,800
 Detroit Edison                     350    10,238
 DQE                                250     5,875
 Duke Power                         200     8,300
 Entergy                            150     3,619
 General Public Utilities           400    11,900
 Peco Energy                        350     9,669
 Pinnacle West Capital              500    12,250
 Public Service Enterprise          500    13,875
 SCE                                650    11,131
 Southern                           250     5,594
 Unicom                             500    13,313
                                         --------
                                          133,940
                                         --------
FINANCIAL SERVICES -- 4.7%
 Allstate                           400    11,850
 American Express                   250     8,781
 Dean Witter Discover               250    11,750
 Household International            200     9,900
 Travelers                          400    17,500
                                         --------
                                           59,781
                                         --------
FOOD, BEVERAGE & TOBACCO -- 1.4%
 Adolph Coors, Class B              100     1,638
 Archer Daniels Midland             400     7,450
 IBP                                200     8,700
                                         --------
                                           17,788
                                         --------
GAS/NATURAL GAS -- 2.4%
 Coastal                            100     3,038
 Eastern Enterprises                200     5,975
 Oneok                              100     2,138
 Panhandle Eastern                  450    10,969
 Williams                           250     8,719
                                         --------
                                           30,839
                                         --------
</TABLE>
<PAGE>
 
--------------------------------------------------------------------------------
<TABLE>
<CAPTION> 
------------------------------------------------------
                                              Market 
Description                          Shares   Value  
------------------------------------------------------
<S>                                  <C>    <C>       
INSURANCE -- 3.6%
 American General                      250  $    8,438
 Cigna                                 250      19,406
 Old Republic International            200       5,225
 Providian                             100       3,625
 Saint Paul                            100       4,925
 U.S. Life                             100       4,025
                                            ----------
                                                45,644
                                            ----------
MACHINERY -- 2.7%
 Black & Decker                        150       4,631
 Cummins Engine                        175       7,634
 Deere                                 100       8,563
 Outboard Marine                       200       3,925
 Parker-Hannifin                       150       5,438
 Timken                                100       4,613
                                            ----------
                                                34,804
                                            ----------
MEASURING DEVICES -- 0.2%
 Johnson Controls                       50       2,825
                                            ----------
MEDICAL PRODUCTS & SERVICES -- 0.9%
 Becton Dickinson                      200      11,650
                                            ----------
MISCELLANEOUS BUSINESS SERVICES -- 0.4%
 Sun Microsystems*                     100       4,850
                                            ----------
PAPER & PAPER PRODUCTS -- 3.5%
 Bowater                                50       2,244
 Champion International                250      13,031
 Federal Paper Board                   200       7,075
 International Paper                   150      12,863
 Temple-Inland                         100       4,763
 Weyerhaeuser                          100       4,713
                                            ----------
                                                44,689
                                            ----------
PETROLEUM REFINING -- 11.0%
 Amoco                                 300      19,988
 Atlantic Richfield                    150      16,463
 Exxon                                 800      56,500
 Mobil                                 450      43,200
 Royal Dutch Petroleum ADR              50       6,094
                                            ----------
                                               142,245
                                            ----------
PHOTOGRAPHIC EQUIPMENT & SUPPLIES -- 1.9%
 Eastman Kodak                         250      15,156
 Xerox                                  75       8,794
                                            ----------
                                                23,950
                                            ----------
PRINTING & PUBLISHING -- 0.7%
 American Greetings, Class A           100       2,938
 Meredith                              100       2,538
 Wallace Computer Services              75       2,878
                                            ----------
                                                 8,354
                                            ----------
</TABLE>
<TABLE>
<CAPTION>
------------------------------------------------------
                                              Market 
Description                          Shares   Value  
------------------------------------------------------
<S>                                  <C>    <C>       
RAILROADS -- 1.6%
 Conrail                              250   $   13,906
 Norfolk Southern                     100        6,738
                                            ----------
                                                20,644
                                            ----------
RETAIL -- 2.6%                  
 Jostens                              100        2,125
 Rite Aid                             150        3,844
 Sears Roebuck                        400       23,950
 Wendy's International                150        2,681
                                            ----------
                                                32,600
                                            ----------
RUBBER & PLASTIC -- 0.3%        
 Goodyear Tire & Rubber               100        4,125
                                            ----------
SEMI-CONDUCTORS/INSTRUMENTS -- 0.3%
 Advanced Micro Devices*              100        3,638
                                            ----------
STEEL & STEEL WORKS -- 1.4%  
 Alcan Aluminum                       200        6,050
 Asarco                               200        6,100
 Reynolds Metals                       50        2,588
 USX-U.S. Steel                       100        3,438
                                            ----------
                                                18,176
                                            ----------
TELEPHONES & TELECOMMUNICATION -- 9.4%
 Ameritech                            600       26,400
 Bellsouth                            400       25,400
 Cincinnati Bell                      200        5,050
 GTE                                  700       23,870
 NYNEX                                100        4,025
 Pacific Telesis                      450       12,038
 Southern New England                 300       10,575
 United States Cellular*              400       12,100
                                            ----------
                                               119,458
                                            ----------
TRUCKING -- 0.7%
 Consolidated Freightways             100        2,213
 Pittston Services                    300        7,200
                                            ----------
                                                 9,413
                                            ----------
WHOLESALE -- 0.5%
 Fleming                              250        6,625
                                            ----------
Total Common Stock           
 (Cost $1,147,955)                           1,254,619
                                            ----------
</TABLE>
<PAGE>
 
STATEMENT OF NET ASSETS
--------------------------------------------------------------------------------
Insurance Investment Products Trust--June 30, 1995 (Unaudited)


INCOME EQUITY FUND
<TABLE>
<CAPTION> 
-------------------------------------------------------------------------------
                                                             Face     Market
Description                                                 Amount    Value
-------------------------------------------------------------------------------
<S>                                                         <C>     <C> 
REPURCHASE AGREEMENT -- 2.0%
 Lehman Brothers
  5.80%, dated 06/30/95, matures 07/03/95, repurchase price
  $24,995 (collateralized by U.S. Treasury Bill, due
  07/03/95 par value $27,218, market value $25,735)         $24,983 $   24,983
                                                                    ----------
Total Repurchase Agreement
 (Cost $24,983)                                                         24,983
                                                                    ----------
Total Investments -- 100.2%
 (Cost $1,172,938)                                                   1,279,602
                                                                    ----------
OTHER ASSETS AND LIABILITIES -- (0.2)%
 Other Assets and Liabilities, Net                                     ( 2,149)
                                                                    ----------
NET ASSETS:
 Portfolio shares (unlimited authorization--no par value)
  based on 115,934 outstanding shares of beneficial
  interest                                                           1,164,688
 Accumulated net realized gain on investments                            6,099
 Net unrealized appreciation on investments                            106,664
 Undistributed net investment income                                         2
                                                                    ----------
Total Net Assets -- 100.0%                                          $1,277,453
                                                                    ==========
Net Asset Value, Offering Price and Redemption Price Per
 Share                                                              $    11.02
                                                                    ==========
</TABLE>
* Non-income producing security
ADR American Depository Receipt

INTERMEDIATE FIXED INCOME FUND  
<TABLE>
<CAPTION> 
------------------------------------------------------------------------------
                                                             Face     Market
Description                                                 Amount    Value
------------------------------------------------------------------------------
<S>                                                        <C>      <C> 
U.S. TREASURY OBLIGATIONS -- 88.5%                      
 U.S. Treasury Bill                                     
  5.480%, 07/20/95                                         $250,000 $  249,253
 U.S. Treasury Bond                                     
  7.500%, 11/15/24                                           56,000     61,990
 U.S. Treasury Note                                     
  7.500%, 02/15/05                                          650,000    708,070
                                                                    ----------
Total U.S. Treasury Obligations                         
 (Cost $960,315)                                                     1,019,313
                                                                    ----------
REPURCHASE AGREEMENT -- 10.6%
 Lehman Brothers
  5.82%, dated 06/30/95, matures 07/03/95, repurchase
  price $121,918 (collateralized by U.S. Treasury Note,
  due 01/31/97 par value $119,030, market value $125,503)   121,860    121,860
                                                                    ----------
Total Repurchase Agreement                               
 (Cost $121,860)                                                       121,860
                                                                    ----------
Total Investments--99.1%                                 
 (Cost $1,082,175)                                                   1,141,173
                                                                    ----------
OTHER ASSETS AND LIABILITIES -- 0.9%                     
 Other Assets and Liabilities, Net                                      10,192
                                                                    ----------
NET ASSETS:                                              
 Portfolio shares (unlimited authorization--no par value)
  based on 107,920 outstanding shares of beneficial      
  interest                                                           1,083,696
 Accumulated net realized gain on investments                            8,671
 Net unrealized appreciation on investments                             58,998
                                                                    ----------
Total Net Assets -- 100.0%                                          $1,151,365
                                                                    ==========
Net Asset Value, Offering Price and Redemption Price Per 
 Share                                                              $    10.67
                                                                    ==========
</TABLE>
<PAGE>
 
--------------------------------------------------------------------------------


MONEY MARKET FUND
<TABLE>
<CAPTION> 
------------------------------------------------------------------------------
                                                             Face
Description                                                  Amount   Value
------------------------------------------------------------------------------
<S>                                                         <C>      <C>
GOVERNMENT BONDS -- 84.6%
 FFCB Discount Note
  5.991%, 07/05/95                                          $ 80,000 $ 79,948
 FHLB Discount Note
  5.996%, 07/10/95                                           100,000   99,853
 FHLMC Discount Notes
  5.954%, 07/05/95                                            60,000   59,961
  5.993%, 07/07/95                                            25,000   24,975
 FNMA Discount Note
  5.966%, 07/07/95                                           275,000  274,731
                                                                     --------
Total Government Bonds
 (Cost $539,468)                                                      539,468
                                                                     --------
U.S. TREASURY OBLIGATIONS -- 15.6%
 U.S. Treasury Bill
  5.265%, 08/17/95                                            75,000   74,484
  5.400%, 08/17/95                                            25,000   24,824
                                                                     --------
Total U.S. Treasury Obligations
 (Cost $99,308)                                                        99,308
                                                                     --------
Total Investments -- 100.2%
 (Cost $638,776)                                                      638,776
                                                                     --------
OTHER ASSETS AND LIABILITIES -- (0.2)%
 Other Assets and Liabilities, Net                                     (1,412)
                                                                     --------
NET ASSETS:
 Portfolio shares (unlimited
  authorization--no par value) based on 637,365 outstanding
  shares of beneficial interest                                       637,365
 Accumulated net realized loss on investments                              (1)
                                                                     --------
Total Net Assets -- 100.0%                                           $637,364
                                                                     ========
Net Asset Value, Offering Price and Redemption Price Per
 Share                                                               $   1.00
                                                                     ========
</TABLE>
FFCB  Federal Farm Credit Bank
FHLB  Federal Home Loan Bank
FHLMC Federal Home Loan Mortgage Corporation
FNMA  Federal National Mortgage Association
 
The accompanying notes are an integral part of the financial statements.
<PAGE>
 
 
 
                       THIS PAGE INTENTIONALLY LEFT BLANK
 
 
<PAGE>
 
STATEMENT OF ASSETS AND LIABILITIES
--------------------------------------------------------------------------------
Insurance Investment Products Trust--as of June 30, 1995 (Unaudited)
<TABLE>
<CAPTION>
                                                                     ----------
                                                                       GROWTH
                                                                        FUND
                                                                     ----------
<S>                                                                  <C>
ASSETS:
 Investments at market value (cost $1,082,678)                       $1,231,237
 Cash                                                                    46,492
 Receivable for investment securities sold                               23,399
 Accrued interest receivable                                              2,303
 Other assets                                                               317
                                                                     ----------
 Total assets                                                         1,303,748
                                                                     ----------
LIABILITIES:
 Distribution payable                                                     1,365
 Accrued expenses payable                                                 4,128
                                                                     ----------
 Total liabilities                                                        5,493
                                                                     ----------
NET ASSETS:
 Portfolio shares (unlimited authorization -- no par value) based on
  113,777 outstanding shares of beneficial interest                   1,144,110
 Accumulated net realized gain on investments                             5,580
 Net unrealized appreciation on investments                             148,559
 Undistributed net investment income                                          6
                                                                     ----------
TOTAL NET ASSETS                                                     $1,298,255
                                                                     ==========
NET ASSET VALUE, OFFERING PRICE AND REDEMPTION PRICE PER SHARE       $    11.41
                                                                     ==========
</TABLE>
 
 
The accompanying notes are an integral part of the financial statements.
<PAGE>
 
STATEMENTS OF OPERATIONS
------------------------------------------------------------------------
Insurance Investment Products Trust--For the period ended June 30, 1995
(Unaudited)
<TABLE>
<CAPTION>
                                                      ------------- --------
                                                      INTERNATIONAL
                                                         GROWTH      GROWTH
                                                        FUND (1)    FUND (1)
                                                      ------------- --------
<S>                                                   <C>           <C>
INVESTMENT INCOME:
 Interest                                               $  2,036    $  1,635
 Dividends                                                21,111       7,625
 Less: Foreign taxes withheld                             (1,563)         --
                                                        --------    --------
 Total investment income                                  21,584       9,260
                                                        --------    --------
EXPENSES:
 Management fees                                           2,256       1,967
 Less management fees waived                              (2,256)     (1,967)
 Reimbursement from management                           (21,454)     (9,464)
 Investment advisory fees                                  1,802       1,749
 Less advisory fees waived                                    --        (518)
 Custody fees                                             12,322         823
 Professional fees                                         3,747       6,040
 Printing fees                                             3,215       4,731
 Wire agent fees                                             932         306
 Registration fees                                           382         148
 Trustees fees                                             1,192          52
 Pricing fees                                              3,454         494
 Miscellaneous fees                                           64          10
                                                        --------    --------
 Total expenses                                            5,656       4,371
                                                        --------    --------
NET INVESTMENT INCOME (LOSS)                              15,928       4,889
                                                        --------    --------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS:
 Net realized gain (loss) from security transactions      10,162       5,580
 Net realized loss on forward foreign currency
  contracts and foreign currency transactions            (35,345)         --
 Net change in unrealized appreciation on investments     41,805     148,559
 Net change in unrealized appreciation on forward
  foreign currency contracts, foreign currency and
  translation of other assets and liabilities in
  foreign currencies                                       5,658          --
                                                        --------    --------
 Total net realized and unrealized gain (loss) on in-
  vestments                                               22,280     154,139
                                                        --------    --------
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS    $ 38,208    $159,028
                                                        ========    ========
</TABLE>
 
 (1) Commenced operations on February 10, 1995.
 
The accompanying notes are an integral part of the financial statements.
<PAGE>
 
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
----------             --------                      ------------                     --------
                                                     INTERMEDIATE
 AGGRESSIVE             INCOME                          FIXED                          MONEY
   GROWTH               EQUITY                          INCOME                         MARKET
  FUND (1)             FUND (1)                        FUND (1)                       FUND (1)
----------             --------                      ------------                     --------
<S>                    <C>                           <C>                              <C>
 $ 2,412               $  2,782                        $26,854                        $14,539
      30                 13,808                             --                             --
      --                     --                             --                             --
 -------               --------                        -------                        -------
   2,442                 16,590                         26,854                         14,539
 -------               --------                        -------                        -------
     982                  1,945                          1,537                          1,022
    (982)                (1,945)                        (1,537)                        (1,022)
  (5,072)                (8,982)                        (8,959)                        (5,161)
   1,418                  1,512                          1,113                            182
    (327)                  (454)                          (568)                            --
     412                    813                            741                            420
   3,064                  5,911                          5,484                          3,008
   2,388                  4,638                          4,277                          2,352
     153                    302                            283                            170
      74                    148                            139                             86
      26                     52                             49                             29
     478                    370                            263                            124
       5                     11                             10                              6
 -------               --------                        -------                        -------
   2,619                  4,321                          2,832                          1,216
 -------               --------                        -------                        -------
    (177)                12,269                         24,022                         13,323
 -------               --------                        -------                        -------
  (8,693)                 6,099                          8,671                             (1)
      --                     --                             --                             --
  95,581                106,664                         58,998                             --
      --                     --                             --                             --
 -------               --------                        -------                        -------
  86,888                112,763                         67,669                             (1)
 -------               --------                        -------                        -------
 $86,711               $125,032                        $91,691                        $13,322
 =======               ========                        =======                        =======
</TABLE>
<PAGE>
 
STATEMENTS OF CHANGES IN NET ASSETS
------------------------------------------------------------------------
Insurance Investment Products Trust--For the period ended June 30, 1995
(Unaudited)
<TABLE>
<CAPTION>
                                                      ------------- -----------
                                                      INTERNATIONAL
                                                         GROWTH       GROWTH
                                                          FUND         FUND
                                                       2/10/95 (1)  2/10/95 (1)
                                                       TO 6/30/95   TO 6/30/95
                                                      ------------- -----------
<S>                                                   <C>           <C>
OPERATIONS:
 Net investment income (loss)                          $   15,928   $    4,889
 Net realized gain (loss) from security and foreign
  currency transactions                                   (25,183)       5,580
 Net change in unrealized appreciation on investments
  and foreign currency transactions                        47,463      148,559
                                                       ----------   ----------
 Net increase in net assets resulting from operations      38,208      159,028
                                                       ----------   ----------
DIVIDENDS DISTRIBUTED FROM:
 Net investment income                                         --       (4,883)
                                                       ----------   ----------
CAPITAL SHARE TRANSACTIONS:
 Proceeds from shares issued                            1,112,670    1,142,197
 Reinvestment of cash distributions                            --        3,518
 Cost of shares repurchased                                (4,136)      (1,705)
                                                       ----------   ----------
 Increase in net assets derived from capital share
  transactions                                          1,108,534    1,144,010
                                                       ----------   ----------
 Net increase in net assets                             1,146,742    1,298,155
NET ASSETS:
 Beginning of period                                          100          100
                                                       ----------   ----------
 End of period (2)                                     $1,146,842   $1,298,255
                                                       ==========   ==========
CAPITAL SHARE TRANSACTIONS:
 Capital shares outstanding at beginning of period             10           10
                                                       ----------   ----------
 Shares issued                                            111,357      113,580
 Shares issued in lieu of cash distributions                   --          342
 Shares repurchased                                          (406)        (155)
                                                       ----------   ----------
 Net increase in capital shares                           110,951      113,767
                                                       ----------   ----------
 Capital shares outstanding at end of period              110,961      113,777
                                                       ==========   ==========
</TABLE>
 
 (1) Commenced operations on February 10, 1995.
 (2) Including undistributed (distributions in excess of) net investment
     income of $15,928 for International Growth, $6 for Growth, $(714) for
     Aggressive Growth, $2 for Income Equity, $0 for Intermediate Fixed Income
     and $0 for Money Market at June 30, 1995.
 
The accompanying notes are an integral part of the financial statements.
<PAGE>
 
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
 -----------           -----------                  ------------                 -----------
  AGGRESSIVE             INCOME                     INTERMEDIATE                    MONEY
    GROWTH               EQUITY                     FIXED INCOME                   MARKET
     FUND                 FUND                          FUND                        FUND
 2/10/95 (1)           2/10/95 (1)                  2/10/95 (1)                  2/10/95 (1)
  TO 6/30/95           TO 6/30/95                    TO 6/30/95                  TO 6/30/95
 -----------           -----------                  ------------                 -----------
 <S>                   <C>                          <C>                          <C>
  $   (177)            $   12,269                    $   24,022                   $ 13,323
    (8,693)                 6,099                         8,671                         (1)
    95,581                106,664                        58,998                         --
  --------             ----------                    ----------                   --------
    86,711                125,032                        91,691                     13,322
  --------             ----------                    ----------                   --------
      (537)               (12,267)                      (24,022)                   (13,323)
  --------             ----------                    ----------                   --------
   618,993              1,156,695                     1,065,040                    896,224
        62                 10,574                        18,583                        793
   (18,379)                (2,681)                          (27)                  (359,152)
  --------             ----------                    ----------                   --------
   600,676              1,164,588                     1,083,596                    537,865
  --------             ----------                    ----------                   --------
   686,850              1,277,353                     1,151,265                    537,864
       100                    100                           100                     99,500
  --------             ----------                    ----------                   --------
  $686,950             $1,277,453                    $1,151,365                   $637,364
  ========             ==========                    ==========                   ========
        10                     10                            10                     99,500
  --------             ----------                    ----------                   --------
    61,214                115,164                       106,106                    896,224
         6                  1,005                         1,807                        793
    (1,751)                  (245)                           (3)                  (359,152)
  --------             ----------                    ----------                   --------
    59,469                115,924                       107,910                    537,865
  --------             ----------                    ----------                   --------
    59,479                115,934                       107,920                    637,365
  ========             ==========                    ==========                   ========
</TABLE>
<PAGE>
 
FINANCIAL HIGHLIGHTS
--------------------------------------------------------------------------------
Insurance Investment Products Trust--for the period ended June 30, 1995
(Unaudited)
 
For a Share Outstanding Throughout the Period
<TABLE>
<CAPTION>
                                                                                                                Ratio of Net
                                            Distributions Distributions                                         Investment
      Net Asset            Net Realized and     From          From                                    Ratio of    Income
        Value      Net        Unrealized         Net        Realized    Net Asset         Net Assets  Expenses   (Loss) to
      Beginning Investment     Gain on       Investment      Capital    Value End  Total    End of   to Average   Average
      of Period   Income     Investments       Income         Gains     of Period Return+   Period   Net Assets  Net Assets
---------------------------------------------------------------------------------------------------------------------------
<S>   <C>       <C>        <C>              <C>           <C>           <C>       <C>     <C>        <C>        <C>
INTERNATIONAL GROWTH FUND (1)
-----------------------------
1995   $10.00     $0.14         $0.20              --           --       $10.34     3.40% $1,146,842    1.40%      3.88 %
GROWTH FUND (1)
---------------
1995   $10.00     $0.05         $1.41          $(0.05)          --       $11.41    14.59% $1,298,255    1.00%      1.12 %
AGGRESSIVE GROWTH FUND (1)
--------------------------
1995   $10.00        --         $1.56          $(0.01)          --       $11.55    15.60% $  686,950    1.20%     (0.08)%
INCOME EQUITY FUND (1)
----------------------
1995   $10.00     $0.11         $1.02          $(0.11)          --       $11.02    11.38% $1,277,453    1.00%      2.84 %
INTERMEDIATE FIXED INCOME FUND (1)
----------------------------------
1995   $10.00     $0.23         $0.67          $(0.23)          --       $10.67     9.12% $1,151,365    0.70%      5.94 %
MONEY MARKET FUND (1)
---------------------
1995    $1.00     $0.02            --          $(0.02)          --        $1.00     2.09% $  637,364    0.50%      5.48 %
<CAPTION>
                              Ratio of
                 Ratio of  Net Investment
                 Expenses  Income (Loss)
                to Average   to Average
                Net Assets   Net Assets   Portfolio
                (Excluding   (Excluding   Turnover
                 Waivers)     Waivers)      Rate
--------------------------------------------------------------------------------------------------------------------------
<S>   <C>        <C>            <C>
INTERNATIONAL GROWTH FUND (1)
-----------------------------
1995     7.18%       (1.90)%        19%
GROWTH FUND (1)
---------------
1995     3.73%       (1.61)%        20%
AGGRESSIVE GROWTH FUND (1)
--------------------------
1995     4.12%       (3.00)%        50%
INCOME EQUITY FUND (1)
----------------------
1995     3.63%        0.21 %        15%
INTERMEDIATE FIXED INCOME FUND (1)
----------------------------------
1995     3.43%        3.21 %        37%
MONEY MARKET FUND (1)
---------------------
1995     3.04%        2.94 %        N/A
</TABLE>
 
(1)Commenced operations on February 10, 1995. All ratios for the period have
  been annualized.
+ Total Return is for the period indicated and has not been annualized.
 
 
 
The accompanying notes are an integral part of the financial statements.
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
Insurance Investment Products Trust--June 30, 1995 (Unaudited)
1. ORGANIZATION:
 
  Insurance Investment Products Trust, (the "Trust") was organized as a Massa-
chusetts business trust under a Declaration of Trust dated June 3, 1994. The
Trust is registered under the Investment Company Act of 1940, as amended, as an
open-end management investment company with six funds: International Growth
Fund, Growth Fund, Aggressive Growth Fund, Income Equity Fund and Intermediate
Fixed Income Fund (the "Non-Money Market Funds"), and the Money Market Fund.
The assets of each Fund are segregated, and a shareholder's interest is limited
to the Fund in which shares are held. Shares of the Trust are currently offered
only to National Home Life Assurance Company Separate Account V and Connecticut
Mutual Life Insurance Company, through the C.M. Multi-Account A.
 
2. SIGNIFICANT ACCOUNTING POLICIES:
 
  The following is a summary of significant accounting policies followed by the
Trust.
  Security Valuation--Investment securities of the " Non-Money Market Funds"
which are listed on a securities exchange for which market quotations are
available are valued by an independent pricing service at the last quoted sales
price for such securities on each business day. If there is no such reported
sale, these securities and unlisted securities for which market quotations are
readily available are valued at the most recent quoted bid price. Foreign secu-
rities in the International Growth Fund are valued based upon quotations from
the primary market in which they are traded.
  Investment securities of the Money Market Fund are stated at amortized cost
which approximates market value. Under this valuation method, purchase dis-
counts and premiums are accreted and amortized ratably to maturity and are in-
cluded in interest income.
  Security Transactions and Investment Income--Security transactions are ac-
counted for on the trade date of the security purchase or sale. Cost used in
determining net realized capital gains and losses on the sale of securities are
those of the specific securities sold, adjusted for the accretion and amortiza-
tion of purchase discounts and premiums during the respective holding period
which is calculated using the effective interest method. Interest income is re-
corded on the accrual basis. Dividend income is recorded on ex-dividend date.
  Repurchase Agreements--Securities pledged as collateral for repurchase agree-
ments are held by each Fund's custodian bank until maturity of the repurchase
agreements. Provisions of the agreements ensure that the market value of the
collateral, including interest thereon, is sufficient in the event of default
by the counterparty. If the counterparty defaults and the value of the collat-
eral declines or if the counterparty enters an insolvency proceeding, realiza-
tion of the collateral by the Fund may be delayed or limited.
  Foreign Currency Translation--The books and records of the International
Growth Fund are maintained in U.S. dollars on the following basis:
 
   (I) market value of investment securities, assets and liabilities at the
       current rate of exchange; and
  
  (II) purchases and sales of investment securities, income and expenses at
       the relevant rates of exchange prevailing on the respective dates of such
       transactions.
 
  The International Growth Fund does not isolate that portion of gains and
losses on investments in equity securities which is due to changes in the for-
eign exchange rates from that which is due to change in market prices of equity
securities.
  The International Growth Fund reports certain foreign currency related trans-
actions as components of realized gains for financial reporting purposes,
whereas such components are treated as ordinary income for Federal income tax
purposes.
  Forward Foreign Currency Contracts--The International Growth Fund enters into
forward foreign currency contracts as hedges against either specific transac-
tions or fund positions. The aggregate principal amount of the contracts are
not recorded as the International Growth Fund intends to settle the contracts
prior to delivery. All commitments are "marked-to-market" daily at the applica-
ble foreign exchange rate and any resulting unrealized gains or losses are re-
corded currently. The International Growth Fund realizes gains or losses at the
time the
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (Continued)
------------------------------------------------------------------------
Insurance Investment Products Trust--June 30, 1995 (Unaudited)
forward contracts are extinguished. Unrealized gains or losses on outstanding
positions in forward foreign currency contracts held at the close of the year
will be recognized as ordinary income or loss for Federal income tax purposes.
  Expenses--Expenses that are directly related to one of the Funds are charged
directly to that Fund. Other operating expenses of the Trust are prorated to
the Funds on the basis of relative net assets.
  Distributions to Shareholders--The International Growth Fund declares and
pays dividends from net investment income periodically. The Growth, Income Eq-
uity and Intermediate Fixed Income Funds declare and pay dividends from net in-
vestment income monthly. The Aggressive Growth Fund declares and pays dividends
from net investment income quarterly. The Money Market Fund's distributions
from net investment income are declared on a daily basis. Any net realized cap-
ital gains on sales of securities from the Funds are distributed to its share-
holders at least annually.
  Federal Income Taxes--It is the Trust's intention to qualify as a regulated
investment company for Federal income tax purposes and distribute all of its
taxable income and net capital gains. Accordingly, no provision for Federal in-
come taxes is required.
 
3. ORGANIZATION COSTS AND TRANSACTIONS WITH AFFILIATES:
 
  The Trust incurred costs of approximately $59,000 in connection with its or-
ganization. These costs have been capitalized by the Trust and are being amor-
tized over sixty months commencing with operations. In the event any of the
initial shares of the Trust are redeemed by any holder thereof during the pe-
riod that the Trust is amortizing its organizational costs, the redemption pro-
ceeds payable to the holder thereof by the Trust will be reduced by the unamor-
tized organizational costs in the same ratio as the number of initial shares
being redeemed bears to the number of initial shares outstanding at the time of
redemption. These costs include legal fees of approximately $1,400 for organi-
zational work performed by a law firm of which an officer and trustee of the
Trust is a partner.
  The Trust and SEI Financial Management Corporation ("SFM") are parties to a
Management Agreement dated December 30, 1994, under which SFM provides manage-
ment, administrative and shareholder services to the Funds for a fee calculated
as a percentage of each Fund's average daily net assets at an annual rate of
0.55% for the International Growth Fund, 0.45% for the Growth, Aggressive
Growth and Income Equity Funds, 0.38% for the Intermediate Fixed Income Fund
and 0.42% for the Money Market Fund.
  SFM also serves as Adviser to certain funds of the Trust pursuant to an In-
vestment Advisory Agreement dated December 30, 1994, under which SFM receives a
fee calculated as a percentage of each Fund's average daily net assets at an
annual rate of 0.475% for the International Growth Fund, 0.40% for the Growth
Fund, 0.65% for the Aggressive Growth Fund, 0.35% for the Income Equity Fund
and 0.275% for the Intermediate Fixed Income Fund.
  Wellington Management Company ("WMC") serves as Adviser to the Money Market
Fund pursuant to an agreement dated March 7, 1995, under which WMC receives a
fee calculated as a percentage of the Money Market Fund's average daily net as-
sets at an annual rate of 0.075% up to $500 million and 0.020% over $500 mil-
lion.
  SFM may voluntarily waive a portion of its fee and reimburse the Trust, if
necessary, in order to limit the total operating expenses of each Fund.
  LSV Asset Management ("LSV"), Sub-Adviser to a portion of the assets of the
Income Equity Fund is organized as a Delaware general partnership in which an
affiliate of SFM owns a majority interest.
  Certain officers of the Trust are also officers of the Manager, Adviser
and/or Distributor. Such officers are paid no fees by the Trust for serving as
officers of the Trust.
 
4. SUB-ADVISORY AGREEMENTS:
 
  Sub-Advisory services are provided to the Adviser for the International
Growth Fund by Acadian Asset Management, Inc. and WorldInvest Limited, for the
Growth Fund by Alliance Capital Management L.P. and IDS Advisory Group Inc.,
for the Ag-
<PAGE>
 
--------------------------------------------------------------------------------
gressive Growth Fund by Pilgrim Baxter & Associates, LTD., for the Income Eq-
uity Fund by LSV, Mellon Equity Associates and Merus Capital Management, and
for the Intermediate Fixed Income Fund by Western Asset Management Company. Un-
der the terms of such agreements, the Sub-Advisers are entitled to receive a
fee from the Adviser. The Adviser is responsible for the supervision of, and
payment of fees to, the Sub-Advisers in connection with their services.
 
5. INVESTMENT TRANSACTIONS:
 
  During the period ended June 30, 1995, purchases of securities and proceeds
from sales of securities, other than temporary investments in short-term secu-
rities, were as follows:
 
<TABLE>
<CAPTION>
                                                                Intermediate
                 International            Aggressive   Income      Fixed
                    Growth       Growth     Growth     Equity      Income
                 ------------- ---------- ---------- ---------- ------------
<S>              <C>           <C>        <C>        <C>        <C>
Purchases
 U.S. Government  $       --   $       --  $     --  $       --   $995,434
 Other             1,244,633    1,324,914   807,431   1,302,982         --
Sales
 U.S. Government  $       --   $       --  $     --  $       --   $292,886
 Other               197,057      229,178   257,694     161,126         --
</TABLE>
 
  At June 30, 1995, the total cost of securities and net realized gains or
losses on securities sold for Federal income tax purposes was not materially
different from amounts reported for financial reporting purposes. The aggregate
gross unrealized appreciation and depreciation on securities held by the "Non-
Money Market Funds" at June 30, 1995 is as follows :
 
<TABLE>
<CAPTION>
                                                                       Intermediate
                          International           Aggressive  Income      Fixed
                             Growth      Growth     Growth    Equity      Income
                          ------------- --------  ---------- --------  ------------
<S>                       <C>           <C>       <C>        <C>       <C>
Aggregate gross
 unrealized appreciation    $ 67,366    $157,470   $103,447  $113,391    $59,022
Aggregate gross
 unrealized depreciation     (25,561)     (8,911)    (7,866)   (6,727)       (24)
                            --------    --------   --------  --------    -------
Net unrealized
 appreciation               $ 41,805    $148,559   $ 95,581  $106,664    $58,998
                            ========    ========   ========  ========    =======
</TABLE>
 
6. FORWARD FOREIGN CURRENCY CONTRACTS:
 
  The International Growth Fund enters into forward foreign currency exchange
contracts as hedges against fund positions. Such contracts, which protect the
value of the Fund's investment securities against the decline in the value of
currency, do not eliminate fluctuations in the underlying prices of the securi-
ties. They simply establish an exchange rate at a future date. Also, although
such contracts tend to minimize the risk of loss due to a decline in the value
of a hedged currency, at the same time they tend to limit any potential gain
that might be realized should the value of such foreign currency increase.
 
  The following forward foreign currency contract in the International Growth
Fund was outstanding at June 30, 1995:
 
<TABLE>
<CAPTION>
                                                              In        Net
                                   Settlement   Contract   Exchange  Unrealized
                                      Date     to Deliver    For    Appreciation
                                   ---------- ------------ -------- ------------
<S>                                <C>        <C>          <C>      <C>
Foreign Currency Sale.............  7/20/95   JY 9,655,000 $119,811    $5,539
                                                           --------    ------
</TABLE>
 
Currency Legend:
JY Japanese Yen
<PAGE>
 
--------------------
INSURANCE INVESTMENT
--------------------
PRODUCTS TRUST
--------------------
SEMI-ANNUAL REPORT
--------------------
June 30, 1995 (Unaudited)
 
Robert A. Nesher
Chairman
 
TRUSTEES
Richard F. Blanchard
William M. Doran
F. Wendell Gooch
Frank E. Morris
James M. Storey
 
OFFICERS
David G. Lee
President and Chief Executive Officer
Carmen V. Romeo
Treasurer, Assistant Secretary
Todd Lipperman
Vice President, Assistant Secretary
Robert B. Carroll
Vice President, Assistant Secretary
Kathryn L. Stanton
Vice President, Assistant Secretary
Joseph M. Lydon
Vice President, Assistant Secretary
Jeffrey A. Cohen
Controller, Assistant Secretary
Sandra K. Orlow
Vice President, Assistant Secretary
Kevin P. Robins
Vice President, Assistant Secretary
Richard W. Grant
Secretary
 
INVESTMENT ADVISER
SEI Financial Management Corporation
Wellington Management Company
 
MANAGER AND SHAREHOLDER SERVICING AGENT
SEI Financial Management Corporation
 
DISTRIBUTOR
SEI Financial Services Company
 
LEGAL COUNSEL
Sutherland Asbill & Breman
 
INDEPENDENT PUBLIC ACCOUNTANTS
Arthur Andersen LLP
This semi-annual report and the financial statements contained herein are
submitted for the general information of the contractholders and annuitants and
must be preceded or accompanied by a current prospectus. The variable annuity
is distributed by SEI Financial Services Company, 680 East Swedesford Road,
Wayne, PA 19087 and issued by C.M. Life Insurance Company, 140 Garden Street,
Hartford, CT 06154.
Variable annuity units are not deposits or obligations of, or guaranteed or
endorsed by, any financial institution. Variable annuity units are not
federally insured by the Federal Deposit Insurance Corporation (FDIC), the
Federal Reserve Board, or any other government agency. Investment in variable
annuity units involves risk, including the possible loss of the principal
amount invested. Distributions made prior to age 59 1/2 may be subject to a tax
penalty.
For more information call 1.800.DIAL.SEI/1.800.342.5734
<PAGE>
 
PRESIDENT'S MESSAGE
--------------------------------------------------------------------------------
 
Dear Shareholder:
 
I'm pleased to present your Semi-Annual Report to Shareholders for Equity Growth
and Income Fund, a portfolio of Insurance Management Series, which covers the
six-month period ended June 30, 1995. The Report begins with an investment
review by the portfolio manager, which is followed by a complete listing of the
fund's holdings as well as its financial statements.
 
As of June 30, 1995, the fund's portfolio of high-quality stocks included such
industrial giants as Ford, Mattel, Reebok, IBM, Chevron, Texaco, American
Express, Citicorp, Bristol-Myers Squibb, Du Pont, Caterpillar, General Electric,
Sears, and AT&T.
 
You'll be pleased to know that the fund recorded extremely strong performance
over the reporting period. Dividends paid to shareholders totaled $0.10 per
share. In addition, the fund's net asset value increased substantially--from
$9.74 on the first day of the reporting period to $11.28 on the last day of the
reporting period. As a result, the fund's total return for the reporting period
was 16.89%.* On June 30, 1995, its net assets stood at $14.5 million.
 
Thank you for participating in the growth and income-earning potential of
high-quality American companies. We'll continue to keep you up to date on your
progress. Your comments and suggestions are always welcome.
 
Sincerely,
 
/s/ J. Christopher Donahue
-----------------------------
J. Christopher Donahue
President
August 15, 1995
 
* Performance quoted represents past performance. Investment return and
  principal value will fluctuate, so that an investor's shares, when redeemed,
  may be worth more or less than their original cost.
  Performance information does not reflect the charges and expenses of a
  variable annuity or variable life insurance contract.


                                       1
<PAGE>
 
INVESTMENT REVIEW
--------------------------------------------------------------------------------
 
Certain recent economic and market conditions have influenced our management of
Equity Growth and Income Fund. The economy is slowing, as predicted by most
economists and strategists. First quarter real gross domestic product ("GDP")
growth was about 2.7% (annual rate). That's down substantially from the last two
quarters of 1994, when GDP grew at a rate of over 4%--which was just too fast.
The question now is: Will growth slow further and will earnings be impacted? The
market has been concerned about this, and over the past few months less cyclical
companies have been doing somewhat better than cyclicals. We still see good
value in selected cyclicals because we don't think the economy shows any signs
of going into a recession in the near future. Aggregate corporate profits were
strong in the first quarter of 1995, and we expect that to continue, although
some cyclical areas will be affected by a sluggish economy.
 
Interest rates have had an effect on the stock market during the reporting
period. The long bond is now trading under 7.00%. It was as high as 8.15% in
late 1994. Certainly this decline in long-term interest rates has been an
important factor in the strength of the stock market over the past six months,
along with strong earnings growth. The debate among economists currently is
whether the Federal Reserve Board will ease or maintain short rates at current
levels over the next several months, but this will depend on how much the
economy slows.
 
Many U.S. companies, such as those which are large exporters or have substantial
international operations, have benefited from the weak dollar. This has been a
factor in our fundamental analysis of companies over the past year or so. We
have several holdings in companies which have substantial international
revenues. For example, Hewlett-Packard is very big overseas, with nearly $10
billion in sales in Europe alone last year. IBM is still getting more than half
their income from outside the U.S., and General Electric is also a very big
player internationally. These companies can actually benefit from the weakness
of the dollar.
 
Current investment themes in the portfolio include technology, the largest
sector in the fund. We're overweighted in this area relative to the S&P 500
Index ("S&P 500"). About 19% of the portfolio consists of technology stocks. The
S&P 500 has a weighting of about 12% in technology.
 
Hewlett Packard is still our biggest holding. The stock has performed well
recently, after the company reported excellent first quarter earnings.
 
Lockheed Martin, in which we have a sizable holding, is the result of the recent
merger of two large defense companies. This is indicative of what's going on in
aerospace and defense, and we've played this sector reasonably well. The
Department of Defense has allowed consolidation to take place among its
contractors in order to preserve the defense industrial base. Several companies
have been able to benefit by this because they can cut costs and enhance
profitability and cash flow.
 
Other technology stocks in the portfolio include some well-managed "defense
conglomerates" such as Raytheon and Rockwell. Both have substantial nondefense
businesses, which are doing very well.
 
One turnaround situation we have in information technology is IBM. The stock
declined substantially from 1990-1993, but, about a year ago, actions taken by
new management began to pay off. For the last four quarters, IBM's earnings have
exceeded expectations.

                                       2
<PAGE>
 
Finance is our second area of overweight. The portfolio has a 15% weighting in
financial stocks versus 11% for the S&P 500. We own several bank stocks such as
Citicorp and Bank of Boston. We also own Dean Witter Discover, which has a
strong position in the credit card business. Travelers Corporation, a financial
services conglomerate, which we have held for over three years, continues to do
well. The financial sector has been doing well recently since these stocks are
somewhat interest rate sensitive.
 
In manufacturing, we're overweighted. We own Caterpillar and Deere, both of
which experienced a good first quarter. FMC Corporation is our largest holding
in this sector, and we also have a position in Textron, a conglomerate that's
restructuring to enhance shareholder value.
 
Another area that looks attractive is natural gas, and the recent purchase of
Burlington Resources in the fund is a natural gas play. Natural gas prices have
been under pressure, but, on an asset value basis, the stock is very cheap.
Enron, another holding, is also a play in natural gas.
 
In the consumer services sector, we purchased Gannett, which owns USA Today, a
daily publication that has finally turned profitable. USA Today is leveraging
their consumer franchise, entering the international arena and adding services.
The company features substantial leverage with continued growth, good cash flow
and an excellent newspaper operation that's national in scope.
 
Eastman Chemical is another recent purchase. A specialty chemical company, it is
the world's leading manufacturer of PET (polyethylene terephthalate), a plastic
used to make soda bottles and other packaging. It's capacity--constrained, and
there is limited capacity coming on line. So, we don't think that the earnings
have peaked on a cyclical or secular basis.
 
Regarding the outlook for various market sectors over the next six months,
consumer-related stocks continue to be a difficult place to find attractive
values. Manufacturing, technology, and finance stocks will probably be more
rewarding, assuming a slowing economy doesn't eventually turn into a recession.
We're still looking for companies that are well run and shareholder oriented,
with a strategy for enhancing shareholder value. We want to buy these stocks
when our quantitative disciplines indicate that they are attractively priced,
i.e., undervalued.
 
One of the things that we're doing that management believes is significant is
the fact that we're now able to do more fundamental research and company
contact. We have added a number of analysts to our equity research group over
the past year. Since fundamental analysis is an important pact of our process,
we can look at more companies in greater detail than ever before.

                                       3

<PAGE>
 
EQUITY GROWTH AND INCOME FUND
--------------------------------------------------------------------------------
 
          GROWTH OF $10,000 INVESTED IN EQUITY GROWTH AND INCOME FUND
 
     The graph below illustrates the hypothetical investment of $10,000 in the
Equity Growth and Income Fund (the "Fund") from February 10, 1994 (start of
performance) to June 30, 1995, compared to the Standard and Poor's 500 Index
(S&P 500)+ and the Lipper Growth and Income Funds Average (LGIFA)++.


                             [INSERT GRAPH HERE]

        AVERAGE ANNUAL TOTAL RETURN FOR THE PERIOD ENDED JUNE 30, 1995
One Year Ending 6/30/95.................................................20.33%
Start of Performance (2/10/94)..........................................11.33%
 
PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE. YOUR INVESTMENT RETURN
AND PRINCIPAL VALUE WILL FLUCTUATE SO WHEN SHARES ARE REDEEMED, THEY MAY BE
WORTH MORE OR LESS THAN ORIGINAL COST. MUTUAL FUNDS ARE NOT OBLIGATIONS OF OR
GUARANTEED BY ANY BANK, AND ARE NOT FEDERALLY INSURED.
 
 *The Fund's performance assumes the reinvestment of all dividends and
  distributions. The S&P 500 and the LGIFA have been adjusted to reflect
  reinvestment of dividends on securities in the index and average.
 
 +The S&P 500 is not adjusted to reflect sales loads, expenses, or other fees
  that the SEC requires to be reflected in the Fund's performance. The index is
  unmanaged.
 
++The LGIFA represents the average of the total returns reported by all of the
  mutual funds designated by Lipper Analytical Services, Inc. as falling into
  the category, and is not adjusted to reflect any sales loads. However, total
  return is reported net of expenses or other fees that the SEC requires to be
  reflected in a fund's performance.

                                       4
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
   SHARES                                                                                                VALUE
   ------     -------------------------------------------------------------------------------------  -------------
<C>           <S>                                                                                    <C>
COMMON STOCKS--84.3% 
---------------------------------------------------------------------------------------------------
              CONSUMER DURABLES--4.9%
              -------------------------------------------------------------------------------------
       5,100  Eastman Kodak Co.                                                                      $     309,187
              -------------------------------------------------------------------------------------
       6,400  Ford Motor Co.                                                                               190,400
              -------------------------------------------------------------------------------------
       8,000  Mattel, Inc.                                                                                 208,000
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      707,587
              -------------------------------------------------------------------------------------  -------------
              CONSUMER NON-DURABLES--7.9%
              -------------------------------------------------------------------------------------
       3,300  Avon Products, Inc.                                                                          221,100
              -------------------------------------------------------------------------------------
       5,000  IBP, Inc.                                                                                    217,500
              -------------------------------------------------------------------------------------
       5,200  Philip Morris Cos., Inc.                                                                     386,750
              -------------------------------------------------------------------------------------
       3,800  RJR Nabisco Holdings Corp.                                                                   105,925
              -------------------------------------------------------------------------------------
       6,300  Reebok International Ltd.                                                                    214,200
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                    1,145,475
              -------------------------------------------------------------------------------------  -------------
              CONSUMER SERVICES--0.9%
              -------------------------------------------------------------------------------------
       2,400  Gannett Co., Inc.                                                                            130,200
              -------------------------------------------------------------------------------------  -------------
              ELECTRONIC TECHNOLOGY--13.7%
              -------------------------------------------------------------------------------------
       6,300  Hewlett-Packard Co.                                                                          469,350
              -------------------------------------------------------------------------------------
       3,800  Intel Corp.                                                                                  240,587
              -------------------------------------------------------------------------------------
       1,900  International Business Machines Corp.                                                        182,400
              -------------------------------------------------------------------------------------
       4,100  Litton Industries, Inc.                                                                      151,188
              -------------------------------------------------------------------------------------
       6,800  Lockheed Martin Corp.                                                                        429,250
              -------------------------------------------------------------------------------------
       3,200  Raytheon Co.                                                                                 248,400
              -------------------------------------------------------------------------------------
       5,800  Rockwell International Corp.                                                                 265,350
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                    1,986,525
              -------------------------------------------------------------------------------------  -------------
              ENERGY MINERALS--7.2%
              -------------------------------------------------------------------------------------
       3,300  Burlington Resources, Inc.                                                                   121,687
              -------------------------------------------------------------------------------------
       5,000  Chevron Corp.                                                                                233,125
              -------------------------------------------------------------------------------------
</TABLE>

                                       5
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
   SHARES                                                                                                VALUE
   ------     -------------------------------------------------------------------------------------  -------------
<C>           <S>                                                                                    <C>
COMMON STOCKS--CONTINUED
---------------------------------------------------------------------------------------------------
              ENERGY MINERALS--CONTINUED
              -------------------------------------------------------------------------------------
       3,600  Mapco, Inc.                                                                            $     208,800
              -------------------------------------------------------------------------------------
       3,800  Texaco, Inc.                                                                                 249,375
              -------------------------------------------------------------------------------------
      11,800  USX Corp.                                                                                    233,050
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                    1,046,037
              -------------------------------------------------------------------------------------  -------------
              FINANCE--12.4%
              -------------------------------------------------------------------------------------
         700  Allstate Corp.                                                                                30,363
              -------------------------------------------------------------------------------------
       3,500  American Express Co.                                                                         122,937
              -------------------------------------------------------------------------------------
       5,900  Bank of Boston Corp.                                                                         221,250
              -------------------------------------------------------------------------------------
       5,422  Citicorp                                                                                     313,802
              -------------------------------------------------------------------------------------
       4,300  Dean Witter, Discover & Co.                                                                  202,100
              -------------------------------------------------------------------------------------
       1,900  First Interstate Bancorp                                                                     152,475
              -------------------------------------------------------------------------------------
       4,600  Mellon Bank Corp.                                                                            191,475
              -------------------------------------------------------------------------------------
       3,500  NationsBank Corp.                                                                            187,688
              -------------------------------------------------------------------------------------
       4,100  Providian Corp.                                                                              148,625
              -------------------------------------------------------------------------------------
       5,150  Travelers Group, Inc.                                                                        225,313
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                    1,796,028
              -------------------------------------------------------------------------------------  -------------
              HEALTH TECHNOLOGY--5.3%
              -------------------------------------------------------------------------------------
       2,700  American Home Products Corp.                                                                 208,912
              -------------------------------------------------------------------------------------
       4,600  Becton, Dickinson & Co.                                                                      267,950
              -------------------------------------------------------------------------------------
       4,300  Bristol-Myers Squibb Co.                                                                     292,937
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      769,799
              -------------------------------------------------------------------------------------  -------------
              INDUSTRIAL SERVICES--2.2%
              -------------------------------------------------------------------------------------
       6,300  Baker Hughes, Inc.                                                                           129,150
              -------------------------------------------------------------------------------------
       4,100  Western Atlas, Inc.                                                                          181,938
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      311,088
              -------------------------------------------------------------------------------------  -------------
              NON-ENERGY MINERALS--1.8%
              -------------------------------------------------------------------------------------
       4,400  Phelps Dodge Corp.                                                                           259,600
              -------------------------------------------------------------------------------------  -------------
</TABLE>

                                       6
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
   SHARES                                                                                                VALUE
   ------     -------------------------------------------------------------------------------------  -------------
<C>           <S>                                                                                    <C>
COMMON STOCKS--CONTINUED
---------------------------------------------------------------------------------------------------
              PROCESS INDUSTRIES--5.0%
              -------------------------------------------------------------------------------------
       4,000  Du Pont (E.I.) de Nemours & Co.                                                        $     275,000
              -------------------------------------------------------------------------------------
       2,900  Eastman Chemical Co.                                                                         172,550
              -------------------------------------------------------------------------------------
      11,000  Praxair, Inc.                                                                                275,000
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      722,550
              -------------------------------------------------------------------------------------  -------------
              PRODUCER MANUFACTURING--11.6%
              -------------------------------------------------------------------------------------
       2,800  Caterpillar, Inc.                                                                            179,900
              -------------------------------------------------------------------------------------
       1,900  Deere & Co.                                                                                  162,687
              -------------------------------------------------------------------------------------
       4,700  FMC Corp.                                                                                    316,075
              -------------------------------------------------------------------------------------
       5,200  General Electric Co.                                                                         293,150
              -------------------------------------------------------------------------------------
       1,700  ITT Corp.                                                                                    199,750
              -------------------------------------------------------------------------------------
       1,900  Loews Corp.                                                                                  229,900
              -------------------------------------------------------------------------------------
       5,100  Textron, Inc.                                                                                296,438
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                    1,677,900
              -------------------------------------------------------------------------------------  -------------
              RETAIL TRADE--4.7%
              -------------------------------------------------------------------------------------
       8,500  American Stores Co.                                                                          239,063
              -------------------------------------------------------------------------------------
       7,300  Sears, Roebuck & Co.                                                                         437,088
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      676,151
              -------------------------------------------------------------------------------------  -------------
              TECHNOLOGY SERVICES--2.3%
              -------------------------------------------------------------------------------------
       7,700  General Motors Corp., Class E                                                                334,950
              -------------------------------------------------------------------------------------  -------------
              UTILITIES--4.4%
              -------------------------------------------------------------------------------------
       6,300  AT&T Corp.                                                                                   334,687
              -------------------------------------------------------------------------------------
       3,500  Enron Corp.                                                                                  122,938
              -------------------------------------------------------------------------------------
       8,100  MCI Communications Corp.                                                                     178,200
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      635,825
              -------------------------------------------------------------------------------------  -------------
                TOTAL COMMON STOCKS (IDENTIFIED COST, $11,238,841)                                      12,199,715
              -------------------------------------------------------------------------------------  -------------
</TABLE>

                                       7
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
--------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
 SHARES OR
 PRINCIPAL
   AMOUNT                                                                                              VALUE
----------    -------------------------------------------------------------------------------------  -----------  
<C>           <S>                                                                                    <C>
PREFERRED STOCKS--0.9%
---------------------------------------------------------------------------------------------------
              CONSUMER NON-DURABLES--0.8%
              -------------------------------------------------------------------------------------
      19,500  RJR Nabisco Holdings Corp., Conv. Pfd., Series C, $.60                                 $   119,438
              -------------------------------------------------------------------------------------  -----------
              FINANCE--0.1%
              -------------------------------------------------------------------------------------
         793  Citicorp, PERCS, Series 15, $1.22                                                           16,058
              -------------------------------------------------------------------------------------  -----------
                TOTAL PREFERRED STOCKS (IDENTIFIED COST, $135,384)                                       135,496
              -------------------------------------------------------------------------------------  -----------
*REPURCHASE AGREEMENTS--13.8%
---------------------------------------------------------------------------------------------------
$2,000,000    J.P. Morgan Securities, Inc., 6.125%, dated 6/30/1995, due 7/3/1995 (at amortized
              cost)                                                                                    2,000,000
              -------------------------------------------------------------------------------------  -----------
                TOTAL INVESTMENTS (IDENTIFIED COST, $13,374,225)(A)                                  $14,335,211
              -------------------------------------------------------------------------------------  ===========
</TABLE>
 
* The repurchase agreement is fully collateralized by U.S. government and/or
  agency obligations based on market prices at the date of the portfolio. The
  investment in the repurchase agreement is through participation in a joint
  account with other Federated funds.
 
(a) The cost of investments for federal tax purposes amounts to $13,374,225. The
    net unrealized appreciation on a federal tax cost basis amounts to $960,986,
    and is comprised of $982,995 appreciation and $22,009 depreciation at June
    30, 1995.
 
The following acronym is used throughout this portfolio:
 
PERCS--Preferred Equity Redemption Cumulative Stock
 
Note: The categories of investments are shown as a percentage of net assets
      ($14,456,703) at June 30, 1995.
 
(See Notes which are an integral part of the Financial Statements)

                                       8
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
 
<TABLE>
<S>                                                                                  <C>            <C>
ASSETS:
--------------------------------------------------------------------------------------------------
Investments in repurchase agreements                                                 $   2,000,000
-----------------------------------------------------------------------------------
Investments in securities                                                               12,335,211
-----------------------------------------------------------------------------------  -------------
     Total investments in securities, at value
     (identified and tax cost $13,374,225)                                                          $  14,335,211
--------------------------------------------------------------------------------------------------
Cash                                                                                                        2,083
--------------------------------------------------------------------------------------------------
Income receivable                                                                                          23,207
--------------------------------------------------------------------------------------------------
Receivable for shares sold                                                                                 91,100
--------------------------------------------------------------------------------------------------
Prepaid Expenses                                                                                            5,102
--------------------------------------------------------------------------------------------------  -------------
     Total assets                                                                                      14,456,703
--------------------------------------------------------------------------------------------------
LIABILITIES:                                                                                             --
--------------------------------------------------------------------------------------------------  -------------
NET ASSETS for 1,281,341 shares outstanding                                                         $  14,456,703
--------------------------------------------------------------------------------------------------  =============
NET ASSETS CONSIST OF:
--------------------------------------------------------------------------------------------------
Paid-in capital                                                                                     $  13,526,665
--------------------------------------------------------------------------------------------------
Net unrealized appreciation (depreciation) on investments                                                 960,986
--------------------------------------------------------------------------------------------------
Accumulated net realized gain (loss) on investments                                                       (33,734)
--------------------------------------------------------------------------------------------------
Undistributed net investment income                                                                         2,786
--------------------------------------------------------------------------------------------------  -------------
     Total Net Assets                                                                               $  14,456,703
--------------------------------------------------------------------------------------------------  =============
NET ASSET VALUE, Offering Price, and Redemption Proceeds Per Share:
($14,456,703 / 1,281,341 shares outstanding)                                                               $11.28
--------------------------------------------------------------------------------------------------  =============
</TABLE>
 
(See Notes which are an integral part of the Financial Statements)

                                       9
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
STATEMENT OF OPERATIONS
SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
 
<TABLE>
<S>                                                                            <C>        <C>         <C>
INVESTMENT INCOME:
----------------------------------------------------------------------------------------------------
Interest                                                                                              $     40,590
----------------------------------------------------------------------------------------------------
Dividends                                                                                                   73,302
----------------------------------------------------------------------------------------------------  ------------
     Total Income                                                                                          113,892
----------------------------------------------------------------------------------------------------
EXPENSES:
----------------------------------------------------------------------------------------------------
Investment advisory fee                                                                   $   25,097
----------------------------------------------------------------------------------------
Administrative personnel and services fee                                                     61,987
----------------------------------------------------------------------------------------
Custodian fees                                                                                21,946
----------------------------------------------------------------------------------------
Transfer agent and dividend disbursing agent fees and expenses                                 7,059
----------------------------------------------------------------------------------------
Directors'/Trustees' fees                                                                        991
----------------------------------------------------------------------------------------
Auditing fees                                                                                  3,878
----------------------------------------------------------------------------------------
Legal fees                                                                                     1,001
----------------------------------------------------------------------------------------
Portfolio accounting fees                                                                     10,667
----------------------------------------------------------------------------------------
Share registration costs                                                                       1,267
----------------------------------------------------------------------------------------
Printing and postage                                                                           4,525
----------------------------------------------------------------------------------------
Insurance premiums                                                                             1,991
----------------------------------------------------------------------------------------
Miscellaneous                                                                                  4,801
----------------------------------------------------------------------------------------  ----------
     Total expenses                                                                          145,210
----------------------------------------------------------------------------------------
Deduct--
----------------------------------------------------------------------------------------
  Waiver of investment advisory fee                                            $  25,097
-----------------------------------------------------------------------------
  Reimbursement of other operating expenses                                       91,627     116,724
-----------------------------------------------------------------------------  ---------  ----------
     Net expenses                                                                                           28,486
----------------------------------------------------------------------------------------------------  ------------
          Net investment income                                                                             85,406
----------------------------------------------------------------------------------------------------  ------------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
----------------------------------------------------------------------------------------------------
Net realized gain (loss) on investments                                                                    (19,546)
----------------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                                        962,337
----------------------------------------------------------------------------------------------------  ------------
     Net realized and unrealized gain (loss) on investments                                                942,791
----------------------------------------------------------------------------------------------------  ------------
          Change in net assets resulting from operations                                              $  1,028,197
----------------------------------------------------------------------------------------------------  ============
</TABLE>
 
(See Notes which are an integral part of the Financial Statements)

                                       10
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
STATEMENT OF CHANGES IN NET ASSETS
--------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                      SIX MONTHS ENDED
                                                                       JUNE 30, 1995            PERIOD ENDED
                                                                        (UNAUDITED)          DECEMBER 31, 1994*
                                                                      ----------------       ------------------
<S>                                                                   <C>                    <C>
INCREASE (DECREASE) IN NET ASSETS:
-----------------------------------------------------------------
OPERATIONS--
-----------------------------------------------------------------
Net investment income                                                  $       85,406           $      15,142
-----------------------------------------------------------------
Net realized gain (loss) on investment ($19,546 net loss and
$11,469 net loss, respectively, as computed for
federal income tax purposes)                                                  (19,546)                (14,187)
-----------------------------------------------------------------
Net change in unrealized appreciation (depreciation)                          962,337                  (1,351)
-----------------------------------------------------------------      --------------           -------------
     Change in assets resulting from operations                             1,028,197                    (396)
-----------------------------------------------------------------      --------------           -------------
DISTRIBUTIONS TO SHAREHOLDERS--
-----------------------------------------------------------------
Distributions from net investment income                                      (83,117)                (14,647)
-----------------------------------------------------------------      --------------           -------------
SHARE TRANSACTIONS--
-----------------------------------------------------------------
Proceeds from sale of Shares                                               13,078,375               3,287,097
-----------------------------------------------------------------
Net asset value of Shares issued to shareholders in payment of
distributions declared                                                         83,117                   7,346
-----------------------------------------------------------------
Cost of Shares redeemed                                                    (2,049,899)               (879,370)
-----------------------------------------------------------------      --------------           -------------
     Change in net assets resulting from share
     transactions                                                          11,111,593               2,415,073
-----------------------------------------------------------------      --------------           -------------
          Change in net assets                                             12,056,673               2,400,030
-----------------------------------------------------------------
NET ASSETS:
-----------------------------------------------------------------
Beginning of period                                                         2,400,030                --
-----------------------------------------------------------------      --------------           -------------
End of period (including undistributed net investment income of
$2,786 and $495, respectively)                                         $   14,456,703           $   2,400,030
-----------------------------------------------------------------      ==============           =============
</TABLE>
 
*For the period from December 9, 1993 (start of business) to December 31, 1994.
 
(See Notes which are an integral part of the Financial Statements)

                                       11
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
FINANCIAL HIGHLIGHTS
--------------------------------------------------------------------------------
(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)
 
<TABLE>
<CAPTION>
                                                                    SIX MONTHS ENDED
                                                                     JUNE 30, 1995             PERIOD ENDED
                                                                      (UNAUDITED)          DECEMBER 31, 1994(A)
                                                                    ----------------       --------------------
<S>                                                             <C>                      <C>
NET ASSET VALUE, BEGINNING OF PERIOD                                     $  9.74                   $ 10.00
--------------------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
--------------------------------------------------------------
  Net investment income                                                     0.10                      0.19
--------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                    1.54                     (0.26)
--------------------------------------------------------------           -------                   -------
  Total from investment operations                                          1.64                     (0.07)
--------------------------------------------------------------
LESS DISTRIBUTIONS
--------------------------------------------------------------
  Distributions from net investment income                                 (0.10)                    (0.19)
--------------------------------------------------------------           -------                   -------
NET ASSET VALUE, END OF PERIOD                                           $ 11.28                   $  9.74
--------------------------------------------------------------           =======                   =======
TOTAL RETURN (B)                                                           16.89%                    (0.70%)
--------------------------------------------------------------
RATIOS TO AVERAGE NET ASSETS
--------------------------------------------------------------
  Expenses                                                                  0.85%(c)                  0.54%(c)
--------------------------------------------------------------
  Net investment income                                                     2.55%(c)                  2.58%(c)
--------------------------------------------------------------
  Expense waiver/reimbursement (d)                                          3.49%(c)                 25.42%(c)
--------------------------------------------------------------
SUPPLEMENTAL DATA
--------------------------------------------------------------
  Net assets, end of period (000 omitted)                                $14,457                   $2,400
--------------------------------------------------------------
  Portfolio turnover                                                          13%                      32%
--------------------------------------------------------------
</TABLE>
 
(a) Reflects operations for the period from February 1, 1994 (date of initial
    public investment) to December 31, 1994. For the period from December 9,
    1993 (start of business) to January 31, 1994, the Fund had no investment
    activity.
 
(b) Based on net asset value, which does not reflect the sales load or
    contingent deferred sales charge, if applicable.
 
(c) Computed on an annualized basis.
 
(d) This voluntary expense decrease is reflected in both the expense and net
    investment income ratios shown above.
 
(See Notes which are an integral part of the Financial Statements)


                                       12
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
 
1. ORGANIZATION
 
Insurance Management Series (the "Trust") is registered under the Investment
Company Act of 1940, as amended (the "Act") as an open-end management investment
company. The Trust consists of six diversified portfolios. The financial
statements included herein present only those of Equity Growth and Income Fund
(the "Fund"). The financial statements of the other portfolios are presented
separately. The assets of each portfolio are segregated and a shareholder's
interest is limited to the portfolio in which shares are held.
 
2. SIGNIFICANT ACCOUNTING POLICIES

The following is a summary of significant accounting policies consistently
followed by the Fund in the preparation of its financial statements. These
policies are in conformity with generally accepted accounting principles.

   INVESTMENT VALUATIONS--Listed equity securities are valued at the last sale
   price reported on national securities exchanges. Unlisted securities and
   short-term securities are generally valued at the prices provided by an
   independent pricing service. Short-term securities with remaining
   maturities of sixty days or less at the time of purchase may be stated at
   amortized cost, which approximates fair market value.

   REPURCHASE AGREEMENTS--It is the policy of the Fund to require the
   custodian bank to take possession, to have legally segregated in the
   Federal Reserve Book Entry System, or to have segregated within the
   custodian bank's vault, all securities held as collateral under repurchase
   agreement transactions. Additionally, procedures have been established by
   the Fund to monitor, on a daily basis, the market value of each repurchase
   agreement's collateral to ensure that the value of collateral at least
   equals the repurchase price to be paid under the repurchase agreement
   transaction.

   The Fund will only enter into repurchase agreements with banks and other
   recognized financial institutions, such as broker/dealers, which are deemed
   by the Fund's adviser to be creditworthy pursuant to the guidelines and/or
   standards reviewed or established by the Board of Trustees (the
   "Trustees"). Risks may arise from the potential inability of counterparties
   to honor the terms of the repurchase agreement. Accordingly, the Fund could
   receive less than the repurchase price on the sale of collateral
   securities.

   INVESTMENT INCOME, EXPENSES, AND DISTRIBUTIONS--Dividend income and
   distributions to shareholders are recorded on the ex-dividend date.
   Interest income and expenses are accrued daily. Bond premium and discount,
   if applicable, are amortized as required by the Internal Revenue Code, as
   amended (the "Code").

                                       13
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
--------------------------------------------------------------------------------
 
   FEDERAL TAXES--It is the Fund's policy to comply with the provisions of the
   Code applicable to regulated investment companies and to distribute to
   shareholders each year substantially all of its taxable income.
   Accordingly, no provisions for federal tax are necessary. At December 31,
   1994, the Fund, for federal tax purposes, had a capital loss carryforward
   of $11,469, which will reduce the Fund's taxable income arising from future
   net realized gain on investments, if any, to the extent permitted by the
   Code, and thus will reduce the amount of the distributions to shareholders
   which would otherwise be necessary to relieve the Fund of any liability for
   federal tax. Pursuant to the Code, such capital loss carryforward will
   expire in 2002.

   WHEN-ISSUED AND DELAYED DELIVERY TRANSACTIONS--The Fund may engage in
   when-issued or delayed delivery transactions. The Fund records when-issued
   securities on the trade date and maintains security positions such that
   sufficient liquid assets will be available to make payment for the
   securities purchased. Securities purchased on a when-issued or delayed
   delivery basis are marked to market daily and begin earning interest on the
   settlement date.

   OTHER--Investment transactions are accounted for on the trade date.
 
3. SHARES OF BENEFICIAL INTEREST
 
The Declaration of Trust permits the Trustees to issue an unlimited number of
full and fractional shares of beneficial interest (without par value).
Transactions in Fund shares were as follows:
 
<TABLE>
<CAPTION>
                                                                     SIX MONTHS ENDED          PERIOD ENDED
                                                                      JUNE 30, 1995         DECEMBER 31, 1994*
----------------------------------------------------------------     ----------------       ------------------
<S>                                                               <C>                     <C>
Shares sold                                                               1,225,431                334,265
----------------------------------------------------------------
Shares issued to shareholders in payment
of distributions declared                                                     7,566                    752
----------------------------------------------------------------
Shares redeemed                                                            (198,046)               (88,626)
----------------------------------------------------------------       ------------             ----------
     Net change resulting from Fund
     share transactions                                                   1,034,951                246,391
----------------------------------------------------------------       ============             ==========
</TABLE>
 
* For the period from December 9, 1993, (start of business) to December 31,
1994.
 
4. INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES
 
INVESTMENT ADVISORY FEE--Federated Advisers, the Fund's investment adviser (the
"Adviser"), receives for its services an annual investment advisory fee equal to
 .75 of 1% of the Fund's average daily net assets. The Adviser may voluntarily
choose to waive a portion of its fee and reimburse certain operating expenses of
the Fund. The Adviser can modify or terminate this voluntary waiver and
reimbursement at any time at its sole discretion.


                                       14
<PAGE>
 
EQUITY GROWTH AND INCOME FUND
--------------------------------------------------------------------------------
 
ADMINISTRATIVE FEE--Federated Administrative Services ("FAS"), under the
Administrative Services Agreement, provides the Fund with administrative
personnel and services. The FAS fee is based on the level of average aggregate
daily net assets of all funds advised by subsidiaries of Federated Investors for
the period. The administrative fee received during the period of the
Administrative Services Agreement shall be at least $125,000 per portfolio and
$30,000 per each additional class of shares.
 
TRANSFER AGENT AND DIVIDEND DISBURSING AGENT FEES AND EXPENSES--Federated
Services Company ("FServ") serves as transfer and dividend disbursing agent for
the Fund. The fee is based on the size, type, and number of accounts and
transactions made by shareholders.
 
PORTFOLIO ACCOUNTING FEES--FServ also maintains the Fund's accounting records
for which it receives a fee. The fee is based on the level of the Fund's average
daily net assets for the period plus, out-of-pocket expenses.
 
ORGANIZATIONAL EXPENSES--Organizational expenses ($16,348) and start-up
administrative service expenses ($31,507) were borne initially by the Adviser.
The Fund has agreed to reimburse the Adviser for the organizational and start-up
administrative expenses during the five year period following December 15, 1993
(date the Fund became effective). For the period ended June 30, 1995, the Fund
paid $2,180 and $4,201, respectively, pursuant to this agreement.
 
GENERAL--Certain of the Officers and Trustees of the Trust are Officers and
Directors or Trustees of the above companies.
 
5. INVESTMENT TRANSACTIONS
 
Purchases and sales of investments, excluding short-term securities, for the six
months ended June 30, 1995, were as follows:
 
<TABLE>
<S>                                                                 <C> 
------------------------------------------------------------------  
PURCHASES                                                           $  9,995,788
------------------------------------------------------------------  ------------
SALES                                                               $    769,735
------------------------------------------------------------------  ------------
</TABLE>

                                       15
<PAGE>
 
<TABLE>
<CAPTION> 

TRUSTEES                                OFFICERS
--------------------------------------------------------------------------------
<S>                                     <C>
John F. Donahue                         John F. Donahue
Thomas G. Bigley                          Chairman
John T. Conroy, Jr.                     J. Christopher Donahue
William J. Copeland                       President
J. Christopher Donahue                  Edward C. Gonzales
James E. Dowd                             Executive Vice President
Lawrence D. Ellis, M.D.                 John W. McGonigle
Edward L. Flaherty, Jr.                   Executive Vice President and Secretary
Peter E. Madden                         Richard B. Fisher
Gregor F. Meyer                           Vice President
John E. Murray, Jr.                     David M. Taylor
Wesley W. Posvar                          Treasurer
Marjorie P. Smuts                       G. Andrew Bonnewell
                                          Assistant Secretary
</TABLE>
 
Mutual funds are not bank deposits or obligations, are not guaranteed by any
bank, and are not insured or guaranteed by the U.S. government, the Federal
Deposit Insurance Corporation, the Federal Reserve Board, or any other
government agency. Investment in mutual funds involves investment risk,
including the possible loss of principal.
 
This report is authorized for distribution to prospective investors only when
preceded or accompanied by the fund's prospectus which contains facts concerning
its objective and policies, management fees, expenses and other information.


                                       16
<PAGE>
 
--------------------------------------------------------------------------------
                                                                          EQUITY
--------------------------------------------------------------------------------
                                                                          GROWTH
--------------------------------------------------------------------------------
                                                                      AND INCOME
--------------------------------------------------------------------------------
                                                                            FUND
--------------------------------------------------------------------------------

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                                   JUNE 30, 1995

                                                     Insurance Management Series

[LOGO]Federated Securities Corp.
      --------------------------                     ---------------------------
      Distributor

      A subsidiary of Federated Investors            ---------------------------

      Federated Investors Tower
      Pittsburgh, PA 15222-3779                      ---------------------------

      Cusip 458043502       [LOGO OF RECYCLED PAPER]
      G00433-04 (8/95)                               ---------------------------

<PAGE>
 
PRESIDENT'S MESSAGE
--------------------------------------------------------------------------------
 
Dear Shareholder:
 
I'm pleased to present your Semi-Annual Report to Shareholders for Utility Fund,
a portfolio of Insurance Management Series, which covers the six-month period
ended June 30, 1995. The Report begins with an investment review by the
portfolio manager, which is followed by a complete listing of the fund's
holdings as well as its financial statements.
 
The fund invests primarily in a portfolio of utility stocks to help your money
earn income--and pursue a moderate level of growth. The fund may also invest a
portion of its assets in stocks from other types of companies selected for their
ability to pay regular dividends.
 
During the period covered by this report, the fund paid dividends of $0.22 per
share, and recorded a total return of 9.50%*. On June 30, 1995, net assets stood
at $10.3 million.
 
Thank you for selecting this fund to participate in the earning power of utility
stocks. We'll continue to keep you up to date on your progress. As always, we
welcome your comments and suggestions.
 
Sincerely,
 
/s/ J. Christopher Donahue
--------------------------------
J. Christopher Donahue
President
August 15, 1995

 
* Performance quoted represents past performance. Investment return and
  principal value will fluctuate, so that an investor's shares, when redeemed,
  may be worth more or less than their original cost. Performance information
  does not reflect the charges and expenses of a variable annuity or variable
  life insurance contract.

                                       1
<PAGE>
 
INVESTMENT REVIEW
--------------------------------------------------------------------------------
 
Utilities have continued their recovery from the depths of 1994's correction.
The Standard & Poor's Utility Index is now up 14.28% in the first half of 1995,
and the Dow Jones Utility average is up 14.15%.* This rally corresponds with the
fact that long-term interest rates have declined from 7.87% to 6.62%. The reason
for this rally in interest rates is the belief that the Federal Reserve Board
has successfully engineered a "soft landing" in which the economy slows (but
continues growing), interest rates stabilize, and inflation remains low.
 
Within the utility sector, natural gas stocks were the best performers gaining
19.43%, while telecommunication stocks and electric stocks were up 13.62% and
14.07%, respectively. The Utility Fund lagged these strong advances and was up
only 9.50%** in total return during the first half of 1995. Meanwhile, the
average utility fund was up 11.11% according to Lipper Analytical Services. For
the one year period ended June 30, 1995, the Utility Fund was up 13.34%,** while
the average utility fund according to Lipper Analytical Services was up 12.11%.
 
The reason for our lagging such a strong market rally is the same reason we
outperformed so admirably on the downside in 1994 . . . lower interest rate
sensitivity. Our goal is to provide defensive/conservative investors with equity
market exposure at the lowest possible level of risk. This means lowering the
largest utility risk factor which is interest rate risk. Over the years we have
lowered interest rate risk through our holdings in non-utility securities,
namely convertibles and natural resource companies. In the first half of 1995,
our approximately 25% weighting in non-utilities made it very difficult for us
to keep up with the strong advances in the interest rate sensitive utility
stocks. After such a strong first half rally in interest rates, we believe that
our defensive positioning is more warranted than ever.
 
In the utility sectors, we are still overweighted in natural gas stocks, but are
in the process of taking some of our gains and lowering our exposure. In
telecommunications, we are continuing to underweight the baby bells while
overweighting long-distance and international telecoms. In electrics, we have
begun to increase our exposure in some of the higher yielding electrics which
appear to be oversold due to fears of competition. Two new additions in the
electric group are Public Service Enterprises and Texas Utilities.
 
Overall, 1995 is off to a great start, and we believe that the fund will
continue to keep pace with any further advances while still providing superior
downside protection during the inevitable correction.
 
 * These indices are unmanaged.
 
** Performance quoted represents past performance. Investment return and
   principal value will fluctuate so that an investor's shares, when redeemed,
   may be worth more or less than their original cost. Performance information
   does not reflect the charges and expenses of a variable annuity or variable
   life insurance contract.

                                       2
<PAGE>
 
UTILITY FUND
--------------------------------------------------------------------------------
 
                   GROWTH OF $10,000 INVESTED IN UTILITY FUND
 
     The graph below illustrates the hypothetical investment of $10,000 in the
Utility Fund (the "Fund") from February 10, 1994 (start of performance) to 
June 30, 1995, compared to the Standard and Poor's 500 Index (S&P 500)+, and the
Standard and Poor's Utility Index (SPUX).+
 
                             [INSERT GRAPH HERE]

PAST PERFORMANCE IS NOT PREDICTIVE OF FUTURE PERFORMANCE. YOUR INVESTMENT RETURN
AND PRINCIPAL VALUE WILL FLUCTUATE, SO WHEN SHARES ARE REDEEMED, THEY MAY BE
WORTH MORE OR LESS THAN ORIGINAL COST. MUTUAL FUNDS ARE NOT OBLIGATIONS OF OR
GUARANTEED BY ANY BANK, AND ARE NOT FEDERALLY INSURED.
 
        *The Fund's performance assumes the reinvestment of all dividends and
         distributions. The S&P 500 and the SPUX have been adjusted to
         reflect reinvestment of dividends on securities in the indices.
 
        +The S&P 500 and the SPUX are not adjusted to reflect sales loads,
         expenses, or other fees that the SEC requires to be reflected in the
         Fund's performance. The indices are unmanaged.

                                       3
<PAGE>
 
UTILITY FUND
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
   SHARES                                                                                                VALUE
-----------   -------------------------------------------------------------------------------------  -------------
<C>           <S>                                                                                    <C>
COMMON STOCKS--67.7%
              -------------------------------------------------------------------------------------
              UTILITIES--37.7%
              -------------------------------------------------------------------------------------
       6,000  Baltimore Gas & Electric Co.                                                           $     150,000
              -------------------------------------------------------------------------------------
       8,600  CMS Energy Corp.                                                                             211,775
              -------------------------------------------------------------------------------------
       7,500  Cinergy Corp.                                                                                196,875
              -------------------------------------------------------------------------------------
       7,400  DPL, Inc.                                                                                    163,725
              -------------------------------------------------------------------------------------
       8,500  DQE, Inc.                                                                                    199,750
              -------------------------------------------------------------------------------------
       3,500  Duke Power Co.                                                                               145,250
              -------------------------------------------------------------------------------------
       5,500  FPL Group, Inc.                                                                              212,437
              -------------------------------------------------------------------------------------
       4,100  Florida Progress Corp.                                                                       128,125
              -------------------------------------------------------------------------------------
       6,300  General Public Utilities                                                                     187,425
              -------------------------------------------------------------------------------------
         500  Hong Kong Telecommunications Ltd., ADR                                                         9,937
              -------------------------------------------------------------------------------------
       7,700  Illinova Corp.                                                                               195,387
              -------------------------------------------------------------------------------------
       5,700  NIPSCO Industries, Inc.                                                                      193,800
              -------------------------------------------------------------------------------------
       6,400  National Power Co. PLC, ADR                                                                   79,200
              -------------------------------------------------------------------------------------
       8,800  Pacificorp                                                                                   165,000
              -------------------------------------------------------------------------------------
      15,000  Peco Energy Co.                                                                              414,375
              -------------------------------------------------------------------------------------
       8,500  Pinnacle West Capital Corp.                                                                  208,250
              -------------------------------------------------------------------------------------
       4,400  Public Service Enterprises Group, Inc.                                                       122,100
              -------------------------------------------------------------------------------------
       8,500  Southern Co.                                                                                 190,188
              -------------------------------------------------------------------------------------
       2,700  Telefonic de Espana, ADR                                                                     104,625
              -------------------------------------------------------------------------------------
       2,500  Texas Utilities Co.                                                                           85,938
              -------------------------------------------------------------------------------------
       6,400  Utilicorp United, Inc.                                                                       180,000
              -------------------------------------------------------------------------------------
       8,400  Westcoast Energy, Inc.                                                                       123,900
              -------------------------------------------------------------------------------------
       6,300  Western Resources, Inc.                                                                      194,513
              -------------------------------------------------------------------------------------  -------------
               Total                                                                                     3,862,575
              -------------------------------------------------------------------------------------  -------------
</TABLE>

                                       4
<PAGE>
 
UTILITY FUND
--------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
   SHARES                                                                                                VALUE
------------  -------------------------------------------------------------------------------------  -------------
<C>           <S>                                                                                    <C>
COMMON STOCKS--CONTINUED
---------------------------------------------------------------------------------------------------
              ENERGY MINERALS--1.4%
              -------------------------------------------------------------------------------------
       2,000  Exxon Corp.                                                                            $     141,250
              -------------------------------------------------------------------------------------  -------------
              FINANCE--3.2%
              -------------------------------------------------------------------------------------
       5,700  Meditrust, REIT                                                                              194,512
              -------------------------------------------------------------------------------------
       4,600  Simon Property Group, Inc., REIT                                                             115,575
              -------------------------------------------------------------------------------------
       1,500  South West Property Trust, Inc., REIT                                                         17,250
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      327,337
              -------------------------------------------------------------------------------------  -------------
              MAJOR U.S. TELECOMMUNICATIONS--10.9%
              -------------------------------------------------------------------------------------
       4,600  AT&T Corp.                                                                                   244,375
              -------------------------------------------------------------------------------------
       2,500  BellSouth Corp.                                                                              158,750
              -------------------------------------------------------------------------------------
       5,200  GTE Corp.                                                                                    177,450
              -------------------------------------------------------------------------------------
       5,200  Pacific Telesis Group                                                                        139,100
              -------------------------------------------------------------------------------------
       4,600  SBC Communications, Inc.                                                                     219,075
              -------------------------------------------------------------------------------------
       4,100  U.S. West, Inc.                                                                              170,663
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                    1,109,413
              -------------------------------------------------------------------------------------  -------------
              NATURAL GAS DISTRIBUTION--5.2%
              -------------------------------------------------------------------------------------
       2,700  Consolidated Natural Gas Co.                                                                 101,925
              -------------------------------------------------------------------------------------
       8,000  MCN Corp.                                                                                    158,000
              -------------------------------------------------------------------------------------
       8,900  Pacific Enterprises                                                                          218,050
              -------------------------------------------------------------------------------------
       2,800  UGI Corp.                                                                                     59,150
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      537,125
              -------------------------------------------------------------------------------------  -------------
              OIL/GAS TRANSMISSION--6.9%
              -------------------------------------------------------------------------------------
       5,100  Enron Corp.                                                                                  179,137
              -------------------------------------------------------------------------------------
       4,000  Enron Global Power & Pipelines, L.L.C.                                                        95,000
              -------------------------------------------------------------------------------------
       2,600  Panhandle Eastern Corp.                                                                       63,375
              -------------------------------------------------------------------------------------
       8,500  Sonat, Inc.                                                                                  259,250
              -------------------------------------------------------------------------------------
       3,500  Williams Companies, Inc. (The)                                                               122,063
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      718,825
              -------------------------------------------------------------------------------------  -------------
</TABLE>

                                       5
<PAGE>
 
UTILITY FUND
--------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
   SHARES                                                                                                VALUE
-----------   -------------------------------------------------------------------------------------  -------------
<C>           <S>                                                                                    <C>
COMMON STOCKS--CONTINUED
---------------------------------------------------------------------------------------------------
              OTHER TELEPHONE/COMMUNICATIONS--1.2%
              -------------------------------------------------------------------------------------
       3,600  Southern New England Telecommunications                                                $     126,900
              -------------------------------------------------------------------------------------  -------------
              PRODUCER MANUFACTURING--1.2%
              -------------------------------------------------------------------------------------
       6,800  Hanson PLC, ADR                                                                              119,850
              -------------------------------------------------------------------------------------  -------------
                TOTAL COMMON STOCKS (IDENTIFIED COST, $6,716,658)                                        6,943,275
              -------------------------------------------------------------------------------------  -------------
PREFERRED STOCKS--16.7%
---------------------------------------------------------------------------------------------------
              CONSUMER DURABLES--0.8%
              -------------------------------------------------------------------------------------
       5,300  Kaufman & Broad Homes Corp., Conv. Pfd., Series B                                             82,150
              -------------------------------------------------------------------------------------  -------------
              CONSUMER NON-DURABLES--1.8%
              -------------------------------------------------------------------------------------
      29,800  RJR Nabisco Holdings Corp., Conv. Pfd., Series C                                             182,525
              -------------------------------------------------------------------------------------  -------------
              ELECTRIC UTILITIES--1.2%
              -------------------------------------------------------------------------------------
       2,750  Niagara Mohawk Power Corp., ARPS, Series C                                                    64,625
              -------------------------------------------------------------------------------------
         400  Texas Utilities Electric Co., ARPS, Series A                                                  35,200
              -------------------------------------------------------------------------------------
         330  Texas Utilities Electric Co., ARPS, Series B                                                  31,103
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      130,928
              -------------------------------------------------------------------------------------  -------------
              ENERGY MINERALS--1.3%
              -------------------------------------------------------------------------------------
       1,800  Occidental Petroleum Corp., Conv. Pfd.                                                       102,825
              -------------------------------------------------------------------------------------
         600  USX Corp., ARPS                                                                               29,775
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      132,600
              -------------------------------------------------------------------------------------  -------------
              FINANCE--2.8%
              -------------------------------------------------------------------------------------
       1,300  Allstate Corp., Conv. Pfd.                                                                    52,975
              -------------------------------------------------------------------------------------
         200  Sunamerica, Inc., ARPS, Series C                                                              20,200
              -------------------------------------------------------------------------------------
       4,700  Sunamerica, Inc., Conv. Pfd., Series D                                                       216,200
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      289,375
              -------------------------------------------------------------------------------------  -------------
              NON-ENERGY MINERALS--1.5%
              -------------------------------------------------------------------------------------
       3,100  Reynolds Metals Co., PRIDES                                                                  149,575
              -------------------------------------------------------------------------------------  -------------
</TABLE>

                                       6
<PAGE>
 
UTILITY FUND
--------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
 SHARES OR
 PRINCIPAL
   AMOUNT                                                                                                VALUE
----------    -------------------------------------------------------------------------------------  -------------
<C>           <S>                                                                                    <C>
PREFERRED STOCKS--CONTINUED
---------------------------------------------------------------------------------------------------
              NON-U.S. UTILITIES--2.0%
              -------------------------------------------------------------------------------------
       4,000  Cointel, Telefonica de Argentina SA, PRIDES                                            $     209,000
              -------------------------------------------------------------------------------------  -------------
              OIL/GAS TRANSMISSION--1.5%
              -------------------------------------------------------------------------------------
         750  Enserch Corp., ARPS, Series E                                                                 69,375
              -------------------------------------------------------------------------------------
       1,250  Williams Companies, Inc. (The), Conv. Pfd.                                                    78,906
              -------------------------------------------------------------------------------------  -------------
                Total                                                                                      148,281
              -------------------------------------------------------------------------------------  -------------
              PROCESS INDUSTRIES--1.7%
              -------------------------------------------------------------------------------------
       7,100  James River Corp. of Virginia, DECS, Series P                                                175,725
              -------------------------------------------------------------------------------------  -------------
              PRODUCER MANUFACTURING--2.1%
              -------------------------------------------------------------------------------------
      13,800  Westinghouse Electric Corp., PEPS, Series C                                                  209,967
              -------------------------------------------------------------------------------------  -------------
                TOTAL PREFERRED STOCKS (IDENTIFIED COST, $1,654,753)                                     1,710,126
              -------------------------------------------------------------------------------------  -------------
CORPORATE BONDS--5.0%
---------------------------------------------------------------------------------------------------
              CONSUMER SERVICES--1.6%
              -------------------------------------------------------------------------------------
$    325,000  Rogers Communications, Inc., Conv. Deb., 2.00%, 11/26/2005                                   168,188
              -------------------------------------------------------------------------------------  -------------
              ENERGY MINERALS--0.6%
              -------------------------------------------------------------------------------------
      50,000  Pennzoil Co., Conv. Deb., 6.50%, 1/15/2003                                                    59,415
              -------------------------------------------------------------------------------------  -------------
              FINANCE--0.2%
              -------------------------------------------------------------------------------------
      15,000  Equitable Cos., Inc., Conv. Sub. Deb., 6.125%, 12/15/2024                                     15,506
              -------------------------------------------------------------------------------------  -------------
              HEALTH TECHNOLOGY--1.3%
              -------------------------------------------------------------------------------------
     350,000  Roche Holdings, Inc., Conv. LYON, 7.00% accrual, 4/20/2010                                   139,125
              -------------------------------------------------------------------------------------  -------------
              NON-U.S. UTILITIES--1.3%
              -------------------------------------------------------------------------------------
     140,000  Telekom Malaysia Berhad, Conv. Bond, 4.00%, 10/3/2004                                        134,400
              -------------------------------------------------------------------------------------  -------------
                TOTAL CORPORATE BONDS (IDENTIFIED COST, $507,630)                                          516,634
              -------------------------------------------------------------------------------------  -------------
</TABLE>

                                       7
<PAGE>
 
<TABLE>
<S>           <S>                                                                                    <C>
CORPORATE BONDS--CONTINUED
---------------------------------------------------------------------------------------------------
(A)REPURCHASE AGREEMENTS--9.8%
---------------------------------------------------------------------------------------------------
   1,005,000  J.P. Morgan & Co., Inc., 6.125%, dated 6/30/1995, due 7/3/1995
              (AT AMORTIZED COST)                                                                    $   1,005,000
              -------------------------------------------------------------------------------------  -------------
                TOTAL INVESTMENTS (IDENTIFIED COST, $9,884,041)(B)                                      10,175,035
              -------------------------------------------------------------------------------------  -------------
</TABLE>
 
(a) Repurchase agreements are fully collateralized by U.S. government and/or
    agency obligations based on market prices at the date of the portfolio. The
    investment in the repurchase agreements are through participation in joint
    accounts with other Federated funds.
 
(b) The cost for federal tax purposes amounts to $9,884,041. The net unrealized
    appreciation on federal tax cost basis amounts to $290,994 which is
    comprised of $329,817 appreciation and $38,823 depreciation at June 30,
    1995.
 
Note: The categories of investments are shown as a percentage of net assets
      ($10,256,077) at June 30, 1995.
 
The following acronyms are used throughout this portfolio:
 
ADR--American Depository Receipt
ARPS--Adjustable Rate Preferred Stock
DECS--Dividend Enhanced Convertible Stock
LYON--Liquid Yield Option Note
PEPS--Participating Equity Preferred Stock
PLC--Public Limited Company
PRIDES--Preferred Redeemable Increased Dividend Equity Securities
REIT--Real Estate Investment Trust
 
(See Notes which are an integral part of the Financial Statements)

                                       8
<PAGE>
 
UTILITY FUND
STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
 
<TABLE>

<S>                                                                                                 <C>
ASSETS:
--------------------------------------------------------------------------------------------------
Investments in securities, at value (identified and tax cost $9,884,041)                            $  10,175,035
--------------------------------------------------------------------------------------------------
Cash                                                                                                        4,027
--------------------------------------------------------------------------------------------------
Income receivable                                                                                          32,691
--------------------------------------------------------------------------------------------------
Receivable for investments sold                                                                           127,477
--------------------------------------------------------------------------------------------------
Receivable for shares sold                                                                                 18,232
--------------------------------------------------------------------------------------------------
Prepaid expenses                                                                                            1,516
--------------------------------------------------------------------------------------------------  -------------
     Total assets                                                                                      10,358,978
--------------------------------------------------------------------------------------------------
LIABILITIES:
--------------------------------------------------------------------------------------------------
Payable for investments purchased                                                                         102,901
--------------------------------------------------------------------------------------------------  -------------
Net Assets for 1,031,686 shares outstanding                                                         $  10,256,077
--------------------------------------------------------------------------------------------------  -------------
NET ASSETS CONSIST OF:
--------------------------------------------------------------------------------------------------
Paid-in capital                                                                                     $   9,963,294
--------------------------------------------------------------------------------------------------
Net unrealized appreciation (depreciation) of investments                                                 290,994
--------------------------------------------------------------------------------------------------
Accumulated net realized gain (loss) on investments                                                         1,789
--------------------------------------------------------------------------------------------------  -------------
     Total Net Assets                                                                               $  10,256,077
--------------------------------------------------------------------------------------------------  -------------
NET ASSET VALUE, Offering Price, and Redemption Proceeds Per Share:
($10,256,077 / 1,031,686 shares outstanding)                                                                $9.94
--------------------------------------------------------------------------------------------------  -------------
</TABLE>
 
(See Notes which are an integral part of the Financial Statements)

                                       9
<PAGE>
 
UTILITY FUND
STATEMENT OF OPERATIONS
SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
 
<TABLE>
<S>                                                                            <C>         <C>         <C>
INVESTMENT INCOME:
-----------------------------------------------------------------------------------------------------
Interest                                                                                               $   34,494
-----------------------------------------------------------------------------------------------------
Dividends (net of foreign tax withheld $212)                                                              103,786
-----------------------------------------------------------------------------------------------------  ----------
     Total income                                                                                         138,280
-----------------------------------------------------------------------------------------------------
EXPENSES:
-----------------------------------------------------------------------------------------------------
Investment advisory fee                                                                    $   18,496
-----------------------------------------------------------------------------------------
Administrative personnel and services fee                                                      61,987
-----------------------------------------------------------------------------------------
Custodian fees                                                                                 11,222
-----------------------------------------------------------------------------------------
Transfer agent and dividend disbursing agent fees and expenses                                  7,602
-----------------------------------------------------------------------------------------
Directors'/Trustees' fees                                                                       1,991
-----------------------------------------------------------------------------------------
Auditing fees                                                                                   3,559
-----------------------------------------------------------------------------------------
Legal fees                                                                                      2,801
-----------------------------------------------------------------------------------------
Portfolio accounting fees                                                                      19,367
-----------------------------------------------------------------------------------------
Share registration costs                                                                        1,267
-----------------------------------------------------------------------------------------
Printing and postage                                                                            7,930
-----------------------------------------------------------------------------------------
Insurance premiums                                                                              2,353
-----------------------------------------------------------------------------------------
Miscellaneous                                                                                   5,982
-----------------------------------------------------------------------------------------  ----------
     Total expenses                                                                           144,557
-----------------------------------------------------------------------------------------
Deduct--
-----------------------------------------------------------------------------------------
  Waiver of investment advisory fee                                            $   18,496
-----------------------------------------------------------------------------
  Reimbursement of other operating expenses                                       105,065     123,561
-----------------------------------------------------------------------------  ----------  ----------
     Net expenses                                                                                          20,996
-----------------------------------------------------------------------------------------------------  ----------
          Net investment income                                                                           117,284
-----------------------------------------------------------------------------------------------------  ----------
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
-----------------------------------------------------------------------------------------------------
Net realized gain (loss) on investments                                                                    12,670
-----------------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                                       299,012
-----------------------------------------------------------------------------------------------------  ----------
     Net realized and unrealized gain (loss) on investments                                               311,682
-----------------------------------------------------------------------------------------------------  ----------
          Change in net assets resulting from operations                                               $  428,966
-----------------------------------------------------------------------------------------------------  ----------
</TABLE>
 
(See Notes which are an integral part of the Financial Statements)

                                       10
<PAGE>
 
UTILITY FUND
STATEMENT OF CHANGES IN NET ASSETS
--------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                                     SIX MONTHS ENDED
                                                                      JUNE 30, 1995            PERIOD ENDED
                                                                       (UNAUDITED)          DECEMBER 31, 1994*
----------------------------------------------------------------     ----------------       ------------------
<S>                                                               <C>                       <C>
INCREASE (DECREASE) IN NET ASSETS:
----------------------------------------------------------------
OPERATIONS--
----------------------------------------------------------------
Net investment income                                                 $      117,284           $      13,207
----------------------------------------------------------------
Net realized gain (loss) on investments ($12,670 net gain and
$9,887 net loss, respectively, as computed for federal tax
purposes)                                                                     12,670                 (10,881)
----------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on
investments                                                                  299,012                  (8,018)
----------------------------------------------------------------     ---------------        ------------------
     Change in net assets resulting from operations                          428,966                  (5,692)
----------------------------------------------------------------     ---------------        ------------------
DISTRIBUTIONS TO SHAREHOLDERS--
----------------------------------------------------------------
Distributions from net investment income                                    (117,596)                (13,191)
----------------------------------------------------------------     ---------------        ------------------
SHARE TRANSACTIONS--
----------------------------------------------------------------
Proceeds from sale of Shares                                               9,341,475               1,195,580
----------------------------------------------------------------
Net asset value of Shares issued to shareholders in payment of
distributions declared                                                       115,374                   9,439
----------------------------------------------------------------
Cost of Shares redeemed                                                     (486,312)               (211,966)
----------------------------------------------------------------     ---------------        ------------------
     Change in net assets resulting from share
     transactions                                                          8,970,537                 993,053
----------------------------------------------------------------     ---------------        ------------------
          Change in net assets                                             9,281,907                 974,170
----------------------------------------------------------------
NET ASSETS:
----------------------------------------------------------------
Beginning of period                                                          974,170                --
----------------------------------------------------------------     ---------------        ------------------
End of period (including undistributed net investment income of
$0 and $16, respectively)                                             $   10,256,077           $     974,170
----------------------------------------------------------------     ---------------        ------------------
</TABLE>
 
*For the period from December 9, 1993 (start of business) to December 31, 1994.
 
(See Notes which are an integral part of the Financial Statements)

                                       11
<PAGE>
 
UTILITY FUND
FINANCIAL HIGHLIGHTS
--------------------------------------------------------------------------------
(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)
 
<TABLE>
<CAPTION>
                                                                          SIX MONTHS
                                                                             ENDED
                                                                         JUNE 30, 1995          PERIOD ENDED
                                                                          (UNAUDITED)       DECEMBER 31, 1994(A)
---------------------------------------------------------------------    -------------      --------------------
<S>                                                                      <C>                <C>
NET ASSET VALUE, BEGINNING OF PERIOD                                        $  9.29                $  9.48
---------------------------------------------------------------------
INCOME FROM INVESTMENT OPERATIONS
---------------------------------------------------------------------
  Net investment income                                                        0.22                   0.34
---------------------------------------------------------------------
  Net realized and unrealized gain (loss) on investments                       0.65                  (0.19)
---------------------------------------------------------------------       -------                -------
Total from investment operations                                               0.87                   0.15
---------------------------------------------------------------------
LESS DISTRIBUTIONS
---------------------------------------------------------------------
  Distribuitons from net investment income                                    (0.22)                 (0.34)
---------------------------------------------------------------------       -------                -------
NET ASSET VALUE, END OF PERIOD                                              $  9.94                $  9.29
---------------------------------------------------------------------       -------                -------
TOTAL RETURN (B)                                                               9.50%                  1.12%
---------------------------------------------------------------------
RATIOS TO AVERAGE NET ASSETS
---------------------------------------------------------------------
  Expenses                                                                     0.85%(c)               0.60%(c)
---------------------------------------------------------------------
  Net investment income                                                        4.76%(c)               4.77%(c)
---------------------------------------------------------------------
  Expense waiver/reimbursement (d)                                             5.01%(c)              54.83%(c)
---------------------------------------------------------------------
SUPPLEMENTAL DATA
---------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                   $10,256                $   974
---------------------------------------------------------------------
  Portfolio turnover                                                             20%                    73%
---------------------------------------------------------------------
</TABLE>
 
(a) Reflects operations for the period from April 14, 1994 (date of initial
    public investment) to December 31, 1994. For the period from December 9,
    1993 (the start of business) to April 13, 1994, the net investment income
    was distributed to the Fund's Adviser.
 
(b) Based on net asset value, which does not reflect the sales load or
    contingent deferred sales charge, if applicable.
 
(c) Computed on an annualized basis.
 
(d) This voluntary expense decrease is reflected in both the expense and net
    investment income ratios shown above.
 
(See Notes which are an integral part of the Financial Statements)

                                       12
<PAGE>
 
UTILITY FUND
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
 
(1) ORGANIZATION
 
Insurance Management Series (the "Trust") is registered under the Investment
Company Act of 1940, as amended (the "Act"), as an open-end management
investment company. The Trust consists of six diversified portfolios. The
financial statements included herein are only those of Utility Fund (the
"Fund"). The financial statements of the other portfolios are presented
separately. The assets of each portfolio are segregated and a shareholder's
interest is limited to the portfolio in which shares are held.
 
(2) SIGNIFICANT ACCOUNTING POLICIES
 
The following is a summary of significant accounting policies consistently
followed by the Fund in the preparation of its financial statements. These
policies are in conformity with generally accepted accounting principles.
 
    INVESTMENT VALUATIONS--Listed equity securities are valued at the last sale
    price reported on national securities exchanges. Unlisted securities and
    short-term obligations (and private placement securities) are generally
    valued at the prices provided by an independent pricing service. Short-term
    securities with remaining maturities of sixty days or less at the time of
    purchase may be stated at amortized cost, which approximates fair market
    value.

    REPURCHASE AGREEMENTS--It is the policy of the Fund to require the
    custodian bank to take possession, to have legally segregated in the
    Federal Reserve Book Entry System, or to have segregated within the
    custodian bank's vault, all securities held as collateral under repurchase
    agreement investments. Additionally, procedures have been established by
    the Fund to monitor, on a daily basis, the market value of each repurchase
    agreement's collateral to ensure that the value of collateral at least
    equals the repurchase price to be paid under the repurchase agreement
    transaction.

    The Fund will only enter into repurchase agreements with banks and other
    recognized financial institutions, such as broker/dealers, which are deemed
    by the Fund's adviser to be creditworthy pursuant to the guidelines and or
    standards reviewed or established by the Board of Trustees (the
    "Trustees").

    Risks may arise from the potential inability of counterparties to honor the
    terms of the repurchase agreement. Accordingly, the Fund could receive less
    than the repurchase price on the sale of collateral securities.

    INVESTMENT INCOME, EXPENSES, AND DISTRIBUTIONS--Dividend income and
    distributions to shareholders are recorded on the ex-dividend date.
    Interest income and expenses are accrued

                                       13
<PAGE>
 
UTILITY FUND
--------------------------------------------------------------------------------
    daily. Bond premium and discount, if applicable, are amortized as required
    by the Internal Revenue Code, as amended (the "Code").

    FEDERAL TAXES--It is the Fund's policy to comply with the provisions of the
    Code applicable to regulated investment companies and to distribute to
    shareholders each year substantially all of its income. Accordingly, no
    provisions for federal tax are necessary. At December 31, 1994, the Fund,
    for federal tax purposes, had a capital loss carryforward of $9,887, which
    will reduce the Fund's taxable income arising from future net realized gain
    on investments, if any, to the extent permitted by the Code, and thus will
    reduce the amount of the distributions to shareholders which would
    otherwise be necessary to relieve the Fund of any liability for federal
    tax. Pursuant to the Code, such capital loss carryforward will expire in
    2002.

    WHEN-ISSUED AND DELAYED DELIVERY TRANSACTIONS--The Fund may engage in
    when-issued or delayed delivery transactions. The Fund records when-issued
    securities on the trade date and maintains security positions such that
    sufficient liquid assets will be available to make payment for the
    securities purchased. Securities purchased on a when-issued or delayed
    delivery basis are marked to market daily and begin earning interest on the
    settlement date.

    OTHER--Investment transactions are accounted for on the trade date.
 
(3) SHARES OF BENEFICIAL INTEREST
 
The Declaration of Trust permits the Trustees to issue an unlimited number of
full and fractional shares of beneficial interest (without par value).
Transactions in Fund shares were as follows:
 
<TABLE>
<CAPTION>
                                                                           SIX MONTHS
                                                                              ENDED             PERIOD ENDED
                                                                          JUNE 30, 1995      DECEMBER 31, 1994*
-----------------------------------------------------------------------   -------------      ------------------
<S>                                                                       <C>                <C>
Shares sold                                                                    964,845              126,510
-----------------------------------------------------------------------
Shares issued to shareholders in payment of distributions declared              11,925                1,007
-----------------------------------------------------------------------
Shares redeemed                                                                (49,990)             (22,611)
-----------------------------------------------------------------------   -------------      ------------------
     Net change resulting from share transactions                              926,780              104,906
-----------------------------------------------------------------------   -------------      ------------------
</TABLE>
 
*For the period from December 9, 1993, (start of business) to December 31, 1994.
 
(4) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES
 
INVESTMENT ADVISORY FEE--Federated Advisors, the Fund's investment adviser (the
"Adviser"), receives for its services an annual investment advisory fee equal to
 .75 of 1% of the Fund's average 

                                       14
<PAGE>
 
UTILITY FUND
--------------------------------------------------------------------------------
daily net assets. The Adviser may voluntarily choose to waive its fee and
reimburse certain operating expenses of the Fund. The Adviser can modify or
terminate this voluntary waiver and reimbursement at any time at its sole
discretion.
 
ADMINISTRATIVE FEE--Federated Administrative Services ("FAS") provides the Fund
with administrative personnel and services. The FAS fee is based on the level of
average aggregate daily net assets of all funds advised by subsidiaries of
Federated Investors for the period. The administrative fee received during the
period of the Administrative Services Agreement shall be at least $125,000 per
portfolio and $30,000 per each additional class of shares.
 
TRANSFER AND DIVIDEND DISBURSING AGENT FEES--Federated Services Company
("FServ") serves as transfer and dividend disbursing agent for the Fund. The
FServ fee is based on the size, type, and number of accounts and transactions
made by shareholders.
 
PORTFOLIO ACCOUNTING FEES--FServ also maintains the Fund's accounting records
for which it receives a fee. The fee is based on the level of each Fund's
average daily net assets for the period plus, out-of-pocket expenses.
 
ORGANIZATIONAL EXPENSES--Organizational expenses ($17,759) and start-up
administrative service expenses ($31,507) were borne initially by the Adviser.
The Fund has agreed to reimburse the Adviser for the organizational expenses and
start-up administrative expenses during the five year period following December
15, 1993 (the date the Fund became effective). For the six months ended June 30,
1995, the Fund paid $2,368 and $4,201, respectively, pursuant to this agreement.
 
Certain of the Officers and Trustees of the Fund are Officers and Directors or
Trustees of the above companies.
 
(5) INVESTMENT TRANSACTIONS
 
Purchases and sales of investments, excluding short-term securities, for the six
months ended June 30, 1995, were as follows:
 
<TABLE>
<S>                                                                   <C>  
--------------------------------------------------------------------
PURCHASES                                                             $8,835,492
--------------------------------------------------------------------  ----------
SALES                                                                 $  740,841
--------------------------------------------------------------------  ----------
</TABLE>

                                       15
<PAGE>
 
<TABLE>
<CAPTION> 

TRUSTEES                                OFFICERS
--------------------------------------------------------------------------------
<S>                                     <C>
John F. Donahue                         John F. Donahue
Thomas G. Bigley                          Chairman
John T. Conroy, Jr.                     J. Christopher Donahue
William J. Copeland                       President
J. Christopher Donahue                  Edward C. Gonzales
James E. Dowd                             Executive Vice President
Lawrence D. Ellis, M.D.                 John W. McGonigle
Edward L. Flaherty, Jr.                   Executive Vice President and Secretary
Peter E. Madden                         Richard B. Fisher
Gregor F. Meyer                           Vice President
John E. Murray, Jr.                     David M. Taylor
Wesley W. Posvar                          Treasurer
Marjorie P. Smuts                       G. Andrew Bonnewell
                                          Assistant Secretary
</TABLE>
 
Mutual funds are not bank deposits or obligations, are not guaranteed by any
bank, and are not insured or guaranteed by the U.S. government, the Federal
Deposit Insurance Corporation, the Federal Reserve Board, or any other
government agency. Investment in mutual funds involves investment risk,
including the possible loss of principal.
 
This report is authorized for distribution to prospective investors only when
preceded or accompanied by the fund's prospectus which contains facts concerning
its objective and policies, management fees, expenses and other information.


                                       16
<PAGE>
 
                                                                         UTILITY
                                                                            FUND

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                                   JUNE 30, 1995

                                                     Insurance Management Series





[LOGO]Federated Securities Corp.
      --------------------------                     ---------------------------
      Distributor

      A subsidiary of Federated Investors            ---------------------------

      Federated Investors Tower
      Pittsburgh, PA 15222-3779                      ---------------------------

      Cusip 458043205
      G00433-03 (8/95)  [Logo of Recycled Paper]     ---------------------------

<PAGE>
 
President's Message
--------------------------------------------------------------------------------
 
Dear Shareholder:
 
I'm pleased to present your Semi-Annual Report to Shareholders for Prime Money
Fund, a portfolio of Insurance Management Series, which covers the six-month
period ended June 30, 1995. The Report begins with an investment review by the
fund's portfolio manager, which is followed by a complete listing of the fund's
holdings and its financial statements.
 
As a shareholder in this high-quality money market mutual fund, you're putting
your cash to work pursuing daily income while seeking to keep your principal
stable.* In addition, you have convenient, daily access to your money.
 
In order to give you opportunities for a competitive daily yield, the fund
invests in a portfolio of high-quality money market securities. During the
reporting period, the fund paid a total of $0.03 per share in dividends to
shareholders. On June 30, 1995, net assets stood at $6.6 million.
 
Thank you for choosing Prime Money Fund to put your cash to work earning income
every day. We'll continue to keep you up to date on your investment, and welcome
your comments and suggestions.
 
Sincerely,
 
/s/ J. Christopher Donahue
----------------------------
J. Christopher Donahue
President
August 15, 1995
 
* No money market mutual fund can guarantee that a stable net asset value will
  be maintained. An investment in this fund is neither insured nor guaranteed by
  the U.S. government.


                                       1
<PAGE>
 
Investment Review
--------------------------------------------------------------------------------
 
The fund invests exclusively in money market instruments maturing in thirteen
months or less. The average maturity of these securities, computed on a dollar
weighted basis, is restricted to 90 days or less. Portfolio securities must be
rated in one of the two highest short-term rating categories by one or more of
the nationally recognized statistical rating organizations or be of comparable
quality to securities having such ratings. Typical security types include, but
are not limited to, commercial paper, certificates of deposit, time deposits,
variable rate instruments and repurchase agreements.
 
During the six-month reporting period, the Federal Reserve Board (the "Fed")
initially continued its restrictive interest rate stance but gradually moved to
a more neutral stance. The Fed tightened monetary policy by increasing the Fed
Funds target rate from 5.50% to 6.00% in early February, 1995, but has held
steady since that time. Given the current scenario of a contained inflationary
environment as well as an economic growth slowdown, it is likely that the Fed
has achieved its "soft landing." Recent steep declines in employment statistics,
however, may make the landing seem a bit bumpy. In this regard, the market is
assuming an easing of Fed policy in the summer months.
 
Reflecting this change in sentiment, the money market yield curve changed its
shape drastically during the reporting period. One month commercial paper rates
declined 29 basis points while six month rates dropped 48 basis points resulting
in a very flat money market curve.
 
The target average maturity range for Prime Money Fund began the reporting
period at 30-40 days but was subsequently lengthened to a 35-45 day range,
reflecting the changing economic and monetary sentiment. In structuring the
fund, there is continued emphasis placed on positioning 30-35% of the fund's
assets in variable rate demand notes and accomplishing a modest barbell
structure.
 
During the six months ended June 30, 1995, the net assets of Prime Money Fund
increased from $0.6 to $6.6 million while the 7-day net yield increased from
4.16% to 5.32%*. The effective average maturity of the fund on June 30, 1995,
was 39 days.
 


* Performance quoted represents past performance and is not indicative of future
  results. Yield will vary. Performance information does not reflect the charges
  and expenses of a variable annuity or variable life insurance contract.
<PAGE>
 
Prime Money Fund
Portfolio of Investments
June 30, 1995 (unaudited)
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION>  

  Principal
   Amount                                                                                                Value
------------  --------------------------------------------------------------------------------------  ------------
<S>           <C>                                                                                     <C> 
Certificate of Deposit--3.0%
----------------------------------------------------------------------------------------------------
              Banking--3.0%
              --------------------------------------------------------------------------------------
$    200,000  MBNA America Bank, N.A., 6.20% - 6.25%, 9/11/1995 - 11/8/1995                           $    200,000
              --------------------------------------------------------------------------------------  ------------
(a) Commercial Paper--34.3%
----------------------------------------------------------------------------------------------------
              Banking--4.5%
              --------------------------------------------------------------------------------------
     100,000  Abbey National N.A. Corp., 6.02%, (Guaranteed by Abbey National Banc PLC), 8/9/1995           99,356
              --------------------------------------------------------------------------------------
     200,000  Queensland Alumina Ltd., (Credit Suisse LOC), 5.94%, 9/7/1995                                197,790
              --------------------------------------------------------------------------------------  ------------
                Total                                                                                      297,146
              --------------------------------------------------------------------------------------  ------------
              Finance-Commercial--14.9%
              --------------------------------------------------------------------------------------
     200,000  Beta Finance, Inc., 5.98%, 8/31/1995                                                         198,004
              --------------------------------------------------------------------------------------
     300,000  CIT Group Holdings, Inc., 5.76% - 5.85%, 9/20/1995 - 12/22/1995                              293,290
              --------------------------------------------------------------------------------------
     300,000  General Electric Capital Corp., 5.80% - 6.21%, 10/25/1995 - 12/5/1995                        293,656
              --------------------------------------------------------------------------------------
     200,000  Sheffield Receivables Corp., 6.10%, 8/9/1995                                                 198,700
              --------------------------------------------------------------------------------------  ------------
                Total                                                                                      983,650
              --------------------------------------------------------------------------------------  ------------
              Finance-Retail--8.9%
              --------------------------------------------------------------------------------------
     200,000  Associates Corp. of North America, 6.04% - 6.05%, 8/4/1995 - 10/13/1995                      197,734
              --------------------------------------------------------------------------------------
     200,000  Ford Credit Receivables Funding, Inc., 6.09%, 7/27/1995                                      199,133
              --------------------------------------------------------------------------------------
     200,000  New Center Asset Trust (Series A1+P1), 6.21%, 10/30/1995                                     195,953
              --------------------------------------------------------------------------------------  ------------
                Total                                                                                      592,820
              --------------------------------------------------------------------------------------  ------------
              Telecommunications--3.0%
              --------------------------------------------------------------------------------------
     200,000  AT&T Corp., 5.89%, 9/5/1995                                                                  197,866
              --------------------------------------------------------------------------------------  ------------
</TABLE> 


                                       3
<PAGE>
 
Prime Money Fund
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION>  

  Principal
   Amount                                                                                                Value
------------  --------------------------------------------------------------------------------------  ------------
<C>           <S>                                                                                     <C> 
(a) Commercial Paper--continued
----------------------------------------------------------------------------------------------------
              Tobacco--3.0%
              --------------------------------------------------------------------------------------
$    200,000  Philip Morris Capital Corp., 6.12%, 8/25/1995                                           $    198,167
              --------------------------------------------------------------------------------------  ------------
                Total Commercial Paper                                                                   2,269,649
              --------------------------------------------------------------------------------------  ------------
Corporate Notes--1.6%
----------------------------------------------------------------------------------------------------
              Banking--1.6%
              --------------------------------------------------------------------------------------
     103,794  Banc One Auto Trust, 6.36%, 4/15/1996                                                        103,794
              --------------------------------------------------------------------------------------  ------------
(b) Notes-Variable--15.0%
----------------------------------------------------------------------------------------------------
              Banking--15.0%
              --------------------------------------------------------------------------------------
     200,000  Alabama Industrial Development Authority, 6.20%, (Wellborn Cabinet, Inc.)/(Amsouth
              Bank N.A. LOC), 7/5/1995                                                                     200,000
              --------------------------------------------------------------------------------------
     200,000  Capital One Funding Corp., 6.12% (Series 1995-A)/(Banc One LOC),
              7/6/1995                                                                                     200,000
              --------------------------------------------------------------------------------------
     200,000  Denver Urban Renewal Authority, 6.40%, (Series 1992-B)/(Banque Paribas LOC), 7/6/1995        200,000
              --------------------------------------------------------------------------------------
     200,000  Franklin County, OH, 6.25% (Series 1995)/(Edison Welding)/(Huntington National Bank
              LOC), 7/6/1995                                                                               200,000
              --------------------------------------------------------------------------------------
     190,000  Southeast Regional Holding, 6.32%, (Series 1995-A)/(Columbus Bank and Trust Co. LOC),
              7/6/1995                                                                                     190,000
              --------------------------------------------------------------------------------------  ------------
                Total Notes-Variable                                                                       990,000
              --------------------------------------------------------------------------------------  ------------
(c) Repurchase Agreements--23.7%
----------------------------------------------------------------------------------------------------
     310,000  Daiwa Securities America, Inc., 6.16%, dated 6/30/1995, due 7/3/1995                         310,000
              --------------------------------------------------------------------------------------
     200,000  First Chicago Capital Markets, Inc., 6.15%, dated 6/30/1995, due 7/3/1995                    200,000
              --------------------------------------------------------------------------------------
     128,000  HSBC Securities, Inc., 6.35%, dated 6/30/1995, due 7/3/1995                                  128,000
              --------------------------------------------------------------------------------------
     310,000  PaineWebber, Inc., 6.18%, dated 6/30/1995, due 7/3/1995                                      310,000
              --------------------------------------------------------------------------------------
     310,000  S.G. Warburg & Co., Inc., 6.20%, dated 6/30/1995, due 7/3/1995                               310,000
              --------------------------------------------------------------------------------------
     310,000  UBS Securities, Inc., 6.15%, dated 6/30/1995, due 7/3/1995                                   310,000
              --------------------------------------------------------------------------------------  ------------
                Total Repurchase Agreements                                                              1,568,000
              --------------------------------------------------------------------------------------  ------------
</TABLE> 


                                       4
<PAGE>
 
Prime Money Fund
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION>  

 Principal
   Amount                                                                                                Value
------------  --------------------------------------------------------------------------------------  ------------
<C>           <S>                                                                                     <C> 
(a) U.S. Treasury Obligations--22.6%
----------------------------------------------------------------------------------------------------
              U.S. Treasury Bills--22.6%
              --------------------------------------------------------------------------------------
$  1,500,000  5.10%, 7/6/1995                                                                         $  1,498,938
              --------------------------------------------------------------------------------------  ------------
                Total Investments, at amortized cost (d)                                              $  6,630,381
              --------------------------------------------------------------------------------------  ------------
</TABLE> 
 
(a) Each issue shows the rate of discount at the time of purchase for discount
    issues.
 
(b) Current rate and next reset date shown.
 
(c) The repurchase agreements are fully collateralized by U.S. government and/or
    agency obligations based on market prices at the date of the portfolio. The
    investments in the repurchase agreements are through participation in joint
    accounts with other Federated funds.
 
(d) Also represents cost for federal tax purposes.
 
Note: The categories of investments are shown as a percentage of net assets
      ($6,621,268) at June 30, 1995.
 
The following acronym(s) are used throughout this portfolio:
 
CP--Commercial Paper
LOC--Letter of Credit
PLC--Public Limited Company
 
(See Notes which are an integral part of the Financial Statements)



                                       5
<PAGE>
 
Prime Money Fund
Statement of Assets and Liabilities
June 30, 1995 (unaudited)
--------------------------------------------------------------------------------
<TABLE> 
                                                                                                
<S>                                                                                                   <C> 
Assets:
----------------------------------------------------------------------------------------------------
Investments, at amortized cost and value                                                              $  6,630,381
----------------------------------------------------------------------------------------------------
Cash                                                                                                           739
----------------------------------------------------------------------------------------------------
Interest receivable                                                                                          7,354
----------------------------------------------------------------------------------------------------  ------------
     Total assets                                                                                        6,638,474
----------------------------------------------------------------------------------------------------
Liabilities:
----------------------------------------------------------------------------------------------------
Payable for shares redeemed                                                                $     791
-----------------------------------------------------------------------------------------
Accrued expenses                                                                              16,415
-----------------------------------------------------------------------------------------  ---------
     Total liabilities                                                                                      17,206
----------------------------------------------------------------------------------------------------  ------------
Net Assets for 6,621,268 shares outstanding                                                           $  6,621,268
----------------------------------------------------------------------------------------------------  ------------
Net Asset Value, Offering Price, and Redemption Proceeds Per Share:
($6,621,268 / 6,621,268 shares outstanding)                                                                  $1.00
----------------------------------------------------------------------------------------------------  ------------
</TABLE> 
 
(See Notes which are an integral part of the Financial Statements)



                                       6
<PAGE>
 
Prime Money Fund
Statement of Operations
Six Months Ended June 30, 1995 (unaudited)
--------------------------------------------------------------------------------
<TABLE> 

<S>                                                                                          <C>         <C> 
Investment Income:
-------------------------------------------------------------------------------------------------------
Interest                                                                                                 $  97,368
-------------------------------------------------------------------------------------------------------
Expenses:
-------------------------------------------------------------------------------------------------------
Investment advisory fee                                                                      $    7,987
-------------------------------------------------------------------------------------------
Administrative personnel and services fees                                                       61,987
-------------------------------------------------------------------------------------------
Custodian fees                                                                                   18,507
-------------------------------------------------------------------------------------------
Transfer agent and dividend disbursing agent fees and expenses                                    6,421
-------------------------------------------------------------------------------------------
Directors'/Trustees' fees                                                                           991
-------------------------------------------------------------------------------------------
Auditing fees                                                                                     2,059
-------------------------------------------------------------------------------------------
Legal fees                                                                                          801
-------------------------------------------------------------------------------------------
Portfolio accounting fees                                                                        10,000
-------------------------------------------------------------------------------------------
Share registration costs                                                                          1,267
-------------------------------------------------------------------------------------------
Printing and postage                                                                              3,982
-------------------------------------------------------------------------------------------
Insurance premiums                                                                                1,991
-------------------------------------------------------------------------------------------
Miscellaneous                                                                                     3,801
-------------------------------------------------------------------------------------------  ----------
     Total expenses                                                                             119,794
-------------------------------------------------------------------------------------------
Deduct--
-------------------------------------------------------------------------------------------
  Waiver of investment advisory fee                                               $   7,987
--------------------------------------------------------------------------------
  Reimbursement of other operating expenses                                          99,028     107,015
--------------------------------------------------------------------------------  ---------  ----------
     Net expenses                                                                                           12,779
-------------------------------------------------------------------------------------------------------  ---------
          Net investment income                                                                          $  84,589
-------------------------------------------------------------------------------------------------------  ---------
</TABLE> 
 
(See Notes which are an integral part of the Financial Statements)



                                       7
<PAGE>
 
Prime Money Fund
Statement of Changes in Net Assets
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION>  
                                                                         Six Months Ended
                                                                          June 30, 1995         Period Ended
                                                                           (unaudited)       December 31, 1994*
-----------------------------------------------------------------------  ----------------    ------------------
<S>                                                                      <C>                 <C>
Increase (Decrease) in Net Assets:
-----------------------------------------------------------------------
Operations--
-----------------------------------------------------------------------
Net investment income                                                      $    84,589            $   2,449
-----------------------------------------------------------------------    ------------           ---------
Distributions to Shareholders--
-----------------------------------------------------------------------
Distributions from net investment income                                       (84,589)              (2,449)
-----------------------------------------------------------------------    ------------           ---------
Share Transactions--
-----------------------------------------------------------------------
Proceeds from sale of Shares                                                10,483,613            1,276,510
-----------------------------------------------------------------------
Net asset value of Shares issued to shareholders in
payment of distributions declared                                               83,174                2,491
-----------------------------------------------------------------------
Cost of Shares redeemed                                                     (4,497,787)            (726,733)
-----------------------------------------------------------------------    ------------           ---------
     Change in net assets resulting from share
     transactions                                                            6,069,000              552,268
-----------------------------------------------------------------------    ------------           ---------
          Change in net assets                                               6,069,000              552,268
-----------------------------------------------------------------------
Net Assets:
-----------------------------------------------------------------------
Beginning of period                                                            552,268             --
-----------------------------------------------------------------------    ------------           ---------
End of period                                                              $ 6,621,268            $ 552,268
-----------------------------------------------------------------------    ------------           ---------

</TABLE> 
 
*For the period from December 10, 1993 (start of business) to December 31, 1994.
 
(See Notes which are an integral part of the Financial Statements)



                                       8
<PAGE>
 
Prime Money Fund
Financial Highlights
--------------------------------------------------------------------------------
(For a share outstanding throughout each period)
<TABLE> 
<CAPTION>  

                                                                          Six Months
                                                                             Ended
                                                                         June 30, 1995           Period Ended
                                                                          (unaudited)        December 31, 1994(a)
---------------------------------------------------------------------    -------------       --------------------
<S>                                                                      <C>                 <C>
Net asset value, beginning of period                                        $  1.00                 $ 1.00
---------------------------------------------------------------------
Income from investment operations
---------------------------------------------------------------------
  Net investment income                                                        0.03                   0.01
---------------------------------------------------------------------
Less distributions
---------------------------------------------------------------------
  Distributions from net investment income                                    (0.03)                 (0.01)
---------------------------------------------------------------------       -------                 ------
Net asset value, end of period                                              $  1.00                 $ 1.00
---------------------------------------------------------------------       -------                 ------
Total return (b)                                                               2.55%                  0.50%
---------------------------------------------------------------------
Ratios to Average Net Assets
---------------------------------------------------------------------
  Expenses                                                                     0.81%(c)               0.80%(c)
---------------------------------------------------------------------
  Net investment income                                                        5.35%(c)               4.26%(c)
---------------------------------------------------------------------
  Expense waiver/reimbursement (d)                                             6.77%(c)              71.84%(c)
---------------------------------------------------------------------
Supplemental Data
---------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                   $ 6,621                 $  552
---------------------------------------------------------------------
</TABLE> 
 
(a) Reflects operations for the period from November 18, 1994, (date of initial
    public investment) to December 31, 1994. For the period from December 10,
    1993, (start of business) to November 17, 1994 the Fund had no public
    investment.
 
(b) Based on net asset value, which does not reflect the sales load or
    contingent deferred sales charge, if applicable.
 
(c) Computed on an annualized basis.
 
(d) This voluntary expense decrease is reflected in both the expense and net
    investment income ratios shown above.
 
(See Notes which are an integral part of the Financial Statements)



                                       9
<PAGE>
 
PRIME MONEY FUND
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 1995
--------------------------------------------------------------------------------
(1) ORGANIZATION
 
Insurance Management Series (the "Trust") is registered under the Investment
Company Act of 1940, as amended (the "Act"), as an open-end, diversified
management investment company. The Trust consists of six diversified portfolios.
The financial statements presented herein are only those of Prime Money Fund
(the "Fund"). The financial statements of the other portfolios are presented
separately. The assets of each portfolio are segregated and a shareholder's
interest is limited to the portfolio in which shares are held.
 
(2) SIGNIFICANT ACCOUNTING POLICIES
 
The following is a summary of significant accounting policies consistently
followed by the Fund in the preparation of its financial statements. These
policies are in conformity with generally accepted accounting principles.
 
     Investment Valuations--The Fund's use of the amortized cost method to value
     its portfolio securities is in accordance with Rule 2a-7 under the Act.
 
     Repurchase Agreements--It is the policy of the Fund to require the
     custodian bank to take possession, to have legally segregated in the
     Federal Reserve Book Entry System, or to have segregated within the
     custodian bank's vault, all securities held as collateral under repurchase
     agreement transactions. Additionally, procedures have been established by
     the Fund to monitor, on a daily basis, the market value of each repurchase
     agreement's collateral to ensure that the value of collateral at least
     equals the repurchase price to be paid under the repurchase agreement
     transaction.
 
     The Fund will only enter into repurchase agreements with banks and other
     recognized financial institutions, such as broker/dealers, which are deemed
     by the Fund's adviser to be creditworthy pursuant to guidelines and/or
     standards reviewed or established by the Board of Trustees (the
     "Trustees").
 
     Risks may arise from the potential inability of counterparties to honor the
     terms of the repurchase agreement. Accordingly, the Fund could receive less
     than the repurchase price on the sale of collateral securities.
 
     Investment Income, Expenses and Distributions--Interest income and expenses
     are accrued daily. Bond premium and discount, if applicable, are amortized
     as required by The Internal Revenue Code, as amended (the "Code").
     Distributions to shareholders are recorded on the ex-dividend date.

                                      10
<PAGE>
 
PRIME MONEY FUND
--------------------------------------------------------------------------------
 
     Federal Taxes--It is the Fund's policy to comply with the provisions of the
     Code applicable to regulated investment companies and to distribute to
     shareholders each year substantially all of its income. Accordingly, no
     provisions for federal tax are necessary.
 
     When-Issued and Delayed Delivery Transactions--The Fund may engage in
     when-issued or delayed delivery transactions. The Fund records when-issued
     securities on the trade date and maintains security positions such that
     sufficient liquid assets will be available to make payment for the
     securities purchased. Securities purchased on a when-issued or delayed
     delivery basis are marked to market daily and begin earning interest on the
     settlement date.
 
     Other--Investment transactions are accounted for on the trade date.
 
(3) SHARES OF BENEFICIAL INTEREST
 
The Declaration of Trust permits the Trustees to issue an unlimited number of
full and fractional shares of beneficial interest (without par value). At June
30, 1995, capital paid-in aggregated $6,621,268. Transactions in Fund shares
were as follows:
 
<TABLE> 
<CAPTION> 

                                                        Six Months
                                                          Ended     Period Ended
                                                         June 30,   December 31,
                                                           1995        1994*
------------------------------------------------------  ----------  ------------
<S>                                                     <C>           <C> 
Shares sold                                             10,483,613    1,276,510
------------------------------------------------------
Shares issued to shareholders in payment
of distributions declared                                   83,174        2,491
------------------------------------------------------
Shares redeemed                                         (4,497,787)    (726,733)
------------------------------------------------------  ----------    ---------
     Net change resulting from share transactions        6,069,000      552,268
------------------------------------------------------  ==========    =========
</TABLE> 
 
*For the period from December 10, 1993, (start of business) to December 31,
 1994.
 
(4) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES
 
Investment Advisory Fee--Federated Advisers, the Fund's investment adviser (the
"Adviser"), receives for its services an annual investment advisory fee equal to
 .50 of 1% of the Fund's average daily net assets. The Adviser may voluntarily
choose to waive any portion of its fee and reimburse certain operating expenses
of the Fund. The Adviser can modify or terminate this voluntary waiver and
reimbursement at any time at its sole discretion.
 
Administrative Fee--Federated Administrative Services ("FAS") provides the Fund
with administrative personnel and services. The FAS fee is based on the level of
average aggregate daily net assets of all funds advised by subsidiaries of
Federated Investors for the period. The administrative fee received during the
period of the Administrative Services Agreement shall be at least $125,000 per
portfolio and $30,000 per each additional class of shares.

                                      11
<PAGE>
 
PRIME MONEY FUND
--------------------------------------------------------------------------------
 
Transfer and Dividend Disbursing Agent Fees--Federated Services Company
("FServ") serves as transfer and dividend disbursing agent for the Trust. This
fee is based on the size, type, and number of accounts, and transactions made by
shareholders.
 
Portfolio Accounting Fees--FServ also maintains the Fund's accounting records.
The fee is based on the level of the Fund's average daily net assets for the
period, plus out-of-pocket expenses.
 
Organizational Expenses--Organizational expenses ($22,431) were borne initially
by the Adviser. The Fund has agreed to reimburse the Adviser for the
organizational expenses during the five year period following December 15, 1993
(the date the Fund became effective). For the six months ended June 30, 1995,
the Fund paid $2,991 pursuant to this agreement.
 
Certain of the Officers and Trustees of the Trust are Officers and Trustees of
the above companies.

                                      12
<PAGE>
 
TRUSTEES                                OFFICERS
--------------------------------------------------------------------------------
John F. Donahue                         John F. Donahue
Thomas G. Bigley                          Chairman
John T. Conroy, Jr.                     J. Christopher Donahue
William J. Copeland                       President
J. Christopher Donahue                  Edward C. Gonzales
James E. Dowd                             Executive Vice President
Lawrence D. Ellis, M.D.                 John W. McGonigle
Edward L. Flaherty, Jr.                   Executive Vice President and Secretary
Peter E. Madden                         Richard B. Fisher
Gregor F. Meyer                           Vice President
John E. Murray, Jr.                     David M. Taylor
Wesley W. Posvar                          Treasurer
Marjorie P. Smuts                       G. Andrew Bonnewell
                                          Assistant Secretary

 
Mutual funds are not bank deposits or obligations, are not guaranteed by any
bank, and are not insured or guaranteed by the U.S. government, the Federal
Deposit Insurance Corporation, the Federal Reserve Board, or any other
government agency. Investment in mutual funds involves investment risk,
including the possible loss of principal.
 
This report is authorized for distribution to prospective investors only when
preceded or accompanied by the fund's prospectus which contains facts concerning
its objective and policies, management fees, expenses and other information.

                                      13
<PAGE>
 
                                                                           PRIME
                                                                           MONEY
                                                                            FUND

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                                   JUNE 30, 1995

                                                     INSURANCE MANAGEMENT SERIES

[LOGO]  Federated Securities Corp.
        --------------------------               -------------------------------
        Distributor

        A subsidiary of Federated Investors      -------------------------------

        Federated Investors Tower
        Pittsburgh, PA 15222-3779                -------------------------------

        Cusip 458043106            [LOGO]
        G00433-05 (8/95)                         -------------------------------

<PAGE>
 
President's Message
--------------------------------------------------------------------------------
 
Dear Shareholder:
 
I'm pleased to present your Semi-Annual Report to Shareholders for U.S.
Government Bond Fund, a portfolio of Insurance Management Series, which covers
the six-month period ended June 30, 1995. The Report begins with an investment
review by the fund's portfolio manager, which is followed by a complete listing
of the fund's holdings and its financial statements.
 
The fund invests in a portfolio of U.S. government securities to help your money
earn income. These securities are among the safest available, because the
government, agency, or instrumentality that issues these securities provides a
guarantee that the fund will receive the prompt payment of principal and
interest. Of course, the actual shares of the fund is not guaranteed.
 
As of June 30, 1995, fund assets were invested primarily in U.S. Treasury Bills.
Remaining fund assets were invested in a repurchase agreement backed by U.S.
government securities.
 
During the period covered by this report, the fund paid dividends of $0.24 per
share. On both the first and last days of the reporting period, the fund's net
asset value stood at $9.99. On June 30, 1995, its net assets stood at $4
million.
 
Thank you for selecting this fund to participate in the income-earning potential
of U.S. government securities. We'll continue to keep you up to date on your
progress. As always, we welcome your comments and suggestions.
 
Sincerely,
 
/s/ J. Christopher Donahue
------------------------------
J. Christopher Donahue
President
August 15, 1995

                                       1
<PAGE>
 
Investment Review
--------------------------------------------------------------------------------
 
U.S. Government Bond Fund, a portfolio of Insurance Management Series, provides
shareholders with a professionally managed portfolio of U.S. government
securities. The fund is managed for specific maturity levels according to
management's assumptions on market risk and volatility.
 
The U.S. fixed income markets have experienced some major changes in the first
six months of 1995. The yield on the 10-year U.S. Treasury Bill has declined
over 160 basis points, which in turn has pushed rates on 30-year fixed mortgages
down to 7.75% from year-end levels of 9.25%. The yield curve continued its
flattening bias with the yield spread between the one and ten year U.S. Treasury
notes at 58 basis points versus a ten year average of 104 basis points.
 
The rally in the U.S. Treasury market sparked investors concerns over increased
prepayment activity in combination with a sharp rise in interest rate
volatility. These two events helped to widen spread levels on all mortgage
securities as investors moved into the U.S. Treasury market in search of
positively convex securities.
 
At this point in time, management believes that the underperformance of
mortgages has been exaggerated, and that the mortgage market will offer
competitive total rates of return versus U.S. Treasury securities during the
third quarter of 1995.
 
Current portfolio structure emphasizes short U.S. Treasury securities. At this
point in time, U.S. Treasuries are favored for their liquidity characteristics.
Management anticipates that as the second half of 1995 progresses, and the fund
continues to experience asset growth, portfolio selection will stress the
mortgage-backed securities market.

                                       2
<PAGE>
 
U.S. Government Bond Fund
--------------------------------------------------------------------------------
 
            Growth of $10,000 Invested in U.S. Government Bond Fund
 
     The graph below illustrates the hypothetical investment of $10,000 in the
U.S. Government Bond Fund (the "Fund") from March 28, 1994, (start of
performance) to June 30, 1995, compared to the Lehman Brothers 5 Year Treasury
Bellwether Index (LB5TB)+, and the Lipper U.S. Mortgage Funds Average (LUSMFA).
 

                             [INSERT GRAPH HERE]
 

Past performance is not predictive of future performance. Your investment return
and principal value will fluctuate so when shares are redeemed, they may be
worth more or less than original cost. Mutual funds are not obligations of or
guaranteed by any bank, and are not federally insured.

 *The Fund's performance assumes the reinvestment of all dividends and
  distributions. The LB5TB and the LUSMFA have been adjusted to reflect
  reinvestment of dividends on securities in the index and average.
 
 +The LB5TB is not adjusted to reflect sales loads, expenses, or other fees that
  the SEC requires to be reflected in the Fund's performance. The index is
  unmanaged.
 
++The LUSMFA represents the average of the total returns reported by all of the
  mutual funds designated by Lipper Analytical Services, Inc. as falling into
  the category, and is not adjusted to reflect any sales loads. However, total
  return is reported net of expenses or other fees that the SEC requires to be
  reflected in a fund's performance.

                                       3
<PAGE>
 
U.S. Government Bond Fund
Portfolio of Investments
June 30, 1995 (unaudited)
--------------------------------------------------------------------------------
 
<TABLE> 
<CAPTION> 

 Principal
  Amount                                                                                               Value
----------  --------------------------------------------------------------------------------------  ------------
<C>         <S>                                                                                     <C>
            U.S. Treasury Bills--96.6%
            --------------------------------------------------------------------------------------
$3,900,000  4.11%, 7/6/1995                                                                         $  3,897,238
            --------------------------------------------------------------------------------------  ------------
         (a)Repurchase Agreement--2.1%
            --------------------------------------------------------------------------------------
    85,000  J.P. Morgan Securities, Inc., 6.125%, dated 6/30/1995, due 7/3/1995                           85,000
            --------------------------------------------------------------------------------------  ------------
             Total Investments, at amortized cost (b)                                               $  3,982,238
            --------------------------------------------------------------------------------------  ============
</TABLE> 
 
(a) The repurchase agreement is fully collateralized by U.S. government and/or
    agency obligations, based on market prices as of the date of the portfolio.
    The investment in the repurchase agreement is through participation in a
    joint account with other Federated funds.
 
(b) Also represents cost for federal tax purposes.
 
Note: The categories of investments are shown as a percentage of net assets
      ($4,034,150) at June 30, 1995.
 
(See Notes which are an integral part of the Financial Statements)

                                       4
<PAGE>
 
U.S. Government Bond Fund
Statement of Assets and Liabilities
June 30, 1995 (unaudited)
--------------------------------------------------------------------------------
<TABLE> 

<S>                                                                               <C>
Assets:
--------------------------------------------------------------------------------
Investments in securities, at amortized cost and value                            $  3,982,238
--------------------------------------------------------------------------------
Cash                                                                                     4,056
--------------------------------------------------------------------------------
Income receivable                                                                           14
--------------------------------------------------------------------------------
Receivable for shares sold                                                              48,147
--------------------------------------------------------------------------------  ------------
     Total assets                                                                    4,034,455
--------------------------------------------------------------------------------
Liabilities:
--------------------------------------------------------------------------------
Payable for shares redeemed                                            $     305
---------------------------------------------------------------------  ---------
     Total liabilities                                                                     305
--------------------------------------------------------------------------------  ------------
Net Assets for 403,629 shares outstanding                                         $  4,034,150
--------------------------------------------------------------------------------  ============
Net Assets Consist of:
--------------------------------------------------------------------------------
Paid-in capital                                                                   $  4,033,423
--------------------------------------------------------------------------------
Accumulated net realized gain (loss) on investments                                         (6)
--------------------------------------------------------------------------------
Undistributed net investment income                                                        733
--------------------------------------------------------------------------------  ------------
     Total Net Assets                                                             $  4,034,150
--------------------------------------------------------------------------------  ============
Net Asset Value, Offering Price, and Redemption Proceeds Per Share:
Net Asset Value Per Share ($4,034,150 / 403,629 shares outstanding)                      $9.99
--------------------------------------------------------------------------------  ============
</TABLE> 
 
(See Notes which are an integral part of the Financial Statements)

                                       5
<PAGE>
 
U.S. Government Bond Fund
Statement of Operations
Six Months Ended June 30, 1995 (unaudited)
--------------------------------------------------------------------------------
<TABLE> 

<S>                                                                                   <C>         <C> 
Investment Income:
------------------------------------------------------------------------------------------------
Interest                                                                                          $  68,682
------------------------------------------------------------------------------------------------
Expenses:
------------------------------------------------------------------------------------------------
Investment advisory fee                                                               $    6,979
------------------------------------------------------------------------------------
Administrative personnel and services fee                                                 61,987
------------------------------------------------------------------------------------
Custodian fees                                                                            28,655
------------------------------------------------------------------------------------
Transfer agent and dividend disbursing agent fees and expenses                             7,059
------------------------------------------------------------------------------------
Directors'/Trustees' fees                                                                    991
------------------------------------------------------------------------------------
Auditing fees                                                                              6,878
------------------------------------------------------------------------------------
Legal fees                                                                                 1,801
------------------------------------------------------------------------------------
Portfolio accounting fees                                                                 10,164
------------------------------------------------------------------------------------
Share registration costs                                                                   1,086
------------------------------------------------------------------------------------
Printing and postage                                                                       5,792
------------------------------------------------------------------------------------
Insurance premiums                                                                         1,991
------------------------------------------------------------------------------------
Miscellaneous                                                                              3,982
------------------------------------------------------------------------------------  ----------
     Total expenses                                                                      137,365
------------------------------------------------------------------------------------
Deduct--
------------------------------------------------------------------------------------
  Waiver of investment advisory fee                                       $    6,979
------------------------------------------------------------------------
  Reimbursement of other operating expenses                                  121,067     128,046
------------------------------------------------------------------------  ----------  ----------
     Net expenses                                                                                     9,319
------------------------------------------------------------------------------------------------  ---------
          Net investment income                                                                      59,363
------------------------------------------------------------------------------------------------  ---------
     Change in net assets resulting from operations                                               $  59,363
------------------------------------------------------------------------------------------------  =========
</TABLE> 
 
(See Notes which are an integral part of the Financial Statements)

                                       6
<PAGE>
 
U.S. Government Bond Fund
Statement of Changes in Net Assets
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

                                                                       Six Months Ended
                                                                        June 30, 1995           Year Ended
                                                                         (unaudited)       December 31, 1994(a)
---------------------------------------------------------------------  ----------------    --------------------
<S>                                                                    <C>                 <C> 
Increase (Decrease) in Net Assets:
---------------------------------------------------------------------
Operations--
---------------------------------------------------------------------
Net investment income                                                   $       59,363         $      18,762
---------------------------------------------------------------------
Net realized gain (loss) on investments ($0 net loss and $6 net loss,
respectively, as computed for federal income tax purposes)                    --                          (6)
---------------------------------------------------------------------  ----------------        -------------
     Change in net assets resulting from operations                             59,363                18,756
---------------------------------------------------------------------  ----------------        -------------
Distributions to Shareholders--
---------------------------------------------------------------------
Dividends from net investment income                                           (58,630)              (18,762)
---------------------------------------------------------------------  ----------------        -------------
Share Transactions--
---------------------------------------------------------------------
Proceeds from sale of Shares                                                 3,537,448             1,519,262
---------------------------------------------------------------------
Net asset value of Shares issued to shareholders in payment of
distributions declared                                                          53,911                11,969
---------------------------------------------------------------------
Cost of Shares redeemed                                                       (801,706)             (387,461)
---------------------------------------------------------------------  ----------------        -------------
     Change in net assets resulting from share
     transactions                                                            2,789,653             1,143,770
---------------------------------------------------------------------  ----------------        -------------
          Change in net assets                                               2,790,386             1,143,764
---------------------------------------------------------------------
Net Assets:
---------------------------------------------------------------------
Beginning of period                                                          1,243,764               100,000
---------------------------------------------------------------------  ----------------        -------------
End of period (including undistributed net investment income of $733
and $0, respectively)                                                   $    4,034,150         $   1,243,764
---------------------------------------------------------------------  ===============         =============
</TABLE> 
 
(a) For the period from December 8, 1993 (start of business) to December 31,
    1994.
 
(See Notes which are an integral part of the Financial Statements)

                                       7
<PAGE>
 
U.S. Government Bond Fund
Financial Highlights
--------------------------------------------------------------------------------
(For a share outstanding throughout each period)
 
<TABLE> 
<CAPTION> 
                                                                        Six Months Ended
                                                                         June 30, 1995           Year Ended
                                                                          (unaudited)        December 31, 1994(a)
---------------------------------------------------------------------   ----------------     --------------------
<S>                                                                     <C>                  <C> 
Net asset value, beginning of period                                       $    9.99               $    9.99
---------------------------------------------------------------------
Income from investment operations
---------------------------------------------------------------------
  Net investment income                                                         0.24                    0.27
---------------------------------------------------------------------
Less distributions
---------------------------------------------------------------------
  Distributions from net investment income                                     (0.24)                  (0.27)
---------------------------------------------------------------------        -------                 -------
Net asset value, end of period                                               $  9.99                 $  9.99
---------------------------------------------------------------------        =======                 =======
Total return (b)                                                                2.49%                   2.62%
---------------------------------------------------------------------
Ratios to Average Net Assets
---------------------------------------------------------------------
  Expenses                                                                      0.80%(c)                0.48%(c)
---------------------------------------------------------------------
  Net investment income                                                         5.10%(c)                3.99%(c)
---------------------------------------------------------------------
  Expense waiver/reimbursement (d)                                             11.01%(c)               32.83%(c)
---------------------------------------------------------------------
Supplemental Data
---------------------------------------------------------------------
  Net assets, end of period (000 omitted)                                     $4,034                  $1,244
---------------------------------------------------------------------
  Portfolio turnover                                                              --                      --
---------------------------------------------------------------------
</TABLE> 
 
(a) Reflects operations for the period from March 29, 1994 (date of initial
    public investment) to December 31, 1994. For the period from December 8,
    1993 (start of business) to March 28, 1994 net investment income was
    distributed to the Fund's adviser.

(b) Based on net asset value, which does not reflect the sales load or
    contingent deferred sales charge, if applicable.
 
(c) Computed on an annualized basis.
 
(d) This voluntary expense decrease is reflected in both the expense and net
     investment income ratios shown above.
 
(See Notes which are an integral part of the Financial Statements)

                                       8
<PAGE>
 
U.S. Government Bond Fund
Notes to Financial Statements
June 30, 1995 (unaudited)
--------------------------------------------------------------------------------
(1) Organization
 
Insurance Management Series (the "Trust") is registered under the Investment
Company Act of 1940, as amended (the "Act"), as an open-end management
investment company. The Trust consists of six diversified portfolios. The
financial statements included herein present only those of U.S. Government Bond
Fund (the "Fund"). The financial statements of the other portfolios are
presented separately. The assets of each portfolio are segregated and a
shareholder's interest is limited to the portfolio in which shares are held.
 
(2) Significant Accounting Policies
 
The following is a summary of significant accounting policies consistently
followed by the Fund in the preparation of its financial statements. These
policies are in conformity with generally accepted accounting principles.

    Investment Valuations--Short-term securities with remaining maturities of
    sixty days or less at the time of purchase may be valued at amortized cost,
    which approximates fair market value. All other securities are valued at
    prices provided by an independent pricing service.

    Repurchase Agreements--It is the policy of the Fund to require the
    custodian bank to take possession, to have legally segregated in the
    Federal Reserve Book Entry System, or to have segregated within the
    custodian bank's vault, all securities held as collateral under repurchase
    agreement transactions. Additionally, procedures have been established by
    the Fund to monitor, on a daily basis, the market value of each repurchase
    agreement's collateral to ensure that the value of collateral at least
    equals the repurchase price under the repurchase agreement transaction.

    The Fund will only enter into repurchase agreements with banks and other
    recognized financial institutions, such as broker/dealers, which are deemed
    by the Fund's adviser to be creditworthy pursuant to guidelines and/or
    standards reviewed or established by the Board of Trustees (the
    "Trustees"). Risks may arise from the potential inability of counterparties
    to honor the terms of the repurchase agreement. Accordingly, the Fund could
    receive less than the repurchase price on the sale of collateral
    securities.

    Investment Income, Expenses, and Distributions--Interest income and
    expenses are accrued daily. Bond premium and discount, if applicable, are
    amortized as required by the Internal Revenue Code, as amended (the
    "Code"). Distributions to shareholders are recorded on the ex-dividend
    date.

    Federal Taxes--It is the Fund's policy to comply with the provisions of the
    Code applicable to regulated investment companies and to distribute to
    shareholders each year substantially all of

                                       9
<PAGE>
   
U.S. Government Bond Fund
--------------------------------------------------------------------------------
    its income. Accordingly, no provisions for federal tax are necessary. At
    December 31, 1994, the Fund, for federal tax purposes, had a capital loss
    carryforward of $6, which will reduce the Fund's income arising from future
    net realized gain on investments, if any, to the extent permitted by the
    Code, and thus will reduce the amount of the distributions to shareholders
    which would otherwise be necessary to relieve the Fund of any liability for
    federal tax. Pursuant to the Code, such capital loss carryforward will
    expire in 2002.

    When-Issued and Delayed Delivery Transactions--The Fund may engage in
    when-issued or delayed delivery transactions. The Fund records when-issued
    securities on the trade date and maintains security positions such that
    sufficient liquid assets will be available to make payment for the
    securities purchased. Securities purchased on a when-issued or delayed
    delivery basis are marked to market daily and begin earning interest on the
    settlement date.

    Other--Investment transactions are accounted for on the trade date.

(3) Shares of Beneficial Interest

The Declaration of Trust permits the Trustees to issue an unlimited number of
full and fractional shares of beneficial interest (without par value).
Transactions in Fund shares were as follows:
 
<TABLE> 
<CAPTION> 
                                                                       Six Months Ended         Year Ended
                                                                        June 30, 1995      December 31, 1994(a)
---------------------------------------------------------------------  ----------------    --------------------
<S>                                                                    <C>                 <C> 
Shares sold                                                                 353,954               152,142
---------------------------------------------------------------------
Shares issued to shareholders in payment of
distributions declared                                                        5,403                 1,200
---------------------------------------------------------------------
Shares redeemed                                                             (80,280)              (38,790)
---------------------------------------------------------------------  ----------------         ----------
     Net change resulting from Fund share transactions                      279,077               114,552
---------------------------------------------------------------------  ================         ==========
</TABLE> 
 
(a) For the period from December 8, 1993, (start of business) to December 31,
1994.
 
(4) Investment Advisory Fee and Other Transactions with Affiliates
 
Investment Advisory Fee--Federated Advisers, the Fund's investment adviser (the
"Adviser"), receives for its services an annual investment advisory fee equal to
 .60 of 1% of the Fund's average daily net assets. The Adviser may voluntarily
choose to waive its fee and reimburse certain operating expenses of the Fund.
The Adviser can modify or terminate this voluntary waiver and reimbursement at
any time at its sole discretion.
 
Administrative Fee--Federated Administrative Services ("FAS"), under the
Administrative Services Agreement, provides the Fund with administrative
personnel and services. The FAS fee is based on the level of average aggregate
daily net assets of all funds advised by subsidiaries of


                                       10
<PAGE>
 
U.S. Government Bond Fund
--------------------------------------------------------------------------------
Federated Investors for the period. The administrative fee received during the
period of the Administrative Services Agreement shall be at least $125,000 per
portfolio and $30,000 per each additional class of shares.
 
Transfer Agent and Dividend Disbursing Agent Fees and Expenses--Federated
Services Company ("FServ") serves as transfer and dividend disbursing agent for
the Fund. The fee is based on the size, type, and number of accounts and
transactions made by shareholders.
 
Portfolio Accounting Fees--FServ also maintains the Fund's accounting records
for which it receives a fee. The fee is based on the level of the Fund's average
daily net assets for the period plus, out-of-pocket expenses.
 
Organizational Expenses--Organizational expenses ($20,065) and start-up
administrative service expenses ($31,507) were borne initially by the Adviser.
The Fund has agreed to reimburse the Adviser for the organizational expenses and
start-up administrative expenses during the five year period following December
15, 1993 (date the Fund became effective). For the six months ended June 30,
1995, the Fund paid $2,675 and $4,201, respectively, to this agreement.
 
Certain of the Officers and Trustees of the Trust are Officers and Directors or
Trustees of the above companies.


                                       11
<PAGE>
 
Trustees                                Officers
--------------------------------------------------------------------------------

John F. Donahue                         John F. Donahue
Thomas G. Bigley                          Chairman
John T. Conroy, Jr.                     J. Christopher Donahue
William J. Copeland                       President
J. Christopher Donahue                  Edward C. Gonzales
James E. Dowd                             Executive Vice President
Lawrence D. Ellis, M.D.                 John W. McGonigle
Edward L. Flaherty, Jr.                   Executive Vice President and Secretary
Peter E. Madden                         Richard B. Fisher
Gregor F. Meyer                           Vice President
John E. Murray, Jr.                     David M. Taylor
Wesley W. Posvar                          Treasurer
Marjorie P. Smuts                       G. Andrew Bonnewell
                                          Assistant Secretary

 
Mutual funds are not bank deposits or obligations, are not guaranteed by any
bank, and are not insured or guaranteed by the U.S. government, the Federal
Deposit Insurance Corporation, the Federal Reserve Board, or any other
government agency. Investment in mutual funds involves investment risk,
including the possible loss of principal.
 
This report is authorized for distribution to prospective investors only when
preceded or accompanied by the fund's prospectus which contains facts concerning
its objective and policies, management fees, expenses and other information.


                                       12
<PAGE>
 
--------------------------------------------------------------------------------
                                                                            U.S.
--------------------------------------------------------------------------------
                                                                      GOVERNMENT
--------------------------------------------------------------------------------
                                                                            BOND
--------------------------------------------------------------------------------
                                                                            FUND
--------------------------------------------------------------------------------

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                                   JUNE 30, 1995

                                                     Insurance Management Series




[LOGO]Federated Securities Corp.
      --------------------------                     ---------------------------
      Distributor

      A subsidiary of Federated Investors            ---------------------------

      Federated Investors Tower
      Pittsburgh, PA 15222-3779                      ---------------------------

      Cusip 458043106       [LOGO OF RECYCLED PAPER]
      G00433-05 (8/95)                               ---------------------------

<PAGE>
 
PRESIDENT'S MESSAGE
--------------------------------------------------------------------------------
 
Dear Shareholder:
 
I'm pleased to present your Semi-Annual Report to Shareholders for Corporate
Bond Fund, a portfolio of Insurance Management Series, which covers the
six-month period ended June 30, 1995. The Report begins with an investment
review by the fund's portfolio manager, which is followed by a complete listing
of the fund's holdings as well as its financial statements.
 
As a shareholder in this mutual fund, you're putting your money to work pursuing
a high level of income through a diversified portfolio of corporate bonds. These
bonds are issued by American companies across the entire business spectrum--from
broadcast radio and television to chemicals and plastics, through food products,
steel, retail, and telecommunications.
 
During the reporting period, dividends paid to shareholders totaled $0.40 per
share. In addition, the fund's net asset value increased from $8.87 on the first
day of the reporting period to $9.47 on the last day of the reporting period. As
a result, the fund's total return for the reporting period was 11.54%.* On June
30, 1995, its net assets stood at $6.0 million.
 
Thank you for participating in the income-earning potential of high-quality
American companies. We'll continue to keep you up to date on your progress. Your
comments and suggestions are always welcome.
 
Sincerely,
 
/s/ J. Christopher Donahue

J. Christopher Donahue
President
August 15, 1995
 
*Performance quoted represents past performance. Investment return and principal
 value will fluctuate, so that an investor's shares, when redeemed, may be worth
 more or less than their original cost. Performance information does not reflect
 the charges and expenses of a variable annuity or variable life insurance
 contract.

                                       1
<PAGE>
 
INVESTMENT REVIEW
--------------------------------------------------------------------------------
 
The major factor in the performance of fixed-income securities for the six month
period ended June 30, 1995, was the substantial decline in interest rates. For
example, the yield on a 10 year U.S. Treasury security declined by over 160
basis points during the period. The interest rate decline was in response to
evidence that the domestic economy was slowing from the rapid pace experienced
in the fourth quarter of 1994. High-yield bonds participated in this rally
especially early in the period when the consensus favored a soft landing
consisting of slow growth with modest inflation. However, towards the end of the
second quarter, the economic commentary switched from the likelihood of a soft
landing to the possibility of a hard landing or a recession. As this shift in
thinking occurred, the high-yield market continued to move modestly higher but
substantially underperformed higher quality bonds as yield spreads (or the risk
premium for high-yield bonds) widened. Also negatively impacting the high-yield
market was a relatively large new issue calendar towards the end of the period
that increased supply at a time of uncertainty, from a fundamental viewpoint.
For the six months as a whole, high-yield bonds showed attractive absolute
returns but lagged the total returns achieved by high-quality fixed income
assets of similar duration.
 
The Corporate Bond Fund has experienced a large percentage growth in assets
during the period increasing from $1.5 million on December 31, 1994, to
approximately $6.0 million on June 30, 1995. Despite this large asset increase
the fund has outperformed the Lipper High Current Yield average. For the period,
the fund had a total return of 11.54%* versus 9.86% for the Lipper average.
Several factors benefited the fund. First, the fund maintained a modestly higher
quality bias during the period. As spreads widened, higher quality high-yield
bonds outperformed lower quality high-yield bonds. Second, the fund was
overweighted in the cable television and broadcast television industries which
performed strongly in the period due to a strong advertising environment and
potentially positive regulatory changes. The fund was also underweighted in the
general retail area, which substantially underperformed the overall market.
Finally, several specific positions performed above average. These included
Nextel, California Energy, American Standard, Doskocil, and PanAmSat. Offsetting
some of the positives were the fund's underweighting in the gaming industry and
its continuing exposure to cyclical issuers which underperformed as the
possibility of economic weakness increased. While the cyclical exposure has been
substantially reduced it still represented an overweight for much of the period.
 
The fund's management continues to be cautious about the outlook for the balance
of 1995. Economic growth is expected to trail the strong second half of 1994.
However, management does not expect the slower economic growth to result in a
recession given high employment levels, lower interest rates and strong export
demand. From a portfolio perspective, we continue to be comfortable with a
modestly higher quality bias. However, the spread widening that occurred in the
latter half of the period has presented the fund's management with some
attractive opportunities in the new issue market. For example, new positions
established in Six Flags, Monarch Marking, Cabot Safety, and Australis Media
were all purchased at yields in excess of 12%. While it is still too early to
employ a wholesale downgrading, selective opportunities do exist to enhance
long-term total return. The fund's cyclical exposure, which has been reduced
from peak levels, will be maintained given the spread widening which has
occurred and several specific situations that we believe represent outstanding
long-term value.
 
*Performance quoted represents past performance. Investment return and principal
 value will fluctuate, so that an investor's shares, when redeemed, may be worth
 more or less than their original cost. Performance information does not reflect
 the charges and expenses of a variable annuity or variable life insurance
 contract.

                                       2
<PAGE>
 
CORPORATE BOND FUND
--------------------------------------------------------------------------------
 
               GROWTH OF $10,000 INVESTED IN CORPORATE BOND FUND
 
     The graph below illustrates the hypothetical investment of $10,000 in the
Corporate Bond Fund (the "Fund") from March 1, 1994, (start of performance) to
June 30, 1995, compared to the Lehman Brothers Single B Rated Index (LBSBRI)+
and the Lipper High Current Yield Fund Average (LHCYFA)++.

                             [INSERT GRAPH HERE]
 
Past performance is not predictive of future performance. Your investment return
and principal value will fluctuate so when shares are redeemed, they may be
worth more or less than original cost. Mutual funds are not obligations of or
guaranteed by any bank, and are not federally insured.
 
 *The Fund's performance assumes the reinvestment of all dividends and
  distributions. The LBSBRI and the LHCYFA have been adjusted to reflect
  reinvestment of dividends on securities in the index and average.
 
 +The LBSBRI is not adjusted to reflect sales loads, expenses, or other fees
  that the SEC requires to be reflected in the Fund's performance. The index is
  unmanaged.
 
++The LHCYFA represents the average of the total returns reported by all of the
  mutual funds designated by Lipper Analytical Services, Inc. as falling into
  the category, and is not adjusted to reflect any sales loads. However, these
  total returns are reported net of expenses or other fees that the SEC requires
  to be reflected in a fund's performance.

                                       3
<PAGE>
 
CORPORATE BOND FUND
PORTFOLIO OF INVESTMENTS
JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

 Principal
  Amount                                                                                                Value
-----------  --------------------------------------------------------------------------------------  ------------
<S>          <C>                                                                                     <C> 
Corporate Bonds--88.8%
---------------------------------------------------------------------------------------------------
             AUTOMOTIVE--3.4%
             --------------------------------------------------------------------------------------
$   100,000  Aftermarket Technology Co., Sr. Sub. Note, 12.00%, 8/1/2004                             $    106,500
             --------------------------------------------------------------------------------------
     50,000  Exide Corp., Sr. Note, 10.00%, 4/15/2005                                                      51,625
             --------------------------------------------------------------------------------------
     50,000  Lear Seating Corp., Sub. Note, 8.25%, 2/1/2002                                                47,500
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      205,625
             --------------------------------------------------------------------------------------  ------------
             BANKING--1.8%
             --------------------------------------------------------------------------------------
     50,000  Dime Bancorp Inc., Sr. Note, 10.50%, 11/15/2005                                               53,750
             --------------------------------------------------------------------------------------
     50,000  First Nationwide Holdings, Inc., Sr. Note, 12.25%, 5/15/2001                                  53,750
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      107,500
             --------------------------------------------------------------------------------------  ============
             Beverage & Tobacco--1.7%
             --------------------------------------------------------------------------------------
    100,000  Cott Corp., Sr. Note, 9.375%, 7/1/2005                                                       100,750
             --------------------------------------------------------------------------------------  ------------
             BROADCAST RADIO & TV--7.3%
             --------------------------------------------------------------------------------------
     50,000  Allbritton Communication Co., Sr. Sub. Note, 11.50%, 8/15/2004                                53,000
             --------------------------------------------------------------------------------------
     70,000  Chancellor Broadcasting Co., Sr. Sub. Note, 12.50%, 10/1/2004                                 70,350
             --------------------------------------------------------------------------------------
    100,000  NWCG Holding Corp., Sr. Disc. Note, 13.50% accrual, 6/15/1999                                 62,750
             --------------------------------------------------------------------------------------
    100,000  SCI Television, Inc., Sr. Secd. Note, 11.00%, 6/30/2005                                      104,750
             --------------------------------------------------------------------------------------
     50,000  Sinclair Broadcast Group, Sr. Sub. Note, 10.00%, 12/15/2003                                   50,500
             --------------------------------------------------------------------------------------
    100,000  Young Broadcasting Inc., Sr. Sub. Note, 10.125%, 2/15/2005                                   101,000
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      442,350
             --------------------------------------------------------------------------------------  ------------
             BUSINESS EQUIPMENT & SERVICES--2.5%
             --------------------------------------------------------------------------------------
    100,000 *Monarch Acquisition Corp., Sr. Note, 12.50%, 7/1/2003                                        100,750
             --------------------------------------------------------------------------------------
     50,000  United Stationers Supply Co., Sr. Sub. Note, 12.75%, 5/1/2005                                 51,000
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      151,750
             --------------------------------------------------------------------------------------  ============
</TABLE> 

                                       4

<PAGE>
 
CORPORATE BOND FUND
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

 Principal
  Amount                                                                                                Value
-----------  --------------------------------------------------------------------------------------  ------------
<S>          <C>                                                                                     <C> 
Corporate Bonds--continued
---------------------------------------------------------------------------------------------------
             CABLE TELEVISION--6.1%
             --------------------------------------------------------------------------------------
$    50,000  Australis Media Limited, Unit, 0/14.00%, 5/15/2003                                      $     26,375
             --------------------------------------------------------------------------------------
     50,000  CF Cable TV, Inc., Sr. Secd. 2nd Priority Note, 11.625%, 2/15/2005                            53,125
             --------------------------------------------------------------------------------------
     50,000  Continental Cablevision, Sr. Deb., 9.50%, 8/1/2013                                            51,875
             --------------------------------------------------------------------------------------
    100,000 *International Cabletel, Inc., Sr. Defd. Cpn. Note, 0/12.75%, 4/15/2005                        59,250
             --------------------------------------------------------------------------------------
     50,000  Le Groupe Videotron Ltee, Sr. Note, 10.625%, 2/15/2005                                        53,000
             --------------------------------------------------------------------------------------
     50,000  Peoples Choice TV Corp., Unit, 0/13.125%, 6/1/2004                                            23,875
             --------------------------------------------------------------------------------------
    100,000  Rogers Cablesystems Ltd., Sr. Secd. 2nd Priority Note, 10.00%, 3/15/2005                     103,500
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      371,000
             --------------------------------------------------------------------------------------  ------------
             CHEMICALS & PLASTICS--8.4%
             --------------------------------------------------------------------------------------
    100,000  Arcadian Partners L.P., Sr. Note, Series B, 10.75%, 5/1/2005                                 101,750
             --------------------------------------------------------------------------------------
    100,000  Foamex L.P., Sr. Sub. Deb., 11.875%, 10/1/2004                                                96,500
             --------------------------------------------------------------------------------------
    100,000  G-I Holdings, Inc., Sr. Disc. Note, 11.375% accrual, 10/1/1998                                67,750
             --------------------------------------------------------------------------------------
    100,000  Harris Chemical North America, Inc., Sr. Secd. Disc. Note,
             0/10.25%, 7/15/2001                                                                           92,000
             --------------------------------------------------------------------------------------
    100,000 *Polymer Group, Inc., Sr. Note, 12.75%, 7/15/2002                                             101,500
             --------------------------------------------------------------------------------------
     50,000  UCC Investors Holdings, Inc., Sr. Sub. Note, 11.00%, 5/1/2003                                 50,250
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      509,750
             --------------------------------------------------------------------------------------  ------------
             CLOTHING & TEXTILES--2.4%
             --------------------------------------------------------------------------------------
     50,000  Dan River Inc., Sr. Sub. Note, 10.125%, 12/15/2003                                            49,750
             --------------------------------------------------------------------------------------
    100,000  WestPoint Stevens, Inc., Sr. Sub. Deb., 9.375%, 12/15/2005                                    97,250
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      147,000
             --------------------------------------------------------------------------------------  ------------
             CONGLOMERATES--3.3%
             --------------------------------------------------------------------------------------
    100,000  Fairchild Industries, Sr. Secd. Note, 12.25%, 2/1/1999                                       101,750
             --------------------------------------------------------------------------------------
    100,000  Sherritt Gordon Ltd., Sr. Note, 9.75%, 4/1/2003                                               96,750
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      198,500
             --------------------------------------------------------------------------------------  ------------
</TABLE> 

                                       5
<PAGE>
 
CORPORATE BOND FUND
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

 Principal
  Amount                                                                                                Value
-----------  --------------------------------------------------------------------------------------  ------------
<S>          <C>                                                                                     <C> 
Corporate Bonds--continued
---------------------------------------------------------------------------------------------------
             CONSUMER PRODUCTS--1.6%
             --------------------------------------------------------------------------------------
$   100,000  Playtex Family Products Corp., Sr. Sub. Note, 9.00%, 12/15/2003                         $     94,500
             --------------------------------------------------------------------------------------  ------------
             CONTAINER & GLASS PRODUCTS--2.7%
             --------------------------------------------------------------------------------------
     50,000  Owens-Illinois, Inc., Sr. Amort. Deb., 11.00%, 12/1/2003                                      55,313
             --------------------------------------------------------------------------------------
     50,000  Owens-Illinois, Inc., Sr. Sub. Note, 9.95%, 10/15/2004                                        51,500
             --------------------------------------------------------------------------------------
     50,000  Silgan Corp., Sr. Sub. Note, 11.75%, 6/15/2002                                                53,250
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      160,063
             --------------------------------------------------------------------------------------  ------------
             COSMETICS & TOILETRIES--0.8%
             --------------------------------------------------------------------------------------
     50,000  Revlon Consumer Products Corp., Note, 9.375%, 4/1/2001                                        48,375
             --------------------------------------------------------------------------------------  ------------
             ECOLOGICAL SERVICES & EQUIPMENT--2.6%
             --------------------------------------------------------------------------------------
     50,000  Allied Waste Industries, Inc., Sr. Sub. Note, 12.00%, 2/1/2004                                52,750
             --------------------------------------------------------------------------------------
    100,000  Mid-American Waste Systems, Inc., Sr. Sub. Note, 12.25%, 2/15/2003                           102,500
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      155,250
             --------------------------------------------------------------------------------------  ------------
             FOOD & DRUG RETAILERS--3.3%
             --------------------------------------------------------------------------------------
    150,000  Pathmark Stores, Inc., Sr. Sub. Note, 9.625%, 5/1/2003                                       147,188
             --------------------------------------------------------------------------------------
     50,000  Ralph's Grocery Co., Sr. Note, 10.45%, 6/15/2004                                              50,000
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      197,188
             --------------------------------------------------------------------------------------  ------------
             FOOD PRODUCTS--2.5%
             --------------------------------------------------------------------------------------
     50,000  Curtice-Burns Foods, Inc., Sr. Sub. Note, 12.25%, 2/1/2005                                    53,250
             --------------------------------------------------------------------------------------
     50,000  Doskocil Cos., Inc., Sr. Sub. Note, 9.75%, 7/15/2000                                          48,750
             --------------------------------------------------------------------------------------
     50,000  PMI Acquisition Corp., Sr. Sub. Note, 10.25%, 9/1/2003                                        51,250
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      153,250
             --------------------------------------------------------------------------------------  ------------
             FOOD SERVICES--1.5%
             --------------------------------------------------------------------------------------
    100,000  Flagstar Corp., Sr. Note, 10.875%, 12/1/2002                                                  93,250
             --------------------------------------------------------------------------------------  ------------
             FOREST PRODUCTS--2.6%
             --------------------------------------------------------------------------------------
     50,000  Repap New Brunswick, 1st Priority Sr. Secd. Note, 9.875%, 7/15/2000                           50,750
             --------------------------------------------------------------------------------------
     50,000  Riverwood International Corp., Sr. Sub. Note, 11.25%, 6/15/2002                               54,625
             --------------------------------------------------------------------------------------
</TABLE> 

                                       6

<PAGE>
 
CORPORATE BOND FUND
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

 Principal
  Amount                                                                                                Value
-----------  --------------------------------------------------------------------------------------  ------------
<S>          <C>                                                                                     <C> 
Corporate Bonds--continued
---------------------------------------------------------------------------------------------------
             FOREST PRODUCTS--CONTINUED
             --------------------------------------------------------------------------------------
$    50,000  Stone Container Corp., Sr. Note, 9.875%, 2/1/2001                                       $     49,875
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      155,250
             --------------------------------------------------------------------------------------  ------------
             HEALTHCARE--1.8%
             --------------------------------------------------------------------------------------
    100,000  National Medical Enterprises, Inc., Sr. Sub. Note, 10.125%, 3/1/2005                         106,250
             --------------------------------------------------------------------------------------  ------------
             HOME PRODUCTS & FURNISHINGS--1.5%
             --------------------------------------------------------------------------------------
     50,000  American Standard, Inc., Sr. Sub. Disc. Deb., 0/10.50%, 6/1/2005                              38,250
             --------------------------------------------------------------------------------------
     50,000  Triangle Pacific Corp., Sr. Note, 10.50%, 8/1/2003                                            51,250
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                       89,500
             --------------------------------------------------------------------------------------  ------------
             INDUSTRIAL PRODUCTS & EQUIPMENT--4.3%
             --------------------------------------------------------------------------------------
    100,000 *Cabot Safety Acquisition Corp., Sr. Sub. Note, 12.50%, 7/15/2005                             101,250
             --------------------------------------------------------------------------------------
     50,000  Fairfield Manufacturing Co., Inc., Sr. Sub. Note, 11.375%, 7/1/2001                           47,500
             --------------------------------------------------------------------------------------
    100,000  Truck Components, Inc., Sr. Note, 12.25%, 6/30/2001                                          110,500
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      259,250
             --------------------------------------------------------------------------------------  ------------
             LEISURE & ENTERTAINMENT--2.6%
             --------------------------------------------------------------------------------------
    150,000 *Six Flags Theme Parks, Sr. Sub. Disc. Note, 0/12.25%, 6/15/2005                              108,750
             --------------------------------------------------------------------------------------
     50,000  Viacom, Inc., Sub. Deb., 8.00%, 7/7/2006                                                      49,000
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      157,750
             --------------------------------------------------------------------------------------  ------------
             MACHINERY & EQUIPMENT--2.6%
             --------------------------------------------------------------------------------------
    100,000  Primeco Inc., Sr. Sub. Note, 12.75%, 3/1/2005                                                102,250
             --------------------------------------------------------------------------------------
     50,000  Waters Corp., Sr. Sub. Note, 12.75%, 9/30/2004                                                52,625
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      154,875
             --------------------------------------------------------------------------------------  ------------
             OIL & GAS--5.6%
             --------------------------------------------------------------------------------------
    150,000  Clark USA, Inc., Sr. Note, 11.00% accrual, 2/15/2000                                          94,125
             --------------------------------------------------------------------------------------
    100,000  Falcon Drilling Co., Inc., Sr. Note, 9.75%, 1/15/2001                                         99,000
             --------------------------------------------------------------------------------------
     50,000  Giant Industries, Inc., Sr. Sub. Note, 9.75%, 11/15/2003                                      48,875
             --------------------------------------------------------------------------------------
     50,000  H.S. Resources, Inc., Sr. Sub. Note, 9.875%, 12/1/2003                                        48,750
             --------------------------------------------------------------------------------------
</TABLE> 

                                       7

<PAGE>
 
CORPORATE BOND FUND
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

 Principal
  Amount                                                                                                Value
-----------  --------------------------------------------------------------------------------------  ------------
<S>                                                                                                  <C> 
Corporate Bonds--continued
---------------------------------------------------------------------------------------------------
             OIL & GAS--CONTINUED
             --------------------------------------------------------------------------------------
$    50,000  WRT Energy Corp., Unit, 13.875%, 3/1/2002                                               $     49,750
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      340,500
             --------------------------------------------------------------------------------------  ------------
             PRINTING & PUBLISHING--1.5%
             --------------------------------------------------------------------------------------
     50,000  Garden State Newspapers, Inc., Sr. Sub. Note, 12.00%, 7/1/2004                                49,750
             --------------------------------------------------------------------------------------
     50,000  Webcraft Technologies, Inc., Sr. Sub. Note, 9.375%, 2/15/2002                                 44,000
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                       93,750
             --------------------------------------------------------------------------------------  ------------
             RETAILERS--0.8%
             --------------------------------------------------------------------------------------
     50,000  Brylane Capital Corp., Sr. Sub. Note, 10.00%, 9/1/2003                                        47,500
             --------------------------------------------------------------------------------------  ------------
             STEEL--4.8%
             --------------------------------------------------------------------------------------
     50,000  Carbide/Graphite Group, Sr. Note, 11.50%, 9/1/2003                                            52,750
             --------------------------------------------------------------------------------------
    100,000  EnviroSource, Inc., Sr. Note, 9.75%, 6/15/2003                                                89,750
             --------------------------------------------------------------------------------------
    100,000  GS Technologies Operating Co., Inc., Sr. Note, 12.00%, 9/1/2004                               99,250
             --------------------------------------------------------------------------------------
     50,000  Northwestern Steel & Wire Co., Sr. Note, 9.50%, 6/15/2001                                     47,000
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      288,750
             --------------------------------------------------------------------------------------  ------------
             SURFACE TRANSPORTATION--4.2%
             --------------------------------------------------------------------------------------
    100,000  Gearbulk Holding Limited, Sr. Note, 11.25%, 12/1/2004                                        106,500
             --------------------------------------------------------------------------------------
     50,000  Sea Containers Ltd., Sr. Note, 9.50%, 7/1/2003                                                49,000
             --------------------------------------------------------------------------------------
     50,000  Trans Ocean Container Corp., Sr. Sub. Note, 12.25%, 7/1/2004                                  50,750
             --------------------------------------------------------------------------------------
     50,000  Trism, Inc., Sr. Sub. Note, 10.75%, 12/15/2000                                                49,000
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      255,250
             --------------------------------------------------------------------------------------  ------------
             TELECOMMUNICATIONS & CELLULAR--3.2%
             --------------------------------------------------------------------------------------
     50,000  NEXTEL Communications, Inc., Sr. Disc. Note, 0/9.75%, 8/15/2004                               24,750
             --------------------------------------------------------------------------------------
    100,000  PanAmSat Corp., Sr. Sub. Disc. Note, 0/11.375%, 8/1/2003                                      71,500
             --------------------------------------------------------------------------------------
     50,000  ProNet, Inc., Sr. Sub. Note, 11.875%, 6/15/2005                                               50,500
             --------------------------------------------------------------------------------------
     50,000  USA Mobile Communications, Inc., Sr. Note, 9.50%, 2/1/2004                                    43,750
             --------------------------------------------------------------------------------------  ------------
               Total                                                                                      190,500
             --------------------------------------------------------------------------------------  ------------
</TABLE> 

                                       8

<PAGE>
 
CORPORATE BOND FUND
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 

 Shares or
 Principal
  Amount                                                                                                Value
-----------  --------------------------------------------------------------------------------------  ------------
<S>          <C>                                                                                     <C> 
Corporate Bonds--continued
---------------------------------------------------------------------------------------------------
             UTILITIES--1.4%
             --------------------------------------------------------------------------------------
$   100,000  California Energy Co., Inc., Sr. Disc. Note, 0/10.25%, 1/15/2004                        $     85,750
             --------------------------------------------------------------------------------------  ------------
               Total Corporate Bonds (identified cost, $5,358,426)                                      5,360,976
             --------------------------------------------------------------------------------------  ------------
Common Stocks--0.2%
---------------------------------------------------------------------------------------------------
             FOOD & DRUG RETAILERS--0.2%
             --------------------------------------------------------------------------------------
        883  Grand Union Co. (identified cost, $53,125)                                                    11,920
             --------------------------------------------------------------------------------------  ------------
(a)Repurchase Agreement--13.1%
---------------------------------------------------------------------------------------------------
$   790,000  J.P. Morgan & Co., Inc., 6.125%, dated 6/30/1995, due 7/3/1995                          $    790,000
             --------------------------------------------------------------------------------------  ------------
               Total Investments (identified cost, $6,201,551)(b)                                    $  6,162,896
             --------------------------------------------------------------------------------------  ============
</TABLE> 
 
Note: The categories of investments are shown as a percentage of net assets
      ($6,038,104) at June 30, 1995.
 
*Restricted Securities--Investment in securities not registered under the
 Securities Act of 1933. At the end of the period, these securities amounted to
 7.8% of net assets.
 
(a) The repurchase agreement is fully collateralized by U.S. government and/or
    agency obligations based on market prices at the date of the portfolio. The
    investment in the repurchase agreement is through participation in a joint
    account with other Federated funds.
 
(b) The cost of investments for federal tax purposes amounts to $6,201,551. The
    unrealized depreciation on a federal tax cost basis amounts to $38,655,
    which is comprised of $76,428 appreciation and $115,083 depreciation at June
    30, 1995.
 
(See Notes which are an integral part of the Financial Statements)

                                       9
<PAGE>
 
CORPORATE BOND FUND
STATEMENT OF ASSETS AND LIABILITIES
JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 
                                                                                                
Assets:
--------------------------------------------------------------------------------------
<S>                                                                                     <C>           <C> 
Investments in repurchase agreements                                                    $    790,000
--------------------------------------------------------------------------------------
Investments in securities                                                                  5,372,896
--------------------------------------------------------------------------------------  ------------
Total investments in securities, at value (identified and tax cost $6,201,551)                        $  6,162,896
----------------------------------------------------------------------------------------------------
Cash                                                                                                         1,727
----------------------------------------------------------------------------------------------------
Income receivable                                                                                          122,682
----------------------------------------------------------------------------------------------------
Receivable for shares sold                                                                                  33,974
----------------------------------------------------------------------------------------------------
Prepaid expenses                                                                                            17,856
----------------------------------------------------------------------------------------------------  ------------
     Total assets                                                                                        6,339,135
----------------------------------------------------------------------------------------------------
Liabilities:
----------------------------------------------------------------------------------------------------
Payable for investments purchased                                                                          301,031
----------------------------------------------------------------------------------------------------  ------------
Net Assets for 637,856 shares outstanding                                                             $  6,038,104
----------------------------------------------------------------------------------------------------  ============
Net Assets Consist of:
----------------------------------------------------------------------------------------------------
Paid in capital                                                                                       $  6,077,503
----------------------------------------------------------------------------------------------------
Net unrealized appreciation (depreciation) of investments                                                 (38,655)
----------------------------------------------------------------------------------------------------
Accumulated net realized gain (loss) on investments                                                        (1,128)
----------------------------------------------------------------------------------------------------
Undistributed net investment income                                                                            384
----------------------------------------------------------------------------------------------------  ------------
     Total Net Assets                                                                                 $  6,038,104
----------------------------------------------------------------------------------------------------  ============
Net Asset Value, Offering Price, and Redemption Proceeds Per Share:
($6,038,104 / 637,856 shares outstanding)                                                                    $9.47
----------------------------------------------------------------------------------------------------  ============
</TABLE> 
 
(See Notes which are an integral part of the Financial Statements)

                                      10
<PAGE>
 
CORPORATE BOND FUND
STATEMENT OF OPERATIONS
SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 
                                                                                              
Investment Income:
-----------------------------------------------------------------------------------------------------
<S>                                                                            <C>         <C>         <C> 
Interest                                                                                               $  141,456
-----------------------------------------------------------------------------------------------------
Expenses:
-----------------------------------------------------------------------------------------------------
Investment advisory fee                                                                    $    8,236
-----------------------------------------------------------------------------------------
Administrative personnel and services fee                                                      61,987
-----------------------------------------------------------------------------------------
Custodian fees                                                                                 21,946
-----------------------------------------------------------------------------------------
Transfer agent and dividend disbursing agent fees and expenses                                  6,421
-----------------------------------------------------------------------------------------
Directors'/Trustees' fees                                                                         991
-----------------------------------------------------------------------------------------
Auditing fees                                                                                   3,878
-----------------------------------------------------------------------------------------
Legal fees                                                                                      1,801
-----------------------------------------------------------------------------------------
Portfolio accounting fees                                                                      10,000
-----------------------------------------------------------------------------------------
Share registration costs                                                                        1,267
-----------------------------------------------------------------------------------------
Printing and postage                                                                            4,525
-----------------------------------------------------------------------------------------
Insurance premiums                                                                              1,991
-----------------------------------------------------------------------------------------
Miscellaneous                                                                                   3,982
-----------------------------------------------------------------------------------------  ----------
     Total expenses                                                                           127,025
-----------------------------------------------------------------------------------------
Deduct--
-----------------------------------------------------------------------------------------
  Waiver of investment advisory fee                                            $    8,236
-----------------------------------------------------------------------------
  Reimbursement of other operating expenses                                       107,791     116,027
-----------------------------------------------------------------------------  ----------  ----------
     Net expenses                                                                                          10,998
-----------------------------------------------------------------------------------------------------  ----------
          Net investment income                                                                           130,458
-----------------------------------------------------------------------------------------------------  ----------
Realized and Unrealized Gain (Loss) on Investments:
-----------------------------------------------------------------------------------------------------
Net realized gain (loss) on investments                                                                    11,220
-----------------------------------------------------------------------------------------------------
Net change in unrealized appreciation (depreciation) on investments                                       126,493
-----------------------------------------------------------------------------------------------------  ----------
     Net realized and unrealized gain (loss) on investments                                               137,713
-----------------------------------------------------------------------------------------------------  ----------
          Change in net assets resulting from operations                                               $  268,171
-----------------------------------------------------------------------------------------------------  ==========
</TABLE> 
 
(See Notes which are an integral part of the Financial Statements)

                                      11
<PAGE>
 
CORPORATE BOND FUND
STATEMENT OF CHANGES IN NET ASSETS
--------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 
                                                                            Six Months
                                                                              Ended
                                                                          June 30, 1995          Year Ended
                                                                           (unaudited)       December 31, 1994*
-----------------------------------------------------------------------   -------------      ------------------
<S>                                                                       <C>                   <C> 
Increase (Decrease) in Net Assets:
-----------------------------------------------------------------------
Operations--
-----------------------------------------------------------------------
Net investment income                                                     $      130,458        $     121,011
-----------------------------------------------------------------------
Net realized gain (loss) on investments
($11,220 net gain and $12,348 net loss, respectively, as
computed for federal income tax purposes)                                         11,220              (12,348)
-----------------------------------------------------------------------
Net change in unrealized appreciation (depreciation)                             126,493             (165,148)
-----------------------------------------------------------------------  ----------------       -------------
     Change in assets resulting from operations                                  268,171              (56,485)
-----------------------------------------------------------------------  ----------------       -------------
Distributions to Shareholders--
-----------------------------------------------------------------------
Distributions from net investment income                                        (128,010)            (121,011)
-----------------------------------------------------------------------
Distributions in excess of net investment income                                       0               (2,064)
-----------------------------------------------------------------------  ----------------       -------------
     Change in net assets resulting from distributions to shareholders          (128,010)            (123,075)
-----------------------------------------------------------------------  ----------------       -------------
Share Transactions
-----------------------------------------------------------------------
Proceeds from sale of Shares                                                   5,419,735            2,484,492
-----------------------------------------------------------------------
Net asset value of Shares issued to shareholders in
payment of distributions declared                                                125,873               20,705
-----------------------------------------------------------------------
Cost of Shares redeemed                                                       (1,104,608)            (868,694)
-----------------------------------------------------------------------  ----------------       -------------
     Change in net assets resulting from share
     transactions                                                              4,441,000            1,636,503
-----------------------------------------------------------------------  ----------------       -------------
          Change in net assets                                                 4,581,161            1,456,943
-----------------------------------------------------------------------
Net Assets:
-----------------------------------------------------------------------
Beginning of period                                                            1,456,943                    0
-----------------------------------------------------------------------  ----------------       -------------
End of period (including undistributed net investment income of $384
and $0, respectively)                                                     $    6,038,104        $   1,456,943
-----------------------------------------------------------------------  ================       =============
</TABLE> 
 
*For the period from December 9, 1993 (start of business) to December 31, 1994.
 
(See Notes which are an integral part of the Financial Statements)

                                      12
<PAGE>
 
CORPORATE BOND FUND
FINANCIAL HIGHLIGHTS
--------------------------------------------------------------------------------
(FOR A SHARE OUTSTANDING THROUGHOUT EACH PERIOD)
 
<TABLE> 
<CAPTION> 

                                                                   Six Months Ended
                                                                     June 30, 1995              Year Ended
                                                                      (unaudited)          December 31, 1994(a)
--------------------------------------------------------------     ----------------        --------------------
<S>                                                                    <C>                       <C> 
Net asset value, beginning of period                                     $  8.87                   $ 10.00
--------------------------------------------------------------
Income from investment operations
--------------------------------------------------------------
  Net investment income                                                     0.40                      0.75
--------------------------------------------------------------
  Net realized and unrealized gain
  (loss) on investments                                                     0.60                     (1.12)
--------------------------------------------------------------           -------                   -------
  Total from investment operations                                          1.00                     (0.37)
--------------------------------------------------------------
Less distributions
--------------------------------------------------------------
  Distributions from net investment income                                 (0.40)                    (0.75)
--------------------------------------------------------------
  Distributions in excess of net investment income                          0.00                     (0.01)
--------------------------------------------------------------           -------                   -------
  Total distributions                                                      (0.40)                    (0.76)
--------------------------------------------------------------           -------                   -------
Net asset value, end of period                                           $  9.47                   $  8.87
--------------------------------------------------------------           =======                   =======
Total return (b)                                                           11.54%                    (3.73%)
--------------------------------------------------------------
Ratios to Average Net Assets
--------------------------------------------------------------
  Expenses                                                                  0.80%(c)                  0.41%(c)
--------------------------------------------------------------
  Net investment income                                                     9.50%(c)                  9.11%(c)
--------------------------------------------------------------
  Expense waiver/reimbursement (d)                                          8.45%(c)                 10.01%(c)
--------------------------------------------------------------
Supplemental Data
--------------------------------------------------------------
  Net assets, end of period (000 omitted)                                 $6,038                    $1,457
--------------------------------------------------------------
  Portfolio turnover                                                          24%                       18%
--------------------------------------------------------------
</TABLE> 
 
(a) Reflects operations for the period from February 2, 1994 (date of initial
    public investment) to December 31, 1994. For the period from December 9,
    1993 (start of business) to February 1, 1994, the Fund had no public
    investment.
 
(b) Based on net asset value, which does not reflect the sales load or
    contingent deferred sales charge, if applicable.
 
(c) Computed on an annualized basis.
 
(d) This voluntary expense decrease is reflected in both the expense and net
    investment income ratios shown above.
 
(See Notes which are an integral part of the Financial Statements)

                                      13
<PAGE>
 
CORPORATE BOND FUND
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 1995 (UNAUDITED)
--------------------------------------------------------------------------------
(1) ORGANIZATION
 
Insurance Management Series (the "Trust") is registered under the Investment
Company Act of 1940, as amended (the "Act"), as an open-end management
investment company. The Trust consists of six diversified portfolios. The
financial statements included herein present only those of Corporate Bond Fund
(the "Fund"). The financial statements of the other portfolios are presented
separately. The assets of each portfolio are segregated and a shareholder's
interest is limited to the portfolio in which shares are held.
 
(2) SIGNIFICANT ACCOUNTING POLICIES
 
The following is a summary of significant accounting policies consistently
followed by the Fund in the preparation of its financial statements. These
policies are in conformity with generally accepted accounting principles.
 
     Investment Valuations--Listed corporate bonds and other fixed-income and
     asset backed securities are valued at the last sale price reported on
     national securities exchanges. Unlisted bonds and securities and short-term
     obligations are valued at the prices provided by an independent pricing
     service. Short-term securities with remaining maturities of sixty days or
     less may be stated at amortized cost, which approximates value.
 
     Repurchase Agreements--It is the policy of the Fund to require the
     custodian bank to take possession, to have legally segregated in the
     Federal Reserve Book Entry System, or to have segregated within the
     custodian bank's vault, all securities held as collateral under repurchase
     agreement transactions. Additionally, procedures have been established by
     the Fund to monitor, on a daily basis, the market value of each repurchase
     agreement's collateral to ensure that the value of collateral at least
     equals the repurchase price to be paid under the repurchase agreement
     transaction.
 
     The Fund will only enter into repurchase agreements with banks and other
     recognized financial institutions, such as broker/dealers, which are deemed
     by the Fund's adviser to be creditworthy pursuant to guidelines and/or
     standards reviewed or established by the Board of Trustees (the
     "Trustees"). Risks may arise from the potential inability of counterparties
     to honor the terms of the repurchase agreement. Accordingly, the Fund could
     receive less than the repurchase price on the sale of collateral
     securities.
 
     Investment Income, Expenses, and Distributions--Interest income and
     expenses are accrued daily. Bond premium and discount, if applicable, are
     amortized as required by the Internal Revenue Code, as amended (the
     "Code"). Distributions to shareholders are recorded

                                      14
<PAGE>
 
CORPORATE BOND FUND
--------------------------------------------------------------------------------
     on the ex-dividend date. Distributions are determined in accordance with
     income tax regulations which may differ from generally accepted accounting
     principles. These distributions do not represent a return of capital for
     federal income tax purposes.
 
     Federal Taxes--It is the Fund's policy to comply with the provisions of the
     Code applicable to regulated investment companies and to distribute to
     shareholders each year substantially all of its taxable income.
     Accordingly, no provisions for federal tax are necessary. At December 31,
     1994, the Fund, for federal tax purposes, had a capital loss carryforward
     of $12,348, which will reduce the Fund's taxable income arising from future
     net realized gain on investments, if any, to the extent permitted by the
     Code, and thus will reduce the amount of the distributions to shareholders
     which would otherwise be necessary to relieve the Fund of any liability for
     federal tax. Pursuant to the Code, such capital loss carryforward will
     expire in 2002.
 
     When-Issued and Delayed Delivery Transactions--The Fund may engage in
     when-issued or delayed delivery transactions. The Fund records when-issued
     securities on the trade date and maintains security positions such that
     sufficient liquid assets will be available to make payment for the
     securities purchased. Securities purchased on a when-issued or delayed
     delivery basis are marked to market daily and begin earning interest on the
     settlement date.
 
     Restricted Securities--Restricted securities are securities that may only
     be resold upon registration under federal securities laws or in
     transactions exempt from such registration. In some cases, the issuer of
     restricted securities has agreed to register such securities for resale, at
     the issuer's expense either upon demand by the Fund or in connection with
     another registered offering of the securities. Many restricted securities
     may be resold in the secondary market in transactions exempt from
     registration. Such restricted securities may be determined to be liquid
     under criteria established by the Board of Trustees. The Fund will not
     incur any registration costs upon such resales. The Fund's restricted
     securities are valued at the price provided by an independent pricing
     service, or, if no market prices are available, at the fair value as
     determined by the Fund's pricing committee.
 
     Additional information on each restricted security held at June 30, 1995,
     is as follows:
 
<TABLE> 
<CAPTION> 

                              Security                                Acquisition Date    Acquisition cost
     -----------------------------------------------------------      ----------------    ----------------
     <S>                                                                 <C>                 <C> 
     Monarch Acquisition Corp., Sr. Note                                 6/23/1995           $  100,000
     International Cabletel, Inc., Sr. Defd. Cpn. Note                   4/13/1995               53,995
     Polymer Group, Inc., Sr. Note                                       5/12/1995              106,211
     Cabot Safety Acquisition Corp., Sr. Sub. Note                       6/29/1995              100,000
     Six Flags Theme Parks, Sr. Sub. Disc. Note                          6/16/1995              105,276
</TABLE> 
 
     Other--Investment transactions are accounted for on the trade date.

                                      15
<PAGE>
 
CORPORATE BOND FUND
--------------------------------------------------------------------------------
 
(3) SHARES OF BENEFICIAL INTEREST
 
The Declaration of Trust permits the Trustees to issue an unlimited number of
full and fractional shares of beneficial interest (without par value).
Transactions in Fund shares were as follows:
 
<TABLE> 
<CAPTION> 
                                                                       Six Months Ended           Year Ended
                                                                        June 30, 1995         December 31, 1994*
----------------------------------------------------------------       ----------------       ------------------
<S>                                                                        <C>                     <C> 
Shares sold                                                                581,704                 257,641
----------------------------------------------------------------
Shares issued to shareholders in payment of
distributions declared                                                      13,573                   2,295
----------------------------------------------------------------
Shares redeemed                                                           (121,691)                (95,666)
----------------------------------------------------------------        ----------              ----------
Net change resulting from Fund share transactions                          473,586                 164,270
----------------------------------------------------------------        ==========              ==========
</TABLE> 
 
*For the period from December 9, 1993, (start of business) to December 31, 1994.
 
(4) INVESTMENT ADVISORY FEE AND OTHER TRANSACTIONS WITH AFFILIATES
 
Investment Advisory Fee--Federated Advisers, the Fund's investment adviser (the
"Adviser"), receives for its services an annual investment advisory fee equal to
 .60 of 1% of the Fund's average daily net assets. The Adviser may voluntarily
choose to waive its fee and reimburse certain operating expenses of the Fund.
The Adviser can modify or terminate this voluntary reimbursement at any time at
its sole discretion.
 
Administrative Fee--Federated Administrative Services ("FAS"), under the
Administrative Services Agreement, provides the Fund with administrative
personnel and services. The FAS fee is based on the level of average aggregate
daily net assets of all funds advised by subsidiaries of Federated Investors for
the period. The administrative fee received during the period of the
Administrative Services Agreement shall be at least $125,000 per portfolio and
$30,000 per each additional class of shares.
 
Transfer Agent and Dividend Disbursing Agent Fees and Expenses--Federated
Services Company ("FServ") serves as transfer and dividend disbursing agent for
the Fund. The FServ fee is based on the size, type, and number of accounts and
transactions made by shareholders.
 
Portfolio Accounting Fees--FServ also maintains the Fund's accounting records
for which it receives a fee. The fee is based on the level of the Fund's average
daily net assets for the period plus, out-of-pocket expenses.
 
Organizational Expenses--Organizational expenses ($16,313) and start-up
administrative service expenses ($31,507) were borne initially by the Adviser.
The Fund has agreed to reimburse the Adviser for the organizational expenses and
start-up administrative expenses during the five year period following December
15, 1993 (date the Fund became effective). For the six months ended June 30,
1995, the Fund paid $2,175 and $4,201, respectively, pursuant to this agreement.

                                      16
<PAGE>
 
CORPORATE BOND FUND
--------------------------------------------------------------------------------
 
Certain of the Officers and Trustees of the Trust are Officers and Directors or
Trustees of the above companies.
 
(5) INVESTMENT TRANSACTIONS
 
Purchases and sales of investments, excluding short-term securities, for the six
months ended June 30, 1995, were as follows:
 
<TABLE> 
<CAPTION> 

<S>                                                            <C> 
Purchases                                                      $  4,497,969
-------------------------------------------------------------  ============
Sales                                                          $    657,156
-------------------------------------------------------------  ============
</TABLE> 

                                      17
<PAGE>
 
TRUSTEES                               OFFICERS
--------------------------------------------------------------------------------
                                                       
John F. Donahue                        John F. Donahue
Thomas G. Bigley                         Chairman
John T. Conroy, Jr.                    J. Christopher Donahue
William J. Copeland                      President
J. Christopher Donahue                 Edward C. Gonzales
James E. Dowd                            Executive Vice President
Lawrence D. Ellis, M.D.                John W. McGonigle
Edward L. Flaherty, Jr.                  Executive Vice President and Secretary
Peter E. Madden                        Richard B. Fisher
Gregor F. Meyer                          Vice President
John E. Murray, Jr.                    David M. Taylor
Wesley W. Posvar                         Treasurer
Marjorie P. Smuts                      G. Andrew Bonnewell
                                         Assistant Secretary

 
Mutual funds are not bank deposits or obligations, are not guaranteed by any
bank, and are not insured or guaranteed by the U.S. government, the Federal
Deposit Insurance Corporation, the Federal Reserve Board, or any other
government agency. Investment in mutual funds involves investment risk,
including the possible loss of principal.
 
This report is authorized for distribution to prospective investors only when
preceded or accompanied by the fund's prospectus, which contains facts
concerning its objective and policies, management fees, expenses and other
information.

                                      18
<PAGE>
 
                                                                       CORPORATE
                                                                            BOND
                                                                            FUND

                                                              SEMI-ANNUAL REPORT
                                                                 TO SHAREHOLDERS
                                                                   JUNE 30, 1995

                                                     INSURANCE MANAGEMENT SERIES

[LOGO] Federated Securities Corp.
       --------------------------                -------------------------------
       Distributor

       A subsidiary of Federated Investors       -------------------------------

       Federated Investors Tower
       Pittsburgh, PA 15222-3779                 -------------------------------

       Cusip 458043403         [LOGO]
       G00433-02 (8/95)                          -------------------------------
<PAGE>
 
                       Semi-Annual Report--June 30, 1995

                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                (formerly "Calvert Socially Responsible Series")

                           Acacia Capital Corporation

Dear Investor:

  Both stocks and bonds rallied during the six months ended June 30, 1995, as
measured by broad market indicators.

  The markets advanced as investors realized that the slowing pace of economic
growth made further interest rate hikes unlikely and a cut even possible. In
general, U.S. companies continued to post strong earnings, which also worked to
drive stock prices higher. Large-capitalization growth stocks led the rally. The
best performing stock market sectors included technology, health care and
financial services.

  Shortly after the close of this reporting period, the Federal Reserve moved to
lower rates by reducing its target for the federal funds rate (the rate banks
charge each other) from 6% to 5.75%.

PORTFOLIO PERFORMANCE AND STRATEGY

  In seeking to provide investors with consistently competitive returns, the
Board of Directors selected a different investment manager. In February, NCM
Capital assumed responsibility for managing the equity portion of the Portfolio
and Calvert Asset Management Company assumed responsibility for managing the
Portfolio's fixed-income assets. U.S. Trust Company of Boston was the previous
investment manager.

  The CRI Balanced Portfolio returned 17.35% for the six months ended June 30,
1995. This return compares favorably to the 13.72% return of the Lipper Balanced
Funds Average.

  The Portfolio's above-average gain was due to substantial equity investments
in the better performing market sectors, including technology, financials,
consumer staples and capital goods. In addition, our holdings of major foreign
growth stocks, such as Ericsson and Philips, also contributed positive returns.
The fixed-income portion also made a strong


                             CRI BALANCED PORTFOLIO
                       Comparison of change in value of a
                        hypothetical $10,000 investment.

                             [GRAPH APPEARS HERE]

                          Average Annual Total Return
                             Periods Ended 6/30/95

                  1 Year 19.21%                  5 Year  9.38%
                           Life of Fund  9.50% (9/86)

         Performance information is for the Portfolio only and does not
             reflect charges and expenses of the variable annuity.
               Past performance does not indicate future results.


                                       1
<PAGE>
 
contribution as we quickly brought the Portfolio's duration out to a position
longer than that of the benchmarks. In addition, we added positions in corporate
bonds, which enhanced Portfolio diversification and boosted yields.

  We are now adding to our exposure to cyclical stocks, as this area of the
market looks to be gathering momentum. As prices of technology stocks have
enjoyed an extended rally, the risk of a slowdown in this sector is high. We
will remain market-weighted in this sector. Financial and capital goods stocks
continue to show promise.

  As of this writing, the stock market is giving back a little of the ground it
had gained during its long, previously uninterrupted rally. Bond markets have
corrected to a greater extent. This degree of volatility is to be expected, and
serves to remind investors that the markets typically don't go up in a straight
line. Despite such corrections, our outlook for the remainder of 1995 is one of
cautious optimism.

  On April 20, 1995, a special meeting of the Portfolio's shareholders was held
to approve NCM as a new sub-advisor, and certain other changes. Voting results
were:

  Item 1:  To approve a new investment advisory agreement for the Portfolio with
Calvert Asset Management, including an incentive performance fee.

For:  25,564,024.55       Against:  1,300,418.787       Abstain:  1,941,926.908

  Item: 2:  To approve a new investment subadvisory agreement for the Portfolio
with NCM Capital Management Group, Inc., including an incentive performance fee.

For:  22,531,258.61       Against:  3,556,424.404       Abstain:  2,767,777.917

  Item 3:  To approve a change in the Portfolio from diversified to
nondiversified.

For: 21,332,836.64        Against:  5,025,714.753       Abstain:  2,497,188.581

  Item 4:  To allow the investment objective to be nonfundamental.

For:  20,851,389.57       Against:  5,385,187.787       Abstain:  2,509,063.236

  We appreciate your investment in the Calvert Responsibly Invested Balanced
Portfolio.


Sincerely,




/s/ Clifton S. Sorrell
--------------------------
Clifton S. Sorrell
President
July 19, 1995


                                       2
<PAGE>

                           ACACIA CAPITAL CORPORATION
                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                            PORTFOLIO OF INVESTMENTS
                           JUNE 30, 1995 (Unaudited)

<TABLE> 
<CAPTION>  
                                                                       PRINCIPAL
                                                                          AMOUNT       VALUE     RATINGS (1)
                                                                          ------       -----     -----------
                                                                     <C>            <C>          <C> 
CORPORATE  DEBT (10.7%)
--------------------------------------------------------------------------------------------------------------
 AMR Corp., 9.82%, 3/7/01.......................................     $    525,000   $   586,084    Baa3/BB+
 BellSouth Savings, 9.19%, 7/1/03...............................          404,118       445,257    Aa1/AAA
 BellSouth Telecommunications, 6.25%, 5/15/03...................          500,000       491,425    Aaa/AAA
 Chugach Elec Assn., Inc., 9.14%, 3/15/22.......................        1,000,000     1,122,530    A3/A
 CIT Group Hldgs, Inc., 6.11%, 5/11/98..........................        3,000,000     2,976,243    AA3/A+
 Liberty Mutual Capital Corp., 7.90%, 3/14/03...................          500,000       520,033    A1/AA
 Nationsbank Corp., 5.375%, 12/1/95.............................        1,000,000       997,500    A2/A
 Payless Cashways, Inc., 9.125%, 4/15/03........................          250,000       193,750    Ba3/B+
 Polaroid Corp., 8.00%, 3/15/99.................................          250,000       260,663    Baa3/BBB+
 Potomac Electric Power Co., 6.70%, 5/28/97.....................          500,000       503,465    A2/A-
 United Dominion Realty Trust, Inc., 8.50%, 9/15/24.............        1,200,000     1,302,180    Baa1/BBB+
                                                                                    -----------
  Total Corporate Debt (Cost $9,282,079)........................                      9,399,130
                                                                                    -----------

MUNICIPAL OBLIGATIONS (6.8%)
--------------------------------------------------------------------------------------------------------------
 Conneaut, Pennsylvania School District, 6.55%, 11/1/03,
  Ambac Insured.................................................          350,000       345,548    Aaa/AAA
 Georgia State, 3.25%, 7/1/14...................................        2,000,000     1,413,640    Aaa/AA+
 Illinois Housing Development Authority, 8.35%, 8/1/26..........        1,000,000     1,036,250    Aa/AA
 New York State Environmental General Obligation Bonds,
  7.65%, 5/1/99.................................................          550,000       559,735    A/A-
 New York State, Job Development Authority, 7.70%, 3/1/03.......          500,000       516,525    A/NR
 Richmond County, Georgia Development Authority, Zero Coupon,
  12/1/21.......................................................        4,810,000       790,956    AAA
 San Diego County, General Obligation Bonds,
  Series A, 6.38%, 8/15/03......................................          750,000       692,933    A/A+
 University of Maryland Systems Facility & Tuition Revenue
  Bonds, Series B, 6.95, 4/1/11.................................          670,000       642,108    Aa/AA+
                                                                                    -----------
  Total Municipal Obligations (Cost $6,073,760).................                      5,997,695
                                                                                    -----------

REPURCHASE AGREEMENTS, FOR DEPOSIT AT COST,
COLLATERALIZED BY SECURITIES ISSUED OR GUARANTEED
BY THE U.S. GOVERNMENT (8.8%)
--------------------------------------------------------------------------------------------------------------
 Prudential Securities, Inc., 6.08%, dated 6/30/95, due 7/5/95
  ($7,911,171, FHLMC Bond, 9.00%, 6/1/25).......................        7,700,000     7,700,000
                                                                                    -----------
  Total Repurchase Agreements (Cost $7,700,000).................                      7,700,000
                                                                                    -----------

U.S. GOVERNMENT AGENCIES AND INSTRUMENTALITIES (20.1%)
--------------------------------------------------------------------------------------------------------------
 Federal Home Loan Mortgage Corp., 5.87%, 7/7/95................        2,000,000     1,998,696
 Federal Home Loan Mortgage Corp., 6.00%, 12/15/19..............        1,000,000       968,450
 Federal Home Loan Mortgage Corp., 6.50%, 8/15/21...............        1,000,000       983,750
 Federal National Mortgage Assn., 6.00%, 9/5/95.................        2,700,000     2,671,200
 Federal National Mortgage Assn., 5.90%, 9/11/95................        1,000,000       988,508
 Federal National Mortgage Assn., 8.00%, 3/15/00................        1,000,000     1,011,980
 Federal National Mortgage Assn., 5.49%, 10/2/03................        1,000,000       932,870
 Federal National Mortgage Assn., 7.00%, 12/25/19...............        1,000,000       982,810
 Federal National Mortgage Assn., 6.50%, 12/25/23...............        1,000,000       954,290
 Federal National Mortgage Assn., 7.93%, 2/14/25................        3,000,000     3,340,380
 Small Business Administration, 8.05%, 6/1/12...................          885,761       931,776
 U.S. Department of Veteran Affairs, 8.00%, 7/15/18.............        1,000,000     1,077,700
 WNH Ltd Partnership, 9.40%, 10/1/99............................          705,000       753,955
                                                                                    -----------
  Total U.S. Government Agencies and Instrumentalities
  (Cost $16,911,002)............................................                     17,596,365
                                                                                    -----------
</TABLE> 

See notes to portfolio of investments.


                                       3
<PAGE>

                           ACACIA CAPITAL CORPORATION
                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                      PORTFOLIO OF INVESTMENTS (continued)
                           JUNE 30, 1995 (Unaudited)

                               ----------------
<TABLE> 
<CAPTION> 
                                                      PRINCIPAL
                                                         AMOUNT       VALUE     RATINGS (1)
                                                         ------       -----     -----------
                                                      <C>          <C>          <C>                                       
OTHER DEBT (1.4%)
----------------------------------------------------------------------------------------------
 Puget Power Consv., 6.45%, 4/11/05................  $1,000,000    $   995,051    Aa2/AAA
 South Africa Republic, 9.625%, 12/15/99...........     250,000        259,375    Baa3/BB
                                                                   -----------
  Total Other Debt (Cost $1,244,588)...............                  1,254,426
                                                                   -----------

EQUITY  SECURITIES (53.3%).........................      SHARES
----------------------------------------------------------------------------------------------
 BEVERAGE HOTEL AND LEISURE (0.9%)
   Delta Corp......................................     550,000        804,094
                                                                   -----------
                                                                       804,094
                                                                   -----------

 BIOTECHNOLOGY (0.9%)
  Amgen, Inc. (2)..................................       9,380        754,504
                                                                   -----------
                                                                       754,504
                                                                   -----------

 BUSINESS EQUIPMENT AND SERVICES (1.8%)
   Hewlett Packard Co..............................      10,000        745,000
   Xerox Corp......................................       7,350        861,788
                                                                   -----------
                                                                     1,606,788
                                                                   -----------

 CAPITAL GOODS (0.5%)
   Grainger (W.W.), Inc............................       6,900        405,375
                                                                   -----------
                                                                       405,375
                                                                   -----------

 COMMUNICATIONS (2.0%)
   Ameritech Corp..................................      27,500      1,210,000
   DSC Communications Corp. (2)....................      12,425        577,763
                                                                   -----------
                                                                     1,787,763
                                                                   -----------

 COMPUTERS - EQUIPMENT AND SERVICES (1.4%)
   Sun Microsystems, Inc. (2)......................      25,400      1,231,900
                                                                   -----------
                                                                     1,231,900
                                                                   -----------

 COMPUTERS - SOFTWARE (0.6%)
   Computer Associates International, Inc..........       6,900        467,475
                                                                   -----------
                                                                       467,475
                                                                   -----------

 CONSUMER PRODUCTS (4.7%)
   American Greetings Corp.........................      42,100      1,236,688
   Colgate Palmolive Co............................       6,500        475,312
   Gillette Co.....................................      28,200      1,258,425
   Polygram N.V....................................      20,000      1,182,500
                                                                   -----------
                                                                     4,152,925
                                                                   -----------

 DELIVERY (1.1%)
   Federal Express Corp. (2).......................      16,400        996,300
                                                                   -----------
                                                                       996,300
                                                                   -----------

 ELECTRONICS (4.9%)
   E M C Corp. (2).................................      53,300      1,292,525
   Intel Corp......................................      10,600        671,113
   Linear Technology Corp..........................       7,900        521,400
   Philips Electrs N.V.............................      24,300      1,038,825
   Teradyne, Inc. (2)..............................      11,500        751,812
                                                                   -----------
                                                                     4,275,675
                                                                   -----------
</TABLE> 

See notes to portfolio of investments.

                                       4
<PAGE>
 
                           ACACIA CAPITAL CORPORATION
                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                      PORTFOLIO OF INVESTMENTS (continued)
                           JUNE 30, 1995 (Unaudited)

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

                                                          SHARES      VALUE
                                                          ------      -----
EQUITY  SECURITIES (Continued)
-------------------------------------------------------------------------------
 ENERGY (0.5%)
  Northern Borders Partners Limited Partnership.......    19,200    $  468,000
                                                                    ----------
                                                                       468,000
                                                                    ----------

 FINANCIAL SERVICES (6.3%)
  Advanta Corp., Class A..............................    13,400       558,613
  Bank New York, Inc. ................................    22,800       920,550
  Bank of Boston Corp. ...............................    20,000       750,000
  Baybanks, Inc. .....................................     7,000       554,750
  Federal National Mortgage Assn. ....................    10,600     1,000,375
  Green Tree Finl Corp. ..............................    22,400       994,000
  UJB Finl Corp. .....................................    24,200       735,075
                                                                    ----------
                                                                     5,513,363
                                                                    ----------

 FOOD SERVICES (2.6%)
  Kellogg Co. ........................................    17,250     1,231,219
  Sysco Corp. ........................................    34,500     1,017,750
                                                                    ----------
                                                                     2,248,969
                                                                    ----------

 HEALTH CARE (1.1%)
  Johnson & Johnson...................................    14,800     1,000,850
                                                                    ----------
                                                                     1,000,850
                                                                    ----------

 INDUSTRIAL PRODUCTS (4.3%)
  Applied Materials, Inc. (2).........................     8,300       718,988
  Briggs & Stratton Corp. ............................    17,500       603,750
  Modine Manufacturing Co. ...........................    15,000       551,250
  Sealed Air Corp. (2)................................    20,800       915,200
  Sigma Aldrich Corp. ................................    20,625     1,013,203
                                                                    ----------
                                                                     3,802,391
                                                                    ----------

 INSURANCE  (1.1%)
  AFLAC, Inc. ........................................    11,100       485,625
  American International Group, Inc. .................     4,200       478,800
                                                                    ----------
                                                                       964,425
                                                                    ----------

 MACHINERY  (1.7%)
  AGCO Corp. .........................................    20,000       750,000
  Deere & Co. ........................................     8,200       702,125
                                                                    ----------
                                                                     1,452,125
                                                                    ----------

 MANUFACTURING  (0.6%)
  Dover Corp. ........................................     6,950       505,613
                                                                    ----------
                                                                       505,613
                                                                    ----------

 MEDIA AND PUBLISHING (0.8%)
  Houghton Mifflin Co. ...............................    13,000       685,750
                                                                    ----------
                                                                       685,750
                                                                    ----------



See notes to portfolio of investments.


                                       5
<PAGE>
 
                           ACACIA CAPITAL CORPORATION
                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                      PORTFOLIO OF INVESTMENTS (continued)
                           JUNE 30, 1995 (Unaudited)

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

                                                        SHARES         VALUE
                                                        ------         -----
EQUITY  SECURITIES (Continued)
--------------------------------------------------------------------------------
 MEDICAL DEVICES AND SUPPLIES (4.5%)
  Becton Dickinson & Co. ...........................    20,000      $ 1,165,000
  Boston Scientific Corp. (2).......................    21,400          682,125
  Cordis Corp. (2)..................................    15,600        1,041,300
  Medtronic, Inc. ..................................    13,800        1,064,325
                                                                    -----------
                                                                      3,952,750
                                                                    -----------

 MERCHANDISING (1.4%)
  Albertson's, Inc. ................................    42,180        1,254,855
                                                                    -----------
                                                                      1,254,855
                                                                    -----------

 OIL & GAS (0.5%)
  Plains Petroleum Co. .............................    15,000          444,375
                                                                    -----------
                                                                        444,375
                                                                    -----------

 PAPER AND PACKAGING (2.1%)
  Chesapeake Corp. .................................        10              311
  Consolidated Papers, Inc. ........................    17,500        1,008,438
  Nampak............................................   190,000          851,690
                                                                    -----------
                                                                      1,860,439
                                                                    -----------

 PHARMACEUTICAL (1.7%)
  Merck & Co., Inc. ................................    30,500        1,494,500
                                                                    -----------
                                                                      1,494,500
                                                                    -----------

 RETAIL (1.5%)
  Consolidated Stores Corp. (2).....................    61,300        1,279,638
                                                                    -----------
                                                                      1,279,638
                                                                    -----------

 TELECOMMUNICATIONS (1.2%)
  Ericsson L M Tel, Co., Class B....................    52,400        1,048,000
                                                                    -----------
                                                                      1,048,000
                                                                    -----------

 UTILITIES (2.6%)
  Cinergy Corp. ....................................    45,400        1,191,750
  Equitable Resources, Inc. ........................    38,900        1,123,233
                                                                    -----------
                                                                      2,314,983
                                                                    -----------

  Total Equity Securities (Cost $39,309,360)........                 46,773,825
                                                                    -----------

   TOTAL INVESTMENTS (101.1%) (4) (Cost $80,520,789) (3)            $88,721,441
                                                                    ===========



Notes to Portfolio of Investments:
(1) Ratings: Moody's Investors Service, Inc.'s ratings of long-term corporate
debt obligations in descending order of quality are: Aaa, Aa, A, Baa, and Ba.
Standard & Poor's Corporation's ratings of long-term corporate debt are: AAA,
AA, A, BBB, BB, and B. Numerical modifiers and plus or minus indicate the
ranking of a security within its generic rating category. Moody's ratings are
indicated before Standard & Poor's ratings in the portfolio of investments. NR:
Obligation is not rated by a commercial rating service. Obligation has been
determined to be of appropriate quality for the Portfolio by Calvert Asset
Management Company, Inc., the Investment Advisor.
(2) These equity securities have not declared dividends in the past twelve
months.
(3) Cost of investments is substantially the same for federal income tax
purposes.
(4) The percentages shown represent the percentage of the investments to net
assets.


                                       6
<PAGE>

                           ACACIA CAPITAL CORPORATION
                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                      STATEMENT OF ASSETS AND LIABILITIES
                           JUNE 30, 1995 (Unaudited)

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

<TABLE> 

ASSETS
---------------------------------------------------------------------------------------------
<S>                                                                              <C> 
Investments in securities, at value, see accompanying portfolio...............   $88,721,441
Cash..........................................................................           359
Interest and dividends receivable.............................................       469,460
Receivable for shares sold....................................................        39,368
Other assets..................................................................         3,687
                                                                                 -----------
  Total assets................................................................    89,234,315

LIABILITIES
---------------------------------------------------------------------------------------------
Payable to Calvert Asset Management, Inc. - Note B............................        69,569
Payable for securities purchased..............................................     1,431,283
Payable for shares redeemed...................................................         5,483
Accrued expenses and other liabilities........................................         8,852
                                                                                 -----------
  Total liabilities...........................................................     1,515,187
                                                                                 -----------
   Net assets.................................................................   $87,719,128
                                                                                 ===========

NET ASSETS
---------------------------------------------------------------------------------------------
Net assets consisting of:
Paid-in capital applicable to 51,873,106 outstanding shares of common
 stock, $1.00 par value (70,000,000 shares authorized)........................    75,589,690
Accumulated net investment income - net of distributions......................     1,214,651
Accumulated realized gains/(losses) on investments - net of distributions.....     2,729,060
Accumulated realized gains/(losses) on foreign currency transactions - net of
distributions.................................................................       (14,982)
Net unrealized appreciation (depreciation) on investments.....................     8,200,652
Net unrealized appreciation (depreciation) on foreign currency................            57
                                                                                 -----------
   Net assets.................................................................   $87,719,128
                                                                                 ===========

NET ASSET VALUE
---------------------------------------------------------------------------------------------
Net asset value, offering and redemption price per share
 ($87,719,128 / 51,873,106)...................................................   $     1.691
                                                                                 ===========
</TABLE> 


See notes to financial statements.


                                       7
<PAGE>
 
                           ACACIA CAPITAL CORPORATION
                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                            STATEMENT OF OPERATIONS
                   SIX MONTHS ENDED JUNE 30, 1995 (Unaudited)

                               ----------------
<TABLE> 

INVESTMENT INCOME
------------------------------------------------------------------------------------------------------------
<S>                                                                                             <C> 
 Interest income.............................................................................   $ 1,159,038
                                                                                                -----------
 Dividend income.............................................................................       403,033
  Total investment income....................................................................     1,562,071
                                                                                                -----------
Expenses - Note B
 Investment advisory fee.....................................................................       261,386
 Directors' fees and expenses................................................................        16,366
 Federal and state registration fees.........................................................         2,804
 Insurance...................................................................................           778
 Postage and delivery........................................................................           469
 Printing and stationery.....................................................................        53,035
 Professional fees...........................................................................        11,179
 Miscellaneous expenses......................................................................         1,381
                                                                                                -----------
  Total expenses.............................................................................       347,398
                                                                                                -----------
   NET INVESTMENT INCOME.....................................................................     1,214,673
                                                                                                -----------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS AND FOREIGN CURRENCY
------------------------------------------------------------------------------------------------------------
 Net realized gain (loss) on investments.....................................................     3,520,511
 Net realized gain (loss) on foreign currency................................................       (14,982)
 Change in unrealized appreciation or depreciation of investments............................     7,431,304
 Change in unrealized appreciation or depreciation of foreign currency.......................            57
                                                                                                -----------
   NET REALIZED AND UNREALIZED GAIN
   (LOSS) ON INVESTMENTS AND FOREIGN CURRENCY................................................    10,936,890
                                                                                                -----------
   NET INCREASE (DECREASE) IN NET ASSETS
   RESULTING FROM OPERATIONS.................................................................   $12,151,563
                                                                                                ===========
</TABLE> 

                           ACACIA CAPITAL CORPORATION
                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                      STATEMENTS OF CHANGES IN NET ASSETS

                               ----------------
<TABLE> 
<CAPTION> 
                                                                                  Six Months
                                                                                    Ended        Year Ended
                                                                                June 30, 1995   December 31,
                                                                                 (Unaudited)        1994
INCREASE (DECREASE) IN NET ASSETS
------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>             <C> 
Operations
 Net investment income......................................................     $ 1,214,673    $ 2,063,409
 Net realized gain (loss) on investments....................................       3,520,511       (604,541)
 Net realized gain (loss) on foreign currency...............................         (14,982)             -
 Change in unrealized appreciation or depreciation of investments...........       7,431,304     (3,394,657)
 Change in unrealized appreciation or depreciation of foreign currency......              57              -
                                                                                 -----------    -----------
   NET INCREASE (DECREASE) IN NET ASSETS
   RESULTING FROM OPERATIONS................................................      12,151,563     (1,935,789)
                                                                                 -----------    -----------
Distributions to shareholders
 Net investment income......................................................               -     (2,067,159)
                                                                                 -----------    -----------
Capital share transactions - Note C.........................................       8,974,885     16,595,869
                                                                                 -----------    -----------
TOTAL INCREASE (DECREASE) IN NET ASSETS.....................................      21,126,448     12,592,921

NET ASSETS
------------------------------------------------------------------------------------------------------------
Beginning of  period........................................................      66,592,680     53,999,759
                                                                                 -----------    -----------
End of period (including accumulated net investment income - net of
 distributions of $1,214,651 and ($22) for 1995 and 1994, respectively.)....     $87,719,128    $66,592,680
                                                                                 ===========    ===========
</TABLE> 

See notes to financial statements.


                                       8
<PAGE>
 
                           ACACIA CAPITAL CORPORATION
                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                   NOTES TO FINANCIAL STATEMENTS (Unaudited)
                                 JUNE 30, 1995

NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

GENERAL:  The Calvert Responsibly Invested Balanced Portfolio is a series of
Acacia Capital Corporation ("Fund").  The Fund is a Maryland corporation and is
registered under the Investment Company Act of 1940, as amended ("Act"), as a
diversified, open-end management investment company.  The Fund operates as a
series fund, each series issuing a separate class of common stock.  Shares in
the series are offered only to separate accounts of insurance companies at a
price equal to the net asset value per share, without a sales charge.

PORTFOLIO VALUATION:  Investments in the Portfolio are valued as follows:  (a)
securities for which market quotations are readily available are valued at the
most recent closing price, mean between bid and asked price, or yield equivalent
as obtained from one or more market makers for such securities; (b) securities
maturing within 60 days are valued at cost, plus or minus any amortized discount
or premium, unless the Board of Directors determines such method not to be
appropriate under the circumstances; and (c) fair values for all other
securities and assets for which market quotations are not readily available are
determined by the Advisor in good faith under the supervision of the Board of
Directors.

SECURITIES TRANSACTIONS AND INVESTMENT INCOME:  Securities transactions are
recorded on a trade-date basis.  Realized gains and losses from securities
transactions are recorded on the identified cost basis.  Dividend income is
recorded on the ex-dividend date and interest income, including, where
applicable, amortization of premium, and is recorded on the accrual basis.

FOREIGN CURRENCY TRANSACTIONS:  The records of the Fund are maintained in U.S.
dollars.  Foreign currency amounts are translated into U.S. dollars at the
current rate of exchange of such currency against the U.S. dollar to determine
the value of investments, assets and liabilities on the date of any
determination of net asset value of the Fund.  Purchases and sales of securities
and income and expenses are converted at the prevailing rate of exchange on the
respective dates of such transactions.

SHARE VALUATION, DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS:  The net asset
value per share, the price at which shares are issued and redeemed, is computed
by dividing the value of the Portfolio's total assets, less its liabilities, by
the total number of shares outstanding each business day.  The net asset value
per share fluctuates daily in response to changes in the market value of
investments.  Dividends and distributions for the Series are paid annually.

FEDERAL INCOME TAXES:  It is the policy of the Fund to continue to qualify as a
regulated investment company by complying with the provisions of the Internal
Revenue Code available to certain investment companies, and to make
distributions of taxable income sufficient to relieve it from all, or
substantially all, federal income and excise taxes.

The Fund has unused realized capital loss carryforwards for federal income tax
purposes of $791,451 at June 30, 1995, which expire in 2002.

NOTE B - INVESTMENT ADVISORY FEE

The Fund's investment advisor is Calvert Asset Management Company, Inc.
("Advisor"), a wholly-owned subsidiary of Calvert Group, Ltd., which itself is
an indirect, wholly-owned subsidiary of Acacia Mutual Life Insurance Company.
Under the Advisory Contract, the Advisor manages the investment and reinvestment
of the Fund's assets, and subject to the direction and control of the Directors,
provides office space, facilities and equipment to the Fund, pays the salaries
and fees of the affiliated


                                       9
<PAGE>
 
                           ACACIA CAPITAL CORPORATION
                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                   NOTES TO FINANCIAL STATEMENTS (continued)
                                 JUNE 30, 1995

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

Directors, and pays all Fund advertising and promotional expenses.  For its
services, the Advisor receives a fee of 0.70% of the first $500 million of
average daily net assets of the Portfolio, 0.65% of the next $500 million of
such assets, and 0.60% of such assets in excess of $1 billion.  Such fee is
payable monthly.

The Advisory Contract provides for an expense reimbursement from the Advisor
should the Portfolio' aggregate expenses, exclusive of interest, taxes,
brokerage and extraordinary expenses, exceed, on an annual basis, the lowest
state expense limitation in effect. In addition, Portfolio's expenses reimbursed
by the Advisor may include operating expenses voluntarily assumed by the
Advisor.  There was no reimbursement of expenses for the Portfolio for the six
months ended June 30, 1995.

Certain officers and directors of the Fund are "affiliated persons," as defined
in the Act, of the Advisor.  Each director of the Fund who is not affiliated
with the Advisor receives a meeting fee of $500 for each Board meeting attended.

NOTE C - NET ASSETS

The change in net assets resulting from capital share transactions for 1995 and
1994 is indicated below:

                                                  Six Months
                                                     Ended       Year Ended
                                                 June 30, 1995   December 31,
                                                  (Unaudited)       1994
-----------------------------------------------------------------------------
In dollars
 Shares sold...................................   $11,875,276    $21,821,042
 Reinvestment of dividends.....................             -      2,067,159
 Shares redeemed...............................    (2,900,391)    (7,292,332)
                                                  -----------    -----------
                                                  $ 8,974,885    $16,595,869
                                                  ===========    ===========

In shares
 Shares sold...................................     7,521,851     14,565,450
 Reinvestment of dividends.....................             -      1,425,675
 Shares redeemed...............................    (1,892,312)    (4,889,932)
                                                  -----------    -----------
                                                    5,629,539     11,101,193
                                                  ===========    ===========

NOTE D - INVESTMENT TRANSACTIONS

For the six months ended June 30, 1995, the Portfolio made purchases and sales
of investment securities, other than short-term securities, of $66,805,397 and
$54,650,807, respectively.

NOTE E - TAX BASIS OF INVESTMENT SECURITIES

At June 30, 1995, the Portfolio's cost of investment securities for federal
income tax purposes was $80,520,789. Net unrealized appreciation aggregated
$8,200,652 of which $8,810,995 related to appreciated securities and $610,343
related to depreciated securities.




                                       10
<PAGE>
 
                           ACACIA CAPITAL CORPORATION
                CALVERT RESPONSIBLY INVESTED BALANCED PORTFOLIO
                              FINANCIAL HIGHLIGHTS

                               ----------------
<TABLE>
<CAPTION>

                                                                  Six Months
                                                                     Ended         Year Ended     Year Ended
                                                                 June 30, 1995    December 31,    December 31,
                                                                  (Unaudited)         1994            1993
----------------------------------------------------------------------------------------------------------------
<S>                                                                <C>              <C>             <C> 
Net asset value, beginning of period..........................         $1.440          $1.537          $1.465
                                                                  ===========     ===========     ===========
Income from investment operations
 Net investment income   .....................................           .025            .046            .045
 Net realized and unrealized gain (loss) on investments.......           .226          (.097)            .072
                                                                  -----------     -----------     -----------
  Total from investment operations............................           .251          (.051)            .117
                                                                  -----------     -----------     -----------
Distributions to shareholders
 Dividends from net investment income.........................              -          (.046)          (.045)
                                                                  -----------     -----------     -----------
Total increase (decrease) in net asset value..................           .251          (.097)            .072
                                                                  -----------     -----------     -----------
Net asset value, end of period................................          1.691          $1.440          $1.537
                                                                  ===========     ===========     ===========
Total return..................................................         17.43%         (3.30%)           8.00%
                                                                  ===========     ===========     ===========
Ratio of expenses to average net assets.......................        .93%(a)            .80%            .81%
                                                                  ===========     ===========     ===========
Ratio of net investment income to average net assets..........       3.25%(a)           3.39%           3.69%
                                                                  ===========     ===========     ===========
Portfolio turnover............................................            83%             43%             14%
                                                                  ===========     ===========     ===========
Net assets, end of period.....................................    $87,719,128     $66,592,680     $53,999,759
                                                                  ===========     ===========     ===========
Number of shares outstanding at end
 of period (in thousands).....................................         51,873          46,244          35,142
                                                                  ===========     ===========     ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                                  Year Ended       Year Ended
                                                                                  December 31,     December 31,
                                                                                     1992             1991
----------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>               <C> 
Net asset value, beginning of period..........................                         $1.403           $1.249
                                                                                  ===========      ===========
Income from investment operations
 Net investment income   .....................................                           .044             .050
 Net realized and unrealized gain (loss) on investments.......                           .062             .154
                                                                                  -----------      -----------
  Total from investment operations............................                           .106             .204
                                                                                  -----------      -----------
Distributions to shareholders
 Dividends from net investment income.........................                         (.044)           (.050)
                                                                                  -----------      -----------
Total increase (decrease) in net asset value..................                           .062             .154
                                                                                  -----------      -----------
Net asset value, end of period................................                         $1.465           $1.403
                                                                                  ===========      ===========
Total return..................................................                          7.61%           16.40%
                                                                                  ===========      ===========
Ratio of expenses to average net assets.......................                           .85%             .85%
                                                                                  ===========      ===========
Ratio of net investment income to average net assets..........                          4.05%            4.49%
                                                                                  ===========      ===========
Portfolio turnover............................................                            15%              12%
                                                                                  ===========      ===========
Net assets, end of period.....................................                    $28,471,358      $14,945,973
                                                                                  ===========      ===========
Number of shares outstanding at end
 of period (in thousands).....................................                         19,433           10,656
                                                                                  ===========      ===========
</TABLE> 

                                       11
<PAGE>
 
                      ===================================

                                   Principal
                                  Underwriter:
                        ...............................
                           Calvert Distributors, Inc.
                        ...............................
                             4550 Montgomery Avenue
                        ...............................
                                  Suite 1000N
                        ...............................
                            Bethesda, Maryland 20814
                        ...............................

                      ===================================


      This report is intended to provide fund information to shareholders.
 It is not authorized for distribution to prospective investors unless preceded
                        or accompanied by a prospectus.
<PAGE>

[DREYFUS LOGO]
 
THE DREYFUS SOCIALLY RESPONSIBLE
GROWTH FUND, INC.
200 Park Avenue
New York, NY 10166


INVESTMENT ADVISER
The Dreyfus Corporation
200 Park Avenue
New York, NY 10166


SUB-INVESTMENT ADVISER
NCM Capital Management Group, Inc.
103 West Main Street
Durham, NC 27701


CUSTODIAN
The Bank of New York
90 Washington Street
New York, NY 10286


TRANSFER AGENT &
DIVIDEND DISBURSING AGENT
The Shareholder Services Group, Inc.
P.O. Box 9671
Providence, RI 02940


Further information is contained
in the Prospectus, which must
precede or accompany this report.


Printed in U.S.A.                            111SA956


[DREYFUS LOGO]

Socially Responsible
Growth Fund, Inc.
Semi-Annual
Report

June 30, 1995

<PAGE>
                               
LETTER TO SHAREHOLDERS
--------------------------------------------------------------------------------
<PAGE>
 
<TABLE>
<CAPTION>
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
-------------------------------------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                                                            JUNE 30, 1995 (UNAUDITED)
-------------------------------------------------------------------------------------------------------------
COMMON STOCKS-86.2%                                                              SHARES              VALUE
--------------------------------------------------------------------------       ------           -----------
   <S>                          <C>                                               <C>             <C>
   CONSUMER DURABLES-1.4%       American Greetings, Cl. A.................        8,000           $  235,000
                                                                                                -------------
       CONSUMER                                                               
       NON-DURABLES-10.9%       Campbell Soup.............................        5,200              254,800
                                Coca-Cola.................................        6,100              388,875
                                Colgate-Palmolive.........................        3,800              277,875
                                Gillette..................................        7,200              321,300
                                IBP.......................................        4,400              191,400
                                NIKE, Cl. B...............................        2,200              184,800
                                PepsiCo...................................        4,900              223,563
                                                                                                -------------
                                                                                                   1,842,613
                                                                                                -------------
   CONSUMER SERVICES-3.6%       Capital Cities/ABC........................        3,000              324,000
                                Disney (Walt).............................        5,000              278,125
                                                                                                -------------
                                                                                                     602,125
                                                                                                -------------
              ENERGY-4.0%       Imperial Oil..............................        9,500              352,688
                                Schlumberger..............................        5,300              329,262
                                                                                                -------------
                                                                                                     681,950
                                                                                                -------------
            FINANCE-12.5%       ADVANTA, Cl. A............................        3,700              154,244
                                AFLAC                                             3,200              140,000
                                American International Group..............        2,440              278,160
                                Bank of New York..........................        4,000              161,500
                                BayBanks..................................        3,700              293,225
                                Citicorp..................................        5,800              335,675
                                Federal National Mortgage Association.....        2,300              217,063
                                Green Tree Financial......................        6,500              288,437
                                Midlantic.................................        6,400              256,000
                                                                                                -------------
                                                                                                   2,124,304
                                                                                                -------------
        HEALTH CARE-13.6%       Amgen..................................(a)        4,000              321,750
                                Becton, Dickinson.........................        5,500              320,375
                                Bristol-Myers Squibb......................        5,300              361,063
                                Cordis.................................(a)        4,000              267,000
                                HealthCare COMPARE.....................(a)        5,500              165,000
                                Johnson & Johnson.........................        2,400              162,300
                                Medtronic.................................        4,250              327,781
                                Merck & Co................................        7,700              377,300
                                                                                                -------------
                                                                                                   2,302,569
                                                                                                -------------
 INDUSTRIAL SERVICES-1.1%       Empresas ICA Sociedad, A.D.S..............       18,000              184,500
                                                                                                -------------
 NON-ENERGY MINERALS-2.7%       British Steel, A.D.S......................        4,700              130,425
                                Santa Fe Pacific Gold.....................        7,080               85,845
                                Terra Industries..........................       19,600              237,650
                                                                                                -------------
                                                                                                     453,920
                                                                                                -------------
   PROCESS INDUSTRIES-.8%       Scott Paper...............................        2,800              138,600
                                                                                                -------------
       PRODUCER                                                               
       MANUFACTURING-9.0%       AGCO......................................        3,700              138,750
                                Briggs & Stratton.........................        7,000              241,500
                                Dover.....................................        3,900              283,725
                                Eaton.....................................        4,900              284,813
</TABLE> 
<PAGE>

<TABLE> 
<CAPTION> 
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
--------------------------------------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                                                JUNE 30, 1995  (UNAUDITED)
COMMON STOCKS (CONTINUED)                                                              SHARES        VALUE
-------------------------------------------------------------------------------      ---------     -----------
<S>                                      <C>                                         <C>           <C>        
          PRODUCER                                                                   
          MANUFACTURING (CONTINUED)      Parker-Hannifin.......................          6,450     $   233,812
                                         Philips Electronics, N.V. ............          8,000         342,000
                                                                                                   -----------
                                                                                                     1,524,600
                                                                                                   -----------
          RETAIL TRADE-2.7%              Consolidated Stores................(a)         12,500         260,937
                                         Sears, Roebuck & Co...................          3,200         191,600
                                                                                                   -----------
                                                                                                       452,537
                                                                                                   -----------
          TECHNOLOGY-17.9%               Apple Computer........................          7,200         334,350
                                         Applied Materials..................(a)          2,400         207,900
                                         Computer Associates International.....          4,400         298,100
                                         DSC Communications.................(a)          6,900         320,850
                                         EMC................................(a)         15,700         380,725
                                         Hewlett-Packard.......................          3,200         238,400
                                         Linear Technology.....................          5,100         336,600
                                         Oracle.............................(a)         10,400         401,700
                                         Sun Microsystems...................(a)          7,200         349,200
                                         3Com...............................(a)          2,300         154,100
                                                                                                   -----------
                                                                                                     3,021,925
                                                                                                   -----------
          TRANSPORTATION-.7%             Federal Express....................(a)          2,000         121,500
                                                                                                   -----------
          UTILITIES-5.3%.                Century Telephone Enterprises.........          5,100         144,713
                                         Duke Power............................          5,700         236,550
                                         GTE...................................          9,300         317,362
                                         Public Service Enterprise Group.......          7,200         199,800
                                                                                                   -----------
                                                                                                       898,425
                                                                                                   -----------
                                         TOTAL COMMON STOCKS                         
                                        (cost $12,543,258).....................                    $14,584,568
                                                                                                   ===========
</TABLE>                                                            

<TABLE>
<CAPTION>
                                                                                     PRINCIPAL
SHORT-TERM INVESTMENTS-6.3%                                                           AMOUNT
-------------------------------------------------------------------------------      ----------
          <S>                            <C>                                         <C>           <C>
          U.S. TREASURY BILLS:           5.54%, 7/6/95.........................      $ 197,000     $   196,856
                                         5.57%, 7/20/95........................         72,000          71,804
                                         5.56%, 7/27/95........................        119,000         118,554
                                         5.60%, 8/3/95.........................        146,000         145,299
                                         5.36%, 8/24/95........................        408,000         404,699
                                         5.53%, 8/31/95........................         42,000          41,615
                                         5.39%, 9/7/95.........................         85,000          84,130
                                                                                                   ===========
                                         TOTAL SHORT-TERM INVESTMENTS
                                        (cost $1,062,870)......................                    $ 1,062,957
                                                                                                   ===========
TOTAL INVESTMENTS (cost $13,606,128)...........................................           92.5%    $15,647,525
                                                                                     =========     ===========
CASH AND RECEIVABLES (NET).....................................................            7.5%    $ 1,269,469
                                                                                     =========     ===========
NET ASSETS.....................................................................          100.0%    $16,916,994
                                                                                     =========     ===========

NOTE TO STATEMENT OF INVESTMENTS;
--------------------------------------------------------------------------------------------------------------

(a) Non-income producing.

                           See independent accountants' review report and notes to financial statements.

</TABLE>
<PAGE>
 
<TABLE>
<CAPTION>
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
--------------------------------------------------------------------------------
STATEMENT OF ASSETS AND LIABILITIES                    JUNE 30, 1995 (UNAUDITED)
<S>                                                    <C>         <C>
ASSETS:
    Investments in securities, at value
      (cost $13,606,128)--see statement.............                $15,647,525
    Cash............................................                  1,248,617
    Dividends and interest receivable...............                     19,349
    Prepaid expenses................................                     45,722
                                                                    -----------
                                                                     16,961,213
LIABILITIES
    Due to The Dreyfus Corporation..................   $10,688
    Accrued expenses................................    33,531           44,219
                                                       -------      -----------
NET ASSETS  ........................................                $16,916,994
                                                                    ===========
REPRESENTED BY:
    Paid-in capital.................................                $14,866,011
    Accumulated undistributed investment income--net                     76,775
    Accumulated net realized (loss) on investments..                    (67,189)
    Accumulated net unrealized appreciation on
     investments--Note 3............................                  2,041,397
                                                                    -----------
NET ASSETS at value applicable to 1,085,565
    outstanding shares of Common Stock,
    equivalent to $15.58 per share (150 million
    shares of $.001 par value authorized)...........                $16,916,994
                                                                    ===========

</TABLE> 



   See independent accountants' review report and notes to financial statements.

<PAGE>
 

THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
--------------------------------------------------------------------------------
STATEMENT OF OPERATIONS               SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)
<TABLE>
<CAPTION>
<S>                                                      <C>         <C>
INVESTMENT INCOME:
  INCOME:
   Cash dividends (net of $2,538 foreign taxes
    withheld at source).................................. $   83,586
   Interest..............................................     79,653
                                                          ----------
     TOTAL INCOME........................................             $  163,239
  EXPENSES:
   Investment advisory fee--Note 2(a).....................    48,772
   Auditing fees.........................................     22,134
   Directors' fees and expenses--Note 2(c)................     7,025
   Shareholder servicing costs--Note 2(b).................     4,230
   Legal fees............................................      4,149
   Custodian fees........................................      3,248
   Registration fees.....................................      1,565
   Miscellaneous.........................................      4,777
                                                          ----------
                                                              95,900
   Less--reduction in management fee due to
    undertakings--Note 2(a)..............................     11,445
                                                          ----------
     TOTAL EXPENSES......................................                 84,455
                                                                      ----------
     INVESTMENT INCOME--NET..............................                 78,784

REALIZED AND UNREALIZED GAIN ON INVESTMENTS:
  Net realized (loss) on investments--Note 3............. $   (5,493)
  Net unrealized appreciation on investments.............  2,158,980
                                                          ----------
     NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS.....              2,153,487
                                                                      ----------
NET INCREASE IN NET ASSETS RESULTING
 FROM OPERATIONS.........................................             $2,232,271
                                                                      ==========
     
</TABLE> 






                                                                   
   See independent accountants' review report and notes to financial statements.

<PAGE>
 
<TABLE>
<CAPTION>
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
-----------------------------------------------------------------------------------------------------------------------------
STATEMENT OF CHANGES IN NET ASSETS
                                                                                      YEAR ENDED             SIX MONTHS ENDED
                                                                                     DECEMBER 31,             JUNE 30, 1995
                                                                                         1994                   (UNAUDITED)
                                                                                     ------------            ----------------
<S>                                                                                  <C>                      <C>
OPERATIONS:
    Investment income--net........................................................    $   264,288               $    78,784
    Net realized (loss) on investments............................................        (61,713)                   (5,493)
    Net unrealized appreciation (depreciation) on investments for the period......       (146,700)                2,158,980
                                                                                      -----------               -----------
      NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS........................         55,875                 2,232,271
                                                                                      -----------               -----------
DIVIDENDS TO SHAREHOLDERS FROM:
    Investment income--net........................................................       (265,951)                    ---
                                                                                      -----------               -----------
CAPITAL STOCK TRANSACTIONS:
    Net proceeds from shares sold.................................................     10,922,467                 5,774,540
    Dividends reinvested..........................................................        265,951                     ---
    Cost of shares redeemed.......................................................     (1,943,759)               (1,496,098)
                                                                                      -----------               -----------
      INCREASE IN NET ASSETS FROM CAPITAL STOCK TRANSACTIONS......................      9,244,659                 4,278,442
                                                                                      -----------               -----------
          TOTAL INCREASE IN NET ASSETS............................................      9,034,583                 6,510,713
NET ASSETS:
    Beginning of period...........................................................      1,371,698                10,406,281
                                                                                      -----------               -----------
    End of period [including distributions in excess of investment
      income--net; ($2,009) in 1994 and undistributed investment
      income--net; $76,775 in 1995]...............................................    $10,406,281               $16,916,994
                                                                                      ===========               ===========

                                                                                         SHARES                    SHARES
                                                                                      -----------               -----------
CAPITAL SHARE TRANSACTIONS:
    Shares sold...................................................................        808,182                   404,328
    Shares issued for dividends reinvested........................................         20,087                     ---
    Shares redeemed...............................................................       (144,061)                 (105,474)
                                                                                      -----------               -----------
      NET INCREASE IN SHARES OUTSTANDING..........................................        684,208                   298,854
                                                                                      ===========               ===========
                           See independent accountants' review report and notes to financial statements.
</TABLE>
<PAGE>
 
<TABLE>
<CAPTION>
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
----------------------------------------------------------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS

    Contained below is per share operating performance data for a share of
Common Stock outstanding, total investment return, ratios to average net
assets and other supplemental data for each period indicated. This
information has been derived from the Fund's financial statements.


                                                                                  YEAR ENDED DECEMBER 31,         SIX MONTHS ENDED
                                                                                 ------------------------           JUNE 30, 1995
PER SHARE DATA:                                                                  1993(1)            1994             (UNAUDITED)
                                                                                 -------           ------            -----------
    <S>                                                                          <C>               <C>            <C>
    Net asset value, beginning of period...................................      $12.50            $13.38               $13.23
                                                                                 ------            ------               ------
    INVESTMENT OPERATIONS:
    Investment income--net.................................................         .04               .35                  .07
    Net realized and unrealized gain (loss) on investments                          .88              (.15)                2.28
                                                                                 ------            ------               ------
      TOTAL FROM INVESTMENT OPERATIONS.....................................         .92               .20                 2.35
                                                                                 ------            ------               ------
    DISTRIBUTIONS:
    Dividends from investment income--net..................................        (.04)             (.35)                 ---
                                                                                 ------            ------               ------
    Net asset value, end of period.........................................      $13.38            $13.23               $15.58
                                                                                 ======            ======               ======
TOTAL INVESTMENT RETURN....................................................        7.35%(2)          1.49%               17.76%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net assets................................         .06%(2)           .25%                 .64%(2)
    Ratio of net investment income to average net assets...................         .64%(2)          4.58%                 .60%(2)
    Decrease reflected in above expense ratios due to undertakings
      by Dreyfus and sub-investment adviser................................        6.19%(2)          2.60%                 .09%(2)
    Portfolio Turnover Rate................................................         ---            373.68%               69.19%(2)
    Net Assets, end of period (000's Omitted)..............................      $1,372           $10,406              $16,917
------------------------
(1) From October 7, 1993 (commencement of operations) to December 31, 1993.
(2) Not annualized.

                           See independent accountants' review report and notes to financial statements.
</TABLE>
<PAGE>
 
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
-------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1--SIGNIFICANT ACCOUNTING POLICIES:

    The Fund is registered under the Investment Company Act of 1940 ("Act")
as a diversified open-end management investment company. The Fund is intended
to be a funding vehicle for variable annuity contracts and variable life
insurance policies to be offered by the separate accounts of life insurance
companies. Premier Mutual Fund Services, Inc. (the "Distributor") acts as the
distributor of the Fund's shares which are sold without a sales charge. The
Distributor, located at One Exchange Place, Boston, Massachusetts 02109, is a
wholly-owned subsidiary of FDI Distribution Services, Inc., a provider of
mutual fund administration services, which in turn is a wholly-owned
subsidiary of FDI Holdings, Inc., the parent company of which is Boston
Institutional Group, Inc. The Dreyfus Corporation ("Dreyfus") serves as the
Fund's investment adviser. NCM Capital Management Group, Inc. serves as the
Fund's sub-investment adviser. Dreyfus is a direct subsidiary of Mellon Bank,
N.A.

    (A) PORTFOLIO VALUATION: Investments in securities are valued at the last
sales price on the securities exchange on which such securities are primarily
traded or at the last sales price on the national securities market.
Securities not listed on an exchange or the national securities market, or
securities for which there were no transactions, are valued at the average of
the most recent bid and asked prices. Bid price is used when no asked price
is available.

    (B) SECURITIES TRANSACTIONS AND INVESTMENT INCOME: Securities
transactions are recorded on a trade date basis. Realized gain and loss from
securities transactions are recorded on the identified cost basis. Dividend
income is recognized on the ex-dividend date and interest income, including,
where applicable, amortization of discount on investments, is recognized on
the accrual basis.

    (C) DIVIDENDS TO SHAREHOLDERS: Dividends are recorded on the ex-dividend
date. Dividends from investment income-net and dividends from net realized
capital gain, if any, are normally declared and paid annually, but the Fund
may make distributions on a more frequent basis to comply with the
distribution requirements of the Internal Revenue Code. This may result in
distributions that are in excess of investment income-net on a fiscal year
basis. To the extent that net realized capital gain can be offset by capital
loss carryovers, it is the policy of the Fund not to distribute such gain.

    (D) FEDERAL INCOME TAXES: It is the policy of the Fund to continue to
qualify as a regulated investment company, if such qualification is in the
best interests of its shareholders, by complying with the applicable
provisions of the Internal Revenue Code, and to make distributions of taxable
income sufficient to relieve it from substantially all Federal income and
excise taxes.

    The Fund has an unused capital loss carryover of approximately $51,000
available for Federal income tax purposes to be applied against future net
securities profits, if any, realized subsequent to December 31, 1994. If not
applied, the carryover expires in 2002.
<PAGE>
 
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 2--INVESTMENT ADVISORY FEE, SUB-INVESTMENT ADVISORY FEE AND OTHER 
        TRANSACTIONS WITH AFFILIATES:

    (A) Pursuant to an Investment Advisory Agreement with Dreyfus, the
investment advisory fee is computed at the annual rate of .75 of 1% of the
average daily value of the Fund's net assets and is payable monthly. The
Investment Advisory Agreement further provides that if in any full year the
aggregate expenses of the Fund, excluding taxes, brokerage, interest on
borrowings and extraordinary expenses, exceed the expense limitation of any
state having jurisdiction over the Fund, the Fund may deduct from the fee to
be paid to Dreyfus, or Dreyfus will bear, such excess expense to the extent
required by state law. However, Dreyfus had undertaken from January 1, 1995
through July 11, 1995 to reduce the investment advisory fee paid by the Fund,
to the extent that the Fund's aggregate expenses (excluding certain expenses
as described above) exceeded specified annual percentages of the Fund's
average daily net assets. The reduction in management fee, pursuant to the
undertakings, amounted to $11,445 for the six months ended June 30, 1995.

    Pursuant to a Sub-Investment Advisory Agreement with NCM Capital
Management Group, Inc., the sub-investment advisory fee is computed at an
annual rate of .10 of 1% on the first $500 million and .20 of 1% on the
excess of the average daily value of the Fund's net assets and is payable
monthly by Dreyfus.

    (B) Pursuant to the Fund's Shareholder Services Plan, the Fund reimburses
Dreyfus Service Corporation, a wholly-owned subsidiary of the Manager, an
amount not to exceed an annual rate of .25 of 1% of the value of the Fund's
average daily net assets for certain allocated expenses with respect to
servicing and/or maintaining shareholder accounts. During the six months
ended June 30, 1995, $1,560 was charged to the Fund pursuant to the
Shareholder Services Plan.

    (C) Each director who is not an "affiliated person" as defined in the Act
receives from the Fund an annual fee of $2,500. The Chairman of the Board
receives an additional 25% of such compensation.

NOTE 3--SECURITIES TRANSACTIONS:

    The aggregate amount of purchases and sales of investment securities,
other than short-term securities, during the six months ended June 30, 1995,
amounted to $13,695,246 and $7,067,186, respectively.

    At June 30, 1995, accumulated net unrealized appreciation on investments
was $2,041,397, consisting of $2,081,918 gross unrealized appreciation and
$40,521 gross unrealized depreciation.

    At June 30, 1995, the cost of investments for Federal income tax purposes
was substantially the same as the cost for financial reporting purposes (see
the Statement of Investments).

<PAGE>
 
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.
--------------------------------------------------------------------------------
REVIEW REPORT OF ERNST & YOUNG LLP, INDEPENDENT ACCOUNTANTS

SHAREHOLDERS AND BOARD OF DIRECTORS
THE DREYFUS SOCIALLY RESPONSIBLE GROWTH FUND, INC.

    We have reviewed the accompanying statement of assets and liabilities of
The Dreyfus Socially Responsible Growth Fund, Inc., including the statement
of investments, as of June 30, 1995, and the related statements of operations
and changes in net assets and financial highlights for the six month period
ended June 30, 1995. These financial statements and financial highlights are
the responsibility of the Fund's management.

    We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures
to financial data, and making inquiries of persons responsible for financial
and accounting matters. It is substantially less in scope than an audit
conducted in accordance with generally accepted auditing standards, which
will be performed for the full year with the objective of expressing an
opinion regarding the financial statements and financial highlights taken as
a whole. Accordingly, we do not express such an opinion.

    Based on our review, we are not aware of any material modifications that
should be made to the interim financial statements and financial highlights
referred to above for them to be in conformity with generally accepted
accounting principles.

    We have previously audited, in accordance with generally accepted
auditing standards, the statement of changes in net assets for the year ended
December 31, 1994 and financial highlights for each of the two years in the
period ended December 31, 1994 and in our report dated February 1, 1995, we
expressed an unqualified opinion on such statement of changes in net assets
and financial highlights.


(Ernst & Young LLP Signature Logo)

New York, New York
August 1, 1995
 
 
 
(2_FIDELITY_LOGOS)
VARIABLE INSURANCE PRODUCTS
FUND
MONEY MARKET PORTFOLIO
HIGH INCOME PORTFOLIO
EQUITY-INCOME PORTFOLIO
GROWTH PORTFOLIO
OVERSEAS PORTFOLIO
SEMIANNUAL REPORT 
JUNE 30, 1995
CONTENTS
 
 
MONEY MARKET PORTFOLIO          VIPF-3    PERFORMANCE                          
                                VIPF-4    FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-5    INVESTMENTS                          
                                VIPF-9    FINANCIAL STATEMENTS                 
 
HIGH INCOME PORTFOLIO           VIPF-11   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-12   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-13   INVESTMENTS                          
                                VIPF-19   FINANCIAL STATEMENTS                 
 
EQUITY-INCOME PORTFOLIO         VIPF-21   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-22   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-23   INVESTMENTS                          
                                VIPF-27   FINANCIAL STATEMENTS                 
 
GROWTH PORTFOLIO                VIPF-29   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-30   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-31   INVESTMENTS                          
                                VIPF-35   FINANCIAL STATEMENTS                 
 
OVERSEAS PORTFOLIO              VIPF-37   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-38   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-39   INVESTMENTS                          
                                VIPF-44   FINANCIAL STATEMENTS                 
 
NOTES TO FINANCIAL STATEMENTS   VIPF-46   NOTES TO THE FINANCIAL STATEMENTS    
 
THIS REPORT AND THE FINANCIAL STATEMENTS CONTAINED HEREIN ARE SUBMITTED FOR
THE GENERAL INFORMATION OF THE SHAREHOLDERS OF THE FUNDS. THIS REPORT IS
NOT 
AUTHORIZED FOR DISTRIBUTION TO PROSPECTIVE INVESTORS IN THE FUNDS UNLESS
PRECEDED OR ACCOMPANIED BY AN EFFECTIVE PROSPECTUS. 
MUTUAL FUND SHARES ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED BY,
ANY DEPOSITORY INSTITUTION. SHARES ARE NOT INSURED BY THE FDIC, THE FEDERAL
RESERVE BOARD OR ANY OTHER AGENCY, AND ARE SUBJECT TO INVESTMENT RISK,
INCLUDING THE POSSIBLE LOSS OF PRINCIPAL. 
NEITHER THE FUNDS NOR FIDELITY DISTRIBUTORS CORPORATION IS A BANK.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
PERFORMANCE
 
 
To measure a money market fund's performance, you can look at either total
return or yield. Total return reflects both the change 
in a fund's share price over a given period, and reinvestment of its
dividends (or income). Yield measures the income paid by a fund. Since a
money market fund tries to maintain a $1 share price, yield is an important
measure of performance.
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED          PAST 1   PAST 5   PAST 10   
JUNE 30, 1995          YEAR     YEARS    YEARS     
 
Money Market           5.44%    4.88%    6.19%     
 
Consumer Price Index   3.04%    3.26%    3.55%     
 
AVERAGE ANNUAL TOTAL RETURNS take the fund's actual (or cumulative) return
and show you what would have happened if the fund had achieved that return
by performing at a constant rate each year. 
Comparing the fund's performance to the Consumer Price Index (CPI) helps
show how your investment did compared to inflation. (The periods covered by
the CPI numbers are the closest available match to those covered by the
fund.)
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER. 
If the advisor had not reimbursed certain fund expenses, the past five
years and life of fund total returns would have been lower. Yield 
will vary.
YIELD
Row: 1, Col: 1, Value: 4.21
Row: 1, Col: 2, Value: 2.41
Row: 2, Col: 1, Value: 4.7
Row: 2, Col: 2, Value: 2.5
Row: 3, Col: 1, Value: 5.609999999999999
Row: 3, Col: 2, Value: 2.74
Row: 4, Col: 1, Value: 5.91
Row: 4, Col: 2, Value: 2.89
Row: 5, Col: 1, Value: 5.85
Row: 5, Col: 2, Value: 2.87
Money Market
MMDA
6% -
5% -
4% -
3% -
2% -
1% -
0% 
  6/28/94 10/2/94 12/28/94 3/29/95 6/28/95
 
 Money Market 4.21% 4.70% 5.61% 5.91% 5.85%
 
 MMDA 2.41% 2.50% 2.74% 2.89% 2.87%
YIELD refers to the income paid by the fund over a given period. Yields for
money market funds are usually for seven-day periods, 
expressed as annual percentage rates. A yield that assumes income earned is
reinvested or compounded is called an effective yield. The chart above
shows the fund's current seven-day yield at quarterly intervals over the
past year. This is compared to similar yields for the average bank money
market deposit account (MMDA). The MMDA average is supplied by BANK RATE
MONITOR.(Trademark)
 
COMPARING PERFORMANCE
There are some important differences between 
a bank money market deposit account (MMDA) 
and a money market fund. First, the U.S. 
government neither insures nor guarantees a 
money market fund. In fact, there is no 
assurance that a money fund will maintain a $1 
share price. Second, a money market fund 
returns to its shareholders income earned by the 
fund's investments after expenses. This is in 
contrast to banks, which set their MMDA rates 
periodically based on current interest rates, 
competitors' rates, and internal criteria.
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with 
Bob Litterst, Portfolio 
Manager of Money 
Market Portfolio
Q. BOB, CAN YOU BRING US UP TO DATE ON MARKET CONDITIONS?
A. Sure. The economic growth rate has slowed dramatically during the past
six months. During the fourth quarter of 1994, the gross domestic product
expanded at a rate of 5.1%, a very strong showing. Moreover, final sales
rose 5.7%, meaning sales exceeded production and depleted inventories.
Those signs of growth, along with disturbing trends in such leading
indicators of inflation as unemployment and capacity utilization, prompted
the Federal Reserve to raise the federal funds rate, the rate banks charge
each other for overnight loans, another one-half percentage point in
February.
Q. HOW HAS THE INTEREST RATE ENVIRONMENT CHANGED SINCE THEN?
A. Even as the Fed was tightening credit for the seventh time in a little
more than a year, there were signs that the economy was beginning to lose
steam. Led by softening consumer activity and weakness in
interest-sensitive sectors such as housing and autos, the growth rate
during the first quarter of 1995 slowed to 2.7%. Currently, most economists
have long since stopped worrying about the economy overheating. Now they
have an altogether different concern: that we might be headed for another
recession. By the end of June, it was clear to all that the latest cycle of
interest rate increases was over. Instead, speculation centered on when the
Fed might feel compelled to lower rates.
Q. HOW DID YOU RESPOND TO CHANGING CONDITIONS?
A. The fund's average maturity six months ago, when the period began, was
39 days. That was a defensive number. It reflected my view at the time that
further rate increases were likely. As it became apparent that the economy
was slowing more rapidly than initially expected, my expectations regarding
Fed policy changed, and I gradually extended the fund's average maturity. I
moved cautiously at first because conditions were unsettled and it seemed
prudent to maintain flexibility. But as signs of weakness accumulated, I
began to prepare for a shift in Fed policy, including the possibility of an
eventual rate cut. By the end of June, the fund's average maturity was more
aggressive than that of most other taxable money market funds-around 60
days, compared to about 50 days for most competitors.
Q. HOW DID YOU ACHIEVE THAT LONGER AVERAGE MATURITY?
A. Mainly by focusing on three-month and six-month securities, rather than
moving further out the yield curve. That's because by the end of the
period, expectations for declining short-term rates caused longer-term
yields on some money market securities to fall below shorter-term yields, a
situation known as an inverted yield curve.
Q. WHAT ABOUT ASSET SELECTION?
A. I've reduced the fund's stake in U.S. Treasury and agency securities.
Normally the fund averages about 10% in government securities, although
it's been as high as 20% at times during the past year or two. But in
recent months, technical factors affecting supply and demand have priced
government securities unusually high. The main cause seems to be heavy
buying on the part of foreign central banks with funds accumulated in
support of the U.S. dollar. With so many other creditworthy alternatives
available, I've looked elsewhere for value, adding higher-yielding
commercial paper and bank certificates of deposit. At the end of June,
government securities totaled less than 3% of the fund's assets.
Q. WHAT'S THE OUTLOOK?
A. The next few months should be interesting. We know that on July 6,
shortly after the period ended, the Fed lowered the federal funds rate
one-quarter percentage point, but as we look ahead, much uncertainty
remains. Some market participants believe that we're in the early stages of
an extended downturn. Others believe that what's happening is merely a
brief but severe inventory correction, and that the economy will resume
growing at its long-term trend rate of around 2.5% once the temporary
buildup in inventories sells off.
Q. WHAT'S YOUR VIEW?
A. I tend to side with those in the latter camp. The typical prerequisites
for a recession, including high inflation and tight bank lending standards,
simply don't exist. That said, I'm concerned that if this Spring's weakness
in the labor market persists, it could evolve into a self-reinforcing
slowdown, forcing the Fed to continue lowering rates. While I don't think
that will happen, I have to respect the possibility of such a development.
Accordingly, I'll probably maintain a neutral to aggressive average
maturity of between 60 and 65 days for the foreseeable future.
 
 
FUND FACTS
GOAL: Income and share price stability by 
investing in high quality, short-term instruments 
START DATE: April 1, 1982
SIZE: As of June 30, 1995, more than $768 
million
MANAGER: Robert Litterst, since 1992; manager, 
Capital Reserves Money Market, Fidelity Cash 
Reserves, Fidelity Money Market Trust: 
Retirement Money Market, since 1992; joined 
Fidelity in 1991
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
BANKERS' ACCEPTANCES - 4.2%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
DOMESTIC BANKERS' ACCEPTANCES - 2.8%
CHASE MANHATTAN BANK
11/1/95 6.09% $ 4,500,000 $ 4,408,980
CHEMICAL BANK
9/28/95 6.02  5,723,026  5,639,549
MELLON BANK, N.A.
11/24/95 5.81  7,500,000  7,325,700
NBD BANK, N.A.
12/11/95 5.87  4,000,000  3,896,767
  21,270,996
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 1.4%
BANK OF TOKYO
8/14/95 6.39  6,000,000  5,954,533
RABOBANK NEDERLAND, N.V.
8/3/95 6.22  1,000,000  994,408
SANWA BANK, LTD.
7/31/95 6.08  4,000,000  3,980,033
  10,928,974
TOTAL BANKERS' ACCEPTANCES   32,199,970
CERTIFICATES OF DEPOSIT - 20.3%
 
CHICAGO BRANCH, YANKEE DOLLAR, FOREIGN BRANCH - 3.9%
ABN-AMRO BANK
8/3/95 6.25  5,000,000  5,000,045
9/20/95 6.19  5,000,000  5,000,000
9/25/95 6.00  5,000,000  5,000,000
10/19/95 6.25  10,000,000  10,000,000
SANWA BANK, LTD.
8/15/95 6.04  5,000,000  5,000,062
  30,000,107
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 9.4%
BANQUE NATIONALE DE PARIS
11/13/95 6.05  5,000,000  5,000,000
CANADIAN IMPERIAL BANK OF COMMERCE
11/1/95 6.25  4,000,000  3,998,110
COMMERZBANK, GERMANY
8/24/95 6.35  5,000,000  4,999,596
DRESDNER BANK, A.G.
3/15/96 6.44  1,000,000  1,000,875
FUJI BANK, LTD.
7/19/95 6.18  5,000,000  5,000,000
HYPO U.S. FINANCE
11/8/95 6.03  5,000,000  5,000,823
INDUSTRIAL BANK OF JAPAN, LTD.
7/31/95 6.30  5,000,000  5,000,000
ROYAL BANK OF CANADA
10/5/95 6.25  1,000,000  1,000,294
SANWA BANK, LTD.
7/7/95 6.21  3,000,000  3,000,000
SOCIETE GENERALE
8/14/95 6.02  14,000,000  14,000,000
8/21/95 6.00  10,000,000  10,000,000
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - CONTINUED
SUMITOMO BANK, LTD.
8/7/95 6.01% $ 5,000,000 $ 5,000,000
8/21/95 6.41  5,000,000  5,000,465
8/22/95 6.03  5,000,000  5,000,000
  73,000,163
LONDON BRANCH, EURODOLLAR, DOMESTIC BANKS - 2.6%
BANK OF AMERICA NATIONAL TRUST & SAVINGS ASSOC.
9/29/95 5.91  5,000,000  5,000,000
11/27/95 6.00  5,000,000  5,000,000
BANK OF NEW YORK
7/17/95 6.15  10,000,000  10,000,000
  20,000,000
LONDON BRANCH, EURODOLLAR, FOREIGN BANKS - 3.8%
BANK OF SCOTLAND
7/5/95 6.15  4,000,000  4,000,015
MITSUBISHI BANK, LTD.
8/10/95 6.04  5,000,000  5,000,377
NORDDEUTSCHE LANDESBANK
12/8/95 5.75  5,000,000  4,998,563
SANWA BANK, LTD.
8/7/95 6.02  5,000,000  4,998,917
TORONTO-DOMINION BANK
12/11/95 5.74  10,000,000  10,013,064
  29,010,936
PORTLAND BRANCH, EURODOLLAR, FOREIGN BANKS - 0.6%
BANK OF NOVA SCOTIA
7/11/95 6.13  5,000,000  5,000,008
TOTAL CERTIFICATES OF DEPOSIT   157,011,214
COMMERCIAL PAPER - 52.0%
 
ANZ (DE), INC.
7/7/95 6.52  1,273,000  1,271,653
8/8/95 6.03  220,000  218,611
ABBEY NATIONAL TREASURY SERVICES
8/21/95 6.04  5,000,000  4,957,854
AMERICAN EXPRESS CREDIT CORP.
8/9/95 6.21  5,000,000  4,967,067
8/14/95 6.20  5,000,000  4,962,875
11/9/95 5.89  5,000,000  4,895,382
AMERICAN HOME FOOD PRODUCTS, INC.
7/10/95 6.17  11,000,000  10,983,280
AMERICAN HOME PRODUCTS
8/29/95 6.00  6,000,000  5,941,688
AMERICAN TELEPHONE & TELEGRAPH CO.
9/27/95 6.09  5,000,000  4,927,400
ASSOCIATES CORP. OF NORTH AMERICA
9/1/95 5.98  6,000,000  5,938,930
9/28/95 6.10  5,000,000  4,926,451
BANC ONE CORP.
9/22/95 5.99  5,000,000  4,931,986
BEAR STEARNS COS., INC.
7/12/95 6.14  5,000,000  4,990,757
8/1/95 6.06  6,000,000  5,969,155
8/1/95 6.13  5,000,000  4,974,016
COMMERCIAL PAPER - CONTINUED
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
BENEFICIAL CORP.
9/18/95 5.99% $ 5,000,000 $ 4,935,264
9/29/95 5.81  5,000,000  4,928,750
CIT GROUP HOLDINGS, INC.
9/21/95 6.20  5,000,000  4,931,211
CHRYSLER FINANCIAL CORPORATION
7/6/95 6.05  5,000,000  4,995,826
7/12/95 6.05  5,000,000  4,990,803
7/13/95 6.04  2,000,000  1,996,000
7/17/95 6.05  3,000,000  2,991,973
COMMERZBANK U.S. FINANCE, INC.
9/25/95 5.89  5,000,000  4,930,722
9/29/95 5.91  140,000  137,977
9/29/95 6.30  600,000  590,820
10/20/95 6.23  4,000,000  3,925,507
12/15/95 5.76  1,120,000  1,090,905
COMPAGNIE BANCAIRE
7/6/95 6.20  5,000,000  4,995,764
7/12/95 6.15  5,000,000  4,990,742
CORESTATES CAPITAL CORP.
7/8/95 6.01 (a)  5,000,000  5,000,000
7/15/95 6.09 (a)  5,000,000  5,000,000
DEN DANSKE CORP., INC.
7/12/95 6.15  3,000,000  2,994,445
DU PONT (E.I.) DE NEMOURS & CO.
9/19/95 6.09  2,500,000  2,466,833
FORD MOTOR CREDIT CORP.
7/21/95 6.23  5,000,000  4,983,056
8/30/95 6.23  15,000,000  14,848,000
9/11/95 6.25  5,000,000  4,939,100
10/27/95 5.86  6,000,000  5,887,507
FORD MOTOR CREDIT, PLC
8/1/95 6.10  4,500,000  4,476,711
GENERALE BANK
10/17/95 6.07  5,000,000  4,911,200
GENERAL ELECTRIC CAPITAL CORP.
7/3/95 5.97 (a)  5,000,000  5,000,000
7/5/95 6.19  5,000,000  4,996,628
8/1/95 5.94  170,000  169,139
9/15/95 6.68  4,000,000  3,945,787
10/5/95 6.79  2,400,000  2,358,400
10/12/95 6.80  1,000,000  981,403
11/1/95 6.13  10,000,000  9,796,708
GENERAL ELECTRIC CORP.
9/27/95 6.25  10,000,000  9,851,622
GENERAL MOTORS ACCEPTANCE CORP.
7/31/95 6.22  5,000,000  4,974,500
8/2/95 6.19  11,000,000  10,940,453
8/16/95 6.12  6,000,000  5,953,770
8/16/95 6.15  5,000,000  4,961,347
8/22/95 6.10  1,000,000  991,319
9/15/95 6.05  5,000,000  4,936,983
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
GEORGIA POWER CO.
7/5/95 6.20% $ 5,000,000 $ 4,996,611
GOLDMAN SACHS GROUP, L.P. (THE)
9/7/95 6.01  10,000,000  9,888,367
9/18/95 6.02  6,000,000  5,922,185
HANSON FINANCE (UK), PLC
8/7/95 6.03  10,000,000  9,938,950
8/22/95 6.04  6,000,000  5,948,477
IBM CORP.
9/1/95 5.97  5,000,000  4,949,194
INTERNATIONAL NEDERLANDEN U.S. FUNDING CORP.
8/28/95 6.35  4,000,000  3,960,367
MERRILL LYNCH & CO., INC.
9/28/95 6.00  5,000,000  4,927,317
MONSANTO CO.
8/14/95 6.19  2,500,000  2,481,453
9/12/95 6.17  1,525,000  1,506,353
12/21/95 5.90  10,000,000  9,724,642
MORGAN STANLEY GROUP, INC.
10/6/95 5.91  5,000,000  4,921,592
NATIONAL & PROVINCIAL BUILDING SOCIETY
10/16/95 5.89  5,350,000  5,258,249
NATIONWIDE BUILDING SOCIETY
8/11/95 6.06  5,000,000  4,966,004
NEW CENTER ASSET TRUST
7/12/95 6.16  5,000,000  4,990,726
7/17/95 6.15  10,000,000  9,973,067
NORWEST CORP.
9/19/95 5.99  400,000  394,773
NORWEST FINANCIAL
7/10/95 6.14  5,000,000  4,992,438
PENNSYLVANIA LIGHT & POWER COMPANY
7/5/95 6.06  1,650,000  1,648,895
7/10/95 6.05  3,200,000  2,196,689
PHILIP MORRIS COS., INC.
9/5/95 6.07  4,500,000  4,450,913
PRUDENTIAL FUNDING CORP.
7/3/95 6.30  10,000,000  9,996,500
SEARS ROEBUCK ACCEPTANCE CORP.
9/18/95 6.00  5,000,000  4,935,154
SHERWOOD MEDICAL COMPANY
8/21/95 5.99  5,000,000  4,957,925
TEXTRON, INC.
7/14/95 6.06  3,500,000  3,492,391
TORONTO DOMINION HOLDINGS USA, INC.
9/11/95 6.11  5,000,000  4,940,200
9/29/95 5.90  10,000,000  9,854,750
TRANSAMERICA FINANCE CORP.
8/7/95 6.03  220,000  218,648
WOOLWICH EQUITABLE BUILDING SOCIETY
10/16/95 5.94  5,000,000  4,913,508
TOTAL COMMERCIAL PAPER   402,000,618
FEDERAL AGENCIES - 3.2%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
FEDERAL FARM CREDIT BANK - AGENCY COUPONS - 0.6%
7/3/95 6.17% (a) $ 5,000,000 $ 4,997,271
FEDERAL NATIONAL MORTGAGE ASSOC. - DISCOUNT NOTES - 2.6%
7/17/95 6.27  5,000,000  4,986,422
9/11/95 6.32  10,000,000  9,877,600
10/20/95 6.04  5,000,000  4,909,350
  19,773,372
TOTAL FEDERAL AGENCIES   24,770,643
BANK NOTES - 7.2%
 
BANK OF NEW YORK
8/28/95 6.35  5,000,000  4,999,748
BOATMEN'S NATIONAL BANK OF ST. LOUIS
9/22/95 6.04 (a)  5,000,000  4,995,859
COMERICA BANK - DETROIT
5/28/96 5.83  5,000,000  5,014,775
FIFTH THIRD BANK - CINCINNATI
10/27/95 6.07  5,000,000  5,001,981
HOUSEHOLD BANK, N.A.
9/21/95 5.93  1,000,000  1,000,000
KEY BANK OF NEW YORK
7/3/95 6.11 (a)  5,000,000  4,999,374
MELLON BANK, N.A.
11/1/95 6.24  5,000,000  5,000,000
NBD BANK, N.A.
10/16/95 6.27  5,000,000  5,000,000
NATIONSBANK OF TEXAS
9/26/95 6.38  5,000,000  5,000,000
10/27/95 6.25  5,000,000  5,000,000
PNC BANK, N.A.
7/4/95 6.15 (a)  5,000,000  4,999,589
U.S. NATIONAL BANK OF OREGON
8/22/95 6.37  5,000,000  5,000,070
TOTAL BANK NOTES   56,011,396
MASTER NOTES (A) - 1.2%
 
J.P. MORGAN SECURITIES
7/3/95 6.58  9,000,000  9,000,000
MEDIUM-TERM NOTES (A) - 5.9%
 
ABBEY NATIONAL, NORTH AMERICA
7/3/95 5.97  5,000,000  4,999,151
ABBEY NATIONAL TREASURY SERVICES (C)
9/30/95 6.00   10,000,000  10,000,000
BENEFICIAL CORP.
7/15/95 6.09  5,000,000  4,999,453
DEAN WITTER, DISCOVER & CO.
7/15/95 6.10  5,000,000  5,004,526
GENERAL ELECTRIC CAPITAL CORP.
7/3/95 6.27  5,000,000  4,998,997
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
GENERAL MOTORS ACCEPTANCE CORP.
8/7/95 6.25% $ 3,000,000 $ 3,000,000
GOLDMAN SACHS GROUP, L.P. (THE) (C)
9/1/95 6.03  3,000,000  3,000,000
9/16/95 5.95   4,000,000  4,000,000
NORWEST CORP.
9/15/95 6.06  6,000,000  6,000,000
TOTAL MEDIUM-TERM NOTES   46,002,127
SHORT-TERM NOTES (A) - 3.2%
 
CAPITAL ONE FUNDING CORP.
7/10/95 6.07  4,072,000  4,072,000
SMM TRUST COMPANY (1994-D) (B)
7/28/95 6.17  4,000,000  4,000,000
SMM TRUST COMPANY (1995-I) (B)
7/5/95 6.16  6,000,000  5,998,411
SMM TRUST COMPANY (1995-J) (B)
7/15/95 6.06  11,000,000  11,000,000
TOTAL SHORT-TERM NOTES   25,070,411
MUNICIPAL SECURITIES (A) - 1.1%
 
GARDENA CALIFORNIA CERTIFICATES OF PARTNERSHIP
7/10/95 6.35  6,550,000  6,550,000
NEW ORLEANS AVIATION BOARD
7/10/95 6.26  1,800,000  1,800,000
TOTAL MUNICIPAL SECURITIES   8,350,000
REPURCHASE AGREEMENTS - 1.7%
 MATURITY 
 AMOUNT 
In a joint trading account 
 (U.S. Government Obligations)
 dated 6/30/95 due 7/3/95:
  At 6.28%  $ 12,806,699  12,800,000
TOTAL INVESTMENTS - 100%  $ 773,216,379
Total Cost for Income Tax Purposes - $773,216,379
 
LEGEND
(a) The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. The due date on these types of
securities reflects the next interest rate reset date or, when applicable,
the final maturity date.
(b) Restricted securities - Investment in securities not registered under
the Securities Act of 1933. 
Additional information on each holding is as follows:
 ACQUISITION ACQUISITION
SECURITY DATE COST 
SMM Trust Company: 
 (1994-D)  10/28/94 $ 4,000,000
 (1995-I))  5/25/95 $ 6,000,000 
 (1995-J)  5/15/95 $ 11,000,000
(c) Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $17,000,000 or 2.2% of net
assets.
INCOME TAX INFORMATION
At December 31, 1994, the fund had a capital loss carryforward of
approximately $94,600 of which $4,100, $500, $4,900, $4,300 and $80,800
will expire on December 31, 1995, 1996, 1997, 2000 and 2002, respectively.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                             <C>           <C>             
 JUNE 30, 1995 (UNAUDITED)                
 
ASSETS                                    
 
Investment in securities, at value (including repurchase agreements of $12,800,000) - See accompanying          $ 773,216,379   
schedule                                                                                    
 
Cash                                                                                                               673,210        
 
Receivable for investments sold                                                                                    104,000        
 
Interest receivable                                                                                                 2,641,686      
 
 TOTAL ASSETS                                                                                                      776,635,275    
 
LIABILITIES                                                                                                                        
 
Payable for investments purchased                                                                    $ 7,463,678                   
 
Accrued management fee                                                                                157,028                      
 
Other payables and accrued expenses                                                                   64,485                       
 
 TOTAL LIABILITIES                                                                                                  7,685,191      
 
NET ASSETS                                                                                                          $ 768,950,084   
 
Net Assets consist of:                                                                                                           
 
Paid in capital                                                                                                     $ 769,022,085   
 
Accumulated net realized gain                                                                                        (72,001        
(loss) on investments                                                                                               )               
 
NET ASSETS, for 769,022,085                                                                                         $ 768,950,084   
shares outstanding                                                                                                           
 
NET ASSET VALUE, offering price and redemption price per share ($768,950,084 (divided by) 769,022,085 shares)        $1.00          
 
</TABLE>                                                   
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                     <C>         <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                        
 
INTEREST INCOME                                                     $ 22,651,404   
 
EXPENSES                                                                           
 
Management fee                                          $ 934,903                  
 
Transfer agent fees                                      176,682                   
 
Accounting fees and expenses                             52,708                    
 
Non-interested trustees'                                 2,520                     
compensation                                                                       
 
Custodian fees and expenses                              36,594                    
 
Audit                                                    11,536                    
 
Legal                                                    1,454                     
 
Miscellaneous                                            2,459                     
 
 TOTAL EXPENSES                                                      1,218,856     
 
NET INTEREST INCOME                                                  21,432,548    
 
NET REALIZED GAIN (LOSS) ON                                          7,601         
 INVESTMENTS                                                                       
 
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                $ 21,440,149   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE>
<CAPTION>
<S>                                                                                    <C>              <C>              
                                                                                       SIX MONTHS END   YEAR ENDED       
                                                                                       ED               DECEMBER 31,     
                                                                                       JUNE 30, 1995    1994             
                                                                                       (UNAUDITED)                       
 
INCREASE (DECREASE) IN NET ASSETS                                                                                        
 
Operations                                                                             $ 21,432,548     $ 25,859,424     
Net interest income                                                                                                      
 
 Net realized gain (loss)                                                               7,601            (80,853         
                                                                                                        )                
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                        21,440,149       25,778,571      
 
Distributions to shareholders from net interest income                                  (21,432,548      (25,859,424     
                                                                                       )                )                
 
Share transactions at net asset value of $1.00 per share                                512,023,023      1,187,546,448   
Proceeds from sales of shares                                                                                            
 
 Reinvestment of distributions from net interest income                                 21,432,548       25,859,424      
 
 Cost of shares redeemed                                                                (513,118,899     (817,822,836    
                                                                                       )                )                
 
 NET INCREASE (DECREASE) IN NET ASSETS AND SHARES RESULTING FROM SHARE TRANSACTIONS     20,336,672       395,583,036     
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                               20,344,273       395,502,183     
 
NET ASSETS                                                                                                               
 
 Beginning of period                                                                    748,605,811      353,103,628     
 
 End of period                                                                         $ 768,950,084    $ 748,605,811    
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                           
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
      SIX MONTHS ENDED   YEARS ENDED DECEMBER 31,                               
      JUNE 30, 1995                                                             
 
      (UNAUDITED)        1994                       1993   1992   1991   1990   
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                        <C>         <C>         <C>         <C>         <C>         <C>         
SELECTED PER-SHARE DATA                                                                                      
 
Net asset value, beginning of period                       $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
Income from Investment Operations                          .029        .042        .032        .038        .059        .078       
Net interest income                                                                                          
 
Less Distributions                                         (.029)      (.042)      (.032)      (.038)      (.059)      (.078)     
From net interest income                                                                                     
 
Net asset value, end of period                             $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
TOTAL RETURN B C                                           2.95%       4.25%       3.23%       3.90%       6.09%       8.04%      
 
RATIOS AND SUPPLEMENTAL DATA                                                                                 
 
Net assets, end of period (000 omitted)                    $ 768,950   $ 748,606   $ 353,104   $ 301,002   $ 271,123   $ 254,585   
 
Ratio of expenses to average net assets                    .33% A      .27%        .22%        .24%        .38%        .56%       
 
Ratio of expenses to average net assets before             .33% A      .27%        .23%        .24%        .38%        .56%       
expense reductions                                                                                           
 
Ratio of net interest income to average net assets         5.84% A     4.32%       3.16%       3.85%       5.93%       7.76%      
 
A ANNUALIZED                                                                                                 
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED.  TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT.                                                                            
INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                             
C TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN.        
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value). 
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED                     PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995                     YEAR     YEARS    FUND      
 
HIGH INCOME                       11.89%   16.87%   11.60%    
 
Merrill Lynch High Yield Master   14.88%   14.23%   n/a       
 
Consumer Price Index              3.04%    3.26%    3.57%     
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of 
how it will do tomorrow. Bond prices, for 
example, generally move in the opposite 
direction of interest rates. In turn, the share price, 
return, and yield of a fund that invests in bonds 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare the fund's returns to those of the Merrill Lynch High Yield
Master Index - a broad measure of the high yield bond market. This
benchmark includes reinvested dividends and capital gains, if any.
Comparing the fund's performance to the consumer price index (CPI) helps
show how your fund did compared to inflation. (The CPI returns begin on the
month end closest to the fund's start date).
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, September 19, 1985.
If the adviser had not reimbursed certain fund expenses during the periods
shown, the total returns would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. The fund includes high yielding, lower-rated
securities which are subject to greater price volatility and may involve
greater risk of default. The market for these securities may be less
liquid.
$10,000 OVER LIFE OF FUND
              VIP High Income (4High Yield Maste
     09/30/85          10000.00        10000.00
     10/31/85          10124.78        10113.02
     11/30/85          10270.82        10303.28
     12/31/85          10614.12        10604.47
     01/31/86          10745.58        10676.44
     02/28/86          11109.08        11130.10
     03/31/86          11383.10        11373.65
     04/30/86          11576.24        11551.26
     05/31/86          11753.01        11685.98
     06/30/86          11900.72        11804.36
     07/31/86          11864.53        11648.95
     08/31/86          11912.43        11863.93
     09/30/86          12013.59        11962.11
     10/31/86          12372.53        12172.57
     11/30/86          12412.20        12271.68
     12/31/86          12490.69        12337.95
     01/31/87          12946.06        12686.81
     02/28/87          13170.08        12896.26
     03/31/87          13290.04        13038.85
     04/30/87          12874.71        12754.50
     05/31/87          12755.02        12697.03
     06/30/87          13030.49        12872.55
     07/31/87          13044.43        12942.59
     08/31/87          13152.49        13072.28
     09/30/87          12694.49        12771.51
     10/31/87          12087.43        12430.27
     11/30/87          12443.44        12744.62
     12/31/87          12642.60        12913.85
     01/31/88          13058.25        13267.23
     02/29/88          13449.21        13627.23
     03/31/88          13352.58        13604.70
     04/30/88          13456.66        13643.99
     05/31/88          13436.65        13715.20
     06/30/88          13718.27        13977.43
     07/31/88          13861.07        14125.13
     08/31/88          13794.86        14171.55
     09/30/88          13905.45        14314.39
     10/31/88          14056.82        14537.41
     11/30/88          14003.15        14591.87
     12/31/88          14114.42        14653.61
     01/31/89          14453.60        14873.37
     02/28/89          14524.70        14973.32
     03/31/89          14338.06        14960.00
     04/30/89          14179.27        15004.15
     05/31/89          14441.26        15280.37
     06/30/89          14854.88        15496.85
     07/31/89          14757.08        15570.24
     08/31/89          14671.49        15647.15
     09/30/89          14158.14        15498.19
     10/31/89          13551.16        15253.06
     11/30/89          13562.58        15287.24
     12/31/89          13525.40        15273.41
     01/31/90          13226.43        14974.91
     02/28/90          13022.77        14756.83
     03/31/90          12885.36        14956.31
     04/30/90          12923.54        15032.30
     05/31/90          13189.08        15303.83
     06/30/90          13396.83        15600.32
     07/31/90          13603.76        15929.99
     08/31/90          13376.19        15320.16
     09/30/90          13059.02        14653.87
     10/31/90          12742.13        14280.96
     11/30/90          13041.01        14401.94
     12/31/90          13223.36        14609.46
     01/31/91          13503.92        14815.98
     02/28/91          14252.06        15915.67
     03/31/91          14757.05        16599.98
     04/30/91          15280.75        17191.13
     05/31/91          15505.19        17275.07
     06/30/91          15841.85        17622.59
     07/31/91          16440.36        18044.84
     08/31/91          16664.81        18424.11
     09/30/91          17038.88        18658.77
     10/31/91          17618.68        19213.23
     11/30/91          17768.31        19435.16
     12/31/91          17861.83        19660.94
     01/31/92          18815.71        20348.35
     02/29/92          19498.87        20853.71
     03/31/92          20129.17        21144.68
     04/30/92          20271.50        21298.58
     05/31/92          20515.49        21638.31
     06/30/92          20739.15        21907.16
     07/31/92          21145.80        22351.02
     08/31/92          21593.11        22646.93
     09/30/92          21816.77        22904.97
     10/31/92          21491.45        22615.68
     11/30/92          21755.77        22935.97
     12/31/92          21999.76        23231.29
     01/31/93          22589.41        23803.34
     02/28/93          22974.74        24253.90
     03/31/93          23504.92        24674.39
     04/30/93          23659.56        24851.50
     05/31/93          24013.02        25186.03
     06/30/93          24631.57        25659.22
     07/31/93          24874.57        25935.02
     08/31/93          25139.66        26182.25
     09/30/93          25228.03        26311.44
     10/31/93          25824.49        26807.08
     11/30/93          26067.49        26953.70
     12/31/93          26487.22        27223.21
     01/31/94          27370.86        27819.81
     02/28/94          27338.05        27619.74
     03/31/94          26417.09        26719.70
     04/30/94          26150.49        26407.45
     05/31/94          26198.96        26313.37
     06/30/94          26102.02        26893.29
     07/31/94          26198.96        27082.30
     08/31/94          26198.96        27270.47
     09/30/94          26392.85        27260.08
     10/31/94          26150.49        27329.36
     11/30/94          25932.37        27096.87
     12/31/94          26053.55        26906.19
     01/31/95          26344.38        27286.38
     02/28/95          27248.56        28137.75
     03/31/95          27587.86        28529.34
     04/30/95          28396.97        29197.31
     05/31/95          29127.77        30109.50
     06/30/95          29206.07        30339.47
 
Let's say you invested $10,000 in High Income Portfolio on September 30,
1985, shortly after the fund started. By June 30, 1995, your investment
would have grown to $29,206 - a 192.06% increase. That compares to $10,000
invested in the Merrill Lynch High Yield Master Index, which would have
grown to $30,339 over the same period - a 203.39% increase.
INVESTMENT SUMMARY
TOP FIVE HOLDINGS AS OF JUNE 30, 1995
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)   % OF FUND'S   
                                               INVESTMENTS   
 
PanAmSat Corp. 12 3/4%                         4.2           
 
TransTexas Gas Corp. (various issues)          3.5           
 
Revlon Worldwide Corp. secured 0%, 3/15/98     2.6           
 
Flagstar Corp. 11 1/4%, 11/1/04                2.3           
 
American Financial Corp. (various issues)      2.3           
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                   % OF FUND'S   
                   INVESTMENTS   
 
Media & Leisure    29.9          
 
Finance            9.5           
 
Energy             8.8           
 
Services           6.6           
 
Basic Industries   6.4           
 
QUALITY DIVERSIFICATION AS OF JUNE 30, 1995
(MOODY'S RATINGS)   % OF FUND'S   
                    INVESTMENTS   
 
Aaa, Aa, A          0.0           
 
Baa                 0.0           
 
Ba                  6.4           
 
B                   41.9          
 
Caa, Ca, C          16.6          
 
Nonrated            10.4          
 
TABLE EXCLUDES SHORT-TERM INVESTMENTS. UNRATED DEBT SECURITIES THAT ARE
EQUIVALENT TO BA AND BELOW AT JUNE 30, 1995, ACCOUNT FOR 7.9% OF THE FUND'S
INVESTMENTS.
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
An interview with Barry Coffman, Portfolio Manager of High Income Portfolio
Q. HOW HAS THE FUND PERFORMED, BARRY?
A. Although the fund did well relative to its peers, it trailed the
performance of the Merrill Lynch High Yield Master Index, which returned
12.76% and 14.88%, respectively, for the six and 12-month periods ended
June 30, 1995. The index has a larger percentage of Ba-rated bonds than
most high-yield mutual funds, which tend to be more concentrated in B-rated
bonds. Generally speaking, Ba-rated bonds are more sensitive to changing
interest rates, and therefore, benefited more from the recent decline in
interest rates than B-rated bonds. As a result, very few high yield funds
outperformed the index. 
Q. WHAT FACTORS CONTRIBUTED TO THE FUND'S PERFORMANCE?
A. The fund's relatively low weighting in Ba-rated securities was the
primary reason for its underperformance relative to its benchmark during
the most recent period. On the positive side, we have maintained a high
weighting, compared to the benchmark, in deferred coupon securities. These
bonds sell at a deep discount because they do not pay current interest for
some period, usually three to five years. They generally have longer
durations - which measures how sensitive their price is to changes in
interest rates - and therefore, their prices are more volatile. We also
avoided most of the credit disasters that occurred in the market. 
Q. WHAT INVESTMENTS HAVE DONE WELL IN THE PAST SIX MONTHS?
A. Revlon continued to benefit from an operational restructuring and the
very successful launch of two key new products: Color Stay Lipstick and Age
Defying Makeup. Our Revlon position is concentrated in the most junior
securities that are most sensitive to changes in credit quality, which has
been a recent plus. Another strong performer was Big Flower Press, a large
commercial printer of advertising inserts, comics and television guides.
The company was helped by the strong growth in advertising and the
synergies it gained from some recent acquisitions. Finally, our
concentration in casinos and hotels did relatively well during the period. 
Q. GIVEN THE MARKET'S STRENGTH SO FAR IN 1995, WAS IT DIFFICULT TO FIND
OPPORTUNITIES?
A. Not particularly. The new issues market was active and provided ample
opportunity to selectively add new names to the fund. One example was
PanAmSat Corp., which operates an international satellite communications
system and provides satellite services to the broadcasting and business
communications markets. It currently has two satellites operating and also
has a large backlog of contracted time from companies including ESPN and
Viacom for two new satellites it will be launching later this year. The
company is participating in a joint venture to provide Direct to Home (DTH)
television broadcasting service to Latin America, similar to the Direct TV
service in the United States. Another new issue we purchased was
Stratosphere Corp., a Las Vegas-based casino owned by industry-leader Grand
Casino. These bonds are attractive, in part, because in addition to their
14.25% coupon, they pay additional interest based on a percentage of the
company's cash flow.
Q. WHAT INVESTMENTS DIDN'T FARE AS WELL?
A. The high-yield restaurant sector, in general, did not perform well
during the period due to competitive pressures and a slowing economy. One
of our largest holdings is Flagstar, the parent of Denny's and the largest
franchisee of Hardees. Although Denny's has benefited from an aggressive
remodeling program, Hardees has suffered due to aggressive price promotions
from the major burger chains. Another restaurant chain, American Restaurant
Group, also underperformed partly due to the concentration of its chains in
California, where the economy continues to be weaker than the rest of the
country.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SIX MONTHS?
A. The probability of the soft landing scenario is increasing, which could
provide a favorable backdrop for the high-yield bond market. Slow economic
growth and low inflation could allow many companies in the high-yield
market to improve their credit quality. Absolute yields remain attractive,
and absent a sharp drop in interest rates from current levels, high-yield
bonds could perform well relative to other fixed-income investments. In my
view, the key is to be selective. I'm focusing on companies that are less
cyclical, or sensitive to the economy, and choosing companies that I think
can perform well in a slow-growth environment.
 
 
FUND FACTS
GOAL: seeks high current income by investing 
in high yielding, lower-rated fixed-income 
securities
START DATE: September 19, 1985
SIZE: as of June 30, 1995, more than $813 million
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
CORPORATE BONDS - 74.8%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CONVERTIBLE BONDS - 0.2%
INDUSTRIAL MACHINERY & EQUIPMENT - 0.0%
ELECTRICAL EQUIPMENT - 0.0%
Ampex Corp., 0%, 6/30/97  - $ 469,000 $ 328,685
MEDIA & LEISURE - 0.2%
LODGING & GAMING - 0.2%
Argosy Gaming Co. 
 12%, 6/1/01 B3  1,290,000  1,290,000
RETAIL & WHOLESALE - 0.0%
GROCERY STORES - 0.0%
Farm Fresh, Inc. 
 7 1/2%, 3/1/10  B3  186,000  112,264
TOTAL CONVERTIBLE BONDS   1,730,949
NONCONVERTIBLE BONDS - 74.6%
AEROSPACE & DEFENSE - 0.3%
RHI Holdings, Inc.:
 11 7/8%, 3/1/99 B2  2,160,000  2,062,800
 11 7/8%, 3/1/99 (e) -  550,000  525,250
  2,588,050
BASIC INDUSTRIES - 6.3%
CHEMICALS & PLASTICS - 2.1%
American Pacific Corp. 
 11%, 12/15/02 (f) -  850,000  765,000
Foamex LP 11 7/8%, 10/1/04 B3  5,000,000  4,725,000
Pioneer Americas Acquisition 
 Corp. 13 3/8%, 4/1/05 (f) B2  10,000,000  10,325,000
Trans Resources, Inc. 
 14 1/2%, 9/1/96 B2  580,000  585,800
  16,400,800
IRON & STEEL - 0.9%
Republic Engineered Steels, Inc. 
 9 7/8%, 12/15/01 B2  5,230,000  4,772,375
WCI Steel, Inc.
 10 1/2%, 3/1/02 B1  2,420,000  2,359,500
  7,131,875
METALS & MINING - 0.7%
International Wire Group, Inc. 
 11 3/4%, 6/1/05 (f) B3  5,850,000  5,886,563
PACKAGING & CONTAINERS - 0.8%
Crown Packaging Holdings Ltd. 
 0%, 11/1/03 (d) Caa  6,840,000  3,129,300
Grupo Industrial Durango euro
 9.6367%, 11/18/96 (g)   4,000,000  3,380,000
  6,509,300
PAPER & FOREST PRODUCTS - 1.8%
Indah Kiat International Finance 
 Co. 11 3/8%, 6/15/99 Ba3  9,000,000  9,022,500
Mail-Well Holdings, Inc. 
 0%, 2/15/06 (d) -  1,190,000  511,700
Tjiwi Kimia International Finance 
 Co. 13 1/4%, 8/1/01 B1  4,130,000  4,377,800
  13,912,000
TOTAL BASIC INDUSTRIES   49,840,538
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CONGLOMERATES - 0.6%
Jordan Industries, Inc.:
 10 3/8%, 8/1/03 B3 $ 3,155,000 $ 2,902,600
 0%, 8/1/05 (d) Caa  3,135,000  1,849,650
  4,752,250
CONSTRUCTION & REAL ESTATE - 1.6%
BUILDING MATERIALS - 1.3%
Adience, Inc. 
 11%, 6/15/02 -  745,921  540,793
Building Materials Corp., 
 America 0%, 7/1/04 (d) B1  12,610,000  7,502,950
DAL Tile International, Inc. secured
 coupon, 0%, 7/15/98 Caa  3,435,000  2,279,981
  10,323,724
REAL ESTATE - 0.3%
Littlefield Co. 
 10%, 12/31/95 (e) -  2,750,000  2,491,913
TOTAL CONSTRUCTION & REAL ESTATE   12,815,637
DURABLES - 2.9%
AUTOS, TIRES, & ACCESSORIES - 1.9%
Harvard Industries, Inc. 
 12%, 7/15/04 B2  5,000,000  5,137,500
Poindexter (JB), Inc. 
 12 1/2%, 5/15/04 B2  10,000,000  9,700,000
  14,837,500
TEXTILES & APPAREL - 1.0%
Hat Brands, Inc.
 12 5/8%, 9/15/02:
  Series B -  1,520,000  1,599,800
  Series D -  680,000  715,700
Leslie Fay Cos., Inc. (b)(e):
 9.53%, 1/15/00 -  676,319  399,028
 10.54%, 1/15/02 -  611,353  299,563
United States Leather, Inc. 
 10 1/4%, 7/31/03 B2  6,010,000  5,153,575
  8,167,666
TOTAL DURABLES   23,005,166
ENERGY - 7.2%
ENERGY SERVICES - 1.0%
Falcon Drilling, Inc.:
 9 3/4%, 1/15/01 B2  3,512,000  3,441,760
 12 1/2%, 3/15/05 B3  4,000,000  4,160,000
  7,601,760
OIL & GAS - 6.2%
Chesapeake Energy Corp. 
 10 1/2%, 6/1/02 (f) B1  6,000,000  5,910,000
Deeptech International, Inc. 
 12%, 12/15/00 B3  4,660,000  3,168,800
Mesa Capital Corp. 
 secured 0%, 6/30/98 (d) Caa  5,710,000  5,181,825
TransTexas Gas Corp. 
 11 1/2%, 6/15/02 B2  20,000,000  20,450,000
Transamerican Refining 
 Corp. (g):
  0%, 2/15/02 Caa  6,746,000  4,435,495
  16 1/2%, 2/15/02 Caa  9,620,000  10,173,150
  49,319,270
TOTAL ENERGY   56,921,030
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
FINANCE - 6.0%
INSURANCE - 5.1%
American Annuity Group, Inc. 
 11 1/8%, 2/1/03 Ba3 $ 3,500,000 $ 3,640,000
American Financial Corp.:
 10%, 10/20/99 Ba3  5,000,000  5,037,500
 9 3/4%, 4/20/04 Ba3  6,570,000  6,504,300
 9 3/4%, 4/20/04 (e)  Ba3  6,770,000  6,702,300
American Life Holdings 
 11 1/4%, 9/15/04 B1  13,350,000  13,884,000
Americo Life, Inc. 
 9 1/4%, 6/1/05 Ba2  4,900,000  4,557,000
  40,325,100
SAVINGS & LOANS - 0.8%
First Nationwide Holdings, Inc. 
 12 1/4%, 5/15/01 Ba3  5,790,000  6,166,350
SECURITIES INDUSTRY - 0.1%
ECM Corp. extendible 
 14%, 6/1/02 (f) -  570,198  627,218
TOTAL FINANCE   47,118,668
HEALTH - 0.6%
MEDICAL EQUIPMENT & SUPPLIES - 0.6%
Wright Medical Technology, Inc., 
 Series B, 10 3/4%, 7/1/00 B3  5,200,000  5,083,000
HOLDING COMPANIES - 0.1%
New Street Capital Corp.
 pay-in-kind (e):
  12%, 2/28/98 -  67,416  64,697
  Unit 12%, 2/28/98 -  1,123,600  1,078,285
  1,142,982
INDUSTRIAL MACHINERY & EQUIPMENT - 3.4%
MVE, Inc. Unit 
 12 1/2%, 2/15/02  B3  8,545,000  8,886,800
Specialty Equipment Cos., Inc. 
 11 3/8%, 12/1/03 B3  10,640,000  10,932,600
Thermadyne Holdings Corp.:
 10 1/4%, 5/1/02  B3  1,484,000  1,417,220
 10 3/4%, 11/1/03  Caa  5,756,000  5,583,320
  26,819,940
MEDIA & LEISURE - 24.5%
BROADCASTING - 8.0%
Chancellor Broadcasting 
 12 1/2%, 10/1/04 B3  6,560,000  6,543,600
Citicasters, Inc. 
 9 3/4%, 2/15/04 B-  7,812,000  7,792,470
Cooke Media Group, Inc. 
 11 5/8%, 4/1/99 -  350,000  334,250
Marcus Cable Capital Corp. 
 0%, 12/15/05 (d)(f) Caa  26,580,000  14,054,175
NWCG Holdings Corp. 
 0%, 6/15/99 Caa  26,925,000  16,693,500
Peoples Choice TV Corp. Unit 
 0%, 6/1/04 (d) Caa  11,340,000  5,485,725
Robin Media Group, Inc. 
 11 1/8%, 4/1/97 -  12,340,000  12,525,100
  63,428,820
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
MEDIA & LEISURE - CONTINUED
LEISURE DURABLES & TOYS - 1.5%
ICON Health And Fitness, Inc. 
 13%, 7/15/02 B3 $ 5,890,000 $ 5,948,900
IHF Holdings, Inc. 
 0%, 11/15/04 (d) Caa  10,250,000  5,637,500
  11,586,400
LODGING & GAMING - 9.9%
Bally's Casino Holdings, Inc. 
 10 1/2%, 6/15/98 B3  12,630,000  8,841,000
Bally Gaming International, Inc. 
 10 3/8%, 7/15/98 -  3,000,000  3,090,000
Boyd Gaming Corp. 
 10 3/4%, 9/3/03 B2  7,350,000  7,570,500
GNF Corp., Series B, 
 10 5/8%, 4/1/03 B2  19,730,000  16,375,900
Grand Casino Resorts, Inc. gtd. 
 12 1/2%, 2/1/00 Ba3  2,200,000  2,464,000
HMH Properties, Inc. 
 9 1/2%, 5/15/05 (f) B1  10,000,000  9,700,000
Maritime Group Ltd. pay-in-
 kind 14%, 2/15/97 (b) -  1,648,399  741,780
Players International, Inc. 
 10 7/8%, 4/15/05 (f) Ba3  7,050,000  6,944,250
President Riverboat Casinos 
 13%, 9/15/01 B  7,000,000  5,950,000
Stratosphere Corp. 
 14 1/4%, 5/15/02 B2  12,740,000  12,994,800
Trump Plaza Funding, Inc. gtd. 
 mtg. 10 7/8%, 6/15/01 B3  4,713,000  4,335,960
  79,008,190
RESTAURANTS - 5.1%
American Restaurant Group, Inc.:
 12%, 9/15/98 B2  3,930,000  3,144,000
 12%, 9/15/98 (New) B2  3,580,000  2,864,000
Cafeteria Operators LP 
 11%, 6/30/98 (b)(e) -  7,000,000  1,750,000
Flagstar Corp. 
 11 1/4%, 11/1/04 Caa  23,555,000  18,372,900
Host Marriott Travel Plazas, Inc. 
 9 1/2%, 5/15/05 (f) B1  15,000,000  14,325,000
  40,455,900
TOTAL MEDIA & LEISURE   194,479,310
NONDURABLES - 4.2%
BEVERAGES - 0.5%
Heileman Acquisition Corp. 
 9 5/8%, 1/31/04 B3  6,500,000  4,095,000
HOUSEHOLD PRODUCTS - 3.7%
McAndrews & Forbes Group, 
 Inc. 12 1/4%, 7/1/96 -  1,360,000  1,360,000
Revlon Consumer Products Corp. 
 10 1/2%, 2/15/03 B3  7,230,000  7,103,475
Revlon Worldwide Corp. secured 
 0%, 3/15/98 B3  30,342,000  20,860,125
  29,323,600
TOTAL NONDURABLES   33,418,600
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
RETAIL & WHOLESALE - 5.5%
APPAREL STORES - 2.8%
Apparel Retailers, Inc. 
 12 3/4%, 8/15/05 Caa $ 11,230,000 $ 6,625,700
Lamonts Apparel Corp. 
 10 1/4%, 11/1/99 (b)(f) -  2,201,000  1,078,490
Specialty Retailers, Inc.:
 10%, 8/15/00 B1  2,890,000  2,759,950
 11%, 8/15/03 B3  12,220,000  11,364,600
  21,828,740
GENERAL MERCHANDISE STORES - 1.4%
Parisian, Inc. 
 9 7/8%, 7/15/03 Caa  14,322,000  11,027,940
RETAIL & WHOLESALE, MISCELLANEOUS - 1.3%
Barrys Jewelers, Inc. 
 11%, 12/22/00  -  1,595,000  1,563,100
Finlay Fine Jewelry Corp. 
 10 5/8%, 5/1/03 B1  4,960,000  4,786,400
Florists Transworld Delivery, Inc. 
 14%, 12/15/01 B3  4,500,000  4,297,500
  10,647,000
TOTAL RETAIL & WHOLESALE   43,503,680
SERVICES - 5.7%
ADVERTISING - 0.8%
Outdoor Systems, Inc. 
 10 3/4%, 8/15/03 B2  7,000,000  6,720,000
LEASING & RENTAL - 1.7%
Acme Holdings, Inc. 
 11 3/4%, 6/1/00 (b) Ca  2,930,000  1,465,000
GPA Delaware, Inc.:
 8 1/2%, 3/3/97 Ca  3,500,000  3,176,250
 gtd. 8 3/4%, 12/15/98 Caa  990,000  831,600
 8 5/8%, 1/15/99 -  2,600,000  2,067,000
Scotsman Group, Inc. 
 9 1/2%, 12/15/00 B1  3,950,000  3,821,625
Scotsman Holdings, Inc. 
 pay-in-kind 11%, 3/1/04 -  2,080,752  1,712,521
  13,073,996
PRINTING - 1.7%
BFP Holdings Corp.
 0%, 4/15/04 (d) Caa  5,000,000  3,300,000
Big Flower Press: 
 10 3/4%, 8/1/03 B3  3,555,000  3,546,113
 Class A, 10 3/4%, 8/1/03 B3  4,910,000  4,897,725
 Class B, 10 3/4%, 8/1/03 B3  1,480,000  1,476,300
  13,220,138
SERVICES - 1.5%
Protection One Alarm 
 Monitoring, Inc. Unit 
 0%, 6/30/05 (d)(f) Caa  1,860,000  12,136,500
TOTAL SERVICES   45,150,634
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Alpine Group, Inc. 
 13 1/2%, 1/5/96 (e) Caa $ 130,000 $ 130,000
TRANSPORTATION - 2.6%
AIR TRANSPORTATION - 1.7%
US Air, Inc.:
 Series 1993-A1 Pass Thru 
  Trust 8 5/8%, 9/1/98 B1  5,000,000  4,725,000
 9 5/8%, 2/1/01 B3  930,000  804,450
 9 5/8%, 9/1/03 B1  2,550,000  2,422,500
 10 3/8%, 3/1/13 B1  5,470,000  5,169,150
  13,121,100
RAILROADS - 0.9%
Transtar Holdings L.P./Transtar 
 Cap. Corp., Series B, 
  0%, 12/15/03 (d) B-  12,270,000  7,239,300
TOTAL TRANSPORTATION   20,360,400
UTILITIES - 3.1%
CELLULAR - 2.5%
Dial Call Communications, 
 Inc. 0%, 12/15/05 (d) Caa  2,800,000  1,288,000
Dial Page, Inc. 
 12 1/4%, 2/15/00 Caa  950,000  985,625
Pagemart Nationwide, Inc. Unit 
 0%, 2/1/05 (d)(f) -  29,020,000  17,629,650
  19,903,275
ELECTRIC UTILITY - 0.1%
El Paso Funding Corp. 
 lease oblig. (b):
  9 3/8%, 10/1/96 Ca  790,000  422,650
  9.20%, 7/2/97 Ca  380,000  203,300
  625,950
GAS - 0.1%
Columbia Gas Systems, Inc. 
 9%, 8/1/95 (b) B3  670,000  938,000
TELEPHONE SERVICES - 0.4%
Call-Net Enterprises, Inc. 
 yankee 0%, 12/1/04 (d) B2  330,000  198,000
Pagemart, Inc. 
 0%, 11/1/03 (d) -  4,820,000  3,048,650
  3,246,650
TOTAL UTILITIES   24,713,875
TOTAL NONCONVERTIBLE BONDS   591,843,760
TOTAL CORPORATE BONDS
 (Cost $594,159,103)   593,574,709
COMMERCIAL MORTGAGE SECURITIES - 0.4%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CS First Boston Mortgage 
 Securities Corp. Commercial
 Series 1994-CFB1 Class E, 
 7.8751%, 1/25/28 (f) Ba2 $ 7,355 $ 5,784
Meritor Mortgage Security Corp. 
 commercial Series 1987-1
 Class B, 9.40%, 2/1/00 (f) -  1,350,000  272,016
SKW Real Estate LP commercial 
 Series II Class E, 11%, 
 4/15/05 (f) B  1,500,000  1,500,469
SML, Inc. commercial Series 
 1994-C1 Class B-3, 11.69%, 
 9/18/99 -  1,500,000  1,413,750
TOTAL COMMERCIAL MORTGAGE SECURITIES
 (Cost $3,126,994)   3,192,019
COMMON STOCKS - 5.5%
 SHARES
AEROSPACE & DEFENSE - 0.0%
DEFENSE ELECTRONICS - 0.0%
Tracor, Inc. (a)  18,900  257,513
BASIC INDUSTRIES - 0.1%
IRON & STEEL - 0.1%
WCI Steel, Inc. (a)   67,700  423,125
PAPER & FOREST PRODUCTS - 0.0%
Mail-Well Holdings, Inc. (a)  9,250  55,500
TOTAL BASIC INDUSTRIES   478,625
DURABLES - 0.1%
TEXTILES & APPAREL - 0.1%
Hat Brands, Inc. (warrants) (a)(e)  27,466  302,121
HM/Hat Brands Trust Class I Units (a)(e)  340,000  340,000
  642,121
ENERGY - 1.1%
OIL & GAS - 1.1%
Flores & Rucks, Inc. (a)  125,900  1,542,275
TransTexas Gas Corp. (a)  479,600  7,253,950
TOTAL ENERGY   8,796,225
FINANCE - 1.7%
INSURANCE - 1.7%
American Financial Group, Inc.   519,600  13,509,600
SECURITIES INDUSTRY - 0.0%
ECM Corp. LP (f)  3,000  300,000
TOTAL FINANCE   13,809,600
HEALTH - 0.0%
MEDICAL EQUIPMENT & SUPPLIES - 0.0%
Wright Medical Technology, Inc. 
 (warrants) (a)  1,729  285,334
HOLDING COMPANIES - 0.2%
SDW Holdings Corp. (a):
 Unit (f)   4,450  1,203,369
 (warrants)   3,720  22,320
  1,225,689
 
 SHARES VALUE (NOTE 1)
INDUSTRIAL MACHINERY & EQUIPMENT - 0.2%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp.(a):
 Class A  20,681 $ 46,532
 Class A (warrants)  57,599  129,598
 Class C  230,212  517,977
  694,107
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
Terex Corp. (rights) (a)  3,150  788
Thermadyne Holdings Corp. (a)  65,419  924,043
  924,831
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   1,618,938
MEDIA & LEISURE - 1.0%
ENTERTAINMENT - 0.0%
Live Entertainment, Inc. (warrants) (a)(e):
 $2.00   232,000  58,000
 $2.72   221,765  55,441
  113,441
LEISURE & DURABLES - 0.1%
IHF Capital, Inc. (a)(f):
 Series H (warrants)   10,250  820,000
 Series I (warrants)   5,890  147,250
  967,250
LODGING & GAMING - 0.9%
Bally Gaming International, Inc. 
 (warrants) (a)  90,000  618,750
Hollywood Casino Corp. Class A (a)  139,000  1,233,625
Host Marriott Corp. (a)  383,000  4,069,375
Maritime Group Ltd. (warrants) (a)  17,880  179
Motels of America, Inc. (a)  3,000  225,000
Sun International Hotels Ltd. (a)  15,285  687,825
Sun International Hotels Ltd. Class B (a)  3,209  139,592
  6,974,346
PUBLISHING - 0.0%
General Media, Inc. (warrant) (a)  1,310  13,100
TOTAL MEDIA & LEISURE   8,068,137
NONDURABLES - 0.6%
TOBACCO - 0.6%
RJR Nabisco Holdings Corp.   161,400  4,499,025
RETAIL & WHOLESALE - 0.1%
APPAREL STORES - 0.0%
Lamonts Apparel, Inc. (a):
 (New)  35,870  13,452
 (warrants)  66,214  -
  13,452
GROCERY STORES - 0.1%
FF Holdings Corp. (a)(e)  33,900  67,800
Food 4 Less Holdings, Inc. 
 (warrants) (a)  9,348  283,712
MAFCO (warrants) (a)  59  -
  351,512
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Barrys Jewelers, Inc. (a)  45,576  148,122
Barrys Jewelers, Inc. (warrants) (a)  5,697  1,424
Finlay Enterprises, Inc. (a)  2,500  35,000
  184,546
TOTAL RETAIL & WHOLESALE   549,510
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
SERVICES - 0.4%
LEASING & RENTAL - 0.0%
Scotsman Holdings, Inc. (a)  15,281 $ 199,875
PRINTING - 0.4%
BFP Holdings Class D (a)  160,744  3,214,880
SERVICES - 0.0%
Perry Capital Corp. (warrants) (a)(f)  4,500  22,500
Vestar/LPA Investment Corp. (a)  5,177  129,425
  151,925
TOTAL SERVICES   3,566,680
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Berg Electronics Holdings Corp. (a)(f)  20,853  104,265
UTILITIES - 0.0%
CELLULAR - 0.0%
Dial Page, Inc. (warrants) (a)  4,321  5,401
ELECTRIC UTILITY - 0.0%
Eastern Utilities Associates   3  68
Northeast Utilities Associates 
 (warrants) (a)  21,789  27,236
  27,304
GAS - 0.0%
UGI Corp. (warrants) (a)  14,033  2,105
TOTAL UTILITIES   34,810
TOTAL COMMON STOCKS
 (Cost $38,165,942)   43,936,472
PREFERRED STOCKS - 7.9%
CONVERTIBLE PREFERRED STOCKS - 0.7%
RETAIL & WHOLESALE - 0.2%
GROCERY STORES - 0.2%
Supermarkets General Holdings Corp. 
 exchangeable pay-in-kind $3.52 (a)  39,189  1,058,103
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Town & Country Corp. (a)  4,000  3,000
TOTAL RETAIL & WHOLESALE   1,061,103
SERVICES - 0.5%
La Petite Holdings Corp. exchangeable (a)  160,800  4,020,000
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Alpine Group, Inc. cumulative 8% (a)  835  37,575
TOTAL CONVERTIBLE PREFERRED STOCKS   5,118,678
NONCONVERTIBLE PREFERRED STOCKS - 7.2%
BASIC INDUSTRIES - 0.0%
IRON & STEEL - 0.0%
Stelco, Inc. cumulative, Series B, 7.76%  7,207  115,518
PAPER & FOREST PRODUCTS - 0.0%
SD Warren Co. exchangeable 
 pay-in-kind (a)  3,720  104,160
TOTAL BASIC INDUSTRIES   219,678
 
 SHARES VALUE (NOTE 1)
DURABLES - 0.1%
AUTOS, TIRES, & ACCESSORIES - 0.1%
Harvard Industries, Inc. 
 pay-in-kind $14.25 (a)  22,739 $ 625,323
ENERGY - 0.5%
OIL & GAS - 0.5%
Gulf Canada Resources Ltd. (a)(e)  31,009  89,151
Gulf Canada Resources Ltd., Series 1, 
 adj. rate   1,321,942  3,717,962
  3,807,113
FINANCE - 1.8%
SAVINGS & LOANS - 1.8%
First Nationwide Bank 11 1/2%  112,852  12,188,016
Greater New York Savings Bank, 
 Series B, perpetual 12%    78,751  2,165,653
  14,353,669
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp. 8% (a)(e)  1,589  911,927
MEDIA & LEISURE - 4.2%
BROADCASTING - 4.2%
PanAmSat Corp. 12 3/4%   32,700  33,190,500
TECHNOLOGY - 0.5%
ELECTRONICS - 0.5%
Berg Electronics Holding Corp., 
 Series E, $3.4687  157,433  4,250,691
TOTAL NONCONVERTIBLE PREFERRED STOCKS   57,358,901
TOTAL PREFERRED STOCKS
 (Cost $60,943,714)   62,477,579
PURCHASED BANK DEBT - 0.1%
 PRINCIPAL
 AMOUNT
Leslie Fay Cos., Inc.:
 revolving loan $ 685,856  404,655
 term loan  777,600  458,784
TOTAL PURCHASED BANK DEBT
 (Cost $1,190,771)   863,439
REPURCHASE AGREEMENTS - 11.3%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a 
 joint trading account at 6.22% 
 dated 6/30/95 due 7/3/95  $ 89,902,575 $ 89,856,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $787,442,524)  $ 793,900,218
LEGEND
(a)  Non-income producing
(b)  Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Debt obligation initially issued in zero coupon form which converts to
coupon form at a specified rate and date.
(e)  Restricted securities - Investment in securities not registered under
the Securities Act of 1933 (see Note 2 of Notes to Financial Statements). 
 ACQUISITION ACQUISITION
SECURITY DATE COST 
Alpine Group, Inc. 
 13 1/2%, 1/5/96  1/4/95 $ 128,339
American Financial Corp.
 9 3/4%, 4/20/04  5/24/95 $ 6,634,600
Ampex Corp. 8%  2/16/95 $ 834,225
Cafeteria Operators LP 
 11%, 6/30/98  6/24/93 $ 5,600,000
FF Holdings Corp.  10/2/92 to 1/14/94 $ 135,753
Gulf Canada Resources 
 Ltd.  10/15/93 $ 76,940
Hat Brands,
 Inc. (warrants)  9/2/92 to 2/23/94 $ -
HM/Hat Brands Trust 
 Class I Units  2/22/94 $ 340,000
Leslie Fay Cos., Inc.:
 9.53%, 1/15/00  7/19/93 $ 512,312
 10.54%, 1/15/02  7/19/93 to 11/11/93 $ 404,156
Littlefield Co. 
 10%, 12/31/95  2/28/94 $ 2,750,000
Live Entertainment, Inc. 
 (warrants):
 $2.00  3/23/93 $ 220,717
 $2.72   3/23/93 $ 131,863
New Street Capital Corp.
 pay-in-kind:
 12%, 2/28/98  2/15/95 $ 67,416
 Unit 12%, 2/28/98  2/25/94 to 9/1/94 $ 1,123,600
RHI Holdings, Inc.
 11 7/8%, 3/1/99  10/15/92 $ 495,000
(f)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $103,757,499 or 12.8% of net
assets.
(g)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. 
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $643,634,101 and $467,491,408, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $21,896 for the period (see
Note 3 of Notes to the Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows:
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 0.0% AAA, AA, A 0.0%
Baa 0.0% BBB 0.0%
Ba 6.4% BB 17.3%
B 41.9% B 41.6%
Caa 16.3% CCC 4.8%
Ca, C 0.3% CC, C 0.0%
  D 0.4%
The percentage not rated by either S&P or Moody's amounted to 7.9%
including long-term debt categorized as other securities. FMR has
determined that unrated debt securities that are lower quality account for
7.9% of the total value of investment in securities.
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $787,696,044. Net unrealized appreciation aggregated
$6,204,174, of which $27,367,484 related to appreciated investment
securities and $21,163,310 related to depreciated investment securities. 
At December 31, 1994, the fund had a capital loss carryforward of
approximately $1,148,000 all of which will expire on December 31, 2002.
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                               <C>           <C>             
 JUNE 30, 1995 (UNAUDITED)                                                                                                          
         
 
ASSETS                                                                                                                              
         
 
Investment in securities, at value (including repurchase agreements of $89,856,000) (cost $787,442,524) -         $ 793,900,218   
See accompanying schedule                                                                                            
 
Cash                                                                                                                 506,521        
 
Receivable for investments sold                                                                                   10,050,335     
 
Receivable for fund shares sold                                                                                     5,462,661      
 
Dividends receivable                                                                                                1,104,845      
 
Interest receivable                                                                                                12,928,622     
 
 TOTAL ASSETS                                                                                                      823,953,202    
 
LIABILITIES                                                                                                                
 
Payable for investments purchased                                                                  $ 9,912,131                   
 
Payable for fund shares redeemed                                                                      178,315                      
 
Accrued management fee                                                                                 405,377                      
 
Other payables and accrued expenses                                                                    77,305                       
 
 TOTAL LIABILITIES                                                                                                  10,573,128     
 
NET ASSETS                                                                                                         $ 813,380,074   
 
Net Assets consist of:                                                                                                     
 
Paid in capital                                                                                                     $ 767,990,586   
 
Undistributed net investment income                                                                                33,139,910     
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions                5,795,848      
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies          6,453,730      
 
NET ASSETS, for 72,678,030 shares outstanding                                                                       $ 813,380,074   
 
NET ASSET VALUE, offering price and redemption price per share ($813,380,074 (divided by) 72,678,030 shares)         $11.19         
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>           <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                     
 
INVESTMENT INCOME                                                                $ 2,728,599    
Dividends                                                                                       
 
Interest                                                                          33,425,785    
 
 TOTAL INCOME                                                                     36,154,384    
 
EXPENSES                                                                                        
 
Management fee                                                     $ 2,138,740                  
 
Transfer agent fees                                                 183,111                     
 
Accounting fees and expenses                                        121,670                     
 
Non-interested trustees' compensation                               1,780                       
 
Custodian fees and expenses                                         6,018                       
 
Audit                                                               17,965                      
 
Interest                                                            2,621                       
 
 Total expenses before reductions                                   2,471,905                   
 
 Expense reductions                                                 (5,422        2,466,483     
                                                                   )                            
 
NET INVESTMENT INCOME                                                             33,687,901    
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                             
Net realized gain (loss) on:                                                                    
 
 Investment securities                                              7,181,679                   
 
 Foreign currency transactions                                      (978          7,180,701     
                                                                   )                            
 
Change in net unrealized appreciation (depreciation) on:                                        
 
 Investment securities                                              39,872,106                  
 
 Assets and liabilities in foreign currencies                       (150          39,871,956    
                                                                   )                            
 
NET GAIN (LOSS)                                                                   47,052,657    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                  $ 80,740,558   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS        YEAR ENDED     
                                    ENDED JUNE 30,    DECEMBER 31,   
                                    1995              1994           
                                    (UNAUDITED)                      
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                <C>             <C>             
Operations                                                                                         $ 33,687,901    $ 43,091,356    
Net investment income                                                                                                    
 
 Net realized gain (loss)                                                                          7,180,701       (726,075       
                                                                                                                  )               
 
 Change in net unrealized appreciation (depreciation)                                              39,871,956      (49,793,238    
                                                                                                                    )               
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                   80,740,558      (7,427,957     
                                                                                                                   )               
 
Distributions to shareholders                                                                      (43,871,918     (30,631,598    
From net investment income                                                                         )               )               
 
 From net realized gain                                                                            -               (15,525,605    
                                                                                                                  )               
 
 TOTAL DISTRIBUTIONS                                                                               (43,871,918     (46,157,203    
                                                                                                   )               )               
 
Share transactions                                                                                 333,374,520     498,543,147    
Net proceeds from sales of shares                                                                  
 
 Reinvestment of distributions                                                                     43,871,918      46,157,203     
 
 Cost of shares redeemed                                                                           (170,151,760    (385,629,739   
                                                                                                   )               )               
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                           207,094,678     159,070,611    
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                          243,963,318     105,485,451    
 
NET ASSETS                                                                                         
 
 Beginning of period                                                                               569,416,756     463,931,305    
 
 End of period (including undistributed net investment income of $33,139,910 and $42,834,969, 
respectively)                                                                                      $ 813,380,074   $ 569,416,756   
 
OTHER INFORMATION                                                                                  
Shares                                                                                             
 
 Sold                                                                                              31,093,586      45,102,882     
 
 Issued in reinvestment of distributions                                                           4,326,619       4,073,892      
 
 Redeemed                                                                                          (15,728,132     (34,899,979    
                                                                                                   )               )               
 
 Net increase (decrease)                                                                           19,692,073      14,276,795     
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 D   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                      <C>         <C>         <C>         <C>         <C>        <C>        
Net asset value, beginning of period                     $ 10.750    $ 11.990    $ 10.820    $ 9.550     $ 7.070    $ 8.110    
 
Income from Investment Operations                        .428        .770        .728        .790        .890       .858      
Net investment income                                                                                   
 
 Net realized and unrealized gain (loss)                 .792        (.910)      1.332       1.290       1.590      (1.040)   
 
 Total from investment operations                        1.220       (.140)      2.060       2.080       2.480      (.182)    
 
Less Distributions                                       (.780)      (.730)      (.794)      (.810)      -          (.858)    
From net investment income                                                                              
 
 In excess of net investment income                      -           -           (.036)      -           -          -         
 
 From net realized gain on investments                   -           (.370)      (.060)      -           -          -         
 
 Total distributions                                     (.780)      (1.100)     (.890)      (.810)      -          (.858)    
 
Net asset value, end of period                           $ 11.190    $ 10.750    $ 11.990    $ 10.820    $ 9.550    $ 7.070    
 
TOTAL RETURN B, C                                        12.10%      (1.64)      20.40%      23.17%      35.08%     (2.23)    
                                                                     %                                              %          
 
RATIOS AND SUPPLEMENTAL DATA                                                                            
 
Net assets, end of period (000 omitted)                  $ 813,380   $ 569,417   $ 463,931   $ 200,591   $ 70,060   $ 29,990   
 
Ratio of expenses to average net assets                  .70%        .71%        .64%        .67%        .97%       1.00%     
                                                         A                                                                     
 
Ratio of expenses to average net assets before expense   .70%        .71%        .66%        .67%        .97%       1.12%     
reductions                                               A                                                                     
 
Ratio of net investment income to average net assets     9.58%       8.75%       8.69%       10.98%      12.94%     11.36%    
                                                         A                                                                     
 
Portfolio turnover rate                                  154%        122%        155%        160%        154%       156%      
                                                         A                                                                     
 
A ANNUALIZED                                                                                            
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO YOUR
 INSURANCE COMPANY'S SEPARATE                                                                                 
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                               
C THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES 
TO THE FINANCIAL                                                                                               
STATEMENTS).                                                                                             
D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT
 PRESENTATION OF INCOME, CAPITAL GAIN,                                                                          
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN
 RECLASSIFICATIONS RELATED TO BOOK TO                                                                          
TAX DIFFERENCES.                                                                                        
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value). 
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995    YEAR     YEARS    FUND      
 
Equity-Income    24.00%   15.06%   12.30%    
 
S&P 500          26.07%   12.09%   13.58%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
Composite Index of 500 stocks - a common proxy for the U.S. stock market.
This benchmark includes reinvested dividends and capital gains, if any.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
              VIP Equity Income (Standard & Poor's 50
     10/09/86           10000.00            10000.00
     10/31/86           10110.00            10329.97
     11/30/86           10330.00            10580.99
     12/31/86           10020.00            10311.18
     01/31/87           11170.00            11700.09
     02/28/87           11430.00            12162.25
     03/31/87           11720.18            12513.74
     04/30/87           11428.43            12402.36
     05/31/87           11498.86            12510.26
     06/30/87           11738.55            13142.03
     07/31/87           12185.73            13808.33
     08/31/87           12521.12            14323.38
     09/30/87           12258.32            14009.70
     10/31/87            9866.20            10992.01
     11/30/87            9424.74            10086.27
     12/31/87            9906.52            10853.84
     01/31/88           10611.13            11310.78
     02/29/88           11136.95            11837.86
     03/31/88           10943.07            11472.07
     04/30/88           11124.21            11599.41
     05/31/88           11273.39            11700.33
     06/30/88           11914.76            12237.37
     07/31/88           11893.18            12190.87
     08/31/88           11688.12            11776.38
     09/30/88           12035.42            12278.06
     10/31/88           12243.12            12619.39
     11/30/88           12046.36            12438.93
     12/31/88           12156.33            12656.61
     01/31/89           12907.13            13583.07
     02/28/89           12840.88            13244.86
     03/31/89           13119.01            13553.46
     04/30/89           13625.32            14256.89
     05/31/89           14030.37            14834.29
     06/30/89           14039.98            14749.73
     07/31/89           14858.50            16081.64
     08/31/89           15097.24            16396.84
     09/30/89           14927.51            16329.61
     10/31/89           14066.31            15950.76
     11/30/89           14146.69            16276.16
     12/31/89           14264.74            16666.78
     01/31/90           13301.38            15548.44
     02/28/90           13380.20            15749.02
     03/31/90           13402.27            16166.37
     04/30/90           12937.59            15762.21
     05/31/90           13793.57            17299.02
     06/30/90           13656.23            17181.39
     07/31/90           13322.25            17126.41
     08/31/90           12258.45            15578.18
     09/30/90           11307.54            14819.52
     10/31/90           11019.21            14755.80
     11/30/90           11808.98            15709.03
     12/31/90           12083.75            16147.31
     01/31/91           12731.78            16851.33
     02/28/91           13608.52            18056.20
     03/31/91           13890.81            18493.16
     04/30/91           13955.72            18537.54
     05/31/91           14721.66            19338.37
     06/30/91           14119.72            18452.67
     07/31/91           14920.19            19312.56
     08/31/91           15235.12            19770.27
     09/30/91           15130.56            19440.11
     10/31/91           15382.51            19700.60
     11/30/91           14719.47            18906.67
     12/31/91           15882.70            21069.59
     01/31/92           16097.15            20677.70
     02/29/92           16619.87            20946.51
     03/31/92           16416.22            20538.05
     04/30/92           16930.49            21141.87
     05/31/92           17065.83            21245.47
     06/30/92           16916.41            20928.91
     07/31/92           17434.82            21784.90
     08/31/92           17052.84            21338.31
     09/30/92           17229.86            21590.10
     10/31/92           17436.12            21665.67
     11/30/92           18068.66            22404.47
     12/31/92           18564.83            22680.04
     01/31/93           19119.01            22870.55
     02/28/93           19548.49            23181.59
     03/31/93           20131.05            23670.73
     04/30/93           20047.35            23097.89
     05/31/93           20410.07            23716.92
     06/30/93           20650.14            23785.70
     07/31/93           20931.09            23690.55
     08/31/93           21731.81            24588.43
     09/30/93           21648.73            24399.09
     10/31/93           21846.69            24904.16
     11/30/93           21464.91            24667.57
     12/31/93           21961.06            24966.04
     01/31/94           22928.26            25814.89
     02/28/94           22337.82            25115.31
     03/31/94           21403.32            24020.28
     04/30/94           22140.85            24327.74
     05/31/94           22351.57            24726.71
     06/30/94           22213.48            24120.91
     07/31/94           22955.44            24912.07
     08/31/94           24136.53            25933.47
     09/30/94           23741.11            25298.10
     10/31/94           24228.42            25867.31
     11/30/94           23436.54            24925.22
     12/31/94           23512.77            25294.86
     01/31/95           23880.40            25950.76
     02/28/95           24790.97            26962.06
     03/31/95           25646.99            27757.71
     04/30/95           26360.31            28575.17
     05/31/95           27154.68            29717.32
     06/30/95           27544.83            30407.65
Let's say you invested $10,000 in Equity-Income Portfolio on October 9,
1986, when the fund started. By June 30, 1995, your investment would have
grown to $27,545 - a 175.45% increase. That compares to $10,000 invested in
the S&P 500, which would have grown to $30,408 over the same period - a
204.08% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
                                        % OF FUND'S    
                                        INVESTMENTS    
 
Philip Morris Companies, Inc.           4.2            
 
Federal National Mortgage Association   2.8            
 
International Business Machines Corp.   2.1            
 
American Express Co.                    2.1            
 
British Petroleum PLC ADR               2.0            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Finance                            18.0           
 
Energy                             10.1           
 
Nondurables                        8.8            
 
Basic Industries                   7.7            
 
Industrial Machinery & Equipment   7.3            
 
ASSET ALLOCATION AS OF JUNE 30, 1995*
Row: 1, Col: 1, Value: 7.3
Row: 1, Col: 2, Value: 6.2
Row: 1, Col: 3, Value: 86.5
Stocks  86.5%
Bonds  6.2%
Short-term investments 7.3%
FOREIGN INVESTMENTS 6.2%
*
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with Bettina Doulton, Portfolio Manager of Equity-Income
Portfolio
Q. BETTINA, HOW DID THE FUND PERFORM?
A. Although the fund did well relative to its peers, it slightly trailed
the performance of the Standard & Poor's 500 stock index for the six- and
12-month periods ended June 30, 1995. The index had total returns of 20.21%
and 26.07% for those periods, respectively. Because this recent stock
market rally was quite narrow - led by a few sectors, namely technology,
financials and the large-cap and blue-chip stocks - the average stock
mutual fund has not topped the performance of the index thus far in 1995.  
Q. THE STOCK MARKET SHOWED A RENEWED VIGOR OVER THE PAST SIX MONTHS. WHAT
ACCOUNTED FOR THIS? 
A. The market's strength was driven by investors' belief that the Federal
Reserve Board would manage the economy to a soft landing - steady, albeit
slower, economic growth and continued low inflation. If achieved, those
conditions are ideal for Corporate America to sustain strong profit growth.
During the six-month period, corporate earnings reports were excellent,
which provided the fuel for stock prices to move higher. Excluding the
consistently outstanding performance of the technology and financial
sectors, the market has been characterized by rapid industry rotation.
Investors have spent the past six months racing from one industry to the
next, trying to stay one step ahead of the crowd. Sometimes, the fund was
in the right place at the right time, and sometimes it wasn't. 
Q. WHAT CONTRIBUTED TO THE FUND'S PERFORMANCE?
A. Several of the fund's largest holdings have driven returns recently.
Highlights include Philip Morris. The stock has been rewarded for the
company's strong profit growth and free cash flow; both are attributable to
terrific results in the company's domestic and international tobacco
businesses, which more than offset mediocre results in its food division.
Second in line is the Federal National Mortgage Association (Fannie Mae).
Although its stock price suffered a significant setback last fall, it has
since recovered as conditions in the secondary mortgage market have turned
more favorable. IBM was another strong performer. The company has done an
excellent job cutting costs and cleaning up its balance sheet. In addition,
global economic growth and wide acceptance of the company's new products
have contributed to accelerating revenue growth. Finally, in the energy
sector, the energy service company Schlumberger performed well. It
benefited from improving worldwide supply/demand dynamics for oil and
corporate restructuring efforts. Elsewhere in the energy sector, however,
British Petroleum (BP) and Amerada Hess have been somewhat disappointing in
terms of stock performance. Both are restructuring stories; BP's stock may
just be taking a breather after making significant gains, while Amerada
Hess' turnaround may be just taking a bit longer than investors had
expected.
Q. YOU MORE THAN DOUBLED THE FUND'S STAKE IN FINANCIAL STOCKS; THEY WENT
FROM 7.1% OF THE FUND SIX MONTHS AGO TO 18.0% ON JUNE 30 . . .
A. Recent purchases of bank stocks made up most of that increase. Along
with the diversified financial services companies such as American Express
and Fannie Mae, banks had a strong, if volatile, run. My only regret is not
owning more of them early in the period, when they began to outperform.
Prices did fall in the spring, however, which allowed me to buy stocks such
as Chemical Banking and BankAmerica off their highs. In the coming months,
I expect the market to drive bank stock valuations - prices relative to
earnings - higher. That's because earnings are becoming more consistent,
the industry is consolidating, and companies are using excess capital to
repurchase shares of their own stocks.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SIX MONTHS?
A. When interest rates fall, as they've done over the past few months, the
market usually rewards stocks with higher valuations. However, we have to
keep in mind that the economy has slowed, which could negatively affect
corporate earnings going forward. The 64-thousand-dollar question then
becomes: will the market's willingness to drive up valuations and look
toward an economic resurgence be enough to offset the negative effects of
potential short-term earnings disappointments? I'm afraid not. Companies
that report less-than-expected earnings growth in the coming months will
most likely pay dearly with falling stock prices. In light of this, I plan
to focus intensely on owning companies that trade at attractive valuations,
offer good prospects for higher earnings through 1996, and are working to
enhance shareholder value. 
 
FUND FACTS
GOAL: to provide current income and increase 
the value of the fund's shares
START DATE: October 9, 1986
SIZE: as of June 30, 1995, more than $3.4 billion
MANAGER: Bettina Doulton, since 1993; 
manager, Fidelity Value Fund, since March 
1995; Fidelity Advisor Equity-Income Fund, 
since 1993; joined Fidelity in 1986 
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 85.3%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 5.7%
AEROSPACE & DEFENSE - 3.8%
Alliant Techsystems, Inc. (a)  421,700 $ 17,605,959
Boeing Co.   353,800  22,156,725
General Motors Corp. Class H  426,200  16,834,900
Lockheed Martin Corp.   434,803  27,446,939
McDonnell Douglas Corp.   131,000  10,054,250
Rockwell International Corp.   429,600  19,654,200
Sundstrand Corp.   183,000  10,934,250
Thiokol Corp.   186,400  5,638,600
  130,325,823
DEFENSE ELECTRONICS - 1.4%
Litton Industries, Inc. (a)  268,700  9,908,313
Loral Corp.   214,700  11,110,725
Raytheon Co.   342,300  26,571,038
  47,590,076
SHIP BUILDING & REPAIR - 0.5%
General Dynamics Corp.   420,400  18,655,250
TOTAL AEROSPACE & DEFENSE   196,571,149
BASIC INDUSTRIES - 7.5%
CHEMICALS & PLASTICS - 4.7%
du Pont (E.I.) de Nemours & Co.   571,100  39,263,125
Grace (W.R.) & Co.   503,600  30,908,450
Hercules, Inc.   810,900  39,531,375
Nalco Chemical Co.   462,300  16,816,163
Raychem Corp.   284,300  10,910,013
Union Carbide Corp.   713,100  23,799,713
  161,228,839
IRON & STEEL - 0.1%
Nucor Corp.   38,600  2,065,100
METALS & MINING - 1.3%
Alcan Aluminium Ltd.   746,183  22,562,179
Aluminum Co. of America  467,200  23,418,400
  45,980,579
PAPER & FOREST PRODUCTS - 1.4%
Scott Paper Co.   966,600  47,846,700
TOTAL BASIC INDUSTRIES   257,121,218
CONGLOMERATES - 2.8%
Allied-Signal, Inc.   382,600  17,025,700
GenCorp, Inc.   33,600  361,200
Tyco International Ltd.   857,071  46,281,834
United Technologies Corp.   398,900  31,164,063
  94,832,797
CONSTRUCTION & REAL ESTATE - 0.2%
REAL ESTATE INVESTMENT TRUSTS - 0.2%
Starwood Lodging Trust combined 
 certificate (SBI)  125,900  2,909,045
Storage Equities, Inc.   145,800  2,387,475
  5,296,520
DURABLES - 2.6%
AUTOS, TIRES, & ACCESSORIES - 1.6%
Chrysler Corp.   140,600  6,731,225
Dana Corp.   438,200  12,543,475
General Motors Corp.   269,800  12,646,875
Johnson Controls, Inc.   61,100  3,452,150
PACCAR, Inc.   93,500  4,371,125
Snap-on Tools Corp.   374,000  14,492,500
  54,237,350
 
 SHARES VALUE (NOTE 1)
DURABLES - CONTINUED
CONSUMER ELECTRONICS - 0.7%
Black & Decker Corp.   222,600 $ 6,872,775
Whirlpool Corp.   341,200  18,766,000
  25,638,775
HOME FURNISHINGS - 0.1%
Heilig-Meyers Co.   104,700  2,669,850
TEXTILES & APPAREL - 0.2%
Westpoint Stevens, Inc. Class A (a)  397,100  7,098,163
TOTAL DURABLES   89,644,138
ENERGY - 9.7%
ENERGY SERVICES - 3.1%
Baker Hughes, Inc.   521,800  10,696,900
Halliburton Co.   959,000  34,284,250
Helmerich & Payne, Inc.   130,400  3,846,800
McDermott International, Inc.   575,000  13,871,875
Schlumberger Ltd.   691,300  42,947,013
  105,646,838
OIL & GAS - 6.6%
Amerada Hess Corp.   929,700  45,439,088
British Petroleum PLC ADR  823,528  70,514,585
Canada Occidental Petroleum Ltd.   239,500  7,438,025
Coastal Corp. (The)  459,800  13,966,425
Kerr-McGee Corp.   157,400  8,440,575
Mobil Corp.   353,700  33,955,200
Occidental Petroleum Corp.   1,047,000  23,950,125
Tosco Corp.   279,100  8,896,313
Total SA:
 Class B  210,425  12,691,129
 sponsored ADR  129,500  3,917,375
  229,208,840
TOTAL ENERGY   334,855,678
FINANCE - 18.0%
BANKS - 6.6%
Bank of Boston Corp.   482,800  18,105,000
Bank of New York Co., Inc.   163,000  6,581,125
BankAmerica Corp.   511,100  26,896,638
Bankers Trust New York Corp.   430,400  26,684,800
Chase Manhattan Corp.   480,041  22,561,927
Chemical Banking Corp.   670,100  31,662,225
Citicorp  647,300  37,462,488
First Chicago Corp.   119,100  7,131,113
First Union Corp.   192,700  8,719,675
Fleet Financial Group, Inc.   328,900  12,210,413
Mellon Bank Corp.   59,600  2,480,850
NationsBank Corp.   35,400  1,898,325
Republic New York Corp.   230,700  12,919,200
Shawmut National Corp.   345,200  11,003,250
  226,317,029
CREDIT & OTHER FINANCE - 2.8%
American Express Co.   2,012,672  70,695,104
Countrywide Credit Industries, Inc.   886,700  18,620,700
Greenpoint Financial Corp.   362,900  8,573,513
  97,889,317
FEDERAL SPONSORED CREDIT - 4.1%
Federal Home Loan Mortgage 
 Corporation  625,400  42,996,250
Federal National Mortgage Association  1,023,900  96,630,563
  139,626,813
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
FINANCE - CONTINUED
INSURANCE - 3.4%
Allstate Corp.   182,900 $ 5,418,413
American International Group, Inc.   197,200  22,480,800
American Reinsurance Corp.   11,300  420,925
General Re Corp.   193,700  25,931,588
Loews Corp.   266,500  32,246,500
PMI Group, Inc.   100,600  4,363,525
Reliastar Financial Corp.   252,100  9,642,825
Travelers, Inc. (The)  359,233  15,716,458
  116,221,034
SAVINGS & LOANS - 0.3%
Ahmanson (H.F.) & Co.   273,900  6,025,800
Charter One Financial Corp.   162,000  3,969,000
  9,994,800
SECURITIES INDUSTRY - 0.8%
Merrill Lynch & Co., Inc.   522,600  27,436,500
TOTAL FINANCE   617,485,493
HEALTH - 4.3%
DRUGS & PHARMACEUTICALS - 1.8%
Allergan, Inc.   340,100  9,225,213
American Home Products Corp.   360,000  27,855,000
Pfizer, Inc.   297,800  13,754,638
SmithKline Beecham PLC ADR  266,000  12,036,500
  62,871,351
MEDICAL EQUIPMENT & SUPPLIES - 1.7%
Baxter International, Inc.   971,300  35,331,038
Beckman Instruments, Inc.   800  22,300
I-Stat Corp. (a)  173,100  6,318,150
Puritan Bennett Corp.   257,500  9,945,938
St. Jude Medical, Inc.   105,400  5,283,175
  56,900,601
MEDICAL FACILITIES MANAGEMENT - 0.8%
Columbia/HCA Healthcare Corp.   621,800  26,892,850
TOTAL HEALTH   146,664,802
INDUSTRIAL MACHINERY & EQUIPMENT - 7.2%
ELECTRICAL EQUIPMENT - 1.0%
Emerson Electric Co.   211,700  15,136,550
General Electric Co.   175,500  9,893,813
Philips Electronics NV  196,600  8,404,650
Philips Electronics NV (Bearer)  45,200  1,915,824
  35,350,837
INDUSTRIAL MACHINERY & EQUIPMENT - 3.5%
Caterpillar, Inc.   415,100  26,670,175
Cooper Industries, Inc.   467,000  18,446,500
Deere & Co.   474,400  40,620,500
Dover Corp.   145,100  10,556,025
Ingersoll-Rand Co.   574,300  21,966,975
Varity Corp. (a)  62,800  2,763,200
  121,023,375
POLLUTION CONTROL - 2.7%
Browning-Ferris Industries, Inc.   870,700  31,454,038
Safety Kleen Corp.   583,600  9,410,550
WMX Technologies, Inc.   1,537,600  43,629,400
Wheelabrator Technologies, Inc.   453,200  6,967,950
  91,461,938
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   247,836,150
 
 SHARES VALUE (NOTE 1)
MEDIA & LEISURE - 2.1%
BROADCASTING - 1.2%
Viacom, Inc. Class B (non-vtg.) (a)  851,614 $ 39,493,599
PUBLISHING - 0.9%
Meredith Corp.   102,000  2,588,250
News Corp. Ltd.:
 ADR  741,700  16,780,963
 (vtg.) pfd. sponsored ADR  74,900  1,498,000
Times Mirror Co. Class A  461,800  11,025,475
  31,892,688
TOTAL MEDIA & LEISURE   71,386,287
NONDURABLES - 8.6%
BEVERAGES - 0.9%
PepsiCo, Inc.   647,100  29,523,938
FOODS - 0.6%
ConAgra, Inc.   483,700  16,869,038
Dole Food, Inc.   157,600  4,590,100
  21,459,138
HOUSEHOLD PRODUCTS - 1.3%
Avon Products, Inc.   285,480  19,127,160
First Brands Corp.   329,800  14,140,175
Rubbermaid, Inc.   168,800  4,684,200
Tambrands, Inc.   172,300  7,365,825
  45,317,360
TOBACCO - 5.8%
Imasco Ltd.   1,453,600  25,815,296
Philip Morris Companies, Inc.   1,927,300  143,342,938
RJR Nabisco Holdings Corp.   1,054,639  29,398,062
  198,556,296
TOTAL NONDURABLES   294,856,732
RETAIL & WHOLESALE - 3.2%
APPAREL STORES - 0.4%
Limited, Inc. (The)  618,400  13,604,800
GENERAL MERCHANDISE STORES - 2.1%
Dayton Hudson Corp.   293,400  21,051,450
May Department Stores Co. (The)  95,700  3,983,513
Wal-Mart Stores, Inc.   1,604,500  42,920,375
Woolworth Corp.   322,200  4,873,275
  72,828,613
GROCERY STORES - 0.7%
Fleming Companies, Inc.   230,445  6,106,793
Great Atlantic & Pacific Tea Co., Inc.   397,600  10,486,700
Vons Companies, Inc. (a)  384,200  7,732,025
  24,325,518
TOTAL RETAIL & WHOLESALE   110,758,931
SERVICES - 0.4%
PRINTING - 0.2%
Wallace Computer Services, Inc.   168,200  6,454,675
SERVICES - 0.2%
ADT Ltd. (a)  640,900  7,530,575
TOTAL SERVICES   13,985,250
TECHNOLOGY - 4.9%
COMPUTERS & OFFICE EQUIPMENT - 3.9%
Hewlett-Packard Co.   405,000  30,172,500
International Business Machines Corp.   755,700  72,547,200
Pitney Bowes, Inc.   792,200  30,400,675
  133,120,375
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
ELECTRONIC INSTRUMENTS - 0.2%
Perkin-Elmer Corp.   226,200 $ 8,030,100
ELECTRONICS - 0.8%
AMP, Inc.   385,600  16,291,600
Kemet Corp.   46,700  2,451,750
Thomas & Betts Corp.   143,700  9,825,488
  28,568,838
TOTAL TECHNOLOGY   169,719,313
TRANSPORTATION - 1.8%
RAILROADS - 1.8%
Burlington Northern, Inc.   534,200  33,854,925
CSX Corp.   195,300  14,671,913
Southern Pacific Rail Corp. (a)  919,300  14,478,975
TOTAL TRANSPORTATION   63,005,813
UTILITIES - 6.3%
GAS - 0.5%
Williams Companies, Inc.   489,200  17,060,850
TELEPHONE SERVICES - 5.8%
Ameritech Corp.   1,067,900  46,987,600
Bell Atlantic Corp.   210,100  11,765,600
BellSouth Corp.   576,200  36,588,700
Koninklijke PPT Nederland  165,600  5,959,760
Koninklijke PPT Nederland (a)(d)  104,400  3,757,240
NYNEX Corp.   1,200,400  48,316,100
SBC Communications, Inc.   871,300  41,495,663
Southern New England 
 Telecommunications Corp.   175,700  6,193,425
  201,064,088
TOTAL UTILITIES   218,124,938
TOTAL COMMON STOCKS
 (Cost $2,563,116,541)   2,932,145,209
PREFERRED STOCKS - 1.2%
CONVERTIBLE PREFERRED STOCKS - 0.8%
DURABLES - 0.3%
AUTOS, TIRES, & ACCESSORIES - 0.3%
Chrysler Corp., Series A, $4.625 (d)  85,200  11,374,200
ENERGY - 0.4%
ENERGY SERVICES - 0.1%
Noble Drilling Corp. $1.50  119,100  2,828,625
OIL & GAS - 0.3%
Atlantic Richfield Co. 
 exchangeable $.5575  431,300  11,213,800
TOTAL ENERGY   14,042,425
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Westinghouse Electric Corp. $1.30 (d)  351,500  5,140,688
TOTAL CONVERTIBLE PREFERRED STOCKS   30,557,313
PREFERRED STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
NONCONVERTIBLE PREFERRED STOCKS - 0.4%
MEDIA & LEISURE - 0.4%
PUBLISHING - 0.4%
News Corp. Ltd. (ltd. vtg.)  2,510,505 $ 12,393,685
UTILITIES - 0.0%
ELECTRIC UTILITY - 0.0%
Gulf States Utilities Co., Series B, 
 adj. rate   586  28,348
TOTAL NONCONVERTIBLE PREFERRED STOCKS   12,422,033
TOTAL PREFERRED STOCKS
 (Cost $39,195,081)   42,979,346
CORPORATE BONDS - 2.4%
 MOODY'S RATINGS PRINCIPAL
 (UNAUDITED) AMOUNT (C)
CONVERTIBLE BONDS - 0.8%
CONSTRUCTION & REAL ESTATE - 0.1%
REAL ESTATE INVESTMENT TRUSTS - 0.1%
Centerpoint Properties 8.22%, 
 1/15/04 - $ 1,510,000  1,683,650
Liberty Property LP 8%, 7/1/01 -  750,000  735,000
Sizeler Property Investors, Inc. 
 8%, 7/15/03 -  1,500,000  1,312,500
TOTAL CONSTRUCTION & REAL ESTATE   3,731,150
HEALTH - 0.6%
DRUGS & PHARMACEUTICALS - 0.6%
Roche Holdings, Inc. liquid 
 yield option notes
 0%, 4/20/10 (d) -  48,340,000  19,336,000
PRECIOUS METALS - 0.1%
Pegasus Gold, Inc. euro 
 6 1/4%, 4/30/02 (d) Baa3  1,860,000  1,755,375
SERVICES - 0.0%
SERVICES - 0.0%
ADT Operations, Inc. liquid 
 yield option notes 
 0%, 7/6/10 Ba3  3,670,000  1,405,940
UTILITIES - 0.0%
GAS - 0.0%
SFP Pipeline Holdings, Inc. 
 exchangeable
 0%, 8/15/10 (e) Baa3  470,000  606,300
TOTAL CONVERTIBLE BONDS   26,834,765
NONCONVERTIBLE BONDS - 1.6%
AEROSPACE & DEFENSE - 0.1%
DEFENSE ELECTRONICS - 0.1%
Tracor, Inc. 10 7/8%, 8/15/01 B2  1,220,000  1,250,500
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
BASIC INDUSTRIES - 0.2%
PACKAGING & CONTAINERS - 0.0%
Owens Illinois, Inc. 10 1/4%, 
 4/1/99 B2 $ 350,000 $ 357,000
PAPER & FOREST PRODUCTS - 0.2%
Stone Container Corp. 9 7/8%, 
 2/1/01 B1  7,760,000  7,682,400
TOTAL BASIC INDUSTRIES   8,039,400
CONGLOMERATES - 0.0%
Coltec Industries, Inc. 10 1/4%, 
 4/1/02 B1  910,000  941,850
DURABLES - 0.3%
TEXTILES & APPAREL - 0.3%
Westpoint Stevens, Inc.:
 8 3/4%, 12/15/01 B1  2,660,000  2,620,100
 9 3/8%, 12/15/05 B3  7,850,000  7,575,250
TOTAL DURABLES   10,195,350
FINANCE - 0.0%
BANKS - 0.0%
Signet Banking Corp.:
 6 1/4%, 5/15/97 (e) Baa2  340,000  337,025
 6.4375%, 4/15/98 (e) Baa2  190,000  187,150
TOTAL FINANCE   524,175
MEDIA & LEISURE - 0.8%
BROADCASTING - 0.8%
Viacom, Inc. 8%, 7/7/06 B1  28,240,000  27,463,400
NONDURABLES - 0.2%
BEVERAGES - 0.2%
Canandaigua Wine, Inc. 
 8 3/4%, 12/15/03 (b) B1  5,700,000  5,586,000
UTILITIES - 0.0%
GAS - 0.0%
Columbia Gas Systems Inc. 
 9.91%, 5/28/20 (b) -  170,000  250,325
TOTAL NONCONVERTIBLE BONDS   54,251,000
TOTAL CORPORATE BONDS
 (Cost $76,398,754)   81,085,765
U.S. TREASURY OBLIGATIONS - 3.8%
6 1/4%, 2/15/03 Aaa  17,860,000  17,907,508
5 3/4%, 8/15/03 Aaa  81,220,000  78,745,227
7 1/4%, 5/15/04 Aaa  24,291,000  25,934,529
11 5/8%, 11/15/04 Aaa  6,810,000  9,361,639
TOTAL U.S. TREASURY OBLIGATIONS
 (Cost $118,810,332)   131,948,903
REPURCHASE AGREEMENTS - 7.3%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95  $ 252,910,024 $ 252,779,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $3,050,299,708)  $ 3,440,938,223
LEGEND
(a)  Non-income producing
(b)  Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $41,363,503 or 1.2% of net
assets.
(e)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. 
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $2,163,942,745 and $1,281,174,381, respectively, of which U.S.
government and government agency obligations aggregated $42,997,272 and
$41,828,379, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $1,153,411 for the period
(see Note 3 of Notes to Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 3.8% AAA, AA, A 3.8%
Baa 0.1% BBB 0.0%
Ba 0.0% BB 0.9%
B 1.6% B 0.7%
Caa 0.0% CCC 0.0%
Ca, C 0.0% CC, C 0.0%
  D 0.0%
The percentage not rated by either S&P or Moody's amounted to 0.7%.
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $3,052,199,640. Net unrealized appreciation aggregated
$388,738,583, of which $407,074,046 related to appreciated investment
securities and $18,335,463 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                              <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                                             
 
ASSETS                                                                                                               
 
Investment in securities, at value (including repurchase agreements of $252,779,000) (cost                $ 3,440,938,223   
$3,050,299,708) -                                                                                                       
See accompanying schedule                                                                                              
 
Cash                                                                                                          864              
 
Receivable for investments sold                                                                           66,280,607       
 
Receivable for fund shares sold                                                                          5,980,486        
 
Dividends receivable                                                                                      8,213,745        
 
Interest receivable                                                                                        4,230,266        
 
Other receivables                                                                                              42,410           
 
 TOTAL ASSETS                                                                                                 3,525,686,601    
 
LIABILITIES                                                                                                                 
 
Payable for investments purchased                                                                $ 63,785,673                     
 
Payable for fund shares redeemed                                                                629,290                         
 
Accrued management fee                                                                          1,452,585                       
 
Other payables and accrued expenses                                                            513,611                         
 
 TOTAL LIABILITIES                                                                                                66,381,159       
 
NET ASSETS                                                                                                        $ 3,459,305,442   
 
Net Assets consist of:                                                                                                     
 
Paid in capital                                                                                                   $ 2,994,274,835   
 
Undistributed net investment income                                                                              5,530,661        
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions               68,857,443       
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies         390,642,503      
 
NET ASSETS, for 204,803,927 shares outstanding                                                                    $ 3,459,305,442   
 
NET ASSET VALUE, offering price and redemption price per share ($3,459,305,442 (divided by) 204,803,927 shares)   $16.89           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>            <C>             
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                       
 
INVESTMENT INCOME                                                                 $ 31,571,004    
Dividends                                                                                         
 
Interest                                                                           16,392,102     
 
 TOTAL INCOME                                                                      47,963,106     
 
EXPENSES                                                                                          
 
Management fee                                                     $ 7,399,646                    
 
Transfer agent fees                                                 727,522                       
 
Accounting fees and expenses                                        378,208                       
 
Non-interested trustees' compensation                               5,452                         
 
Custodian fees and expenses                                         39,578                        
 
Registration fees                                                   251,928                       
 
Audit                                                               24,512                        
 
Legal                                                               4,441                         
 
Interest                                                            9,801                         
 
Miscellaneous                                                       7,582                         
 
 TOTAL EXPENSES                                                                    8,848,670      
 
NET INVESTMENT INCOME                                                              39,114,436     
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                               
Net realized gain (loss) on:                                                                      
 
 Investment securities                                              72,417,571                    
 
 Foreign currency transactions                                      (3,308         72,414,263     
                                                                   )                              
 
Change in net unrealized appreciation (depreciation) on:                                          
 
 Investment securities                                              336,113,775                   
 
 Assets and liabilities in foreign currencies                       (8,788         336,104,987    
                                                                   )                              
 
NET GAIN (LOSS)                                                                    408,519,250    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                   $ 447,633,686   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS ENDED   YEAR ENDED     
                                    JUNE 30, 1995      DECEMBER 31,   
                                    (UNAUDITED)        1994           
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                            <C>               <C>               
Operations                                                                                      $ 39,114,436      $ 49,846,224      
Net investment income                                                                                                        
 
 Net realized gain (loss)                                                                       72,414,263        121,898,471      
 
 Change in net unrealized appreciation (depreciation)                                           336,104,987       (61,690,963)     
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                               447,633,686       110,053,732      
 
Distributions to shareholders                                                                   (37,713,247)      (44,739,784)     
From net investment income                                                                                                   
 
 From net realized gain                                                                        (121,254,353)     (68,533,800)     
 
 TOTAL DISTRIBUTIONS                                                                            (158,967,600)     (113,273,584)    
 
Share transactions                                                                               802,500,637       1,048,772,904    
Net proceeds from sales of shares                                                                                         
 
 Reinvestment of distributions                                                                   158,967,516       113,273,584      
 
 Cost of shares redeemed                                                                        (75,240,890)      (192,914,992)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                        886,227,263       969,131,496      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                      1,174,893,349     965,911,644      
 
NET ASSETS                                                                                                                 
 
 Beginning of period                                                                            2,284,412,093     1,318,500,449    
 
 End of period (including undistributed net investment income of $5,530,661 and $4,150,957, 
respectively)                                                                                 $ 3,459,305,442   $ 2,284,412,093   
 
OTHER INFORMATION                                                                                                                   
Shares                                                                                                                
 
 Sold                                                                                            50,281,447        68,815,564       
 
 Issued in reinvestment of distributions                                                         10,351,678        7,484,681        
 
 Redeemed                                                                                        (4,656,990)       (12,882,315)     
 
 Net increase (decrease)                                                                         55,976,135        63,417,930       
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                           
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 D   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                   <C>           <C>           <C>           <C>         <C>         <C>         
Net asset value, beginning of period                  $ 15.35       $ 15.44       $ 13.40       $ 11.85     $ 9.51      $ 12.29     
 
Income from Investment Operations                                                                               
 
 Net investment income                                .20           .41           .37           .40         .50         .58        
 
 Net realized and unrealized gain (loss)              2.32          .64           2.06          1.57        2.43        (2.38)     
 
 Total from investment operations                     2.52          1.05          2.43          1.97        2.93        (1.80)     
 
Less Distributions                                    (.20)         (.37)         (.35)         (.42)       (.59)       (.59)      
From net investment income                                                                                      
 
 In excess of net investment income                   -             -             (.04)         -           -           -          
 
 From net realized gain                               (.78)         (.77)         -             -           -           (.39)      
 
 Total distributions                                  (.98)         (1.14)        (.39)         (.42)       (.59)       (.98)      
 
Net asset value, end of period                        $ 16.89       $ 15.35       $ 15.44       $ 13.40     $ 11.85     $ 9.51      
 
TOTAL RETURN  B, C                                    17.15%        7.07%         18.29%        16.89%      31.44%      (15.29)    
                                                                                                                        %           
 
RATIOS AND SUPPLEMENTAL DATA                                                                                    
 
Net assets, end of period (000 omitted)               $ 3,459,305   $ 2,284,412   $ 1,318,500   $ 592,880   $ 282,171   $ 154,080   
 
Ratio of expenses to average net assets               .62% A        .58%          .62%          .65%        .74%        .78%       
 
Ratio of expenses to average net assets before        .62% A        .60%          .62%          .65%        .74%        .78%       
expense reductions                                                                                              
 
Ratio of net investment income to average net assets  2.72% A       2.83%         2.87%         3.52%       4.83%       6.01%      
 
Portfolio turnover rate                               100% A        134%          120%          74%         107%        94%        
 
A ANNUALIZED                                                                                                    
B TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES TO 
THE FINANCIAL STATEMENTS).                                                                                              
C TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE                                                                                         
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                       
D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT
 PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                  
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN
 RECLASSIFICATIONS RELATED TO BOOK TO                                                                                  
TAX DIFFERENCES.                                                                                               
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995    YEAR     YEARS    FUND      
 
Growth           36.97%   14.84%   14.56%    
 
S&P 500          26.07%   12.09%   13.58%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
Composite Index of 500 Stocks- a common proxy for the U.S. stock market.
This benchmark includes reinvested dividends and capital gains, if any, and
excludes the effects of sales charges.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. 
$10,000 OVER LIFE OF FUND
              VIP Growth (212)  Standard & Poor's 500 
     10/09/86          10000.00              10000.00
     10/31/86          10000.00              10329.97
     11/30/86          10220.00              10580.99
     12/31/86          10030.00              10311.18
     01/31/87          11100.00              11700.09
     02/28/87          11650.00              12162.25
     03/31/87          11839.97              12513.74
     04/30/87          11839.97              12402.36
     05/31/87          11920.10              12510.26
     06/30/87          12270.69              13142.03
     07/31/87          12761.52              13808.33
     08/31/87          13142.16              14323.38
     09/30/87          12991.91              14009.70
     10/31/87          10137.09              10992.01
     11/30/87           9425.90              10086.27
     12/31/87          10397.53              10853.84
     01/31/88          10623.12              11310.78
     02/29/88          11484.46              11837.86
     03/31/88          11381.92              11472.07
     04/30/88          11525.47              11599.41
     05/31/88          11422.93              11700.33
     06/30/88          11997.15              12237.37
     07/31/88          11935.63              12190.87
     08/31/88          11648.52              11776.38
     09/30/88          11976.65              12278.06
     10/31/88          12007.41              12619.39
     11/30/88          11894.61              12438.93
     12/31/88          12017.66              12656.61
     01/31/89          12879.00              13583.07
     02/28/89          12612.39              13244.86
     03/31/89          12993.68              13553.46
     04/30/89          13680.85              14256.89
     05/31/89          14170.19              14834.29
     06/30/89          13982.78              14749.73
     07/31/89          15232.18              16081.64
     08/31/89          15492.47              16396.84
     09/30/89          15627.82              16329.61
     10/31/89          15190.53              15950.76
     11/30/89          15440.41              16276.16
     12/31/89          15804.81              16666.78
     01/31/90          14888.59              15548.44
     02/28/90          15030.81              15749.02
     03/31/90          15214.51              16166.37
     04/30/90          14771.47              15762.21
     05/31/90          16078.97              17299.02
     06/30/90          16413.95              17181.39
     07/31/90          16154.61              17126.41
     08/31/90          14490.52              15578.18
     09/30/90          12999.33              14819.52
     10/31/90          12534.68              14755.80
     11/30/90          13550.42              15709.03
     12/31/90          13950.23              16147.31
     01/31/91          14879.53              16851.33
     02/28/91          15989.61              18056.20
     03/31/91          16472.15              18493.16
     04/30/91          16318.61              18537.54
     05/31/91          17283.69              19338.37
     06/30/91          16000.57              18452.67
     07/31/91          17524.96              19312.56
     08/31/91          18303.60              19770.27
     09/30/91          18446.17              19440.11
     10/31/91          19016.45              19700.60
     11/30/91          17930.73              18906.67
     12/31/91          20299.56              21069.59
     01/31/92          21538.81              20677.70
     02/29/92          21989.40              20946.51
     03/31/92          20641.73              20538.05
     04/30/92          19833.13              21141.87
     05/31/92          19664.67              21245.47
     06/30/92          18901.00              20928.91
     07/31/92          19630.98              21784.90
     08/31/92          19091.92              21338.31
     09/30/92          19428.83              21590.10
     10/31/92          20181.28              21665.67
     11/30/92          21528.94              22404.47
     12/31/92          22191.55              22680.04
     01/31/93          22629.54              22870.55
     02/28/93          22163.03              23181.59
     03/31/93          23046.80              23670.73
     04/30/93          22805.77              23097.89
     05/31/93          24504.44              23716.92
     06/30/93          24756.94              23785.70
     07/31/93          24688.08              23690.55
     08/31/93          25927.65              24588.43
     09/30/93          26409.70              24399.09
     10/31/93          26662.20              24904.16
     11/30/93          25583.32              24667.57
     12/31/93          26490.04              24966.04
     01/31/94          27155.74              25814.89
     02/28/94          26875.65              25115.31
     03/31/94          25654.59              24020.28
     04/30/94          25813.32              24327.74
     05/31/94          25215.00              24726.71
     06/30/94          23932.88              24120.91
     07/31/94          24763.21              24912.07
     08/31/94          26167.43              25933.47
     09/30/94          25849.96              25298.10
     10/31/94          26900.07              25867.31
     11/30/94          25825.53              24925.22
     12/31/94          26484.91              25294.86
     01/31/95          25984.27              25950.76
     02/28/95          27060.36              26962.06
     03/31/95          28042.58              27757.71
     04/30/95          28987.98              28575.17
     05/31/95          30117.54              29717.32
     06/30/95          32781.83              30407.65
 
Let's say you invested $10,000 in Growth Portfolio on October 9, 1986, when
the fund started. By June 30, 1995, your investment would have grown to
$32,782 - a 227.82% increase. That compares to $10,000 invested in the S&P
500, which would have grown to $30,408 over the same period - a 204.08%
increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
                           % OF FUND'S    
                           INVESTMENTS    
 
Oracle Systems Corp.       3.6            
 
Intel Corp.                3.1            
 
DSC Communications Corp.   2.7            
 
Applied Materials, Inc.    2.3            
 
Compaq Computer Corp.      2.3            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Technology                         52.6           
 
Utilities                          9.4            
 
Retail & Wholesale                 8.7            
 
Media & Leisure                    4.5            
 
Industrial Machinery & Equipment   4.1            
 
ASSET ALLOCATION AS OF JUNE 30, 1995*
Row: 1, Col: 1, Value: 3.4
Row: 1, Col: 2, Value: 96.59999999999999
Stocks  96.6%
Short-term investment 3.4%
FOREIGN INVESTMENTS 6.3%
*
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with Lawrence Greenberg, Portfolio 
Manager of Growth Portfolio
Q. LARRY, HOW HAS THE FUND DONE OVER THE PAST SIX MONTHS?
A. Quite well. From December 31, 1994, through June 30, 1995, the fund beat
the Standard & Poor's 500 index, which returned 20.21%. 
Q. WHAT MADE THE DIFFERENCE?
A. In the second half of 1994, growth stocks began outperforming cyclicals
- stocks in sectors like autos and steel that tend to rise or fall with the
economy. Since then, the economy has slowed and interest rates have been
flat or falling - a perfect environment for growth stocks. My strategy was
to concentrate on those companies with the fastest earnings growth
opportunities for `95 and `96. This aggressive position, especially in
technology, paid off handsomely when growth stocks rebounded. 
Q. IN FACT, OVER 50% OF THE FUND WAS IN TECHNOLOGY AT THE END OF JUNE. WHY
SUCH A HUGE BET?
A. Because on a stock-by-stock basis that's where I'm still finding what I
believe are the best growth opportunities. Technology stocks are benefiting
from strong corporate and consumer demand. Business is booming across all
segments - from PCs and software to semiconductors and networking. Plus,
unlike a retailer, which can only grow as fast as it can build bricks and
mortar, a technology company can grow at any rate. The fund has dozens of
companies that are growing sales well over 100% per year. Finally, despite
the fastest sales and earnings growth of any stocks in the market, many of
these companies still have attractive prices compared to other measures
like earnings. 
Q. WHERE DID YOU FIND THE BEST OPPORTUNITIES?
A. Across the board. I added new technology names, but I also made bigger
investments in the companies I have the most confidence in. For example, I
significantly boosted the fund's stake in both Intel, which makes
microprocessors like the Pentium chip that are the brains of PCs, and
Micron Technology, one of the few manufacturers of memory chips called
DRAMs that go inside PCs and other electronic equipment. Both stocks posted
sizable gains for the period. I also added to our stake in Applied
Materials, the leading supplier of semiconductor manufacturing equipment,
whose sales grew more than 60% this year. Our biggest investment is still
Oracle, the leading provider of software for client-server set-ups; it
continued to benefit as more companies moved away from mainframes toward
PCs linked through networks.    
Q. WERE THERE DISAPPOINTMENTS?
A. Sure. The stock price of Sybase, a competitor to Oracle, fell nearly 50%
in the last six months as it ran into problems launching a new product. One
of our biggest positions six months ago was Motorola; it started having
some near-term problems related to oversupply on its cellular handsets, so
I cut back even though the stock's long-term outlook remained attractive.
Finally, some retailers like Home Depot and Lowe's turned in disappointing
short-term results as heavy rains in California and the Southeast hurt
business. But many of the "hard good category killers" (or superstores) I
focused on continued to grow despite the slowdown in overall retail sales
that we saw this spring. 
Q. WHY DID YOU CUT BACK IN HEALTH CARE?
A. The fund's health care stake was around 3% at the end of June, down from
7.7% six months earlier. During the first half of 1994, uncertainty
surrounding President Clinton's plans for health care reform had hurt the
sector. Then, last fall, the stocks rallied as it became apparent that
health care legislation wouldn't pass anytime soon. But once the
Republicans took charge in January, they cast another cloud over the sector
as they promised to re-examine programs like Medicare. So I decided to
watch from the sidelines.
Q. LOOKING AHEAD, WHAT SHOULD SHAREHOLDERS EXPECT? 
A. In the past, technology stocks haven't done as well over the summer, as
European demand dries up and new product launches disappear. But this year,
since demand has been so strong, we may see no summer slowdown or one
that's much less pronounced. Nevertheless, shareholders should expect
volatility because the fund is aggressively invested in the fastest-growing
companies. If either the technology sector or the market declines, the fund
will suffer more than other stock funds. But it's also in a good position
to benefit more than its peers from a long-term up market, which I believe
is more likely.
 
FUND FACTS
GOAL: to increase the value of the fund's 
shares over the long term by investing in 
stocks with above-average growth potential
START DATE: October 9, 1986
SIZE: as of June 30, 1995, more than $3.1 billion
MANAGER: Lawrence Greenberg, since 1991; 
manager, Fidelity Emerging Growth Portfolio, 
since 1993; Fidelity Select Environmental 
Services Portfolio, October 1986 - April 1991; 
Fidelity Select Medical Delivery Portfolio July 
1989 - April 1991; joined Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 96.0%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 0.4%
AEROSPACE & DEFENSE - 0.3%
Rockwell International Corp.   125,000 $ 5,718,750
Special Devices, Inc. (a)  173,900  3,869,263
  9,588,013
DEFENSE ELECTRONICS - 0.1%
Trimble Navigation Ltd. (a)  100,000  2,837,500
TOTAL AEROSPACE & DEFENSE   12,425,513
BASIC INDUSTRIES - 1.1%
CHEMICALS & PLASTICS - 0.5%
Airgas, Inc. (a)  445,000  11,959,375
du Pont (E.I.) de Nemours & Co.   75,000  5,156,250
  17,115,625
METALS & MINING - 0.6%
Alcan Aluminium Ltd.   100,000  3,023,679
Aluminum Co. of America  175,000  8,771,875
IMCO Recycling, Inc.   299,000  5,606,250
Reynolds Metals Co.   40,000  2,070,000
  19,471,804
TOTAL BASIC INDUSTRIES   36,587,429
CONGLOMERATES - 0.2%
Tyco International Ltd.   125,000  6,750,000
CONSTRUCTION & REAL ESTATE - 0.8%
BUILDING MATERIALS - 0.1%
Elcor Corp. (a)  36,700  816,575
Sherwin-Williams Co.   85,000  3,028,125
  3,844,700
CONSTRUCTION - 0.3%
Oakwood Homes Corp.   271,700  6,962,313
Standard Pacific Corp.   300,000  2,062,500
  9,024,813
ENGINEERING - 0.4%
Fluor Corp.   65,000  3,380,000
Glenayre Technologies, Inc. (a)  172,575  8,801,325
  12,181,325
TOTAL CONSTRUCTION & REAL ESTATE   25,050,838
DURABLES - 3.2%
AUTOS, TIRES, & ACCESSORIES - 2.6%
Chrysler Corp.   400,000  19,150,000
Ford Motor Co.   400,000  11,900,000
General Motors Corp.   877,634  41,139,094
Safety Components International, Inc.   220,000  3,630,000
Smith (A.O.) Corp. Class B  127,600  2,998,600
TRW, Inc.   34,100  2,723,738
  81,541,432
CONSUMER ELECTRONICS - 0.1%
Whirlpool Corp.   60,000  3,300,000
HOME FURNISHINGS - 0.2%
Heilig-Meyers Co.   100,000  2,550,000
Leggett & Platt, Inc.   75,000  3,300,000
  5,850,000
TEXTILES & APPAREL - 0.3%
Shaw Industries, Inc.   112,500  1,912,500
Tommy Hilfiger (a)  300,500  8,414,000
  10,326,500
TOTAL DURABLES   101,017,932
 
 SHARES VALUE (NOTE 1)
ENERGY - 0.7%
ENERGY SERVICES - 0.1%
Baker Hughes, Inc.   175,000 $ 3,587,500
INDEPENDENT POWER - 0.2%
Thermo Electron Corp. (a)  111,100  4,471,775
OIL & GAS - 0.4%
British Petroleum PLC ADR  75,030  6,424,444
Chesapeake Energy Corp. (a)  75,000  1,931,250
Kerr-McGee Corp.   76,000  4,075,500
  12,431,194
TOTAL ENERGY   20,490,469
FINANCE - 3.5%
BANKS - 0.7%
Banc One Corp.   200,000  6,450,000
Bank of New York Co., Inc.   100,000  4,037,500
Bankers Trust New York Corp.   105,000  6,510,000
Chemical Banking Corp.   135,000  6,378,750
  23,376,250
CREDIT & OTHER FINANCE - 0.5%
American Express Co.   400,000  14,050,000
FEDERAL SPONSORED CREDIT - 1.3%
Federal National Mortgage Association  425,000  40,109,375
INSURANCE - 0.5%
American International Group, Inc.   65,000  7,410,000
Travelers, Inc. (The)  200,000  8,750,000
  16,160,000
SECURITIES INDUSTRY - 0.5%
Alliance Entertainment Corp. (a)  525,000  4,921,875
Edwards (A.G.), Inc.   111,100  2,499,750
Merrill Lynch & Co., Inc.   156,500  8,216,250
  15,637,875
TOTAL FINANCE   109,333,500
HEALTH - 2.9%
DRUGS & PHARMACEUTICALS - 0.7%
Biogen, Inc. (a)  95,000  4,227,500
Dura Pharmaceuticals, Inc. (a)  160,000  3,010,000
Elan Corp. PLC ADR (a)  100,000  4,075,000
North American Biologicals, Inc. (a)  165,000  1,546,875
Pfizer, Inc.   200,000  9,237,500
US Bioscience, Inc. (a)  190  819
US Bioscience, Inc. (warrants) (a)  569  676
  22,098,370
MEDICAL EQUIPMENT & SUPPLIES - 0.7%
Cardinal Health, Inc.   236,100  11,155,725
Millipore Corp.   800  53,698
St. Jude Medical, Inc.   60,000  3,007,500
Thermedics, Inc. (a)  175,000  3,412,500
Thermo Cardiosystems, Inc. (a)  100,000  3,662,500
  21,291,923
MEDICAL FACILITIES MANAGEMENT - 1.5%
American Medical Response (a)  195,000  5,460,000
Apria Healthcare Group, Inc. (a)  126,000  3,559,500
Columbia/HCA Healthcare Corp.   375,025  16,219,831
HEALTHSOUTH Rehabilitation Corp.   950,000  16,506,250
Rotech Medical Corp. (a)  40,000  1,110,000
United HealthCare Corp.   75,000  3,103,125
Vivra, Inc. (a)  44,000  1,193,500
  47,152,206
TOTAL HEALTH   90,542,499
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
INDUSTRIAL MACHINERY & EQUIPMENT - 4.1%
ELECTRICAL EQUIPMENT - 2.2%
Avid Technology, Inc. (a)  70,050 $ 2,626,875
General Electric Co.   875,000  49,328,125
General Signal Corp.   100,000  3,975,000
Oak Industries, Inc. (a)  105,300  2,711,475
Scientific-Atlanta, Inc.   370,000  8,140,000
United Communication Industry PCL 
 (For. Reg.)  154,000  2,245,899
  69,027,374
INDUSTRIAL MACHINERY & EQUIPMENT - 1.4%
AGCO Corp.   298,300  11,186,250
Case Corp.   200,000  5,950,000
Caterpillar, Inc.   350,000  22,487,500
Ingersoll-Rand Co.   125,000  4,781,250
Semitool, Inc.   22,700  726,400
  45,131,400
POLLUTION CONTROL - 0.5%
Browning-Ferris Industries, Inc.   210,000  7,586,250
TETRA Technologies, Inc. (a)  185,000  2,243,125
WMX Technologies, Inc.   175,000  4,965,625
  14,795,000
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   128,953,774
MEDIA & LEISURE - 4.5%
BROADCASTING - 1.1%
Capital Cities/ABC, Inc.   65,000  6,816,875
Citicasters, Inc.   65,000  1,787,500
Clear Channel Communications, Inc.   25,000  1,609,375
EZ Communications, Inc.   44,400  821,400
Infinity Broadcasting Corp. (a)  50,000  1,668,750
Jacor Communications, Inc. Class A  73,400  1,174,400
Lin Television Corp.   50,000  1,681,250
Renaissance Communications Corp. (a)  65,000  2,177,500
Tele-Communications, Inc. Class A  225,000  5,273,438
Viacom, Inc. Class B (non-vtg.) (a)  250,084  11,597,646
  34,608,134
ENTERTAINMENT - 0.4%
Casino America, Inc. (a)  100,000  1,512,500
Disney (Walt) Co.   110,000  6,118,750
Players International, Inc. (a)  217,500  4,350,000
  11,981,250
LEISURE DURABLES & TOYS - 0.3%
Cobra Golf, Inc. (a)  204,900  6,479,963
Hasbro, Inc.   84,000  2,667,000
  9,146,963
LODGING & GAMING - 0.7%
Doubletree Corp. (a)  300,000  6,468,750
Hospitality Franchise Systems, Inc.   453,600  15,705,900
  22,174,650
PUBLISHING - 0.1%
Houghton Mifflin Co.   50,000  2,637,500
RESTAURANTS - 1.9%
Apple South, Inc.   500,000  9,750,000
Applebee's International, Inc.   275,000  7,081,250
Landry's Seafood Restaurants, Inc. (a)  334,200  6,684,000
Lone Star Steakhouse Saloon (a)  375,000  11,367,188
Outback Steakhouse, Inc. (a)  385,000  11,116,875
Papa John's International, Inc. (a)  161,800  5,663,000
Starbucks Corp. (a)  180,000  6,412,500
Uno Restaurant Corp. (a)  226,625  2,351,234
  60,426,047
TOTAL MEDIA & LEISURE   140,974,544
 
 SHARES VALUE (NOTE 1)
NONDURABLES - 1.3%
BEVERAGES - 0.3%
PepsiCo, Inc.   225,000 $ 10,265,625
HOUSEHOLD PRODUCTS - 0.3%
Colgate-Palmolive Co.   50,000  3,656,250
Gillette Co.   130,000  5,801,250
  9,457,500
TOBACCO - 0.7%
Philip Morris Companies, Inc.   225,000  16,734,375
RJR Nabisco Holdings Corp.   200,000  5,575,000
  22,309,375
TOTAL NONDURABLES   42,032,500
RETAIL & WHOLESALE - 8.7%
APPAREL STORES - 0.7%
Baby Superstore, Inc. (a)  65,000  3,063,125
Gymboree Corp. (a)  135,000  3,923,438
Just For Feet, Inc. (a)(c)  402,000  16,029,750
  23,016,313
APPLIANCE STORES - 0.1%
Cellstar Corp. (a)  165,700  3,873,238
DRUG STORES - 0.4%
General Nutrition Companies, Inc. (a)  365,000  12,820,625
GENERAL MERCHANDISE STORES - 1.5%
Dollar General Corp.   150,050  4,745,331
Wal-Mart Stores, Inc.   1,600,000  42,800,000
  47,545,331
RETAIL & WHOLESALE, MISCELLANEOUS - 6.0%
Barnes & Noble, Inc. (a)  153,100  5,205,400
Bed Bath & Beyond, Inc. (a)  700,000  16,975,000
Borders Group, Inc. (a)  80,000  1,150,000
Circuit City Stores, Inc.   150,000  4,743,750
Corporate Express (a)  275,000  5,878,125
Home Depot, Inc. (The)  345,066  14,018,306
Lowe's Companies, Inc.   1,175,000  35,103,125
Officemax, Inc. (a)  525,000  14,634,375
Office Depot, Inc. (a)  320,000  9,000,000
Petco Animal Supplies, Inc. (a)  378,700  8,804,775
Petsmart, Inc. (a)  600,000  17,250,000
Sport Supply Group, Inc.   309,550  3,869,375
Staples, Inc. (a)  550,000  15,881,250
Sunglass Hut International, Inc. (a)  886,500  31,027,500
Viking Office Products, Inc. (a)  150,000  5,493,750
  189,034,731
TOTAL RETAIL & WHOLESALE   276,290,238
SERVICES - 2.3%
LEASING & RENTAL - 0.9%
Hollywood Entertainment Corp. (a)  605,000  27,225,000
SERVICES - 1.4%
Adia SA (Bearer) (a)  25,000  5,202,438
Block (H & R), Inc.   100,000  4,112,500
Children's Discovery Centers of 
 America, Inc. (a)  135,000  2,261,250
First Financial Management Corp.   75,000  6,412,500
Medaphis Corp. (a)  950,000  20,662,500
Zebra Technologies Corp. Class A (a)  100,000  5,325,000
  43,976,188
TOTAL SERVICES   71,201,188
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 52.0%
COMMUNICATIONS EQUIPMENT - 10.9%
Apertus Technologies, Inc. (a)  57,000 $ 498,750
Cabletron Systems, Inc. (a)  85,000  4,526,250
Cisco Systems, Inc. (a)  1,215,000  61,433,438
DSC Communications Corp. (a)  1,850,000  86,025,000
Dialogic Corp. (a)  34,800  617,700
Ericsson (L.M.) Telephone Co. 
 Class B ADR   900,000  18,000,000
General Instrument Corp. (a)  350,000  13,431,250
Global Village Communication (a)  573,800  8,965,625
Inter-Tel, Inc. (a)  62,300  942,288
InterVoice, Inc. (a)  250,000  4,375,000
Lo Jack Corp. (a)  240,000  2,655,000
Microtest, Inc. (a)  125,000  2,781,250
Newbridge Networks Corp. (a)  525,000  18,506,250
Nokia Corp. AB :
 Series A  160,000  9,377,565
 sponsored ADR  915,000  54,556,875
Tellabs, Inc. (a)  147,800  7,112,875
3Com Corp. (a)  600,000  40,200,000
U.S. Robotics Corp.   74,600  8,131,400
  342,136,516
COMPUTER SERVICES & SOFTWARE - 12.9%
Adobe Systems, Inc.   60,000  3,480,000
Alantec Corp.   65,000  2,226,250
America Online, Inc. (a)  240,500  10,582,000
American Business Information, Inc. (a)  140,800  3,801,600
Ascend Communications, Inc. (a)  60,000  3,030,000
Automatic Data Processing, Inc.   125,000  7,859,375
Broderbund Software, Inc. (a)  72,800  4,641,000
CUC International, Inc. (a)  502,500  14,070,000
Cambridge Technology Partners 
Mass., Inc. (a)  90,000  2,970,000
Ceridian Corp. (a)  140,000  5,162,500
Cerner Corp. (a)  40,000  2,450,000
CompUSA, Inc. (a)  290,000  9,642,500
Computer Sciences Corp. (a)  160,000  9,100,000
Davidson & Associates, Inc. (a)  65,000  2,583,750
GMIS, Inc. (a)  212,600  4,849,938
Hyperion Software, Inc. (a)  60,000  2,715,000
Informix Corp. (a)  800,000  20,300,000
Inso Corp. (a)  30,000  1,792,500
Integrated Silicon Systems, Inc. (a)  108,400  4,092,100
Intersolv, Inc. (a)  315,000  7,323,750
Mercury Interactive Group Corp. (a)  252,500  5,081,563
Microsoft Corp. (a)  740,000  66,877,500
Network Peripherals, Inc. (a)  260,000  5,671,250
Novell, Inc. (a)  524,200  10,451,238
Oracle Systems Corp. (a)  2,900,000  112,012,500
Parametric Technology Corp. (a)  296,900  14,770,775
Paychex, Inc.   85,000  3,081,250
Peoplesoft, Inc. (a)  375,000  20,343,750
Platinum Technology, Inc. (a)  100,000  1,812,500
Reuters Holdings PLC ADR Class B   65,000  3,258,125
SAP AG sponsored ADR (a)(b)  35,000  1,461,250
Softkey International, Inc. (a)  150,000  4,781,250
Stratacom, Inc. (a)  490,400  23,907,000
SunGard Data Systems, Inc. (a)  110,000  5,747,500
Systems & Computer Technology Corp. (a)  125,000  2,500,000
Wonderware Corp. (a)  77,600  3,123,400
  407,553,114
 
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
COMPUTERS & OFFICE EQUIPMENT - 10.5%
ADAPTEC, Inc. (a)  375,000 $ 13,875,000
Apple Computer, Inc.   165,000  7,662,188
Bay Networks, Inc. (a)  800,000  33,100,000
Compaq Computer Corp. (a)  1,579,800  71,683,425
Comverse Technology, Inc. (a)  75,000  1,331,250
Dell Computer Corp. (a)  125,000  7,515,625
Digital Equipment Corp. (a)  200,000  8,150,000
Fore Systems, Inc. (a)  65,000  1,966,250
Gateway 2000, Inc. (a)  200,000  4,550,000
General Motors Corp. Class E (a)  505,600  21,993,600
Hewlett-Packard Co.   315,000  23,467,500
International Business Machines Corp.   635,000  60,960,000
Micom Communication Corp. (a)  146,100  949,650
Pitney Bowes, Inc.   110,000  4,221,250
Radius, Inc. (a)  290,000  3,190,000
Read Rite Corp. (a)  225,026  6,019,446
Seagate Technology (a)  214,900  8,434,825
Silicon Graphics, Inc. (a)  888,100  35,412,988
Sun Microsystems, Inc. (a)  224,000  10,864,000
Xerox Corp. (a)  45,000  5,276,250
  330,623,247
ELECTRONIC INSTRUMENTS - 2.8%
Applied Materials, Inc. (a)  835,000  72,331,875
Electro Scientific Industries, Inc. (a)  117,500  3,906,875
Kulicke & Soffa Industries, Inc.   40,000  2,652,500
Novellus System, Inc. (a)  143,000  9,688,250
  88,579,500
ELECTRONICS - 14.7%
AMP, Inc.   150,000  6,337,500
Advanced Micro Devices, Inc.   400,000  14,550,000
Alliance Semiconductor Corp. (a)  160,000  7,840,000
Altera Corp. (a)  387,400  16,755,050
Analog Devices, Inc. (a)  275,000  9,350,000
Atmel Corp. (a)  160,000  8,860,000
Avnet, Inc.   282,800  13,680,450
C-Cube Microsystems, Inc. (a)  75,000  2,043,750
Cascade Communications Corp. (a)  75,000  3,243,750
Chips & Technologies, Inc. (a)  201,300  2,642,063
Cirrus Logic, Inc. (a)  80,000  5,015,000
Cypress Semiconductor Corp. (a)  275,000  11,137,500
Hitachi Ltd. ADR  35,000  3,508,750
Integrated Device Technology, Inc. (a)  72,900  3,371,625
Integrated Silicon Solution (a)  147,800  7,722,550
Intel Corp.   1,530,000  96,868,125
Kemet Corp. (a)  135,000  7,087,500
LSI Logic Corp. (a)  758,930  29,693,136
Linear Technology Corp.   225,000  14,850,000
Marshall Industries (a)  102,700  3,440,450
Maxim Integrated Products, Inc. (a)  90,000  4,590,000
Microchip Technology, Inc. (a)  275,050  10,004,944
Micron Technology, Inc.   1,300,000  71,337,500
Motorola, Inc.   235,000  15,774,375
National Semiconductor Corp. (a)  225,000  6,243,750
SGS-Thomson Microelectronic NV (a)  275,000  11,171,875
S-3, Inc. (a)  81,700  2,941,200
Samsung Electronics Co. Ltd.:
GDR (b)  55,000  5,280,000
 GDS (non-vtg.) (Reg.) (a)  102,800  5,345,600
Tencor Instruments (a)  80,000  3,280,000
Texas Instruments, Inc.   235,000  31,460,625
Thomas & Betts Corp.   34,600  2,365,775
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
ELECTRONICS - CONTINUED
VLSI Technology, Inc. (a)  135,000 $ 4,066,875
Wholesale Cellular USA, Inc. (a)  150,000  3,225,000
Wyle Laboratories  74,800  2,103,750
Xilinx, Inc. (a)  175,000  16,450,000
  463,638,468
PHOTOGRAPHIC EQUIPMENT - 0.2%
3D Systems Corp.   375,000  6,937,500
TOTAL TECHNOLOGY   1,639,468,345
TRANSPORTATION - 0.9%
AIR TRANSPORTATION - 0.4%
AMR Corp. (a)  110,000  8,208,750
Atlantic Southeast Airlines, Inc.   59,700  1,798,463
Comair Holdings, Inc.   25,000  946,875
Southwest Airlines Co.   137,700  3,287,588
  14,241,676
RAILROADS - 0.5%
ABC Rail Products Corp. (a)  150,000  3,450,000
CSX Corp.   151,200  11,358,900
  14,808,900
TOTAL TRANSPORTATION   29,050,576
UTILITIES - 9.4%
CELLULAR - 5.9%
AirTouch Communications, Inc. (a)  2,300,000  65,550,000
Arch Communications Group, Inc. (a)  150,000  3,337,500
BCE Mobile Communications, Inc. (a)  275,000  9,166,666
Cellular Communications, Inc., 
Series A (redeemable) (a)  200,000  9,100,000
Metrocall, Inc. (a)  150,000  2,737,500
Mobile Telecommunications 
Technologies, Inc. (a)  75,000  2,053,125
Mobilemedia Corp. (a)  13,000  240,500
Palmer Wireless, Inc. (a)  575,300  9,420,538
USA Mobile Communications (a)  116,600  2,040,500
United States Cellular Corp. (a)  315,000  9,528,750
Vanguard Cellular Systems, Inc.
Class A (a)(c)  2,176,000  52,224,000
Vodafone Group PLC sponsored ADR  548,700  20,782,013
  186,181,092
TELEPHONE SERVICES - 3.5%
ALC Communications Corp. (a)  215,000  9,701,875
AT&T Corp.   425,000  22,578,125
Ameritech Corp.   493,700  21,722,800
Bell Atlantic Corp.   375,000  21,000,000
BellSouth Corp.   150,000  9,525,000
LCI International, Inc. (a)  125,000  3,828,125
SBC Communications, Inc.   475,000  22,621,875
  110,977,800
TOTAL UTILITIES   297,158,892
TOTAL COMMON STOCKS
 (Cost $2,234,010,970)   3,027,328,237
NONCONVERTIBLE PREFERRED STOCKS - 0.6%
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 0.6%
COMPUTER SERVICES & SOFTWARE - 0.2%
SAP AG (a)  5,250 $ 6,622,118
COMPUTERS & OFFICE EQUIPMENT - 0.4%
Silicon Graphics CDA Ltd. 
exchangeable (non-vtg.) (a)  280,080  11,132,774
TOTAL NONCONVERTIBLE PREFERRED STOCKS
 (Cost $15,178,912)   17,754,892
REPURCHASE AGREEMENTS - 3.4%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95  $ 106,155,996  106,101,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $2,355,290,882)  $ 3,151,184,129
LEGEND
(a)  Non-income producing
(b)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $6,741,250 or 0.2% of net
assets.
(c)  A company in which the fund has ownership of at least 5% of the voting
securities is an affiliated company. Transactions during the period with
companies that are or were affiliates are as follows:
 PURCHASES SALES DIVIDEND MARKET
AFFILIATE COST COST INCOME VALUE 
Just For Feet, Inc. (a)  $ 2,342,009  -  - $ 16,029,750
Vanguard Cellular Systems, Inc. 
 Class A (a)   1,588,387  -  -  52,224,000
TOTAL $ 3,930,396 $ - $ - $ 68,253,750
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $1,556,970,263 and $967,373,548, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $555,941 for the period
(see Note 3 of Notes to Financial Statements).
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $2,361,955,662. Net unrealized appreciation aggregated
$789,228,467, of which $809,605,722 related to appreciated investment
securities and $20,377,255 related to depreciated investment securities. 
At December 31, 1994, the fund had a capital loss carryforward of
approximately $68,037,000 all of which will expire on December 31, 2002.
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                               <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                        
 
ASSETS                                                                                            
 
Investment in securities, at value (including repurchase agreements of $106,101,000) (cost $2,355,290,882)       $ 3,151,184,129   
- See accompanying schedule                                                                                                
 
Receivable for investments sold                                                                                   15,240,448       
 
Receivable for fund shares sold                                                                                   4,631,877        
 
Dividends receivable                                                                                              1,976,933        
 
Other receivables                                                                                                 241,989          
 
 TOTAL ASSETS                                                                                                    3,173,275,376    
 
LIABILITIES                                                                                                               
 
Payable for investments purchased                                                                 $ 31,104,827                     
 
Payable for fund shares redeemed                                                                    2,527,529                       
 
Accrued management fee                                                                             1,523,671                       
 
Other payables and accrued expenses                                                                374,992                         
 
 TOTAL LIABILITIES                                                                                                35,531,019       
 
NET ASSETS                                                                                                        $ 3,137,744,357   
 
Net Assets consist of:                                                                                                      
 
Paid in capital                                                                                                   $ 2,373,300,032   
 
Undistributed net investment income                                                                               3,900,899        
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions              (35,349,821)     
 
Net unrealized appreciation (depreciation) on investments                                                        795,893,247      
 
NET ASSETS, for 117,514,234 shares outstanding                                                                  $ 3,137,744,357   
 
NET ASSET VALUE, offering price and redemption price per share ($3,137,744,357 (divided by) 117,514,234 shares)   $26.70           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                              <C>           <C>             
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                                    
 
INVESTMENT INCOME                                                                              $ 8,244,859     
Dividends                                                                                                      
 
Interest                                                                                        5,551,271      
 
 TOTAL INCOME                                                                                   13,796,130     
 
EXPENSES                                                                                                       
 
Management fee                                                                   $ 7,756,500                   
 
Transfer agent fees                                                               627,931                      
 
Accounting fees and expenses                                                      378,173                      
 
Non-interested trustees' compensation                                             4,869                        
 
Custodian fees and expenses                                                       69,955                       
 
Registration fees                                                                 147,294                      
 
Audit                                                                             14,797                       
 
Legal                                                                             4,080                        
 
Miscellaneous                                                                     7,349                        
 
 TOTAL EXPENSES                                                                                 9,010,948      
 
NET INVESTMENT INCOME                                                                           4,785,182      
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                                            
Net realized gain (loss) on:                                                                                   
 
 Investment securities                                                            46,674,141                   
 
 Foreign currency transactions                                                    395           46,674,536     
 
Change in net unrealized appreciation (depreciation) on investment securities                   517,371,258    
 
NET GAIN (LOSS)                                                                                 564,045,794    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                $ 568,830,976   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS ENDED    YEAR ENDED     
                                    JUNE 30, 1995       DECEMBER 31,   
                                    (UNAUDITED)         1994           
 
 
<TABLE>
<CAPTION>
<S>                                                                                             <C>               <C>               
Operations                                                                                      $ 4,785,182       $ 11,810,184      
Net investment income                                                                                                               
 
 Net realized gain (loss)                                                                        46,674,536        (74,102,658)     
 
 Change in net unrealized appreciation (depreciation)                                            517,371,258       80,193,945       
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                 568,830,976       17,901,471       
 
Distributions to shareholders                                                                    (12,404,421)      (7,589,523)      
From net investment income                                                                                                          
 
 From net realized gain                                                                          -                 (80,320,550)     
 
 TOTAL DISTRIBUTIONS                                                                             (12,404,421)      (87,910,073)     
 
Share transactions                                                                               750,772,650       1,289,938,019    
Net proceeds from sales of shares                                                                                                   
 
 Reinvestment of distributions                                                                   12,404,421        87,909,946       
 
 Cost of shares redeemed                                                                         (323,728,603)     (549,819,377)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                         439,448,468       828,028,588      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                        995,875,023       758,019,986      
 
NET ASSETS                                                                                                                          
 
 Beginning of period                                                                             2,141,869,334     1,383,849,348    
 
 End of period (including undistributed net investment income of $3,900,899 and $11,472,202,    $ 3,137,744,357   $ 2,141,869,334   
respectively)                                                                                                                       
 
OTHER INFORMATION                                                                                                                   
 
Shares                                                                                           32,171,873        60,676,019       
 Sold                                                                                                                               
 
 Issued in reinvestment of distributions                                                         568,749           4,039,985        
 
 Redeemed                                                                                        (13,969,564)      (25,920,211)     
 
 Net increase (decrease)                                                                         18,771,058        38,795,793       
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                                      
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>                 <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS ENDED    YEARS ENDED DECEMBER 31,                                 
                          JUNE 30, 1995                                                                
 
SELECTED PER-SHARE DATA   (UNAUDITED)         1994                       1993 F   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                  <C>           <C>           <C>           <C>         <C>         <C>         
Net asset value, beginning of period                 $ 21.69       $ 23.08       $ 19.76       $ 18.51     $ 12.91     $ 15.18     
 
Income from Investment Operations                                                                               
 
 Net investment income                               .04           .12           .12           .09 D       .09 D       .24        
 
 Net realized and unrealized gain (loss)             5.09          (.12) E       3.64          1.64        5.72        (1.98)     
 
 Total from investment operations                    5.13          -             3.76          1.73        5.81        (1.74)     
 
Less Distributions                                   (.12)         (.12)         (.11)         (.05)       (.21)       (.21)      
From net investment income                                                                                      
 
 From net realized gain                              -             (1.27)        (.21)         (.43)       -           (.32)      
 
 In excess of net realized gain                      -             -             (.12)         -           -           -          
 
 Total distributions                                 (.12)         (1.39)        (.44)         (.48)       (.21)       (.53)      
 
Net asset value, end of period                       $ 26.70       $ 21.69       $ 23.08       $ 19.76     $ 18.51     $ 12.91     
 
TOTAL RETURN B, C                                    23.78%        (.02)         19.37%        9.32%       45.51%      (11.73)    
                                                                  %                                                   %           
 
RATIOS AND SUPPLEMENTAL DATA                                                                                    
 
Net assets, end of period (000 omitted)              $ 3,137,744   $ 2,141,869   $ 1,383,849   $ 749,837   $ 371,462   $ 135,487   
 
Ratio of expenses to average net assets              .72% A        .69%          .71%          .75%        .84%        .88%       
 
Ratio of expenses to average net assets before 
expense                                              .72% A        .70%          .71%          .75%        .84%        .88%       
reductions                                                                                                      
 
Ratio of net investment income to average net assets .38% A        .69%          .72%          .83%        .56%        2.69%      
 
Portfolio turnover rate                               82% A         122%          159%          262%        261%        88%        
 
A ANNUALIZED                                                                                                    
B TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES TO 
THE FINANCIAL STATEMENTS).                                                                                              
C TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE                                                                                         
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                       
D NET INVESTMENT INCOME PER SHARE HAS BEEN CALCULATED BASED ON AVERAGE SHARES OUTSTANDING DURING THE PERIOD.    
E THE AMOUNT SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH THE AGGREGATE NET GAIN ON INVESTMENTS FOR THE PERIOD 
ENDED DUE TO THE TIMING OF SALES                                                                                            
AND REPURCHASES OF FUND SHARES IN RELATION TO FLUCTUATING MARKET VALUES OF THE INVESTMENTS OF THE FUND.         
F EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                  
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT 
CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO                                                                                  
TAX DIFFERENCES.                                                                                                
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED               PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995               YEAR     YEARS    FUND      
 
OVERSEAS                    2.96%    4.76%    7.12%     
 
Morgan Stanley EAFE Index   1.65%    4.69%    6.97%     
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
Many markets around the globe offer the potential 
for significant growth over time; however, 
investing in foreign markets means assuming 
greater risks than investing in the United States. 
Factors like changes in a country's financial 
markets, its local political and economic 
climate, and the fluctuating value of its currency 
create these risks. For these reasons an 
international fund's performance may be more 
volatile than a fund that invests exclusively in the 
United States.
(checkmark)
You can compare the fund's figures to the performance of the Morgan Stanley
EAFE index - a broad measure of the performance of stocks in Europe,
Australia, and the Far East. This benchmark includes reinvested dividends
and capital gains, if any, and excludes the effects of sales charges.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of operations
January 28, 1987.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. Foreign investments involve greater risks and
potential rewards than U.S. investments. These risks include political and
economic uncertainties of foreign countries, as well as the risk of
currency fluctuations.
$10,000 OVER LIFE OF FUND
              VIP Overseas (22Europe, Australia,
     01/28/87        10000.00          10000.00
     01/31/87        10000.00           9997.46
     02/28/87        10010.00          10296.66
     03/31/87        10460.00          11140.41
     04/30/87        11220.00          12319.18
     05/31/87        11060.00          12319.14
     06/30/87        10520.00          11926.66
     07/31/87        10400.00          11905.82
     08/31/87        11320.00          12798.54
     09/30/87        11070.00          12597.05
     10/31/87         8760.00          10777.00
     11/30/87         8840.00          10938.65
     12/31/87         9462.16          11263.46
     01/31/88         9138.32          11464.55
     02/29/88         9381.20          12228.75
     03/31/88         9806.24          12980.64
     04/30/88         9968.16          13169.27
     05/31/88         9786.00          12747.12
     06/30/88         9613.96          12411.13
     07/31/88         9543.12          12800.51
     08/31/88         9209.16          11968.24
     09/30/88         9603.84          12491.19
     10/31/88        10028.88          13559.96
     11/30/88        10211.04          14367.68
     12/31/88        10231.28          14447.79
     01/31/89        10534.87          14701.99
     02/28/89        10717.03          14777.56
     03/31/89        10707.38          14487.53
     04/30/89        11023.50          14621.89
     05/31/89        10615.60          13826.42
     06/30/89        10574.81          13593.67
     07/31/89        11563.97          15300.67
     08/31/89        11482.39          14612.54
     09/30/89        12196.21          15278.16
     10/31/89        11533.38          14664.33
     11/30/89        12155.42          15401.50
     12/31/89        12920.24          15969.77
     01/31/90        12746.88          15375.56
     02/28/90        12449.36          14302.43
     03/31/90        12919.92          12812.46
     04/30/90        12991.52          12710.78
     05/31/90        13840.58          14161.09
     06/30/90        14147.46          14036.37
     07/31/90        14863.53          14234.08
     08/31/90        13349.56          12851.83
     09/30/90        12081.09          11060.74
     10/31/90        13206.34          12784.21
     11/30/90        12797.16          12030.10
     12/31/90        12705.10          12224.98
     01/31/91        12827.85          12620.40
     02/28/91        13260.02          13973.29
     03/31/91        12872.18          13134.44
     04/30/91        13155.20          13263.42
     05/31/91        13186.64          13401.82
     06/30/91        12463.37          12417.04
     07/31/91        13081.82          13027.11
     08/31/91        13123.75          12762.56
     09/30/91        13658.34          13481.84
     10/31/91        13752.68          13672.96
     11/30/91        13260.02          13034.64
     12/31/91        13721.24          13707.79
     01/31/92        13888.95          13415.00
     02/29/92        13599.52          12934.85
     03/31/92        13323.28          12080.93
     04/30/92        14152.01          12138.36
     05/31/92        14768.23          12950.85
     06/30/92        14491.99          12336.56
     07/31/92        13567.65          12020.83
     08/31/92        13450.78          12774.79
     09/30/92        12908.92          12522.52
     10/31/92        12027.08          11865.66
     11/30/92        11963.33          11977.32
     12/31/92        12250.20          12039.27
     01/31/93        12600.81          12037.79
     02/28/93        12847.62          12401.41
     03/31/93        13738.91          13482.39
     04/30/93        14651.94          14761.90
     05/31/93        14967.16          15073.67
     06/30/93        14597.60          14838.49
     07/31/93        15173.67          15357.91
     08/31/93        15988.88          16186.97
     09/30/93        15901.92          15822.62
     10/31/93        16478.00          16310.23
     11/30/93        15782.36          14884.55
     12/31/93        16825.82          15959.32
     01/31/94        17923.63          17308.60
     02/28/94        17607.51          17260.66
     03/31/94        17170.60          16517.22
     04/30/94        17738.58          17218.03
     05/31/94        17520.13          17119.18
     06/30/94        17334.44          17361.11
     07/31/94        17793.20          17528.07
     08/31/94        18000.73          17943.05
     09/30/94        17531.05          17377.92
     10/31/94        17891.50          17956.61
     11/30/94        17214.29          17093.61
     12/31/94        17115.99          17200.65
     01/31/95        16406.01          16539.88
     02/28/95        16449.17          16492.41
     03/31/95        16955.64          17521.06
     04/30/95        17440.09          18180.00
     05/31/95        17682.31          17963.28
     06/30/95        17847.46          17648.27
Let's say you invested $10,000 in Overseas Portfolio on January 28, 1987,
when the fund started. By June 30, 1995, your investment would have grown
to $17,847 - a 78.47% increase. That compares to $10,000 invested in the
Morgan Stanley EAFE Index, which would have grown to $17,648 over the same
period - a 76.48% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)   % OF FUND'S    
                                               INVESTMENTS    
 
C. S. Holdings (Reg.)                          1.8            
 
Nestle SA (Reg.)                               1.5            
 
Deutsche Bank AG                               1.3            
 
Unilever NV Ord.                               1.2            
 
Swiss Bank Corp. (Bearer)                      1.2            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                   % OF FUND'S    
                   INVESTMENTS    
 
Finance            26.4           
 
Utilities          8.8            
 
Nondurables        8.4            
 
Durables           8.1            
 
Basic Industries   6.2            
 
GEOGRAPHIC DIVERSIFICATION AS OF JUNE 30, 1995
(BY LOCATION OF ISSUER)   % OF FUND'S    
                          INVESTMENTS    
 
Japan                     18.5           
 
United Kingdom            12.4           
 
Switzerland               9.8            
 
France                    7.5            
 
Netherlands               6.9            
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with John Hickling, Portfolio Manager of Overseas Portfolio
Q. JOHN, HOW HAS THE FUND PERFORMED?
A. For the six months and one year ended June 30, 1995, the fund's
performance topped that of the Morgan Stanley EAFE index - a broad measure
of stocks in Europe, Australia and the Far East. The index had total
returns of 2.60% and 1.65% for the six- and 12-month periods, respectively.
Q. WHAT WERE THE KEYS TO THE FUND'S PERFORMANCE OVER THE PAST SIX MONTHS?
A. First, I kept the fund fully invested through much of the period.
Second, some of the stocks I picked in Japan and Europe fared well. And
finally, the fund was able to benefit from new investments in emerging
markets.
Q. WHY DID THE EAFE INDEX OFFER RELATIVELY LOW RETURNS?
A. While European markets have performed relatively well - though not as
well as the U.S. market - emerging markets and Japan have not. Japan was
affected by a number of factors that dampened investor enthusiasm: the
Barings debacle, the Kobe earthquake and the subway gas attack. The
Japanese market also was hurt by the strength of the yen versus the dollar.
On the heels of Mexico's devaluation of the peso in late 1994, emerging
markets also struggled, although they appear to have pretty much bottomed
out.
Q. WHAT'S THE STORY BEHIND THE FUND'S INVESTMENTS IN JAPAN?
A. Even though Japan has the highest country representation in the fund,
I've kept the fund underweighted there, relative to the index. I've focused
much of the fund's Japanese investments in technology, including consumer
electronics companies Toshiba and Hitachi, and other manufacturers and
exporters that are poised to take advantage of economic activity both in
Japan and globally. While the technology sector has done well in the U.S.,
it has been weak in Japan, so I found valuations to be attractive. The
sector recently has shown some strong gains. In addition, I've targeted
some financial stocks. The Japanese market has started to pick up a bit
lately, and brokerage house Nomura Securities is poised to take advantage
because it has been cutting costs aggressively. In addition, it appears
trust banks such as Sumitomo Trust will be able to improve interest margins
- the difference between what they charge for loans and what they pay to
depositors - because of changing regulations.
Q. THE FUND IS OVERWEIGHTED IN EUROPE, RELATIVE TO THE INDEX. WHERE HAVE
YOU FOUND OPPORTUNITIES THERE?
A. Mainly in financial and consumer nondurable stocks, as well as interest
rate-sensitive issues - because European bond markets have been rallying -
and cyclicals - those that tend to rise and fall with the economy. European
stocks have rallied lately, mainly on the strength of the technology
sector. In the short run, I've missed some opportunity there, because I
found the tech stocks to be too expensive and risky. Some of the appealing
consumer nondurable names have been Guinness, Cadbury-Schweppes, Bass and
Nestle. Barclays, National Westminster, Swiss Bank and C.S. Holdings were
among the fund's financial stock investments. I've added investments in
cyclical stocks because they became cheap. Those include paper companies Mo
Och Domsjoe and Svenska Cellulosa; auto stocks Volvo and Peugeot; and tire
companies such as Michelin. 
Q. WHAT ABOUT THE FUND'S EMERGING MARKET INVESTMENTS?
A. I've been more active there because, as I said, I felt they had hit
bottom, and there were a lot of very interesting stocks. Among the stocks
that have caught my eye have been Hong Kong/Shanghai Bank (HSBC) and Hong
Kong Land Holdings; Philippine Long Distance Telephone; the department
store Matahari and cigarette manufacturer Gudang Garam in Indonesia; Krung
Thai Bank; Telecom Argentina; and Mexican companies Bancomer, Telmex, Cemex
and Grupo Carso.
Q. WHAT'S YOUR OUTLOOK GOING FORWARD?
A. Several factors are important to consider. First of all, it seems most
stock markets reflect the sentiment that any worldwide recession will stay
pretty shallow and that growth will resume. Of course, this is the best
possible scenario. At the same time, if the U.S. market stumbles, one would
expect there to be a drop in foreign markets. In such a scenario, I believe
overseas markets wouldn't drop as far as the U.S, because they haven't
gained as much recently, but it's impossible to say for sure. How the
dollar does also will be important. Going forward, I'll stay with my usual
game plan, looking for opportunities in any markets that appear to have
excellent value.
 
 
FUND FACTS
GOAL: to increase the value of the fund's 
shares by investing mainly in stocks in 
Europe, the Far East, and the Pacific Basin
START DATE: January 28, 1987
SIZE: as of June 30, 1995, more than $1.2 billion
MANAGER: John Hickling, since 1993; manager 
Fidelity Overseas Fund, since 1993; Fidelity 
Advisor Overseas Fund, since 1993; Fidelity 
Advisor Annuity Overseas Portfolio, since 
January 1995; previously managed several 
Fidelity international funds; joined Fidelity in 
1982
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 89.2%
 SHARES VALUE (NOTE 1)
ARGENTINA - 0.8%
Buenos Aires Embotelladora SA 
 sponsored ADR  41,800 $ 1,050,301
Perez Companc Class B  308,452  1,295,822
Telecom Argentina sponsored 
 ADR Class B  83,400  3,794,700
Telecom Argentina Stet France 
 Telecom SA  263,600  1,199,681
YPF Sociedad Anonima sponsored 
 ADR representing Class D shares  150,500  2,840,688
  10,181,192
AUSTRALIA - 1.4%
Brambles Industries Ltd.   276,500  2,616,260
FAI Insurance Ltd. Ord.   2,037,900  809,474
Lend Lease Corp. Ltd.   81,000  1,033,010
Pioneer International Ltd.   493,300  1,224,642
TNT Ltd. (a)  1,658,800  2,176,694
Westpac Banking Corp.   2,912,700  10,536,488
  18,396,568
AUSTRIA - 0.9%
Mayr Melnhof Karton AG  24,200  1,398,830
OEMV AG  62,400  7,194,579
VA Technologie AG  6,800  851,047
VA Technologie AG (d)  15,000  1,877,310
  11,321,766
BELGIUM - 1.6%
Bekaert SA  4,005  3,197,654
Delhaize Freres & Cie Le Lion SA  135,300  6,183,782
Petrofina SA   11,900  3,590,951
Petrofina SA (warrants) (a)  595  8,380
Solvay & Cie SA  14,062  7,724,197
  20,704,964
BERMUDA - 0.2%
Consolidated Electric Power Asia Ltd. 
 sponsored ADR (d)  30,000  682,500
Jardine Strategic Holdings Ltd. Ord.   529,500  1,704,990
  2,387,490
BRAZIL - 0.2%
Coteminas PN  2,500,000  788,675
Telebras PN (Pfd. Reg.)  60,298,770  1,987,447
  2,776,122
CANADA - 0.5%
Midland Walwyn, Inc.   269,000  2,106,921
Noranda, Inc.   245,400  4,827,541
  6,934,462
CHILE - 0.1%
Vina Concha Stet y Toro SA 
 sponsored ADR  51,100  990,063
FINLAND - 0.8%
Kymmene Corp.   53,900  1,680,624
Pohjola Class B  291,000  4,570,859
Valmet Corp. OY Ord.   167,700  3,793,939
  10,045,422
FRANCE - 7.2%
Accor SA  65,158  8,694,014
Axa SA  91,718  4,963,362
BQE National Paris Ord.   222,840  10,770,332
Club Mediterranee SA Ord.   42,500  4,340,855
Compagnie Bancaire Ord.   65,670  7,867,107
Credit Lyonnais  24,500  1,413,880
 
 SHARES VALUE (NOTE 1)
FRANCE - CONTINUED
Elf Aquitaine  112,128 $ 8,302,776
Generale des Eaux  90,600  10,105,133
Havas SA  53,300  4,227,450
IMETAL SA Ord.  9,200  1,083,135
L'Oreal Co. Ord.   10,200  2,563,957
Lafarge Coppee SA  63,900  4,978,432
Lyonnaise des Eaux Dumez SA  30,700  2,909,255
Michelin SA Cie Generale des 
 Etablissements, Class B (a)  76,900  3,413,366
Peugeot SA Ord.   19,500  2,710,627
Total SA Class B  190,600  11,495,446
Vallourec SA (a)  60,000  3,010,224
  92,849,351
GERMANY - 6.0%
Allianz Versich Holdings Ord. (Reg.)  1,450  2,590,467
Asko  2,900  1,813,746
BMW AG  9,918  5,463,533
Bayerische Vereinsbank AG Ord.   11,000  3,340,331
Continental Gummi-Werke AG  25,600  3,721,076
Deutsche Bank AG  352,000  17,122,878
Duerr Beteiligungs AG (RFD)  8,777  3,119,553
Gildemeister AG (a)  28,620  2,372,138
Hoechst AG Ord.   38,900  8,413,855
Karstadt AG  17,800  7,821,202
Kaufhof Holding AG  20,000  7,151,906
Metallgesellschaft AG (a)(d)  86,700  1,587,832
SGL Carbon AG (a)(d)  28,000  1,250,570
Schmalbach-Lubeca AG  4,250  855,261
Veba AG Ord.   27,400  10,779,905
  77,404,253
HONG KONG - 2.1%
Amoy Properties Ltd.   2,084,000  1,831,440
Consolidated Electric Power Asia Ltd.   604,000  1,401,165
Dickson Concepts International Ltd.   2,108,000  1,259,994
HSBC Holdings PLC  834,000  10,697,560
Hong Kong Land Holdings Ltd.   2,337,000  4,253,340
Hopewell Holdings Ltd.   3,944,000  3,338,596
Hysan Development Co. Ltd.   643,000  1,470,863
Peregrine Investments Holdings Ltd.   832,000  1,182,780
Semi-Tech (Global) Ltd.   100,000  160,901
Sun Hung Kai Properties Ltd.   153,000  1,132,023
  26,728,662
INDIA - 0.1%
Reliance Industries Ltd. GDS (a)  106,400  1,902,432
INDONESIA - 1.0%
Astra International PT (For. Reg.)  160,000  283,790
Bank International Indonesia PT Ord.   921,000  2,843,238
Gudang Garam PT Perusahaan  42,500  326,336
Jakarta International Hotels & 
 Development Ord.   1,541,000  1,937,499
Matahari Putra Prima PT:
 (For. Reg.)  552,000  879,927
 (For. Reg.) (rights) (a)  276,000  266,459
Sampoerna Hanjaya Mandala (For. Reg.)  735,750  5,781,604
  12,318,853
IRELAND - 1.0%
Bank of Ireland U.S. Holdings, Inc.   1,009,200  5,793,010
Fyffes PLC  1,358,000  2,479,301
Independent Newspapers PLC  521,050  2,866,312
Waterford Wedgwood PLC Unit   1,751,400  1,494,049
  12,632,672
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
ITALY - 1.3%
Alitalia Linee Aeree Italiane Class A (a)  136,400 $ 65,201
Assicurazioni Generali Spa  218,570  5,128,878
Fiat Spa  1,121,000  3,965,325
Istituto Mobiliare Italiano  301,400  1,848,206
Italgas Spa  512,200  1,334,373
Montedison Spa Ord. (a)  2,962,700  2,120,701
SAI Sta Assieuratrice Industriale Spa  189,000  2,017,120
  16,479,804
JAPAN - 18.5%
ADO Electronic Industrial Co. Ltd.   19,000  410,750
Advantest Corp.   74,000  2,797,401
Aida Engineering Ltd. Ord.   176,000  1,199,669
Akita Bank Ltd.   76,650  656,483
Amada Metrecs Co. Ltd.   86,000  1,107,383
Amadasonoike Co. Ltd.   282,000  1,632,368
Autobacs Seven Co. Ltd.   20,600  2,007,679
Bridgestone Corp.   339,000  5,005,908
Canon, Inc.   526,000  8,575,073
Daicel Chemical Industries Ltd.   397,000  2,035,415
East Japan Railway Co. Ord.   700  3,597,165
Fanuc Ltd.   98,200  4,245,860
Fujitsu Ltd.   726,000  7,247,135
Futaba Industrial Co. Ltd.   126,000  2,054,105
Hachijuni Bank Ltd.   92,000  1,141,170
Hanshin Department Store Ltd.   29,000  205,210
Higo Bank Ltd. Ord.   96,000  941,288
Hitachi Ltd.   1,126,000  11,240,047
Honda Motor Co. Ltd.   432,000  6,634,375
Ishihara Sangyo Kaisha Ltd. (a)  343,000  1,021,097
Japan Airlines Co. Ltd.   302,000  2,008,578
Komatsu Ltd. Ord.   410,000  3,133,728
Marubeni Corp.   339,000  1,726,035
Matsushita Electric Industrial Co. Ltd.   303,000  4,724,867
Marukyo Corp.   16,000  255,168
Minebea Co. Ltd.   546,000  3,508,847
Mitsubishi Chemical Industries Ltd.   89,000  381,654
Mitsubishi Estate Co. Ltd.   264,000  2,978,382
Mitsubishi Heavy Industries Ltd.   492,000  3,347,809
Mitsubishi Trust & Banking Corp.   486,000  6,889,546
Mitsui OSK Lines Ltd.   457,000  1,268,696
Murata Mfg. Co. Ltd.   171,000  6,484,465
Nichido Fire & Marine 
 Insurance Co. Ltd.   502,000  4,062,254
Nikko Securities Co. Ltd.   373,000  3,031,587
Nippon Telegraph & 
 Telephone Corp. Ord.   400  3,354,991
Nippon Yusen Kabushiki Kaisha  354,000  1,986,414
Nissan Motor Co. Ltd. Ord.   388,000  2,484,302
Nisshinbo Industries  154,000  1,217,082
Nitto Denko Corp.   97,000  1,512,581
Nomura Securities Co. Ltd.   664,000  11,609,217
Omron Corp.   139,000  2,660,131
Orix Corp.   242,000  8,061,901
Pioneer Electronic Corp.   241,000  4,099,704
Rohm Co. Ltd.   120,000  6,209,096
Sankyo Co. Ltd.   258,300  6,011,235
Sanwa Bank Ltd.   95,000  1,795,629
Seino Transpotation Co. Ltd.   144,000  2,432,605
Sony Corp.   209,700  10,082,445
Sumitomo Marine and Fire 
 Insurance Co. Ltd.   420,000  3,339,160
Sumitomo Realty & 
 Development Co. Ltd.   648,000  3,873,452
Sumitomo Rubber Industries Ltd.   185,000  1,376,846
Sumitomo Trust & Banking Co. Ltd.   363,000  4,416,893
Suzuki Motor Corp.   228,000  2,545,303
 
 SHARES VALUE (NOTE 1)
JAPAN - CONTINUED
TDK Corp.   88,000 $ 4,012,759
Takashimaya Co. Ltd.   198,000  2,666,510
Takeda Chemical Industries Ltd.   397,000  5,252,687
Tokio Marine & Fire 
 Insurance Co. Ltd. (The)  1,065,000  12,228,948
Toshiba Corp.   1,626,000  10,314,970
Toyota Motor Corp.   474,000  9,407,208
Tsugami Corp.   253,000  911,577
Yamanouchi Pharmaceutical Co. Ltd.   302,000  6,814,177
  238,235,020
KOREA (SOUTH) - 0.8%
Cho Hung Bank Co. Ltd.   191,504  2,273,043
Korea Electric Power Corp. (a)  147,470  5,647,716
Korea First Securities Co. Ltd.   14,218  187,136
Kyungki Bank (a)  171,523  1,628,705
Seoul Securities Co.   74,592  924,714
  10,661,314
MEXICO - 1.2%
Banacci SA de CV: 
 Class B  352,200  540,979
 Class L  17,610  26,767
Cemex SA, Series B  1,071,800  3,875,630
Cifra SA Class C  1,559,100  2,055,517
Consorcio G Grupo Dina SA ADR  34,800  108,750
Empresas Ica Sociedad Controladora 
 SA de CV sponsored ADR 
 representing Ord. (part. cert.)  208,700  2,139,175
Grupo Carso SA de CV Class A-1 (a)  287,800  1,574,842
Grupo Dina sponsored ADR, Series L  12,543  25,086
Grupo Financiero Bancomer SA de CV:
 Class B (a)  4,451,800  1,303,487
 Series L (a)   216,878  57,256
 sponsored ADR, Series C (a) (d)  70,200  412,425
Telefonos de Mexico SA sponsored ADR 
 representing shares Ord. Class L  93,200  2,761,050
  14,880,964
MALAYSIA - 0.9%
Kuala Lumpur Industries Holdings BHD (a) 290,000  394,913
Magnum Corp. BHD  567,500  1,326,804
Malaysian Banking BHD  133,000  1,052,871
Resorts World BHD  443,000  2,598,399
Telekom Malaysia BHD  614,000  4,659,149
Tenega Nasional BHD  251,000  1,024,384
Time Engineering BHD  161,000  541,509
  11,598,029
NETHERLANDS - 6.9%
ABN-AMRO Holdings NV  46,500  1,796,666
Aegon NV Ord.   68,250  2,363,636
AKZO NV Ord.   103,800  12,420,856
Heineken NV  24,200  3,666,667
IHC Caland NV  48,300  1,373,134
International Nederlanden Groep NV  249,108  13,793,730
KLM Royal Dutch Airlines Ord. (a)  198,200  6,441,468
Koninklijke PPT Nederland  221,500  7,971,539
Koninklijke PPT Nederland (a) (d)  80,600  2,900,705
Oce Van der Grinten NV  136,700  7,719,571
Pirelli Tyre Holdings NV Ord. (a)  633,700  4,258,242
Royal Dutch Petroleum Co. Ord.   50,900  6,222,317
Unilever NV Ord.   122,000  15,891,452
Vendex International Bearer (a) (d)  81,400  2,156,361
  88,976,344
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
NETHERLANDS ANTILLES - 0.3%
Schlumberger Ltd.   68,200 $ 4,236,925
NORWAY - 2.4%
Bergesen Group:
 Class A  35,500  807,408
 Class B  301,600  6,859,557
Christiania Bank Free shares Ord.   1,475,000  3,426,617
Den Norske Bank Class A Free shares  1,146,800  3,111,291
Norsk Hydro AS  100,850  4,218,809
Orkla AS:
 Class A Free shares  93,250  4,173,564
 Class B (non-vtg.)  47,800  2,026,773
Saga Petroleum AS Class B  261,600  3,463,634
Unitor AS  192,300  3,358,339
  31,445,992
PAKISTAN - 0.1%
Pakistan Telecommunications Voucher 
 GDR (a) (d)  8,630  837,110
PHILLIPINES - 0.1%
Philippine Long Distance Telephone Co. 
 sponsored ADR  21,500  1,542,625
SINGAPORE - 1.0%
Jardine Matheson Holdings Ltd. Ord.   506,659  3,723,944
Kim Engineering Holdings Ltd.   2,455,000  2,565,721
Neptune Orient Lines Ltd.   3,377,000  3,916,071
Overseas Union Bank Ltd. (For.)  265,000  1,669,291
Van Der Horst Ltd.   156,000  748,174
  12,623,201
SOUTH AFRICA - 0.0%
De Beers Consolidated Mines Ltd. ADR  24,000  621,000
SPAIN - 4.2%
Banco Bilbao Vizcaya SA Ord. (Reg.)  349,100  10,102,294
Banco Intercontinental Espanol  59,550  5,374,415
Corporacion Mapfrecia International 
 de Reaseguros SA (Reg.)  183,400  9,035,230
EL Aguila SA (a)  56,540  423,669
Repsol SA Ord.   172,500  5,441,730
Tabacalera SA, Series A  205,200  7,696,592
Telefonica de Espana SA Ord.   845,150  10,916,448
Union Electrica Fenosa SA  1,216,100  5,719,270
  54,709,648
SWEDEN - 3.5%
Electrolux AB  117,600  5,358,737
Investor AB Class B Free shares  314,700  9,097,942
Mo Och Domsjoe (MoDo) Class B 
 Free shares  83,100  4,799,104
SKF AB Ord.   75,800  1,533,959
Skandia International Holding  35,400  687,147
Svenska Cellulosa Aktiebolaget SCA 
 Class B Ord.   362,700  6,740,754
Skandinaviska Enskilda Banken 
 Class A Free shares  948,300  4,934,745
Volvo AB Class B  637,400  12,153,153
  45,305,541
SWITZERLAND - 9.8%
Adia SA (Bearer) (a)  54,800  11,403,744
Alusuisse-Lonza Holding AG (Reg.)  15,939  10,019,990
Baloise Holding (Reg.)  5,635  12,879,299
CIBA-GEIGY AG (Reg.)  14,380  10,567,453
C. S. Holdings (Reg.)  258,405  23,736,812
Fischer (Georg) AG (Reg.)  12,400  3,228,211
Holderbank Financiere Glarus 
 AG (Bearer)  2,825  2,324,445
 
 SHARES VALUE (NOTE 1)
SWITZERLAND - CONTINUED
Holderbank Financial Glarus 
 (warrants) (a)  14,125 $ 19,678
Nestle SA (Reg.)  18,800  19,626,644
Roche Holdings Ltd. (part. certs.)  1,700  10,990,422
Surveillance, Societe Generale (Bearer)  1,010  1,758,816
Swiss Bank Corp. (Bearer)  43,450  15,435,437
Zurich Versicherung (Reg.)  3,405  4,289,973
   126,280,924
THAILAND - 1.6%
Bank of Asia PCL (For. Reg.)  354,310  1,004,727
Krung Thai Bank (For. Reg.)  1,698,840  6,882,069
Ruam Pattana Fund II (For. Reg.) (a)  1,117,000  712,691
Ruang Khao Unit Trust (For. Reg.) (a)  836,800  601,709
Siam City Bank PCL (For. Reg.)  6,828,500  9,405,234
Telecomasia Corp. PCL (For. Reg.) (a)  394,000  1,460,440
  20,066,870
TURKEY - 0.3%
Aksigorta (a)  280,000  54,463
Aksigoria (a) (d)  952,000  185,174
Cimentas AS (a)  500,000  322,290
Tofas Turk Otomobil Fabrikasi 
 AS ADR (a) (d)  165,600  712,080
Tofas Turk Otomobil Fabrikasi AS (a)  2,400,600  2,117,473
  3,391,480
UNITED KINGDOM - 12.4%
Argyll Group PLC Ord.   626,900  3,353,633
Avon Rubber  81,900  666,007
BTR PLC Ord.   625,100  3,184,528
Barclays PLC Ord.   980,300  10,558,664
Bass PLC Ord.   763,700  7,324,586
Berkeley Group PLC  159,600  904,685
Booker PLC  364,200  2,415,782
Boots Co. PLC  287,600  2,334,164
British Land Ord.   289,500  1,844,124
Burmah Oil  190,700  2,768,567
Cadbury-Schweppes PLC Ord.   955,700  6,994,539
Commercial Union PLC (a)  225,100  2,099,695
De La Rue PLC  488,300  7,287,643
Dixons Group PLC  937,500  3,826,800
Forte PLC  1,806,100  6,551,610
Glaxo Holdings PLC Ord.   378,100  4,651,224
Great Universal Stores PLC Ord Class A  381,600  3,574,711
Guinness PLC Ord.   1,154,300  8,705,719
Hanson Trust PLC Ord.   674,000  2,358,953
Iceland Group PLC  637,600  1,829,976
Lasmo PLC  858,400  2,347,355
Ladbroke Group PLC Ord.   1,032,400  2,782,019
Lloyds Abbey Life PLC  549,600  3,426,481
London International Group PLC  2,561,200  4,492,217
National Westminster Bank PLC Ord.   1,097,920  9,567,209
Nurdin & Peacock PLC Ord.   375,000  1,046,393
North West Water Group PLC Ord.   337,700  2,988,469
Redland PLC Ord.   147,800  969,770
Rolls Royce PLC Ord.   874,433  2,433,022
Royal Insurance Holdings PLC  992,600  4,890,550
Sainsbury (J.) PLC Ord.   566,367  3,987,065
Scottish Hydro-Electric PLC Ord.   723,700  3,681,071
Scottish Power PLC ADR  960,500  4,954,461
Shell Transport & Trading PLC  581,900  6,972,716
TSB Group PLC  300  1,155
Tesco PLC Ord.   1,425,100  6,589,734
Unigate Ltd. Ord.   312,800  2,022,471
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
UNITED KINGDOM - CONTINUED
Vodafone Group PLC  1,890,600 $ 7,039,006
Whitbread Co. PLC Class A  715,700  6,847,100
  160,273,874
TOTAL COMMON STOCKS
 (Cost $1,041,443,013)   1,149,740,937
NONCONVERTIBLE PREFERRED STOCKS - 2.5%
AUSTRIA - 0.5%
Creditanstalt Bankverein  105,900  6,099,579
GERMANY - 0.5%
Henkel KGAA  10,300  3,974,013
Porsche AG Ord. (a)  6,050  2,638,622
  6,612,635
ITALY - 1.5%
Banco Ambro Veneto  1,197,000  1,627,788
Fiat Spa  1,350,600  2,937,514
SAI Sta Assicuratrice Industriale Spa  650,500  2,800,526
Stet (Societa Finanziaria Telefonica) Spa  5,075,300  11,278,078
  18,643,906
KOREA (SOUTH) - 0.0%
Korea First Securities Co. Ltd.   68,124  575,898
TOTAL NONCONVERTIBLE PREFERRED STOCKS
 (Cost $29,697,172)   31,932,018
FOREIGN GOVERNMENT OBLIGATIONS (F) - 1.1%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
ARGENTINA - 0.3%
Argentina Republic BOCON 
 6.0625%, 4/1/01 (e) B1 $ 5,993,570  3,738,969
BRAZIL - 0.2%
Brazil Federative Republic IDU 
 euro  6.6875%, 1/1/01 (e) B1  2,570,500  2,069,253
DENMARK - 0.3%
Danish Government Bullet 
 7%, 12/15/04 Aa1 DKK 25,000,000  4,181,735
FRANCE - 0.3%
French Government Strips 
 4/25/23 Aaa FRF 168,000,000  3,508,764
TOTAL FOREIGN GOVERNMENT 
 OBLIGATIONS
 (Cost $14,123,089)   13,498,721
REPURCHASE AGREEMENTS - 7.2%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95 $ 92,390,864  92,343,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $1,177,606,274)  $ 1,287,514,676
FORWARD FOREIGN CURRENCY CONTRACTS
 SETTLEMENT  UNREALIZED
 DATE(S) VALUE GAIN/(LOSS)
CONTRACTS TO SELL
 810,720,000 ESP 7/12/95 $ 6,704,431 $ (278,432)
 228,920,092 FRF 8/16/95  47,220,286  (1,965,746)
 2,043,255,600 JPY 7/11/95  24,176,080  411,833
TOTAL CONTRACTS TO SELL-
 (Receivable amount $76,268,452) $ 78,100,797 $ (1,832,345)
THE VALUE OF CONTRACTS TO SELL AS A PERCENTAGE OF TOTAL INVESTMENT IN
SECURITIES - 6.1%
CURRENCY ABBREVIATIONS
DKK - Danish krone
ESP - Spanish peseta
FRF - French franc
JPY - Japanese yen
LEGEND
(a)  Non-income producing
(b)  Principal amount is stated in United States dollars unless otherwise
noted.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $12,602,067 or 1.0% of net
assets.
(e)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end.
(f)  Some foreign government obligations have not been individually rated
by S&P or Moody's. The ratings listed are assigned to securities by FMR,
the fund's investment adviser, based principally on S&P and Moody's ratings
of the sovereign credit of the issuing government.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $307,494,270 and $257,850,752, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $152,215 for the period
(see Note 3 of Notes to Financial Statements).
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $1,177,807,984. Net unrealized appreciation aggregated
$109,706,692, of which $162,739,035 related to appreciated investment
securities and $53,032,343 related to depreciated investment securities. 
INDUSTRY DIVERSIFICATION
As a Percentage of Total Value of Investments
Basic Industries   6.2
Construction & Real Estate   3.2
Durables   8.1
Energy   5.1
Finance   26.4
Government Obligations   1.1
Health   3.4
Holding Companies   1.0
Industrial Machinery & Equipment   2.8
Media & Leisure   2.4
Nondurables   8.4
Retail & Wholesale   4.8
Services   3.0
Repurchase Agreements   7.2
Technology   4.9
Transportation   2.8
Utilities   8.8
Others (individually less than 1%)   0.4
Total   100.0%
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                         
 
ASSETS                                                                                             
 
Investment in securities, at value (including repurchase agreements of $92,343,000) (cost $1,177,606,274) -       $ 1,287,514,676   
See accompanying schedule                                                                                                
 
Cash                                                                                                               655              
 
Receivable for investments sold                                                                                  20,207,922       
 
Unrealized appreciation on foreign currency contracts                                                           411,833          
 
Dividends receivable                                                                                              7,490,524        
 
Interest receivable                                                                                                304,815          
 
 TOTAL ASSETS                                                                                                      1,315,930,425    
 
LIABILITIES                                                                                                                
 
Payable for investments purchased                                                                  $ 10,265,923                     
 
Unrealized depreciation on foreign currency contracts                                             2,244,178                       
 
Payable for fund shares redeemed                                                                    5,303,385                       
 
Accrued management fee                                                                             832,243                         
 
Other payables and accrued expenses                                                                336,394                         
 
 TOTAL LIABILITIES                                                                                                18,982,123       
 
NET ASSETS                                                                                                        $ 1,296,948,302   
 
Net Assets consist of:                                                                                                    
 
Paid in capital                                                                                                   $ 1,177,330,987   
 
Undistributed net investment income                                                                             11,730,370       
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions                (279,038)        
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies        108,165,983      
 
NET ASSETS, for 80,033,348 shares outstanding                                                                     $ 1,296,948,302   
 
NET ASSET VALUE, offering price and redemption price per share ($1,296,948,302 (divided by) 80,033,348 shares)    $16.21           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>            <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                      
 
INVESTMENT INCOME                                                                 $ 21,509,202   
Dividends                                                                                        
 
Interest                                                                           4,660,220     
 
                                                                                   26,169,422    
 
Less foreign taxes withheld                                                        (2,979,305)   
 
 TOTAL INCOME                                                                      23,190,117    
 
EXPENSES                                                                                         
 
Management fee                                                     $ 4,861,229                   
 
Transfer agent fees                                                 316,317                      
 
Accounting fees and expenses                                        267,409                      
 
Non-interested trustees' compensation                               3,447                        
 
Custodian fees and expenses                                         311,947                      
 
Registration fees                                                   24                           
 
Audit                                                               22,683                       
 
Legal                                                               2,524                        
 
Miscellaneous                                                       2,230                        
 
 TOTAL EXPENSES                                                                    5,787,810     
 
NET INVESTMENT INCOME                                                              17,402,307    
 
REALIZED AND UNREALIZED GAIN                                                                     
 (LOSS)                                                                                          
Net realized gain (loss) on:                                                                     
 
 Investment securities                                              6,935,354                    
 
 Foreign currency transactions                                      (6,677,005)    258,349       
 
Change in net unrealized appreciation (depreciation) on:                                         
 
 Investment securities                                              37,408,823                   
 
 Assets and liabilities in foreign currencies                       (2,727,346)    34,681,477    
 
NET GAIN (LOSS)                                                                    34,939,826    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                   $ 52,342,133   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE>
<CAPTION>
<S>                                                                                              <C>                 <C>            
  
INCREASE (DECREASE) IN NET ASSETS                                                                SIX MONTHS ENDED    YEAR ENDED     
  
                                                                                                 JUNE 30, 1995       DECEMBER 31,   
  
                                                                                                 (UNAUDITED)         1994           
  
 
Operations                                                                                       $ 17,402,307        $ 14,354,948   
  
Net investment income                                                                                                               
  
 
 Net realized gain (loss)                                                                         258,349             1,588,422     
  
 
 Change in net unrealized appreciation (depreciation)                                             34,681,477          (19,420,073)  
  
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                  52,342,133          (3,476,703)   
  
 
Distributions to shareholders                                                                     (4,893,543)         (4,465,195)   
  
From net investment income                                                                                                          
  
 
 From net realized gain                                                                           (1,797,170)         -             
  
 
 In excess of net realized gain                                                                   (3,096,373)         -             
  
 
 TOTAL DISTRIBUTIONS                                                                              (9,787,086)         (4,465,195)   
  
 
Share transactions                                                                                235,046,856         1,000,905,405 
  
Net proceeds from sales of shares                                                                                                   
  
 
 Reinvestment of distributions                                                                    9,787,086           4,465,195     
  
 
 Cost of shares redeemed                                                                          (288,141,738)       (477,688,222) 
  
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                          (43,307,796)        527,682,378   
  
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                         (752,749)           519,740,480   
  
 
NET ASSETS                                                                                                                          
  
 
 Beginning of period                                                                              1,297,701,051       777,960,571   
  
 
 End of period (including undistributed net investment income of $11,730,370 and $10,987,509,    $ 1,296,948,302  $ 1,297,701,051 
 
respectively)                                                                                                                       
  
 
OTHER INFORMATION                                                                                                                   
  
 
Shares                                                                                            15,188,474          62,240,900    
  
 Sold                                                                                                                               
  
 
 Issued in reinvestment of distributions                                                          652,472             274,107       
  
 
 Redeemed                                                                                         (18,619,209)        (29,967,241)  
  
 
 Net increase (decrease)                                                                          (2,778,263)         32,547,766    
  
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                                      
  
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 E   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                     <C>           <C>           <C>         <C>         <C>         <C>        
Net asset value, beginning of period                    $ 15.67       $ 15.48       $ 11.53     $ 13.09     $ 12.42     $ 12.67    
 
Income from Investment Operations                                                                              
 
 Net investment income                                  .07           .19           .06         .16         .24         .18       
 
 Net realized and unrealized gain (loss)                .59           .08 C         4.16        (1.54)      .74         (.39)     
 
 Total from investment operations                       .66           .27           4.22        (1.38)      .98         (.21)     
 
Less Distributions                                      (.06)         (.08)         (.18)       (.18)       (.17)       (.04)     
From net investment income                                                                                     
 
 In excess of net investment income                      -             -             (.04)       -           -           -         
 
 From net realized gain                                 (.02)         -             -           -           (.14) D     -         
 
 In excess of net realized gain                         (.04)         -             (.05)       -           -           -         
 
 Total distributions                                    (.12)         (.08)         (.27)       (.18)       (.31)       (.04)     
 
Net asset value, end of period                          $ 16.21       $ 15.67       $ 15.48     $ 11.53     $ 13.09     $ 12.42    
 
TOTAL RETURN B                                          4.27%         1.72%         37.35%      (10.72)     8.00%       (1.67)    
                                                                                                 %                       %          
 
RATIOS AND SUPPLEMENTAL DATA                                                                                   
 
Net assets, end of period (000 omitted)                 $ 1,296,948   $ 1,297,701   $ 777,961   $ 180,837   $ 126,490   $ 80,554   
 
Ratio of expenses to average net assets                 .91% A        .92%          1.03%       1.14%       1.26%       1.41%     
 
Ratio of net investment income to average net assets    2.74% A       1.28%         1.21%       1.86%       2.33%       1.89%     
 
Portfolio turnover rate                                 46% A         42%           42%         61%         168%        100%      
 
A ANNUALIZED                                                                                                    
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT.                                                                               
INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                                
C THE AMOUNT SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH THE AGGREGATE NET LOSS ON INVESTMENTS FOR THE PERIOD 
ENDED DUE TO THE TIMING OF SALES AND                                                                                       
REPURCHASES OF FUND SHARES IN RELATION TO FLUCTUATING MARKET VALUES OF THE INVESTMENTS OF THE FUND.            
D INCLUDES AMOUNTS DISTRIBUTED FROM NET REALIZED GAINS ON FOREIGN CURRENCY RELATED TRANSACTIONS TAXABLE AS ORDINARY INCOME.
E EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                 
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES."                                                 
AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO TAX DIFFERENCES.
 
</TABLE>
 
NOTES TO FINANCIAL STATEMENTS
For the period ended June 30, 1995 (Unaudited)
 
 
1. SIGNIFICANT ACCOUNTING POLICIES.
The Money Market Portfolio, High Income Portfolio, Equity-Income Portfolio,
Growth Portfolio and Overseas Portfolio (the funds) are funds of Variable
Insurance Products Fund (the trust). The trust is registered under the
Investment Company Act of 1940, as amended (the 1940 Act), as an open-end
management investment company organized as a Massachusetts business trust.
Each fund is authorized to issue an unlimited number of shares. Shares of
each fund may only be purchased by insurance companies for the purpose of
funding variable annuity or variable life insurance contracts. The
following summarizes the significant accounting policies of the funds:
SECURITY VALUATION:
MONEY MARKET PORTFOLIO. As permitted under Rule 2a-7 of the 1940 Act, and
certain conditions therein, securities are valued initially at cost and
thereafter assume a constant amortization to maturity of any discount or
premium.
HIGH INCOME PORTFOLIO. Securities for which quotations are readily
available are valued by a pricing service at their market values as
determined by their most recent bid prices in the principal market (sales
prices if the principal market is an exchange) in which such securities are
normally traded. Securities (including restricted securities) for which
market quotations are not readily available are valued at their fair value
as determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus interest, both of which approximate current
value.
EQUITY-INCOME AND GROWTH PORTFOLIOS. Securities for which exchange
quotations are readily available are valued at the last sale price, or if
no sale price, at the closing bid price. Securities for which exchange
quotations are not readily available (and in certain cases debt securities
which trade on an exchange), are valued primarily using dealer-supplied
valuations or at their fair value as determined in good faith under
consistently applied procedures under the general supervision of the Board
of Trustees. Short-term securities maturing within sixty days of their
purchase date are valued at amortized cost or original cost plus accrued
interest, both of which approximate current value.
OVERSEAS PORTFOLIO. Securities for which quotations are readily available
are valued at the last sales price, or if no sale price, at the closing bid
prices in the principal market in which such securities are normally
traded. Securities for which market quotations are not readily available
are valued 
primarily using dealer-supplied valuations or at their fair value as
determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus accrued interest, both of which approximate
current value.
FOREIGN CURRENCY TRANSLATION. The accounting records of the funds are
maintained in U.S. dollars. Investment securities and other assets and
liabilities denominated in a foreign currency are translated into U.S.
dollars at the prevailing rates of exchange at period end. Purchases and
sales of securities, income receipts, and expense payments are translated
into U.S. dollars at the prevailing exchange rate on the respective dates
of the transactions.
Net realized gains and losses on foreign currency transactions represent
net gains and losses from sales and maturities of forward currency
contracts, disposition of foreign currencies, currency gains and losses
realized between the trade and settlement dates on securities transactions,
and the difference between the amount of net investment income accrued and
the U.S. dollar amount actually received. The effects of changes in foreign
currency exchange rates on investments in securities are included with the
net realized and unrealized gain or loss on investment securities.
INCOME TAXES. As a qualified regulated investment company under Subchapter
M of the Internal Revenue Code, each fund is not subject to income taxes to
the extent that it distributes substantially all of its taxable income for
the fiscal year. The schedules of investments include information regarding
income taxes under the caption "Income Tax Information."
INVESTMENT INCOME:
MONEY MARKET PORTFOLIO. Interest income, which includes amortization of
premium and accretion of original issue discount, is accrued as earned.
HIGH INCOME, EQUITY-INCOME, GROWTH AND OVERSEAS PORTFOLIOS. Dividend income
is recorded on the ex-dividend date, except certain dividends from foreign
securities where the ex-dividend date may have passed, are recorded as soon
as the funds are informed of the ex-dividend date. Interest income, which
includes accretion of original issue discount, is accrued as earned.
Investment income is recorded net of foreign taxes withheld where recovery
of such taxes is uncertain.
EXPENSES. Most expenses of the trust can be directly attributed to a fund.
Expenses which cannot be directly attributed are apportioned between the
funds in the trust.
1. SIGNIFICANT ACCOUNTING POLICIES - CONTINUED
DISTRIBUTIONS TO SHAREHOLDERS. Dividends are declared daily and paid
monthly from net interest income for the Money Market Portfolio.
Distributions are recorded on the ex-dividend date for all other funds.
Income and capital gain distributions are determined in accordance with
income tax regulations which may differ from generally accepted accounting
principles. These differences, which may result in distribution
reclassifications, are primarily due to differing treatments for foreign
currency transactions, passive foreign investment companies (PFIC), market
discount, partnerships, non-taxable dividends and losses deferred due to
wash sales and excise tax regulations. 
Permanent book and tax basis differences relating to shareholder
distributions will result in reclassifications to paid in capital and may
affect the per-share allocation between net investment income and realized
and unrealized gain (loss). Undistributed net investment income and
accumulated undistributed net realized gain (loss) on investments and
foreign currency transactions may include temporary book and tax basis
differences which will reverse in a subsequent period. Any taxable income
or gain remaining at fiscal year end is distributed in the following year.
SECURITY TRANSACTIONS. Security transactions are accounted for as of trade
date. Gains and losses on securities sold are determined on the basis of
identified cost.
2. OPERATING POLICIES.
FORWARD FOREIGN CURRENCY CONTRACTS. The funds, except for the Money Market
Portfolio, may use foreign currency contracts to facilitate transactions in
foreign securities and to manage the funds' currency exposure. Contracts to
buy generally are used to acquire exposure to foreign currencies, while
contracts to sell are used to hedge the funds' investments against currency
fluctuations. Also, a contract to buy or sell can offset a previous
contract. These contracts involve market risk in excess of the unrealized
gain or loss reflected in the funds' Statement of Assets and Liabilities.
The U.S. dollar value of the currencies each applicable fund has committed
to buy or sell is shown in the schedule of investments under the caption
"Forward Foreign Currency Contracts." This amount represents the aggregate
exposure to each currency acquired or hedged through currency contracts at
period end. Losses may arise from changes in the value of the foreign
currency or if the counterparties do not perform under the contracts'
terms.
The U.S. dollar value of forward foreign currency contracts is determined
using forward currency exchange rates supplied by a quotation service.
Purchases and sales of forward foreign currency contracts having the same
settlement date and broker are offset and any realized gain (loss) is
recognized on the date of offset; otherwise, gain (loss) is recognized on
settlement date. 
Contracts that have been offset with different counterparties are reflected
as both a contract to buy and a contract to sell in each applicable fund's
schedule of investments under the caption "Forward Foreign Currency
Contracts."
JOINT TRADING ACCOUNT. Pursuant to an Exemptive Order issued by the
Securities and Exchange Commission, the funds, along with other affiliated
entities of Fidelity Management & Research Company (FMR), may transfer
uninvested cash balances into one or more joint trading accounts. These
balances are invested in one or more repurchase agreements that mature in
60 days or less from the date of purchase, and are collateralized by U.S.
Treasury or Federal Agency obligations.
REPURCHASE AGREEMENTS. The funds, through their custodian, receive delivery
of the underlying securities, whose market value is required to be at least
102% of the resale price at the time of purchase. FMR, the funds'
investment adviser, is responsible for determining that the value of these
underlying securities remains at least equal to the resale price.
INDEXED SECURITIES. The funds, (excluding the Money Market Portfolio) may
invest in indexed securities whose values are linked either directly or
inversely to changes in foreign currencies, interest rates, commodities,
indices, or other underlying instruments. The funds use these securities to
increase or decrease their exposure to different underlying instruments and
to gain exposure to markets that might be difficult to invest in through
conventional securities. Indexed securities may be more volatile than their
underlying instruments, but any loss is limited to the amount of the
original investment.
RESTRICTED SECURITIES. The funds are permitted to invest in privately
placed restricted securities. These securities may be resold in
transactions exempt from registration or to the public if the securities
are registered. Disposal of these securities may involve time-consuming
negotiations and expense, and prompt sale at an acceptable price may be
difficult. At the end of the period, restricted securities (excluding 144A
issues) amounted to $20,998,411 or 2.7% of net assets for the Money Market
Portfolio and $15,265,476 or 1.9% of net assets for the High Income
Portfolio.
3. FEES AND OTHER TRANSACTIONS WITH AFFILIATES. 
MANAGEMENT FEE. As each fund's investment adviser, FMR receives a monthly
fee.
For the Money Market Portfolio, FMR receives a monthly fee that is
calculated on the basis of a basic fund fee rate of .03% of the fund's
average net assets, plus a fixed income group fee rate and an income-based
fee. The group fee rate is the weighted average of a series of rates
ranging from .1200% to .3700% and is based on the monthly average net
assets of all the mutual funds advised by FMR. The income-based fee is
added only when the fund's gross yield exceeds 5%. At that time the
income-based fee would equal 6% of that portion of the fund's gross income
that represents a gross yield of more than 5% per year. The maximum 
3. FEES AND OTHER TRANSACTIONS 
WITH AFFILIATES - CONTINUED
MANAGEMENT FEE - CONTINUED
income-based component is .24% of average net assets. For the period, the
management fee was equivalent to an annualized rate of .25% of average net
assets.
For all other funds, FMR receives a monthly fee that is calculated on the
basis of a group fee rate plus a fixed individual fund fee rate applied to
the average net assets of the fund. The group fee rate is the weighted
average of a series of rates and is based on the monthly average net assets
of all the mutual funds advised by FMR. The rates ranged from .1200% to
 .3700% for the High Income Portfolio and .2700% to .5200% for the
Equity-Income, Growth and Overseas Portfolios for the period. In the event
that these rates were lower than the contractual rates in effect during the
period, FMR voluntarily implemented the above rates, as they resulted in
the same or a lower management fee. The annual individual fund fee rates
are .20%, .30%, .45% and .45% for the Equity-Income, Growth, Overseas, and
High Income Portfolios, respectively. For the period, the management fees
were equivalent to annualized rates of .60%, .52%, .62%, and .77% of
average net assets for the High Income, Equity-Income, Growth, and Overseas
Portfolios, respectively.
SUB-ADVISER FEE. As the Money Market Portfolio's investment sub-adviser,
FMR Texas Inc., a wholly owned subsidiary of FMR, receives a fee from FMR
of 50% of the management fee payable to FMR. The fees are paid prior to any
voluntary expense reimbursements which may be in effect, and after reducing
the fee for any payments by FMR pursuant to the fund's Distribution and
Service Plan.
FMR, on behalf of the High Income and Overseas Portfolios, entered into
sub-advisory agreements with affiliates of FMR. In addition, one of the
sub-advisers of the Overseas Portfolio, Fidelity International Investment
Advisors (FIIA), entered into a sub-advisory agreement with its subsidiary,
Fidelity International Investment Advisors (U.K.) Limited (FIIAL U.K.).
Under the sub-advisory arrangements, FMR may receive investment advice and
research services and may grant the sub-advisers investment management
authority to buy and sell securities. FMR pays its sub-advisers either a
portion of its management fee or a fee based on costs incurred for these
services. FIIA pays FIIAL U.K. a fee based on costs incurred for either
service.
TRANSFER AGENT FEES. Fidelity Investments Institutional Operations Company
(FIIOC), an affiliate of FMR, is the funds' transfer, dividend disbursing
and shareholder servicing agent. Effective January 1, 1995, the Board of
Trustees approved a revised transfer agent contract pursuant to which FIIOC
receives account fees and asset-based fees that vary according to account
size and type of account. Under the prior transfer agent contract, FIIOC
received fees based on the type, size, number of accounts, and number of
transactions made by shareholders. FIIOC pays for typesetting, printing and
mailing of all shareholder reports, except proxy statements.
ACCOUNTING FEES. Fidelity Service Co.(FSC) an affiliate of FMR, maintains
the funds' accounting records. The fee is based on the level of average net
assets for the month plus out-of-pocket expenses.
BROKERAGE COMMISSIONS. Certain funds placed a portion of their portfolio
transactions with brokerage firms which are affiliates of FMR. The
commissions paid to these affiliated firms are shown under the caption
"Other Information" at the end of each applicable fund's schedule of
investments.
4. BANK BORROWINGS.
Each fund is permitted to have bank borrowings for temporary or emergency
purposes to fund shareholder redemptions. Each fund has established
borrowing arrangements with certain banks. Under the most restrictive
arrangement, each fund must pledge to the bank securities having a market
value in excess of 220% of the total bank borrowings. The interest rate on
the borrowings is the bank's base rate, as revised from time to time. For
the High Income and Equity-Income portfolios, the maximum loans during the
periods for which loans were outstanding amounted to $4,885,000 and
$18,269,000 respectively, and the average daily loan balances were
$4,885,000 and $18,269,000, respectively. The weighted average interest
rate was 6.4% for both the High Income Portfolio and for the Equity-Income
Portfolio.
5. EXPENSE REDUCTIONS.
FMR voluntarily agreed to reimburse the funds' operating expenses
(excluding interest, taxes, brokerage commissions and extraordinary
expenses) above an annual rate of 1.00% of average net assets for the High
Income Portfolio and 1.50% of average net assets for the Equity-Income,
Growth, and Overseas Portfolios. For the period, there was no reimbursement
under this arrangement.
FMR has directed certain portfolio trades of the High Income Portfolio to
brokers who paid a portion of the fund's expenses. For the period, the High
Income Portfolio's expenses were reduced by $5,422 under this agreement.
6. BENEFICIAL INTEREST.
At the end of the period, Fidelity Investments Life Insurance Company
(FILI), an affiliate of FMR, was the record owner of more than 5% of the
outstanding shares and certain unaffiliated insurance companies were record
owners of approximately 10% of the total outstanding shares of the
following funds:
 FILI UNAFFILIATED INSURANCE COMPANIES
FUND % OF OWNERSHIP # OF % OF OWNERSHIP
Money Market 48 1 16
High Income 17 1 41
Equity-Income 26 1 30
Growth 17 1 31
Overseas 15 1 40
7. PURCHASES AND SALES OF INVESTMENTS.
Information regarding purchases and sales of securities (other than
short-term securities) is included under the caption "Other Information" at
the end of each applicable fund's schedule of investments.
8. TRANSACTIONS WITH AFFILIATED COMPANIES.
Information regarding transactions with affiliated companies is included
under the caption "Other Information" at the end of each applicable fund's
schedule of investments.
INVESTMENT ADVISER
Fidelity Management & Research Company
Boston, MA
OFFICERS
Edward C. Johnson 3d, PRESIDENT
J. Gary Burkhead, SENIOR VICE PRESIDENT
William J. Hayes, VICE PRESIDENT
Fred L. Henning, Jr., VICE PRESIDENT, MONEY MARKET PORTFOLIO
Robert A. Lawrence, VICE PRESIDENT
Lawrence Greenberg, VICE PRESIDENT
Barry J. Coffman, VICE PRESIDENT
Robert Litterst, VICE PRESIDENT
John R. Hickling, VICE PRESIDENT
Bettina Doulton, VICE PRESIDENT
Arthur S. Loring, SECRETARY
Stephen P. Jonas, TREASURER
Robert H. Morrison, MANAGER, SECURITY TRANSACTIONS
Michael D. Conway, ASSISTANT TREASURER, MONEY MARKET PORTFOLIO
John H. Costello, ASSISTANT TREASURER
Leonard M. Rush, ASSISTANT TREASURER
BOARD OF TRUSTEES
J. Gary Burkhead
Ralph F. Cox
Phyllis Burke Davis
Richard J. Flynn
Edward C. Johnson 3d
E. Bradley Jones
Donald J. Kirk
Peter S. Lynch
Edward H. Malone
Marvin L. Mann
Gerald C. McDonough
Thomas R. Williams
GENERAL DISTRIBUTOR
Fidelity Distributors Corporation
Boston, MA
TRANSFER AND SHAREHOLDER
SERVICING AGENT
Fidelity Investments Institutional Operations Co.
Boston, MA 
CUSTODIAN
Morgan Guaranty Trust Company of New York, 
New York, NY
 MONEY MARKET PORTFOLIO 
The Bank of New York, New York, NY
 HIGH INCOME PORTFOLIO 
The Chase Manhattan Bank, N.A., New York, NY
 EQUITY-INCOME AND OVERSEAS PORTFOLIOS 
Brown Brothers Harriman & Co., Boston, MA
 GROWTH PORTFOLIO 

 
 
 
(2_FIDELITY_LOGOS)
VARIABLE INSURANCE PRODUCTS
FUND
MONEY MARKET PORTFOLIO
HIGH INCOME PORTFOLIO
EQUITY-INCOME PORTFOLIO
GROWTH PORTFOLIO
OVERSEAS PORTFOLIO
SEMIANNUAL REPORT 
JUNE 30, 1995
CONTENTS
 
 
MONEY MARKET PORTFOLIO          VIPF-3    PERFORMANCE                          
                                VIPF-4    FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-5    INVESTMENTS                          
                                VIPF-9    FINANCIAL STATEMENTS                 
 
HIGH INCOME PORTFOLIO           VIPF-11   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-12   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-13   INVESTMENTS                          
                                VIPF-19   FINANCIAL STATEMENTS                 
 
EQUITY-INCOME PORTFOLIO         VIPF-21   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-22   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-23   INVESTMENTS                          
                                VIPF-27   FINANCIAL STATEMENTS                 
 
GROWTH PORTFOLIO                VIPF-29   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-30   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-31   INVESTMENTS                          
                                VIPF-35   FINANCIAL STATEMENTS                 
 
OVERSEAS PORTFOLIO              VIPF-37   PERFORMANCE AND INVESTMENT SUMMARY   
                                VIPF-38   FUND TALK: THE MANAGER'S OVERVIEW    
                                VIPF-39   INVESTMENTS                          
                                VIPF-44   FINANCIAL STATEMENTS                 
 
NOTES TO FINANCIAL STATEMENTS   VIPF-46   NOTES TO THE FINANCIAL STATEMENTS    
 
THIS REPORT AND THE FINANCIAL STATEMENTS CONTAINED HEREIN ARE SUBMITTED FOR
THE GENERAL INFORMATION OF THE SHAREHOLDERS OF THE FUNDS. THIS REPORT IS
NOT 
AUTHORIZED FOR DISTRIBUTION TO PROSPECTIVE INVESTORS IN THE FUNDS UNLESS
PRECEDED OR ACCOMPANIED BY AN EFFECTIVE PROSPECTUS. 
MUTUAL FUND SHARES ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED BY,
ANY DEPOSITORY INSTITUTION. SHARES ARE NOT INSURED BY THE FDIC, THE FEDERAL
RESERVE BOARD OR ANY OTHER AGENCY, AND ARE SUBJECT TO INVESTMENT RISK,
INCLUDING THE POSSIBLE LOSS OF PRINCIPAL. 
NEITHER THE FUNDS NOR FIDELITY DISTRIBUTORS CORPORATION IS A BANK.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
PERFORMANCE
 
 
To measure a money market fund's performance, you can look at either total
return or yield. Total return reflects both the change 
in a fund's share price over a given period, and reinvestment of its
dividends (or income). Yield measures the income paid by a fund. Since a
money market fund tries to maintain a $1 share price, yield is an important
measure of performance.
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED          PAST 1   PAST 5   PAST 10   
JUNE 30, 1995          YEAR     YEARS    YEARS     
 
Money Market           5.44%    4.88%    6.19%     
 
Consumer Price Index   3.04%    3.26%    3.55%     
 
AVERAGE ANNUAL TOTAL RETURNS take the fund's actual (or cumulative) return
and show you what would have happened if the fund had achieved that return
by performing at a constant rate each year. 
Comparing the fund's performance to the Consumer Price Index (CPI) helps
show how your investment did compared to inflation. (The periods covered by
the CPI numbers are the closest available match to those covered by the
fund.)
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER. 
If the advisor had not reimbursed certain fund expenses, the past five
years and life of fund total returns would have been lower. Yield 
will vary.
YIELD
Row: 1, Col: 1, Value: 4.21
Row: 1, Col: 2, Value: 2.41
Row: 2, Col: 1, Value: 4.7
Row: 2, Col: 2, Value: 2.5
Row: 3, Col: 1, Value: 5.609999999999999
Row: 3, Col: 2, Value: 2.74
Row: 4, Col: 1, Value: 5.91
Row: 4, Col: 2, Value: 2.89
Row: 5, Col: 1, Value: 5.85
Row: 5, Col: 2, Value: 2.87
Money Market
MMDA
6% -
5% -
4% -
3% -
2% -
1% -
0% 
  6/28/94 10/2/94 12/28/94 3/29/95 6/28/95
 
 Money Market 4.21% 4.70% 5.61% 5.91% 5.85%
 
 MMDA 2.41% 2.50% 2.74% 2.89% 2.87%
YIELD refers to the income paid by the fund over a given period. Yields for
money market funds are usually for seven-day periods, 
expressed as annual percentage rates. A yield that assumes income earned is
reinvested or compounded is called an effective yield. The chart above
shows the fund's current seven-day yield at quarterly intervals over the
past year. This is compared to similar yields for the average bank money
market deposit account (MMDA). The MMDA average is supplied by BANK RATE
MONITOR.(Trademark)
 
COMPARING PERFORMANCE
There are some important differences between 
a bank money market deposit account (MMDA) 
and a money market fund. First, the U.S. 
government neither insures nor guarantees a 
money market fund. In fact, there is no 
assurance that a money fund will maintain a $1 
share price. Second, a money market fund 
returns to its shareholders income earned by the 
fund's investments after expenses. This is in 
contrast to banks, which set their MMDA rates 
periodically based on current interest rates, 
competitors' rates, and internal criteria.
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with 
Bob Litterst, Portfolio 
Manager of Money 
Market Portfolio
Q. BOB, CAN YOU BRING US UP TO DATE ON MARKET CONDITIONS?
A. Sure. The economic growth rate has slowed dramatically during the past
six months. During the fourth quarter of 1994, the gross domestic product
expanded at a rate of 5.1%, a very strong showing. Moreover, final sales
rose 5.7%, meaning sales exceeded production and depleted inventories.
Those signs of growth, along with disturbing trends in such leading
indicators of inflation as unemployment and capacity utilization, prompted
the Federal Reserve to raise the federal funds rate, the rate banks charge
each other for overnight loans, another one-half percentage point in
February.
Q. HOW HAS THE INTEREST RATE ENVIRONMENT CHANGED SINCE THEN?
A. Even as the Fed was tightening credit for the seventh time in a little
more than a year, there were signs that the economy was beginning to lose
steam. Led by softening consumer activity and weakness in
interest-sensitive sectors such as housing and autos, the growth rate
during the first quarter of 1995 slowed to 2.7%. Currently, most economists
have long since stopped worrying about the economy overheating. Now they
have an altogether different concern: that we might be headed for another
recession. By the end of June, it was clear to all that the latest cycle of
interest rate increases was over. Instead, speculation centered on when the
Fed might feel compelled to lower rates.
Q. HOW DID YOU RESPOND TO CHANGING CONDITIONS?
A. The fund's average maturity six months ago, when the period began, was
39 days. That was a defensive number. It reflected my view at the time that
further rate increases were likely. As it became apparent that the economy
was slowing more rapidly than initially expected, my expectations regarding
Fed policy changed, and I gradually extended the fund's average maturity. I
moved cautiously at first because conditions were unsettled and it seemed
prudent to maintain flexibility. But as signs of weakness accumulated, I
began to prepare for a shift in Fed policy, including the possibility of an
eventual rate cut. By the end of June, the fund's average maturity was more
aggressive than that of most other taxable money market funds-around 60
days, compared to about 50 days for most competitors.
Q. HOW DID YOU ACHIEVE THAT LONGER AVERAGE MATURITY?
A. Mainly by focusing on three-month and six-month securities, rather than
moving further out the yield curve. That's because by the end of the
period, expectations for declining short-term rates caused longer-term
yields on some money market securities to fall below shorter-term yields, a
situation known as an inverted yield curve.
Q. WHAT ABOUT ASSET SELECTION?
A. I've reduced the fund's stake in U.S. Treasury and agency securities.
Normally the fund averages about 10% in government securities, although
it's been as high as 20% at times during the past year or two. But in
recent months, technical factors affecting supply and demand have priced
government securities unusually high. The main cause seems to be heavy
buying on the part of foreign central banks with funds accumulated in
support of the U.S. dollar. With so many other creditworthy alternatives
available, I've looked elsewhere for value, adding higher-yielding
commercial paper and bank certificates of deposit. At the end of June,
government securities totaled less than 3% of the fund's assets.
Q. WHAT'S THE OUTLOOK?
A. The next few months should be interesting. We know that on July 6,
shortly after the period ended, the Fed lowered the federal funds rate
one-quarter percentage point, but as we look ahead, much uncertainty
remains. Some market participants believe that we're in the early stages of
an extended downturn. Others believe that what's happening is merely a
brief but severe inventory correction, and that the economy will resume
growing at its long-term trend rate of around 2.5% once the temporary
buildup in inventories sells off.
Q. WHAT'S YOUR VIEW?
A. I tend to side with those in the latter camp. The typical prerequisites
for a recession, including high inflation and tight bank lending standards,
simply don't exist. That said, I'm concerned that if this Spring's weakness
in the labor market persists, it could evolve into a self-reinforcing
slowdown, forcing the Fed to continue lowering rates. While I don't think
that will happen, I have to respect the possibility of such a development.
Accordingly, I'll probably maintain a neutral to aggressive average
maturity of between 60 and 65 days for the foreseeable future.
 
 
FUND FACTS
GOAL: Income and share price stability by 
investing in high quality, short-term instruments 
START DATE: April 1, 1982
SIZE: As of June 30, 1995, more than $768 
million
MANAGER: Robert Litterst, since 1992; manager, 
Capital Reserves Money Market, Fidelity Cash 
Reserves, Fidelity Money Market Trust: 
Retirement Money Market, since 1992; joined 
Fidelity in 1991
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
BANKERS' ACCEPTANCES - 4.2%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
DOMESTIC BANKERS' ACCEPTANCES - 2.8%
CHASE MANHATTAN BANK
11/1/95 6.09% $ 4,500,000 $ 4,408,980
CHEMICAL BANK
9/28/95 6.02  5,723,026  5,639,549
MELLON BANK, N.A.
11/24/95 5.81  7,500,000  7,325,700
NBD BANK, N.A.
12/11/95 5.87  4,000,000  3,896,767
  21,270,996
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 1.4%
BANK OF TOKYO
8/14/95 6.39  6,000,000  5,954,533
RABOBANK NEDERLAND, N.V.
8/3/95 6.22  1,000,000  994,408
SANWA BANK, LTD.
7/31/95 6.08  4,000,000  3,980,033
  10,928,974
TOTAL BANKERS' ACCEPTANCES   32,199,970
CERTIFICATES OF DEPOSIT - 20.3%
 
CHICAGO BRANCH, YANKEE DOLLAR, FOREIGN BRANCH - 3.9%
ABN-AMRO BANK
8/3/95 6.25  5,000,000  5,000,045
9/20/95 6.19  5,000,000  5,000,000
9/25/95 6.00  5,000,000  5,000,000
10/19/95 6.25  10,000,000  10,000,000
SANWA BANK, LTD.
8/15/95 6.04  5,000,000  5,000,062
  30,000,107
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 9.4%
BANQUE NATIONALE DE PARIS
11/13/95 6.05  5,000,000  5,000,000
CANADIAN IMPERIAL BANK OF COMMERCE
11/1/95 6.25  4,000,000  3,998,110
COMMERZBANK, GERMANY
8/24/95 6.35  5,000,000  4,999,596
DRESDNER BANK, A.G.
3/15/96 6.44  1,000,000  1,000,875
FUJI BANK, LTD.
7/19/95 6.18  5,000,000  5,000,000
HYPO U.S. FINANCE
11/8/95 6.03  5,000,000  5,000,823
INDUSTRIAL BANK OF JAPAN, LTD.
7/31/95 6.30  5,000,000  5,000,000
ROYAL BANK OF CANADA
10/5/95 6.25  1,000,000  1,000,294
SANWA BANK, LTD.
7/7/95 6.21  3,000,000  3,000,000
SOCIETE GENERALE
8/14/95 6.02  14,000,000  14,000,000
8/21/95 6.00  10,000,000  10,000,000
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - CONTINUED
SUMITOMO BANK, LTD.
8/7/95 6.01% $ 5,000,000 $ 5,000,000
8/21/95 6.41  5,000,000  5,000,465
8/22/95 6.03  5,000,000  5,000,000
  73,000,163
LONDON BRANCH, EURODOLLAR, DOMESTIC BANKS - 2.6%
BANK OF AMERICA NATIONAL TRUST & SAVINGS ASSOC.
9/29/95 5.91  5,000,000  5,000,000
11/27/95 6.00  5,000,000  5,000,000
BANK OF NEW YORK
7/17/95 6.15  10,000,000  10,000,000
  20,000,000
LONDON BRANCH, EURODOLLAR, FOREIGN BANKS - 3.8%
BANK OF SCOTLAND
7/5/95 6.15  4,000,000  4,000,015
MITSUBISHI BANK, LTD.
8/10/95 6.04  5,000,000  5,000,377
NORDDEUTSCHE LANDESBANK
12/8/95 5.75  5,000,000  4,998,563
SANWA BANK, LTD.
8/7/95 6.02  5,000,000  4,998,917
TORONTO-DOMINION BANK
12/11/95 5.74  10,000,000  10,013,064
  29,010,936
PORTLAND BRANCH, EURODOLLAR, FOREIGN BANKS - 0.6%
BANK OF NOVA SCOTIA
7/11/95 6.13  5,000,000  5,000,008
TOTAL CERTIFICATES OF DEPOSIT   157,011,214
COMMERCIAL PAPER - 52.0%
 
ANZ (DE), INC.
7/7/95 6.52  1,273,000  1,271,653
8/8/95 6.03  220,000  218,611
ABBEY NATIONAL TREASURY SERVICES
8/21/95 6.04  5,000,000  4,957,854
AMERICAN EXPRESS CREDIT CORP.
8/9/95 6.21  5,000,000  4,967,067
8/14/95 6.20  5,000,000  4,962,875
11/9/95 5.89  5,000,000  4,895,382
AMERICAN HOME FOOD PRODUCTS, INC.
7/10/95 6.17  11,000,000  10,983,280
AMERICAN HOME PRODUCTS
8/29/95 6.00  6,000,000  5,941,688
AMERICAN TELEPHONE & TELEGRAPH CO.
9/27/95 6.09  5,000,000  4,927,400
ASSOCIATES CORP. OF NORTH AMERICA
9/1/95 5.98  6,000,000  5,938,930
9/28/95 6.10  5,000,000  4,926,451
BANC ONE CORP.
9/22/95 5.99  5,000,000  4,931,986
BEAR STEARNS COS., INC.
7/12/95 6.14  5,000,000  4,990,757
8/1/95 6.06  6,000,000  5,969,155
8/1/95 6.13  5,000,000  4,974,016
COMMERCIAL PAPER - CONTINUED
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
BENEFICIAL CORP.
9/18/95 5.99% $ 5,000,000 $ 4,935,264
9/29/95 5.81  5,000,000  4,928,750
CIT GROUP HOLDINGS, INC.
9/21/95 6.20  5,000,000  4,931,211
CHRYSLER FINANCIAL CORPORATION
7/6/95 6.05  5,000,000  4,995,826
7/12/95 6.05  5,000,000  4,990,803
7/13/95 6.04  2,000,000  1,996,000
7/17/95 6.05  3,000,000  2,991,973
COMMERZBANK U.S. FINANCE, INC.
9/25/95 5.89  5,000,000  4,930,722
9/29/95 5.91  140,000  137,977
9/29/95 6.30  600,000  590,820
10/20/95 6.23  4,000,000  3,925,507
12/15/95 5.76  1,120,000  1,090,905
COMPAGNIE BANCAIRE
7/6/95 6.20  5,000,000  4,995,764
7/12/95 6.15  5,000,000  4,990,742
CORESTATES CAPITAL CORP.
7/8/95 6.01 (a)  5,000,000  5,000,000
7/15/95 6.09 (a)  5,000,000  5,000,000
DEN DANSKE CORP., INC.
7/12/95 6.15  3,000,000  2,994,445
DU PONT (E.I.) DE NEMOURS & CO.
9/19/95 6.09  2,500,000  2,466,833
FORD MOTOR CREDIT CORP.
7/21/95 6.23  5,000,000  4,983,056
8/30/95 6.23  15,000,000  14,848,000
9/11/95 6.25  5,000,000  4,939,100
10/27/95 5.86  6,000,000  5,887,507
FORD MOTOR CREDIT, PLC
8/1/95 6.10  4,500,000  4,476,711
GENERALE BANK
10/17/95 6.07  5,000,000  4,911,200
GENERAL ELECTRIC CAPITAL CORP.
7/3/95 5.97 (a)  5,000,000  5,000,000
7/5/95 6.19  5,000,000  4,996,628
8/1/95 5.94  170,000  169,139
9/15/95 6.68  4,000,000  3,945,787
10/5/95 6.79  2,400,000  2,358,400
10/12/95 6.80  1,000,000  981,403
11/1/95 6.13  10,000,000  9,796,708
GENERAL ELECTRIC CORP.
9/27/95 6.25  10,000,000  9,851,622
GENERAL MOTORS ACCEPTANCE CORP.
7/31/95 6.22  5,000,000  4,974,500
8/2/95 6.19  11,000,000  10,940,453
8/16/95 6.12  6,000,000  5,953,770
8/16/95 6.15  5,000,000  4,961,347
8/22/95 6.10  1,000,000  991,319
9/15/95 6.05  5,000,000  4,936,983
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
GEORGIA POWER CO.
7/5/95 6.20% $ 5,000,000 $ 4,996,611
GOLDMAN SACHS GROUP, L.P. (THE)
9/7/95 6.01  10,000,000  9,888,367
9/18/95 6.02  6,000,000  5,922,185
HANSON FINANCE (UK), PLC
8/7/95 6.03  10,000,000  9,938,950
8/22/95 6.04  6,000,000  5,948,477
IBM CORP.
9/1/95 5.97  5,000,000  4,949,194
INTERNATIONAL NEDERLANDEN U.S. FUNDING CORP.
8/28/95 6.35  4,000,000  3,960,367
MERRILL LYNCH & CO., INC.
9/28/95 6.00  5,000,000  4,927,317
MONSANTO CO.
8/14/95 6.19  2,500,000  2,481,453
9/12/95 6.17  1,525,000  1,506,353
12/21/95 5.90  10,000,000  9,724,642
MORGAN STANLEY GROUP, INC.
10/6/95 5.91  5,000,000  4,921,592
NATIONAL & PROVINCIAL BUILDING SOCIETY
10/16/95 5.89  5,350,000  5,258,249
NATIONWIDE BUILDING SOCIETY
8/11/95 6.06  5,000,000  4,966,004
NEW CENTER ASSET TRUST
7/12/95 6.16  5,000,000  4,990,726
7/17/95 6.15  10,000,000  9,973,067
NORWEST CORP.
9/19/95 5.99  400,000  394,773
NORWEST FINANCIAL
7/10/95 6.14  5,000,000  4,992,438
PENNSYLVANIA LIGHT & POWER COMPANY
7/5/95 6.06  1,650,000  1,648,895
7/10/95 6.05  3,200,000  2,196,689
PHILIP MORRIS COS., INC.
9/5/95 6.07  4,500,000  4,450,913
PRUDENTIAL FUNDING CORP.
7/3/95 6.30  10,000,000  9,996,500
SEARS ROEBUCK ACCEPTANCE CORP.
9/18/95 6.00  5,000,000  4,935,154
SHERWOOD MEDICAL COMPANY
8/21/95 5.99  5,000,000  4,957,925
TEXTRON, INC.
7/14/95 6.06  3,500,000  3,492,391
TORONTO DOMINION HOLDINGS USA, INC.
9/11/95 6.11  5,000,000  4,940,200
9/29/95 5.90  10,000,000  9,854,750
TRANSAMERICA FINANCE CORP.
8/7/95 6.03  220,000  218,648
WOOLWICH EQUITABLE BUILDING SOCIETY
10/16/95 5.94  5,000,000  4,913,508
TOTAL COMMERCIAL PAPER   402,000,618
FEDERAL AGENCIES - 3.2%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
FEDERAL FARM CREDIT BANK - AGENCY COUPONS - 0.6%
7/3/95 6.17% (a) $ 5,000,000 $ 4,997,271
FEDERAL NATIONAL MORTGAGE ASSOC. - DISCOUNT NOTES - 2.6%
7/17/95 6.27  5,000,000  4,986,422
9/11/95 6.32  10,000,000  9,877,600
10/20/95 6.04  5,000,000  4,909,350
  19,773,372
TOTAL FEDERAL AGENCIES   24,770,643
BANK NOTES - 7.2%
 
BANK OF NEW YORK
8/28/95 6.35  5,000,000  4,999,748
BOATMEN'S NATIONAL BANK OF ST. LOUIS
9/22/95 6.04 (a)  5,000,000  4,995,859
COMERICA BANK - DETROIT
5/28/96 5.83  5,000,000  5,014,775
FIFTH THIRD BANK - CINCINNATI
10/27/95 6.07  5,000,000  5,001,981
HOUSEHOLD BANK, N.A.
9/21/95 5.93  1,000,000  1,000,000
KEY BANK OF NEW YORK
7/3/95 6.11 (a)  5,000,000  4,999,374
MELLON BANK, N.A.
11/1/95 6.24  5,000,000  5,000,000
NBD BANK, N.A.
10/16/95 6.27  5,000,000  5,000,000
NATIONSBANK OF TEXAS
9/26/95 6.38  5,000,000  5,000,000
10/27/95 6.25  5,000,000  5,000,000
PNC BANK, N.A.
7/4/95 6.15 (a)  5,000,000  4,999,589
U.S. NATIONAL BANK OF OREGON
8/22/95 6.37  5,000,000  5,000,070
TOTAL BANK NOTES   56,011,396
MASTER NOTES (A) - 1.2%
 
J.P. MORGAN SECURITIES
7/3/95 6.58  9,000,000  9,000,000
MEDIUM-TERM NOTES (A) - 5.9%
 
ABBEY NATIONAL, NORTH AMERICA
7/3/95 5.97  5,000,000  4,999,151
ABBEY NATIONAL TREASURY SERVICES (C)
9/30/95 6.00   10,000,000  10,000,000
BENEFICIAL CORP.
7/15/95 6.09  5,000,000  4,999,453
DEAN WITTER, DISCOVER & CO.
7/15/95 6.10  5,000,000  5,004,526
GENERAL ELECTRIC CAPITAL CORP.
7/3/95 6.27  5,000,000  4,998,997
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
GENERAL MOTORS ACCEPTANCE CORP.
8/7/95 6.25% $ 3,000,000 $ 3,000,000
GOLDMAN SACHS GROUP, L.P. (THE) (C)
9/1/95 6.03  3,000,000  3,000,000
9/16/95 5.95   4,000,000  4,000,000
NORWEST CORP.
9/15/95 6.06  6,000,000  6,000,000
TOTAL MEDIUM-TERM NOTES   46,002,127
SHORT-TERM NOTES (A) - 3.2%
 
CAPITAL ONE FUNDING CORP.
7/10/95 6.07  4,072,000  4,072,000
SMM TRUST COMPANY (1994-D) (B)
7/28/95 6.17  4,000,000  4,000,000
SMM TRUST COMPANY (1995-I) (B)
7/5/95 6.16  6,000,000  5,998,411
SMM TRUST COMPANY (1995-J) (B)
7/15/95 6.06  11,000,000  11,000,000
TOTAL SHORT-TERM NOTES   25,070,411
MUNICIPAL SECURITIES (A) - 1.1%
 
GARDENA CALIFORNIA CERTIFICATES OF PARTNERSHIP
7/10/95 6.35  6,550,000  6,550,000
NEW ORLEANS AVIATION BOARD
7/10/95 6.26  1,800,000  1,800,000
TOTAL MUNICIPAL SECURITIES   8,350,000
REPURCHASE AGREEMENTS - 1.7%
 MATURITY 
 AMOUNT 
In a joint trading account 
 (U.S. Government Obligations)
 dated 6/30/95 due 7/3/95:
  At 6.28%  $ 12,806,699  12,800,000
TOTAL INVESTMENTS - 100%  $ 773,216,379
Total Cost for Income Tax Purposes - $773,216,379
 
LEGEND
(a) The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. The due date on these types of
securities reflects the next interest rate reset date or, when applicable,
the final maturity date.
(b) Restricted securities - Investment in securities not registered under
the Securities Act of 1933. 
Additional information on each holding is as follows:
 ACQUISITION ACQUISITION
SECURITY DATE COST 
SMM Trust Company: 
 (1994-D)  10/28/94 $ 4,000,000
 (1995-I))  5/25/95 $ 6,000,000 
 (1995-J)  5/15/95 $ 11,000,000
(c) Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $17,000,000 or 2.2% of net
assets.
INCOME TAX INFORMATION
At December 31, 1994, the fund had a capital loss carryforward of
approximately $94,600 of which $4,100, $500, $4,900, $4,300 and $80,800
will expire on December 31, 1995, 1996, 1997, 2000 and 2002, respectively.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                  <C>           <C>             
 JUNE 30, 1995 (UNAUDITED)                                                                                           
 
ASSETS                                                                                                                     
 
Investment in securities, at value (including repurchase agreements of $12,800,000) - See accompanying              $ 773,216,379   
schedule                                                                                                               
 
Cash                                                                                                                673,210        
 
Receivable for investments sold                                                                                     104,000        
 
Interest receivable                                                                                                 2,641,686      
 
 TOTAL ASSETS                                                                                                       776,635,275    
 
LIABILITIES                                                                                                                
 
Payable for investments purchased                                                                     $ 7,463,678                   
 
Accrued management fee                                                                                 157,028                      
 
Other payables and accrued expenses                                                                    64,485                       
 
 TOTAL LIABILITIES                                                                                                  7,685,191      
 
NET ASSETS                                                                                                          $ 768,950,084   
 
Net Assets consist of:                                                                                                      
 
Paid in capital                                                                                                    $ 769,022,085   
 
Accumulated net realized gain                                                                                      (72,001        
(loss) on investments                                                                                              )               
 
NET ASSETS, for 769,022,085                                                                                        $ 768,950,084   
shares outstanding                                                                                                          
 
NET ASSET VALUE, offering price and redemption price per share ($768,950,084 (divided by) 769,022,085 shares)       $1.00          
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                     <C>         <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                        
 
INTEREST INCOME                                                     $ 22,651,404   
 
EXPENSES                                                                           
 
Management fee                                          $ 934,903                  
 
Transfer agent fees                                      176,682                   
 
Accounting fees and expenses                             52,708                    
 
Non-interested trustees'                                 2,520                     
compensation                                                                       
 
Custodian fees and expenses                              36,594                    
 
Audit                                                    11,536                    
 
Legal                                                    1,454                     
 
Miscellaneous                                            2,459                     
 
 TOTAL EXPENSES                                                      1,218,856     
 
NET INTEREST INCOME                                                  21,432,548    
 
NET REALIZED GAIN (LOSS) ON                                          7,601         
 INVESTMENTS                                                                       
 
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                $ 21,440,149   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE>
<CAPTION>
<S>                                                                                    <C>              <C>              
                                                                                       SIX MONTHS END   YEAR ENDED       
                                                                                       ED               DECEMBER 31,     
                                                                                       JUNE 30, 1995    1994             
                                                                                       (UNAUDITED)                       
 
INCREASE (DECREASE) IN NET ASSETS                                                                                        
 
Operations                                                                             $ 21,432,548     $ 25,859,424     
Net interest income                                                                                                      
 
 Net realized gain (loss)                                                               7,601            (80,853         
                                                                                                        )                
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                        21,440,149       25,778,571      
 
Distributions to shareholders from net interest income                                  (21,432,548      (25,859,424     
                                                                                       )                )                
 
Share transactions at net asset value of $1.00 per share                                512,023,023      1,187,546,448   
Proceeds from sales of shares                                                                                            
 
 Reinvestment of distributions from net interest income                                 21,432,548       25,859,424      
 
 Cost of shares redeemed                                                                (513,118,899     (817,822,836    
                                                                                       )                )                
 
 NET INCREASE (DECREASE) IN NET ASSETS AND SHARES RESULTING FROM SHARE TRANSACTIONS     20,336,672       395,583,036     
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                               20,344,273       395,502,183     
 
NET ASSETS                                                                                                               
 
 Beginning of period                                                                    748,605,811      353,103,628     
 
 End of period                                                                         $ 768,950,084    $ 748,605,811    
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                           
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
      SIX MONTHS ENDED   YEARS ENDED DECEMBER 31,                               
      JUNE 30, 1995                                                             
 
      (UNAUDITED)        1994                       1993   1992   1991   1990   
 
 
 
 
<TABLE>
<CAPTION>
<S>                                  <C>         <C>         <C>         <C>         <C>         <C>         
SELECTED PER-SHARE DATA                                                                                      
 
Net asset value, beginning of period $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
Income from Investment Operations    .029        .042        .032        .038        .059        .078       
Net interest income                                                                                          
 
Less Distributions                   (.029)      (.042)      (.032)      (.038)      (.059)      (.078)     
From net interest income                                                                                     
 
Net asset value, end of period       $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
TOTAL RETURN B C                     2.95%       4.25%       3.23%       3.90%       6.09%       8.04%      
 
RATIOS AND SUPPLEMENTAL DATA                                                                                 
 
Net assets, end of period (000 
omitted)                             $ 768,950   $ 748,606   $ 353,104   $ 301,002   $ 271,123   $ 254,585   
 
Ratio of expenses to average net 
assets                               .33% A      .27%        .22%        .24%        .38%        .56%       
 
Ratio of expenses to average net 
assets before                        .33% A      .27%        .23%        .24%        .38%        .56%       
expense reductions                                                                                           
 
Ratio of net interest income to 
average net assets                   5.84% A     4.32%       3.16%       3.85%       5.93%       7.76%      
 
A ANNUALIZED                                                                                                 
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED.  TOTAL RETURNS DO NOT REFLECT CHARGES 
ATTRIBUTABLE TO YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT.
INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                             
C TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN.         
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value). 
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED                     PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995                     YEAR     YEARS    FUND      
 
HIGH INCOME                       11.89%   16.87%   11.60%    
 
Merrill Lynch High Yield Master   14.88%   14.23%   n/a       
 
Consumer Price Index              3.04%    3.26%    3.57%     
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of 
how it will do tomorrow. Bond prices, for 
example, generally move in the opposite 
direction of interest rates. In turn, the share price, 
return, and yield of a fund that invests in bonds 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare the fund's returns to those of the Merrill Lynch High Yield
Master Index - a broad measure of the high yield bond market. This
benchmark includes reinvested dividends and capital gains, if any.
Comparing the fund's performance to the consumer price index (CPI) helps
show how your fund did compared to inflation. (The CPI returns begin on the
month end closest to the fund's start date).
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, September 19, 1985.
If the adviser had not reimbursed certain fund expenses during the periods
shown, the total returns would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. The fund includes high yielding, lower-rated
securities which are subject to greater price volatility and may involve
greater risk of default. The market for these securities may be less
liquid.
$10,000 OVER LIFE OF FUND
              VIP High Income (4High Yield Maste
     09/30/85          10000.00        10000.00
     10/31/85          10124.78        10113.02
     11/30/85          10270.82        10303.28
     12/31/85          10614.12        10604.47
     01/31/86          10745.58        10676.44
     02/28/86          11109.08        11130.10
     03/31/86          11383.10        11373.65
     04/30/86          11576.24        11551.26
     05/31/86          11753.01        11685.98
     06/30/86          11900.72        11804.36
     07/31/86          11864.53        11648.95
     08/31/86          11912.43        11863.93
     09/30/86          12013.59        11962.11
     10/31/86          12372.53        12172.57
     11/30/86          12412.20        12271.68
     12/31/86          12490.69        12337.95
     01/31/87          12946.06        12686.81
     02/28/87          13170.08        12896.26
     03/31/87          13290.04        13038.85
     04/30/87          12874.71        12754.50
     05/31/87          12755.02        12697.03
     06/30/87          13030.49        12872.55
     07/31/87          13044.43        12942.59
     08/31/87          13152.49        13072.28
     09/30/87          12694.49        12771.51
     10/31/87          12087.43        12430.27
     11/30/87          12443.44        12744.62
     12/31/87          12642.60        12913.85
     01/31/88          13058.25        13267.23
     02/29/88          13449.21        13627.23
     03/31/88          13352.58        13604.70
     04/30/88          13456.66        13643.99
     05/31/88          13436.65        13715.20
     06/30/88          13718.27        13977.43
     07/31/88          13861.07        14125.13
     08/31/88          13794.86        14171.55
     09/30/88          13905.45        14314.39
     10/31/88          14056.82        14537.41
     11/30/88          14003.15        14591.87
     12/31/88          14114.42        14653.61
     01/31/89          14453.60        14873.37
     02/28/89          14524.70        14973.32
     03/31/89          14338.06        14960.00
     04/30/89          14179.27        15004.15
     05/31/89          14441.26        15280.37
     06/30/89          14854.88        15496.85
     07/31/89          14757.08        15570.24
     08/31/89          14671.49        15647.15
     09/30/89          14158.14        15498.19
     10/31/89          13551.16        15253.06
     11/30/89          13562.58        15287.24
     12/31/89          13525.40        15273.41
     01/31/90          13226.43        14974.91
     02/28/90          13022.77        14756.83
     03/31/90          12885.36        14956.31
     04/30/90          12923.54        15032.30
     05/31/90          13189.08        15303.83
     06/30/90          13396.83        15600.32
     07/31/90          13603.76        15929.99
     08/31/90          13376.19        15320.16
     09/30/90          13059.02        14653.87
     10/31/90          12742.13        14280.96
     11/30/90          13041.01        14401.94
     12/31/90          13223.36        14609.46
     01/31/91          13503.92        14815.98
     02/28/91          14252.06        15915.67
     03/31/91          14757.05        16599.98
     04/30/91          15280.75        17191.13
     05/31/91          15505.19        17275.07
     06/30/91          15841.85        17622.59
     07/31/91          16440.36        18044.84
     08/31/91          16664.81        18424.11
     09/30/91          17038.88        18658.77
     10/31/91          17618.68        19213.23
     11/30/91          17768.31        19435.16
     12/31/91          17861.83        19660.94
     01/31/92          18815.71        20348.35
     02/29/92          19498.87        20853.71
     03/31/92          20129.17        21144.68
     04/30/92          20271.50        21298.58
     05/31/92          20515.49        21638.31
     06/30/92          20739.15        21907.16
     07/31/92          21145.80        22351.02
     08/31/92          21593.11        22646.93
     09/30/92          21816.77        22904.97
     10/31/92          21491.45        22615.68
     11/30/92          21755.77        22935.97
     12/31/92          21999.76        23231.29
     01/31/93          22589.41        23803.34
     02/28/93          22974.74        24253.90
     03/31/93          23504.92        24674.39
     04/30/93          23659.56        24851.50
     05/31/93          24013.02        25186.03
     06/30/93          24631.57        25659.22
     07/31/93          24874.57        25935.02
     08/31/93          25139.66        26182.25
     09/30/93          25228.03        26311.44
     10/31/93          25824.49        26807.08
     11/30/93          26067.49        26953.70
     12/31/93          26487.22        27223.21
     01/31/94          27370.86        27819.81
     02/28/94          27338.05        27619.74
     03/31/94          26417.09        26719.70
     04/30/94          26150.49        26407.45
     05/31/94          26198.96        26313.37
     06/30/94          26102.02        26893.29
     07/31/94          26198.96        27082.30
     08/31/94          26198.96        27270.47
     09/30/94          26392.85        27260.08
     10/31/94          26150.49        27329.36
     11/30/94          25932.37        27096.87
     12/31/94          26053.55        26906.19
     01/31/95          26344.38        27286.38
     02/28/95          27248.56        28137.75
     03/31/95          27587.86        28529.34
     04/30/95          28396.97        29197.31
     05/31/95          29127.77        30109.50
     06/30/95          29206.07        30339.47
 
Let's say you invested $10,000 in High Income Portfolio on September 30,
1985, shortly after the fund started. By June 30, 1995, your investment
would have grown to $29,206 - a 192.06% increase. That compares to $10,000
invested in the Merrill Lynch High Yield Master Index, which would have
grown to $30,339 over the same period - a 203.39% increase.
INVESTMENT SUMMARY
TOP FIVE HOLDINGS AS OF JUNE 30, 1995
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)   % OF FUND'S   
                                               INVESTMENTS   
 
PanAmSat Corp. 12 3/4%                         4.2           
 
TransTexas Gas Corp. (various issues)          3.5           
 
Revlon Worldwide Corp. secured 0%, 3/15/98     2.6           
 
Flagstar Corp. 11 1/4%, 11/1/04                2.3           
 
American Financial Corp. (various issues)      2.3           
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                   % OF FUND'S   
                   INVESTMENTS   
 
Media & Leisure    29.9          
 
Finance            9.5           
 
Energy             8.8           
 
Services           6.6           
 
Basic Industries   6.4           
 
QUALITY DIVERSIFICATION AS OF JUNE 30, 1995
(MOODY'S RATINGS)   % OF FUND'S   
                    INVESTMENTS   
 
Aaa, Aa, A          0.0           
 
Baa                 0.0           
 
Ba                  6.4           
 
B                   41.9          
 
Caa, Ca, C          16.6          
 
Nonrated            10.4          
 
TABLE EXCLUDES SHORT-TERM INVESTMENTS. UNRATED DEBT SECURITIES THAT ARE
EQUIVALENT TO BA AND BELOW AT JUNE 30, 1995, ACCOUNT FOR 7.9% OF THE FUND'S
INVESTMENTS.
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
An interview with Barry Coffman, Portfolio Manager of High Income Portfolio
Q. HOW HAS THE FUND PERFORMED, BARRY?
A. Although the fund did well relative to its peers, it trailed the
performance of the Merrill Lynch High Yield Master Index, which returned
12.76% and 14.88%, respectively, for the six and 12-month periods ended
June 30, 1995. The index has a larger percentage of Ba-rated bonds than
most high-yield mutual funds, which tend to be more concentrated in B-rated
bonds. Generally speaking, Ba-rated bonds are more sensitive to changing
interest rates, and therefore, benefited more from the recent decline in
interest rates than B-rated bonds. As a result, very few high yield funds
outperformed the index. 
Q. WHAT FACTORS CONTRIBUTED TO THE FUND'S PERFORMANCE?
A. The fund's relatively low weighting in Ba-rated securities was the
primary reason for its underperformance relative to its benchmark during
the most recent period. On the positive side, we have maintained a high
weighting, compared to the benchmark, in deferred coupon securities. These
bonds sell at a deep discount because they do not pay current interest for
some period, usually three to five years. They generally have longer
durations - which measures how sensitive their price is to changes in
interest rates - and therefore, their prices are more volatile. We also
avoided most of the credit disasters that occurred in the market. 
Q. WHAT INVESTMENTS HAVE DONE WELL IN THE PAST SIX MONTHS?
A. Revlon continued to benefit from an operational restructuring and the
very successful launch of two key new products: Color Stay Lipstick and Age
Defying Makeup. Our Revlon position is concentrated in the most junior
securities that are most sensitive to changes in credit quality, which has
been a recent plus. Another strong performer was Big Flower Press, a large
commercial printer of advertising inserts, comics and television guides.
The company was helped by the strong growth in advertising and the
synergies it gained from some recent acquisitions. Finally, our
concentration in casinos and hotels did relatively well during the period. 
Q. GIVEN THE MARKET'S STRENGTH SO FAR IN 1995, WAS IT DIFFICULT TO FIND
OPPORTUNITIES?
A. Not particularly. The new issues market was active and provided ample
opportunity to selectively add new names to the fund. One example was
PanAmSat Corp., which operates an international satellite communications
system and provides satellite services to the broadcasting and business
communications markets. It currently has two satellites operating and also
has a large backlog of contracted time from companies including ESPN and
Viacom for two new satellites it will be launching later this year. The
company is participating in a joint venture to provide Direct to Home (DTH)
television broadcasting service to Latin America, similar to the Direct TV
service in the United States. Another new issue we purchased was
Stratosphere Corp., a Las Vegas-based casino owned by industry-leader Grand
Casino. These bonds are attractive, in part, because in addition to their
14.25% coupon, they pay additional interest based on a percentage of the
company's cash flow.
Q. WHAT INVESTMENTS DIDN'T FARE AS WELL?
A. The high-yield restaurant sector, in general, did not perform well
during the period due to competitive pressures and a slowing economy. One
of our largest holdings is Flagstar, the parent of Denny's and the largest
franchisee of Hardees. Although Denny's has benefited from an aggressive
remodeling program, Hardees has suffered due to aggressive price promotions
from the major burger chains. Another restaurant chain, American Restaurant
Group, also underperformed partly due to the concentration of its chains in
California, where the economy continues to be weaker than the rest of the
country.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SIX MONTHS?
A. The probability of the soft landing scenario is increasing, which could
provide a favorable backdrop for the high-yield bond market. Slow economic
growth and low inflation could allow many companies in the high-yield
market to improve their credit quality. Absolute yields remain attractive,
and absent a sharp drop in interest rates from current levels, high-yield
bonds could perform well relative to other fixed-income investments. In my
view, the key is to be selective. I'm focusing on companies that are less
cyclical, or sensitive to the economy, and choosing companies that I think
can perform well in a slow-growth environment.
 
 
FUND FACTS
GOAL: seeks high current income by investing 
in high yielding, lower-rated fixed-income 
securities
START DATE: September 19, 1985
SIZE: as of June 30, 1995, more than $813 million
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
CORPORATE BONDS - 74.8%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CONVERTIBLE BONDS - 0.2%
INDUSTRIAL MACHINERY & EQUIPMENT - 0.0%
ELECTRICAL EQUIPMENT - 0.0%
Ampex Corp., 0%, 6/30/97  - $ 469,000 $ 328,685
MEDIA & LEISURE - 0.2%
LODGING & GAMING - 0.2%
Argosy Gaming Co. 
 12%, 6/1/01 B3  1,290,000  1,290,000
RETAIL & WHOLESALE - 0.0%
GROCERY STORES - 0.0%
Farm Fresh, Inc. 
 7 1/2%, 3/1/10  B3  186,000  112,264
TOTAL CONVERTIBLE BONDS   1,730,949
NONCONVERTIBLE BONDS - 74.6%
AEROSPACE & DEFENSE - 0.3%
RHI Holdings, Inc.:
 11 7/8%, 3/1/99 B2  2,160,000  2,062,800
 11 7/8%, 3/1/99 (e) -  550,000  525,250
  2,588,050
BASIC INDUSTRIES - 6.3%
CHEMICALS & PLASTICS - 2.1%
American Pacific Corp. 
 11%, 12/15/02 (f) -  850,000  765,000
Foamex LP 11 7/8%, 10/1/04 B3  5,000,000  4,725,000
Pioneer Americas Acquisition 
 Corp. 13 3/8%, 4/1/05 (f) B2  10,000,000  10,325,000
Trans Resources, Inc. 
 14 1/2%, 9/1/96 B2  580,000  585,800
  16,400,800
IRON & STEEL - 0.9%
Republic Engineered Steels, Inc. 
 9 7/8%, 12/15/01 B2  5,230,000  4,772,375
WCI Steel, Inc.
 10 1/2%, 3/1/02 B1  2,420,000  2,359,500
  7,131,875
METALS & MINING - 0.7%
International Wire Group, Inc. 
 11 3/4%, 6/1/05 (f) B3  5,850,000  5,886,563
PACKAGING & CONTAINERS - 0.8%
Crown Packaging Holdings Ltd. 
 0%, 11/1/03 (d) Caa  6,840,000  3,129,300
Grupo Industrial Durango euro
 9.6367%, 11/18/96 (g)   4,000,000  3,380,000
  6,509,300
PAPER & FOREST PRODUCTS - 1.8%
Indah Kiat International Finance 
 Co. 11 3/8%, 6/15/99 Ba3  9,000,000  9,022,500
Mail-Well Holdings, Inc. 
 0%, 2/15/06 (d) -  1,190,000  511,700
Tjiwi Kimia International Finance 
 Co. 13 1/4%, 8/1/01 B1  4,130,000  4,377,800
  13,912,000
TOTAL BASIC INDUSTRIES   49,840,538
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CONGLOMERATES - 0.6%
Jordan Industries, Inc.:
 10 3/8%, 8/1/03 B3 $ 3,155,000 $ 2,902,600
 0%, 8/1/05 (d) Caa  3,135,000  1,849,650
  4,752,250
CONSTRUCTION & REAL ESTATE - 1.6%
BUILDING MATERIALS - 1.3%
Adience, Inc. 
 11%, 6/15/02 -  745,921  540,793
Building Materials Corp., 
 America 0%, 7/1/04 (d) B1  12,610,000  7,502,950
DAL Tile International, Inc. secured
 coupon, 0%, 7/15/98 Caa  3,435,000  2,279,981
  10,323,724
REAL ESTATE - 0.3%
Littlefield Co. 
 10%, 12/31/95 (e) -  2,750,000  2,491,913
TOTAL CONSTRUCTION & REAL ESTATE   12,815,637
DURABLES - 2.9%
AUTOS, TIRES, & ACCESSORIES - 1.9%
Harvard Industries, Inc. 
 12%, 7/15/04 B2  5,000,000  5,137,500
Poindexter (JB), Inc. 
 12 1/2%, 5/15/04 B2  10,000,000  9,700,000
  14,837,500
TEXTILES & APPAREL - 1.0%
Hat Brands, Inc.
 12 5/8%, 9/15/02:
  Series B -  1,520,000  1,599,800
  Series D -  680,000  715,700
Leslie Fay Cos., Inc. (b)(e):
 9.53%, 1/15/00 -  676,319  399,028
 10.54%, 1/15/02 -  611,353  299,563
United States Leather, Inc. 
 10 1/4%, 7/31/03 B2  6,010,000  5,153,575
  8,167,666
TOTAL DURABLES   23,005,166
ENERGY - 7.2%
ENERGY SERVICES - 1.0%
Falcon Drilling, Inc.:
 9 3/4%, 1/15/01 B2  3,512,000  3,441,760
 12 1/2%, 3/15/05 B3  4,000,000  4,160,000
  7,601,760
OIL & GAS - 6.2%
Chesapeake Energy Corp. 
 10 1/2%, 6/1/02 (f) B1  6,000,000  5,910,000
Deeptech International, Inc. 
 12%, 12/15/00 B3  4,660,000  3,168,800
Mesa Capital Corp. 
 secured 0%, 6/30/98 (d) Caa  5,710,000  5,181,825
TransTexas Gas Corp. 
 11 1/2%, 6/15/02 B2  20,000,000  20,450,000
Transamerican Refining 
 Corp. (g):
  0%, 2/15/02 Caa  6,746,000  4,435,495
  16 1/2%, 2/15/02 Caa  9,620,000  10,173,150
  49,319,270
TOTAL ENERGY   56,921,030
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
FINANCE - 6.0%
INSURANCE - 5.1%
American Annuity Group, Inc. 
 11 1/8%, 2/1/03 Ba3 $ 3,500,000 $ 3,640,000
American Financial Corp.:
 10%, 10/20/99 Ba3  5,000,000  5,037,500
 9 3/4%, 4/20/04 Ba3  6,570,000  6,504,300
 9 3/4%, 4/20/04 (e)  Ba3  6,770,000  6,702,300
American Life Holdings 
 11 1/4%, 9/15/04 B1  13,350,000  13,884,000
Americo Life, Inc. 
 9 1/4%, 6/1/05 Ba2  4,900,000  4,557,000
  40,325,100
SAVINGS & LOANS - 0.8%
First Nationwide Holdings, Inc. 
 12 1/4%, 5/15/01 Ba3  5,790,000  6,166,350
SECURITIES INDUSTRY - 0.1%
ECM Corp. extendible 
 14%, 6/1/02 (f) -  570,198  627,218
TOTAL FINANCE   47,118,668
HEALTH - 0.6%
MEDICAL EQUIPMENT & SUPPLIES - 0.6%
Wright Medical Technology, Inc., 
 Series B, 10 3/4%, 7/1/00 B3  5,200,000  5,083,000
HOLDING COMPANIES - 0.1%
New Street Capital Corp.
 pay-in-kind (e):
  12%, 2/28/98 -  67,416  64,697
  Unit 12%, 2/28/98 -  1,123,600  1,078,285
  1,142,982
INDUSTRIAL MACHINERY & EQUIPMENT - 3.4%
MVE, Inc. Unit 
 12 1/2%, 2/15/02  B3  8,545,000  8,886,800
Specialty Equipment Cos., Inc. 
 11 3/8%, 12/1/03 B3  10,640,000  10,932,600
Thermadyne Holdings Corp.:
 10 1/4%, 5/1/02  B3  1,484,000  1,417,220
 10 3/4%, 11/1/03  Caa  5,756,000  5,583,320
  26,819,940
MEDIA & LEISURE - 24.5%
BROADCASTING - 8.0%
Chancellor Broadcasting 
 12 1/2%, 10/1/04 B3  6,560,000  6,543,600
Citicasters, Inc. 
 9 3/4%, 2/15/04 B-  7,812,000  7,792,470
Cooke Media Group, Inc. 
 11 5/8%, 4/1/99 -  350,000  334,250
Marcus Cable Capital Corp. 
 0%, 12/15/05 (d)(f) Caa  26,580,000  14,054,175
NWCG Holdings Corp. 
 0%, 6/15/99 Caa  26,925,000  16,693,500
Peoples Choice TV Corp. Unit 
 0%, 6/1/04 (d) Caa  11,340,000  5,485,725
Robin Media Group, Inc. 
 11 1/8%, 4/1/97 -  12,340,000  12,525,100
  63,428,820
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
MEDIA & LEISURE - CONTINUED
LEISURE DURABLES & TOYS - 1.5%
ICON Health And Fitness, Inc. 
 13%, 7/15/02 B3 $ 5,890,000 $ 5,948,900
IHF Holdings, Inc. 
 0%, 11/15/04 (d) Caa  10,250,000  5,637,500
  11,586,400
LODGING & GAMING - 9.9%
Bally's Casino Holdings, Inc. 
 10 1/2%, 6/15/98 B3  12,630,000  8,841,000
Bally Gaming International, Inc. 
 10 3/8%, 7/15/98 -  3,000,000  3,090,000
Boyd Gaming Corp. 
 10 3/4%, 9/3/03 B2  7,350,000  7,570,500
GNF Corp., Series B, 
 10 5/8%, 4/1/03 B2  19,730,000  16,375,900
Grand Casino Resorts, Inc. gtd. 
 12 1/2%, 2/1/00 Ba3  2,200,000  2,464,000
HMH Properties, Inc. 
 9 1/2%, 5/15/05 (f) B1  10,000,000  9,700,000
Maritime Group Ltd. pay-in-
 kind 14%, 2/15/97 (b) -  1,648,399  741,780
Players International, Inc. 
 10 7/8%, 4/15/05 (f) Ba3  7,050,000  6,944,250
President Riverboat Casinos 
 13%, 9/15/01 B  7,000,000  5,950,000
Stratosphere Corp. 
 14 1/4%, 5/15/02 B2  12,740,000  12,994,800
Trump Plaza Funding, Inc. gtd. 
 mtg. 10 7/8%, 6/15/01 B3  4,713,000  4,335,960
  79,008,190
RESTAURANTS - 5.1%
American Restaurant Group, Inc.:
 12%, 9/15/98 B2  3,930,000  3,144,000
 12%, 9/15/98 (New) B2  3,580,000  2,864,000
Cafeteria Operators LP 
 11%, 6/30/98 (b)(e) -  7,000,000  1,750,000
Flagstar Corp. 
 11 1/4%, 11/1/04 Caa  23,555,000  18,372,900
Host Marriott Travel Plazas, Inc. 
 9 1/2%, 5/15/05 (f) B1  15,000,000  14,325,000
  40,455,900
TOTAL MEDIA & LEISURE   194,479,310
NONDURABLES - 4.2%
BEVERAGES - 0.5%
Heileman Acquisition Corp. 
 9 5/8%, 1/31/04 B3  6,500,000  4,095,000
HOUSEHOLD PRODUCTS - 3.7%
McAndrews & Forbes Group, 
 Inc. 12 1/4%, 7/1/96 -  1,360,000  1,360,000
Revlon Consumer Products Corp. 
 10 1/2%, 2/15/03 B3  7,230,000  7,103,475
Revlon Worldwide Corp. secured 
 0%, 3/15/98 B3  30,342,000  20,860,125
  29,323,600
TOTAL NONDURABLES   33,418,600
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
RETAIL & WHOLESALE - 5.5%
APPAREL STORES - 2.8%
Apparel Retailers, Inc. 
 12 3/4%, 8/15/05 Caa $ 11,230,000 $ 6,625,700
Lamonts Apparel Corp. 
 10 1/4%, 11/1/99 (b)(f) -  2,201,000  1,078,490
Specialty Retailers, Inc.:
 10%, 8/15/00 B1  2,890,000  2,759,950
 11%, 8/15/03 B3  12,220,000  11,364,600
  21,828,740
GENERAL MERCHANDISE STORES - 1.4%
Parisian, Inc. 
 9 7/8%, 7/15/03 Caa  14,322,000  11,027,940
RETAIL & WHOLESALE, MISCELLANEOUS - 1.3%
Barrys Jewelers, Inc. 
 11%, 12/22/00  -  1,595,000  1,563,100
Finlay Fine Jewelry Corp. 
 10 5/8%, 5/1/03 B1  4,960,000  4,786,400
Florists Transworld Delivery, Inc. 
 14%, 12/15/01 B3  4,500,000  4,297,500
  10,647,000
TOTAL RETAIL & WHOLESALE   43,503,680
SERVICES - 5.7%
ADVERTISING - 0.8%
Outdoor Systems, Inc. 
 10 3/4%, 8/15/03 B2  7,000,000  6,720,000
LEASING & RENTAL - 1.7%
Acme Holdings, Inc. 
 11 3/4%, 6/1/00 (b) Ca  2,930,000  1,465,000
GPA Delaware, Inc.:
 8 1/2%, 3/3/97 Ca  3,500,000  3,176,250
 gtd. 8 3/4%, 12/15/98 Caa  990,000  831,600
 8 5/8%, 1/15/99 -  2,600,000  2,067,000
Scotsman Group, Inc. 
 9 1/2%, 12/15/00 B1  3,950,000  3,821,625
Scotsman Holdings, Inc. 
 pay-in-kind 11%, 3/1/04 -  2,080,752  1,712,521
  13,073,996
PRINTING - 1.7%
BFP Holdings Corp.
 0%, 4/15/04 (d) Caa  5,000,000  3,300,000
Big Flower Press: 
 10 3/4%, 8/1/03 B3  3,555,000  3,546,113
 Class A, 10 3/4%, 8/1/03 B3  4,910,000  4,897,725
 Class B, 10 3/4%, 8/1/03 B3  1,480,000  1,476,300
  13,220,138
SERVICES - 1.5%
Protection One Alarm 
 Monitoring, Inc. Unit 
 0%, 6/30/05 (d)(f) Caa  1,860,000  12,136,500
TOTAL SERVICES   45,150,634
 
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Alpine Group, Inc. 
 13 1/2%, 1/5/96 (e) Caa $ 130,000 $ 130,000
TRANSPORTATION - 2.6%
AIR TRANSPORTATION - 1.7%
US Air, Inc.:
 Series 1993-A1 Pass Thru 
  Trust 8 5/8%, 9/1/98 B1  5,000,000  4,725,000
 9 5/8%, 2/1/01 B3  930,000  804,450
 9 5/8%, 9/1/03 B1  2,550,000  2,422,500
 10 3/8%, 3/1/13 B1  5,470,000  5,169,150
  13,121,100
RAILROADS - 0.9%
Transtar Holdings L.P./Transtar 
 Cap. Corp., Series B, 
  0%, 12/15/03 (d) B-  12,270,000  7,239,300
TOTAL TRANSPORTATION   20,360,400
UTILITIES - 3.1%
CELLULAR - 2.5%
Dial Call Communications, 
 Inc. 0%, 12/15/05 (d) Caa  2,800,000  1,288,000
Dial Page, Inc. 
 12 1/4%, 2/15/00 Caa  950,000  985,625
Pagemart Nationwide, Inc. Unit 
 0%, 2/1/05 (d)(f) -  29,020,000  17,629,650
  19,903,275
ELECTRIC UTILITY - 0.1%
El Paso Funding Corp. 
 lease oblig. (b):
  9 3/8%, 10/1/96 Ca  790,000  422,650
  9.20%, 7/2/97 Ca  380,000  203,300
  625,950
GAS - 0.1%
Columbia Gas Systems, Inc. 
 9%, 8/1/95 (b) B3  670,000  938,000
TELEPHONE SERVICES - 0.4%
Call-Net Enterprises, Inc. 
 yankee 0%, 12/1/04 (d) B2  330,000  198,000
Pagemart, Inc. 
 0%, 11/1/03 (d) -  4,820,000  3,048,650
  3,246,650
TOTAL UTILITIES   24,713,875
TOTAL NONCONVERTIBLE BONDS   591,843,760
TOTAL CORPORATE BONDS
 (Cost $594,159,103)   593,574,709
COMMERCIAL MORTGAGE SECURITIES - 0.4%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
CS First Boston Mortgage 
 Securities Corp. Commercial
 Series 1994-CFB1 Class E, 
 7.8751%, 1/25/28 (f) Ba2 $ 7,355 $ 5,784
Meritor Mortgage Security Corp. 
 commercial Series 1987-1
 Class B, 9.40%, 2/1/00 (f) -  1,350,000  272,016
SKW Real Estate LP commercial 
 Series II Class E, 11%, 
 4/15/05 (f) B  1,500,000  1,500,469
SML, Inc. commercial Series 
 1994-C1 Class B-3, 11.69%, 
 9/18/99 -  1,500,000  1,413,750
TOTAL COMMERCIAL MORTGAGE SECURITIES
 (Cost $3,126,994)   3,192,019
COMMON STOCKS - 5.5%
 SHARES
AEROSPACE & DEFENSE - 0.0%
DEFENSE ELECTRONICS - 0.0%
Tracor, Inc. (a)  18,900  257,513
BASIC INDUSTRIES - 0.1%
IRON & STEEL - 0.1%
WCI Steel, Inc. (a)   67,700  423,125
PAPER & FOREST PRODUCTS - 0.0%
Mail-Well Holdings, Inc. (a)  9,250  55,500
TOTAL BASIC INDUSTRIES   478,625
DURABLES - 0.1%
TEXTILES & APPAREL - 0.1%
Hat Brands, Inc. (warrants) (a)(e)  27,466  302,121
HM/Hat Brands Trust Class I Units (a)(e)  340,000  340,000
  642,121
ENERGY - 1.1%
OIL & GAS - 1.1%
Flores & Rucks, Inc. (a)  125,900  1,542,275
TransTexas Gas Corp. (a)  479,600  7,253,950
TOTAL ENERGY   8,796,225
FINANCE - 1.7%
INSURANCE - 1.7%
American Financial Group, Inc.   519,600  13,509,600
SECURITIES INDUSTRY - 0.0%
ECM Corp. LP (f)  3,000  300,000
TOTAL FINANCE   13,809,600
HEALTH - 0.0%
MEDICAL EQUIPMENT & SUPPLIES - 0.0%
Wright Medical Technology, Inc. 
 (warrants) (a)  1,729  285,334
HOLDING COMPANIES - 0.2%
SDW Holdings Corp. (a):
 Unit (f)   4,450  1,203,369
 (warrants)   3,720  22,320
  1,225,689
 
 SHARES VALUE (NOTE 1)
INDUSTRIAL MACHINERY & EQUIPMENT - 0.2%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp.(a):
 Class A  20,681 $ 46,532
 Class A (warrants)  57,599  129,598
 Class C  230,212  517,977
  694,107
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
Terex Corp. (rights) (a)  3,150  788
Thermadyne Holdings Corp. (a)  65,419  924,043
  924,831
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   1,618,938
MEDIA & LEISURE - 1.0%
ENTERTAINMENT - 0.0%
Live Entertainment, Inc. (warrants) (a)(e):
 $2.00   232,000  58,000
 $2.72   221,765  55,441
  113,441
LEISURE & DURABLES - 0.1%
IHF Capital, Inc. (a)(f):
 Series H (warrants)   10,250  820,000
 Series I (warrants)   5,890  147,250
  967,250
LODGING & GAMING - 0.9%
Bally Gaming International, Inc. 
 (warrants) (a)  90,000  618,750
Hollywood Casino Corp. Class A (a)  139,000  1,233,625
Host Marriott Corp. (a)  383,000  4,069,375
Maritime Group Ltd. (warrants) (a)  17,880  179
Motels of America, Inc. (a)  3,000  225,000
Sun International Hotels Ltd. (a)  15,285  687,825
Sun International Hotels Ltd. Class B (a)  3,209  139,592
  6,974,346
PUBLISHING - 0.0%
General Media, Inc. (warrant) (a)  1,310  13,100
TOTAL MEDIA & LEISURE   8,068,137
NONDURABLES - 0.6%
TOBACCO - 0.6%
RJR Nabisco Holdings Corp.   161,400  4,499,025
RETAIL & WHOLESALE - 0.1%
APPAREL STORES - 0.0%
Lamonts Apparel, Inc. (a):
 (New)  35,870  13,452
 (warrants)  66,214  -
  13,452
GROCERY STORES - 0.1%
FF Holdings Corp. (a)(e)  33,900  67,800
Food 4 Less Holdings, Inc. 
 (warrants) (a)  9,348  283,712
MAFCO (warrants) (a)  59  -
  351,512
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Barrys Jewelers, Inc. (a)  45,576  148,122
Barrys Jewelers, Inc. (warrants) (a)  5,697  1,424
Finlay Enterprises, Inc. (a)  2,500  35,000
  184,546
TOTAL RETAIL & WHOLESALE   549,510
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
SERVICES - 0.4%
LEASING & RENTAL - 0.0%
Scotsman Holdings, Inc. (a)  15,281 $ 199,875
PRINTING - 0.4%
BFP Holdings Class D (a)  160,744  3,214,880
SERVICES - 0.0%
Perry Capital Corp. (warrants) (a)(f)  4,500  22,500
Vestar/LPA Investment Corp. (a)  5,177  129,425
  151,925
TOTAL SERVICES   3,566,680
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Berg Electronics Holdings Corp. (a)(f)  20,853  104,265
UTILITIES - 0.0%
CELLULAR - 0.0%
Dial Page, Inc. (warrants) (a)  4,321  5,401
ELECTRIC UTILITY - 0.0%
Eastern Utilities Associates   3  68
Northeast Utilities Associates 
 (warrants) (a)  21,789  27,236
  27,304
GAS - 0.0%
UGI Corp. (warrants) (a)  14,033  2,105
TOTAL UTILITIES   34,810
TOTAL COMMON STOCKS
 (Cost $38,165,942)   43,936,472
PREFERRED STOCKS - 7.9%
CONVERTIBLE PREFERRED STOCKS - 0.7%
RETAIL & WHOLESALE - 0.2%
GROCERY STORES - 0.2%
Supermarkets General Holdings Corp. 
 exchangeable pay-in-kind $3.52 (a)  39,189  1,058,103
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Town & Country Corp. (a)  4,000  3,000
TOTAL RETAIL & WHOLESALE   1,061,103
SERVICES - 0.5%
La Petite Holdings Corp. exchangeable (a)  160,800  4,020,000
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Alpine Group, Inc. cumulative 8% (a)  835  37,575
TOTAL CONVERTIBLE PREFERRED STOCKS   5,118,678
NONCONVERTIBLE PREFERRED STOCKS - 7.2%
BASIC INDUSTRIES - 0.0%
IRON & STEEL - 0.0%
Stelco, Inc. cumulative, Series B, 7.76%  7,207  115,518
PAPER & FOREST PRODUCTS - 0.0%
SD Warren Co. exchangeable 
 pay-in-kind (a)  3,720  104,160
TOTAL BASIC INDUSTRIES   219,678
 
 SHARES VALUE (NOTE 1)
DURABLES - 0.1%
AUTOS, TIRES, & ACCESSORIES - 0.1%
Harvard Industries, Inc. 
 pay-in-kind $14.25 (a)  22,739 $ 625,323
ENERGY - 0.5%
OIL & GAS - 0.5%
Gulf Canada Resources Ltd. (a)(e)  31,009  89,151
Gulf Canada Resources Ltd., Series 1, 
 adj. rate   1,321,942  3,717,962
  3,807,113
FINANCE - 1.8%
SAVINGS & LOANS - 1.8%
First Nationwide Bank 11 1/2%  112,852  12,188,016
Greater New York Savings Bank, 
 Series B, perpetual 12%    78,751  2,165,653
  14,353,669
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp. 8% (a)(e)  1,589  911,927
MEDIA & LEISURE - 4.2%
BROADCASTING - 4.2%
PanAmSat Corp. 12 3/4%   32,700  33,190,500
TECHNOLOGY - 0.5%
ELECTRONICS - 0.5%
Berg Electronics Holding Corp., 
 Series E, $3.4687  157,433  4,250,691
TOTAL NONCONVERTIBLE PREFERRED STOCKS   57,358,901
TOTAL PREFERRED STOCKS
 (Cost $60,943,714)   62,477,579
PURCHASED BANK DEBT - 0.1%
 PRINCIPAL
 AMOUNT
Leslie Fay Cos., Inc.:
 revolving loan $ 685,856  404,655
 term loan  777,600  458,784
TOTAL PURCHASED BANK DEBT
 (Cost $1,190,771)   863,439
REPURCHASE AGREEMENTS - 11.3%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a 
 joint trading account at 6.22% 
 dated 6/30/95 due 7/3/95  $ 89,902,575 $ 89,856,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $787,442,524)  $ 793,900,218
LEGEND
(a)  Non-income producing
(b)  Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Debt obligation initially issued in zero coupon form which converts to
coupon form at a specified rate and date.
(e)  Restricted securities - Investment in securities not registered under
the Securities Act of 1933 (see Note 2 of Notes to Financial Statements). 
 ACQUISITION ACQUISITION
SECURITY DATE COST 
Alpine Group, Inc. 
 13 1/2%, 1/5/96  1/4/95 $ 128,339
American Financial Corp.
 9 3/4%, 4/20/04  5/24/95 $ 6,634,600
Ampex Corp. 8%  2/16/95 $ 834,225
Cafeteria Operators LP 
 11%, 6/30/98  6/24/93 $ 5,600,000
FF Holdings Corp.  10/2/92 to 1/14/94 $ 135,753
Gulf Canada Resources 
 Ltd.  10/15/93 $ 76,940
Hat Brands,
 Inc. (warrants)  9/2/92 to 2/23/94 $ -
HM/Hat Brands Trust 
 Class I Units  2/22/94 $ 340,000
Leslie Fay Cos., Inc.:
 9.53%, 1/15/00  7/19/93 $ 512,312
 10.54%, 1/15/02  7/19/93 to 11/11/93 $ 404,156
Littlefield Co. 
 10%, 12/31/95  2/28/94 $ 2,750,000
Live Entertainment, Inc. 
 (warrants):
 $2.00  3/23/93 $ 220,717
 $2.72   3/23/93 $ 131,863
New Street Capital Corp.
 pay-in-kind:
 12%, 2/28/98  2/15/95 $ 67,416
 Unit 12%, 2/28/98  2/25/94 to 9/1/94 $ 1,123,600
RHI Holdings, Inc.
 11 7/8%, 3/1/99  10/15/92 $ 495,000
(f)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $103,757,499 or 12.8% of net
assets.
(g)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. 
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $643,634,101 and $467,491,408, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $21,896 for the period (see
Note 3 of Notes to the Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows:
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 0.0% AAA, AA, A 0.0%
Baa 0.0% BBB 0.0%
Ba 6.4% BB 17.3%
B 41.9% B 41.6%
Caa 16.3% CCC 4.8%
Ca, C 0.3% CC, C 0.0%
  D 0.4%
The percentage not rated by either S&P or Moody's amounted to 7.9%
including long-term debt categorized as other securities. FMR has
determined that unrated debt securities that are lower quality account for
7.9% of the total value of investment in securities.
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $787,696,044. Net unrealized appreciation aggregated
$6,204,174, of which $27,367,484 related to appreciated investment
securities and $21,163,310 related to depreciated investment securities. 
At December 31, 1994, the fund had a capital loss carryforward of
approximately $1,148,000 all of which will expire on December 31, 2002.
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                  <C>           <C>             
 JUNE 30, 1995 (UNAUDITED) 
 
ASSETS                     
 
Investment in securities, at value (including repurchase agreements of $89,856,000) (cost $787,442,524) -           $ 793,900,218   
See accompanying schedule                                                
 
Cash                                                                                                                 506,521        
 
Receivable for investments sold                                                                                    10,050,335     
 
Receivable for fund shares sold                                                                                    5,462,661      
 
Dividends receivable                                                                                               1,104,845      
 
Interest receivable                                                                                                12,928,622     
 
 TOTAL ASSETS                                                                                                     823,953,202    
 
LIABILITIES                                                                                                               
 
Payable for investments purchased                                                                    $ 9,912,131                   
 
Payable for fund shares redeemed                                                                     178,315                      
 
Accrued management fee                                                                                405,377                      
 
Other payables and accrued expenses                                                                   77,305                       
 
 TOTAL LIABILITIES                                                                                                  10,573,128     
 
NET ASSETS                                                                                                          $ 813,380,074   
 
Net Assets consist of:                                                                                                     
 
Paid in capital                                                                                                     $ 767,990,586   
 
Undistributed net investment income                                                                               33,139,910     
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions               5,795,848      
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies           6,453,730      
 
NET ASSETS, for 72,678,030 shares outstanding                                                                       $ 813,380,074   
 
NET ASSET VALUE, offering price and redemption price per share ($813,380,074 (divided by) 72,678,030 shares)         $11.19         
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>           <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                     
 
INVESTMENT INCOME                                                                $ 2,728,599    
Dividends                                                                                       
 
Interest                                                                          33,425,785    
 
 TOTAL INCOME                                                                     36,154,384    
 
EXPENSES                                                                                        
 
Management fee                                                     $ 2,138,740                  
 
Transfer agent fees                                                 183,111                     
 
Accounting fees and expenses                                        121,670                     
 
Non-interested trustees' compensation                               1,780                       
 
Custodian fees and expenses                                         6,018                       
 
Audit                                                               17,965                      
 
Interest                                                            2,621                       
 
 Total expenses before reductions                                   2,471,905                   
 
 Expense reductions                                                 (5,422        2,466,483     
                                                                   )                            
 
NET INVESTMENT INCOME                                                             33,687,901    
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                             
Net realized gain (loss) on:                                                                    
 
 Investment securities                                              7,181,679                   
 
 Foreign currency transactions                                      (978          7,180,701     
                                                                   )                            
 
Change in net unrealized appreciation (depreciation) on:                                        
 
 Investment securities                                              39,872,106                  
 
 Assets and liabilities in foreign currencies                       (150          39,871,956    
                                                                   )                            
 
NET GAIN (LOSS)                                                                   47,052,657    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                  $ 80,740,558   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS        YEAR ENDED     
                                    ENDED JUNE 30,    DECEMBER 31,   
                                    1995              1994           
                                    (UNAUDITED)                      
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                <C>             <C>             
Operations                                                                                         $ 33,687,901    $ 43,091,356    
Net investment income                                                                              
 
 Net realized gain (loss)                                                                          7,180,701       (726,075       
                                                                                                                    )               
 
 Change in net unrealized appreciation (depreciation)                                              39,871,956      (49,793,238    
                                                                                                                    )               
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                   80,740,558      (7,427,957     
                                                                                                                   )               
 
Distributions to shareholders                                                                      (43,871,918     (30,631,598    
From net investment income                                                                         )               )               
 
 From net realized gain                                                                            -               (15,525,605    
                                                                                                                    )               
 
 TOTAL DISTRIBUTIONS                                                                               (43,871,918     (46,157,203    
                                                                                                   )               )               
 
Share transactions                                                                                 333,374,520     498,543,147    
Net proceeds from sales of shares                                                                  
 
 Reinvestment of distributions                                                                     43,871,918      46,157,203     
 
 Cost of shares redeemed                                                                           (170,151,760    (385,629,739   
                                                                                                   )               )               
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                           207,094,678     159,070,611    
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                          243,963,318     105,485,451    
 
NET ASSETS                                                                                         
 
 Beginning of period                                                                               569,416,756     463,931,305    
 
 End of period (including undistributed net investment income of $33,139,910 and $42,834,969, 
respectively)                                                                                     $ 813,380,074   $ 569,416,756   
 
OTHER INFORMATION                                                                                 
Shares                                                                                            
 
 Sold                                                                                             31,093,586      45,102,882     
 
 Issued in reinvestment of distributions                                                          4,326,619       4,073,892      
 
 Redeemed                                                                                         (15,728,132     (34,899,979    
                                                                                                  )               )               
 
 Net increase (decrease)                                                                          19,692,073      14,276,795     
 
</TABLE>
 
 
<TABLE>
<CAPTION>
<S>                                                                              <C>   <C>   
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 D   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                           <C>         <C>         <C>         <C>         <C>        <C>        
Net asset value, beginning of period                          $ 10.750    $ 11.990    $ 10.820    $ 9.550     $ 7.070    $ 8.110    
 
Income from Investment Operations                             .428        .770        .728        .790        .890       .858      
Net investment income                                                                                   
 
 Net realized and unrealized gain (loss)                      .792        (.910)      1.332       1.290       1.590      (1.040)   
 
 Total from investment operations                             1.220       (.140)      2.060       2.080       2.480      (.182)    
 
Less Distributions                                            (.780)      (.730)      (.794)      (.810)      -          (.858)    
From net investment income                                                                              
 
 In excess of net investment income                           -           -           (.036)      -           -          -         
 
 From net realized gain on investments                        -           (.370)      (.060)      -           -          -         
 
 Total distributions                                          (.780)      (1.100)     (.890)      (.810)      -          (.858)    
 
Net asset value, end of period                                $ 11.190    $ 10.750    $ 11.990    $ 10.820    $ 9.550    $ 7.070    
 
TOTAL RETURN B, C                                             12.10%      (1.64)      20.40%      23.17%      35.08%     (2.23)    
                                                                          %                                              %          
 
RATIOS AND SUPPLEMENTAL DATA                                                                            
 
Net assets, end of period (000 omitted)                       $ 813,380   $ 569,417   $ 463,931   $ 200,591   $ 70,060   $ 29,990   
 
Ratio of expenses to average net assets                       .70%        .71%        .64%        .67%        .97%       1.00%     
                                                              A                                                                     
 
Ratio of expenses to average net assets before expense        .70%        .71%        .66%        .67%        .97%       1.12%     
reductions                                                    A                                                                     
 
Ratio of net investment income to average net assets          9.58%       8.75%       8.69%       10.98%      12.94%     11.36%    
                                                              A                                                                     
 
Portfolio turnover rate                                       154%        122%        155%        160%        154%       156%      
                                                              A                                                                     
 
A ANNUALIZED                                                                                            
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE                                                                                 
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                               
C THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF 
NOTES TO THE FINANCIAL                                                                                               
STATEMENTS).                                                                                            
D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT
 PRESENTATION OF INCOME, CAPITAL GAIN,                                                                          
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN
 RECLASSIFICATIONS RELATED TO BOOK TO                                                                          
TAX DIFFERENCES.                                                                                       
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value). 
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995    YEAR     YEARS    FUND      
 
Equity-Income    24.00%   15.06%   12.30%    
 
S&P 500          26.07%   12.09%   13.58%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
Composite Index of 500 stocks - a common proxy for the U.S. stock market.
This benchmark includes reinvested dividends and capital gains, if any.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
              VIP Equity Income (Standard & Poor's 50
     10/09/86           10000.00            10000.00
     10/31/86           10110.00            10329.97
     11/30/86           10330.00            10580.99
     12/31/86           10020.00            10311.18
     01/31/87           11170.00            11700.09
     02/28/87           11430.00            12162.25
     03/31/87           11720.18            12513.74
     04/30/87           11428.43            12402.36
     05/31/87           11498.86            12510.26
     06/30/87           11738.55            13142.03
     07/31/87           12185.73            13808.33
     08/31/87           12521.12            14323.38
     09/30/87           12258.32            14009.70
     10/31/87            9866.20            10992.01
     11/30/87            9424.74            10086.27
     12/31/87            9906.52            10853.84
     01/31/88           10611.13            11310.78
     02/29/88           11136.95            11837.86
     03/31/88           10943.07            11472.07
     04/30/88           11124.21            11599.41
     05/31/88           11273.39            11700.33
     06/30/88           11914.76            12237.37
     07/31/88           11893.18            12190.87
     08/31/88           11688.12            11776.38
     09/30/88           12035.42            12278.06
     10/31/88           12243.12            12619.39
     11/30/88           12046.36            12438.93
     12/31/88           12156.33            12656.61
     01/31/89           12907.13            13583.07
     02/28/89           12840.88            13244.86
     03/31/89           13119.01            13553.46
     04/30/89           13625.32            14256.89
     05/31/89           14030.37            14834.29
     06/30/89           14039.98            14749.73
     07/31/89           14858.50            16081.64
     08/31/89           15097.24            16396.84
     09/30/89           14927.51            16329.61
     10/31/89           14066.31            15950.76
     11/30/89           14146.69            16276.16
     12/31/89           14264.74            16666.78
     01/31/90           13301.38            15548.44
     02/28/90           13380.20            15749.02
     03/31/90           13402.27            16166.37
     04/30/90           12937.59            15762.21
     05/31/90           13793.57            17299.02
     06/30/90           13656.23            17181.39
     07/31/90           13322.25            17126.41
     08/31/90           12258.45            15578.18
     09/30/90           11307.54            14819.52
     10/31/90           11019.21            14755.80
     11/30/90           11808.98            15709.03
     12/31/90           12083.75            16147.31
     01/31/91           12731.78            16851.33
     02/28/91           13608.52            18056.20
     03/31/91           13890.81            18493.16
     04/30/91           13955.72            18537.54
     05/31/91           14721.66            19338.37
     06/30/91           14119.72            18452.67
     07/31/91           14920.19            19312.56
     08/31/91           15235.12            19770.27
     09/30/91           15130.56            19440.11
     10/31/91           15382.51            19700.60
     11/30/91           14719.47            18906.67
     12/31/91           15882.70            21069.59
     01/31/92           16097.15            20677.70
     02/29/92           16619.87            20946.51
     03/31/92           16416.22            20538.05
     04/30/92           16930.49            21141.87
     05/31/92           17065.83            21245.47
     06/30/92           16916.41            20928.91
     07/31/92           17434.82            21784.90
     08/31/92           17052.84            21338.31
     09/30/92           17229.86            21590.10
     10/31/92           17436.12            21665.67
     11/30/92           18068.66            22404.47
     12/31/92           18564.83            22680.04
     01/31/93           19119.01            22870.55
     02/28/93           19548.49            23181.59
     03/31/93           20131.05            23670.73
     04/30/93           20047.35            23097.89
     05/31/93           20410.07            23716.92
     06/30/93           20650.14            23785.70
     07/31/93           20931.09            23690.55
     08/31/93           21731.81            24588.43
     09/30/93           21648.73            24399.09
     10/31/93           21846.69            24904.16
     11/30/93           21464.91            24667.57
     12/31/93           21961.06            24966.04
     01/31/94           22928.26            25814.89
     02/28/94           22337.82            25115.31
     03/31/94           21403.32            24020.28
     04/30/94           22140.85            24327.74
     05/31/94           22351.57            24726.71
     06/30/94           22213.48            24120.91
     07/31/94           22955.44            24912.07
     08/31/94           24136.53            25933.47
     09/30/94           23741.11            25298.10
     10/31/94           24228.42            25867.31
     11/30/94           23436.54            24925.22
     12/31/94           23512.77            25294.86
     01/31/95           23880.40            25950.76
     02/28/95           24790.97            26962.06
     03/31/95           25646.99            27757.71
     04/30/95           26360.31            28575.17
     05/31/95           27154.68            29717.32
     06/30/95           27544.83            30407.65
 
Let's say you invested $10,000 in Equity-Income Portfolio on October 9,
1986, when the fund started. By June 30, 1995, your investment would have
grown to $27,545 - a 175.45% increase. That compares to $10,000 invested in
the S&P 500, which would have grown to $30,408 over the same period - a
204.08% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
                                        % OF FUND'S    
                                        INVESTMENTS    
 
Philip Morris Companies, Inc.           4.2            
 
Federal National Mortgage Association   2.8            
 
International Business Machines Corp.   2.1            
 
American Express Co.                    2.1            
 
British Petroleum PLC ADR               2.0            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Finance                            18.0           
 
Energy                             10.1           
 
Nondurables                        8.8            
 
Basic Industries                   7.7            
 
Industrial Machinery & Equipment   7.3            
 
ASSET ALLOCATION AS OF JUNE 30, 1995*
Row: 1, Col: 1, Value: 7.3
Row: 1, Col: 2, Value: 6.2
Row: 1, Col: 3, Value: 86.5
Stocks  86.5%
Bonds  6.2%
Short-term investments 7.3%
FOREIGN INVESTMENTS 6.2%
*
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with Bettina Doulton, Portfolio Manager of Equity-Income
Portfolio
Q. BETTINA, HOW DID THE FUND PERFORM?
A. Although the fund did well relative to its peers, it slightly trailed
the performance of the Standard & Poor's 500 stock index for the six- and
12-month periods ended June 30, 1995. The index had total returns of 20.21%
and 26.07% for those periods, respectively. Because this recent stock
market rally was quite narrow - led by a few sectors, namely technology,
financials and the large-cap and blue-chip stocks - the average stock
mutual fund has not topped the performance of the index thus far in 1995.  
Q. THE STOCK MARKET SHOWED A RENEWED VIGOR OVER THE PAST SIX MONTHS. WHAT
ACCOUNTED FOR THIS? 
A. The market's strength was driven by investors' belief that the Federal
Reserve Board would manage the economy to a soft landing - steady, albeit
slower, economic growth and continued low inflation. If achieved, those
conditions are ideal for Corporate America to sustain strong profit growth.
During the six-month period, corporate earnings reports were excellent,
which provided the fuel for stock prices to move higher. Excluding the
consistently outstanding performance of the technology and financial
sectors, the market has been characterized by rapid industry rotation.
Investors have spent the past six months racing from one industry to the
next, trying to stay one step ahead of the crowd. Sometimes, the fund was
in the right place at the right time, and sometimes it wasn't. 
Q. WHAT CONTRIBUTED TO THE FUND'S PERFORMANCE?
A. Several of the fund's largest holdings have driven returns recently.
Highlights include Philip Morris. The stock has been rewarded for the
company's strong profit growth and free cash flow; both are attributable to
terrific results in the company's domestic and international tobacco
businesses, which more than offset mediocre results in its food division.
Second in line is the Federal National Mortgage Association (Fannie Mae).
Although its stock price suffered a significant setback last fall, it has
since recovered as conditions in the secondary mortgage market have turned
more favorable. IBM was another strong performer. The company has done an
excellent job cutting costs and cleaning up its balance sheet. In addition,
global economic growth and wide acceptance of the company's new products
have contributed to accelerating revenue growth. Finally, in the energy
sector, the energy service company Schlumberger performed well. It
benefited from improving worldwide supply/demand dynamics for oil and
corporate restructuring efforts. Elsewhere in the energy sector, however,
British Petroleum (BP) and Amerada Hess have been somewhat disappointing in
terms of stock performance. Both are restructuring stories; BP's stock may
just be taking a breather after making significant gains, while Amerada
Hess' turnaround may be just taking a bit longer than investors had
expected.
Q. YOU MORE THAN DOUBLED THE FUND'S STAKE IN FINANCIAL STOCKS; THEY WENT
FROM 7.1% OF THE FUND SIX MONTHS AGO TO 18.0% ON JUNE 30 . . .
A. Recent purchases of bank stocks made up most of that increase. Along
with the diversified financial services companies such as American Express
and Fannie Mae, banks had a strong, if volatile, run. My only regret is not
owning more of them early in the period, when they began to outperform.
Prices did fall in the spring, however, which allowed me to buy stocks such
as Chemical Banking and BankAmerica off their highs. In the coming months,
I expect the market to drive bank stock valuations - prices relative to
earnings - higher. That's because earnings are becoming more consistent,
the industry is consolidating, and companies are using excess capital to
repurchase shares of their own stocks.
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SIX MONTHS?
A. When interest rates fall, as they've done over the past few months, the
market usually rewards stocks with higher valuations. However, we have to
keep in mind that the economy has slowed, which could negatively affect
corporate earnings going forward. The 64-thousand-dollar question then
becomes: will the market's willingness to drive up valuations and look
toward an economic resurgence be enough to offset the negative effects of
potential short-term earnings disappointments? I'm afraid not. Companies
that report less-than-expected earnings growth in the coming months will
most likely pay dearly with falling stock prices. In light of this, I plan
to focus intensely on owning companies that trade at attractive valuations,
offer good prospects for higher earnings through 1996, and are working to
enhance shareholder value. 
 
FUND FACTS
GOAL: to provide current income and increase 
the value of the fund's shares
START DATE: October 9, 1986
SIZE: as of June 30, 1995, more than $3.4 billion
MANAGER: Bettina Doulton, since 1993; 
manager, Fidelity Value Fund, since March 
1995; Fidelity Advisor Equity-Income Fund, 
since 1993; joined Fidelity in 1986 
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 85.3%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 5.7%
AEROSPACE & DEFENSE - 3.8%
Alliant Techsystems, Inc. (a)  421,700 $ 17,605,959
Boeing Co.   353,800  22,156,725
General Motors Corp. Class H  426,200  16,834,900
Lockheed Martin Corp.   434,803  27,446,939
McDonnell Douglas Corp.   131,000  10,054,250
Rockwell International Corp.   429,600  19,654,200
Sundstrand Corp.   183,000  10,934,250
Thiokol Corp.   186,400  5,638,600
  130,325,823
DEFENSE ELECTRONICS - 1.4%
Litton Industries, Inc. (a)  268,700  9,908,313
Loral Corp.   214,700  11,110,725
Raytheon Co.   342,300  26,571,038
  47,590,076
SHIP BUILDING & REPAIR - 0.5%
General Dynamics Corp.   420,400  18,655,250
TOTAL AEROSPACE & DEFENSE   196,571,149
BASIC INDUSTRIES - 7.5%
CHEMICALS & PLASTICS - 4.7%
du Pont (E.I.) de Nemours & Co.   571,100  39,263,125
Grace (W.R.) & Co.   503,600  30,908,450
Hercules, Inc.   810,900  39,531,375
Nalco Chemical Co.   462,300  16,816,163
Raychem Corp.   284,300  10,910,013
Union Carbide Corp.   713,100  23,799,713
  161,228,839
IRON & STEEL - 0.1%
Nucor Corp.   38,600  2,065,100
METALS & MINING - 1.3%
Alcan Aluminium Ltd.   746,183  22,562,179
Aluminum Co. of America  467,200  23,418,400
  45,980,579
PAPER & FOREST PRODUCTS - 1.4%
Scott Paper Co.   966,600  47,846,700
TOTAL BASIC INDUSTRIES   257,121,218
CONGLOMERATES - 2.8%
Allied-Signal, Inc.   382,600  17,025,700
GenCorp, Inc.   33,600  361,200
Tyco International Ltd.   857,071  46,281,834
United Technologies Corp.   398,900  31,164,063
  94,832,797
CONSTRUCTION & REAL ESTATE - 0.2%
REAL ESTATE INVESTMENT TRUSTS - 0.2%
Starwood Lodging Trust combined 
 certificate (SBI)  125,900  2,909,045
Storage Equities, Inc.   145,800  2,387,475
  5,296,520
DURABLES - 2.6%
AUTOS, TIRES, & ACCESSORIES - 1.6%
Chrysler Corp.   140,600  6,731,225
Dana Corp.   438,200  12,543,475
General Motors Corp.   269,800  12,646,875
Johnson Controls, Inc.   61,100  3,452,150
PACCAR, Inc.   93,500  4,371,125
Snap-on Tools Corp.   374,000  14,492,500
  54,237,350
 
 SHARES VALUE (NOTE 1)
DURABLES - CONTINUED
CONSUMER ELECTRONICS - 0.7%
Black & Decker Corp.   222,600 $ 6,872,775
Whirlpool Corp.   341,200  18,766,000
  25,638,775
HOME FURNISHINGS - 0.1%
Heilig-Meyers Co.   104,700  2,669,850
TEXTILES & APPAREL - 0.2%
Westpoint Stevens, Inc. Class A (a)  397,100  7,098,163
TOTAL DURABLES   89,644,138
ENERGY - 9.7%
ENERGY SERVICES - 3.1%
Baker Hughes, Inc.   521,800  10,696,900
Halliburton Co.   959,000  34,284,250
Helmerich & Payne, Inc.   130,400  3,846,800
McDermott International, Inc.   575,000  13,871,875
Schlumberger Ltd.   691,300  42,947,013
  105,646,838
OIL & GAS - 6.6%
Amerada Hess Corp.   929,700  45,439,088
British Petroleum PLC ADR  823,528  70,514,585
Canada Occidental Petroleum Ltd.   239,500  7,438,025
Coastal Corp. (The)  459,800  13,966,425
Kerr-McGee Corp.   157,400  8,440,575
Mobil Corp.   353,700  33,955,200
Occidental Petroleum Corp.   1,047,000  23,950,125
Tosco Corp.   279,100  8,896,313
Total SA:
 Class B  210,425  12,691,129
 sponsored ADR  129,500  3,917,375
  229,208,840
TOTAL ENERGY   334,855,678
FINANCE - 18.0%
BANKS - 6.6%
Bank of Boston Corp.   482,800  18,105,000
Bank of New York Co., Inc.   163,000  6,581,125
BankAmerica Corp.   511,100  26,896,638
Bankers Trust New York Corp.   430,400  26,684,800
Chase Manhattan Corp.   480,041  22,561,927
Chemical Banking Corp.   670,100  31,662,225
Citicorp  647,300  37,462,488
First Chicago Corp.   119,100  7,131,113
First Union Corp.   192,700  8,719,675
Fleet Financial Group, Inc.   328,900  12,210,413
Mellon Bank Corp.   59,600  2,480,850
NationsBank Corp.   35,400  1,898,325
Republic New York Corp.   230,700  12,919,200
Shawmut National Corp.   345,200  11,003,250
  226,317,029
CREDIT & OTHER FINANCE - 2.8%
American Express Co.   2,012,672  70,695,104
Countrywide Credit Industries, Inc.   886,700  18,620,700
Greenpoint Financial Corp.   362,900  8,573,513
  97,889,317
FEDERAL SPONSORED CREDIT - 4.1%
Federal Home Loan Mortgage 
 Corporation  625,400  42,996,250
Federal National Mortgage Association  1,023,900  96,630,563
  139,626,813
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
FINANCE - CONTINUED
INSURANCE - 3.4%
Allstate Corp.   182,900 $ 5,418,413
American International Group, Inc.   197,200  22,480,800
American Reinsurance Corp.   11,300  420,925
General Re Corp.   193,700  25,931,588
Loews Corp.   266,500  32,246,500
PMI Group, Inc.   100,600  4,363,525
Reliastar Financial Corp.   252,100  9,642,825
Travelers, Inc. (The)  359,233  15,716,458
  116,221,034
SAVINGS & LOANS - 0.3%
Ahmanson (H.F.) & Co.   273,900  6,025,800
Charter One Financial Corp.   162,000  3,969,000
  9,994,800
SECURITIES INDUSTRY - 0.8%
Merrill Lynch & Co., Inc.   522,600  27,436,500
TOTAL FINANCE   617,485,493
HEALTH - 4.3%
DRUGS & PHARMACEUTICALS - 1.8%
Allergan, Inc.   340,100  9,225,213
American Home Products Corp.   360,000  27,855,000
Pfizer, Inc.   297,800  13,754,638
SmithKline Beecham PLC ADR  266,000  12,036,500
  62,871,351
MEDICAL EQUIPMENT & SUPPLIES - 1.7%
Baxter International, Inc.   971,300  35,331,038
Beckman Instruments, Inc.   800  22,300
I-Stat Corp. (a)  173,100  6,318,150
Puritan Bennett Corp.   257,500  9,945,938
St. Jude Medical, Inc.   105,400  5,283,175
  56,900,601
MEDICAL FACILITIES MANAGEMENT - 0.8%
Columbia/HCA Healthcare Corp.   621,800  26,892,850
TOTAL HEALTH   146,664,802
INDUSTRIAL MACHINERY & EQUIPMENT - 7.2%
ELECTRICAL EQUIPMENT - 1.0%
Emerson Electric Co.   211,700  15,136,550
General Electric Co.   175,500  9,893,813
Philips Electronics NV  196,600  8,404,650
Philips Electronics NV (Bearer)  45,200  1,915,824
  35,350,837
INDUSTRIAL MACHINERY & EQUIPMENT - 3.5%
Caterpillar, Inc.   415,100  26,670,175
Cooper Industries, Inc.   467,000  18,446,500
Deere & Co.   474,400  40,620,500
Dover Corp.   145,100  10,556,025
Ingersoll-Rand Co.   574,300  21,966,975
Varity Corp. (a)  62,800  2,763,200
  121,023,375
POLLUTION CONTROL - 2.7%
Browning-Ferris Industries, Inc.   870,700  31,454,038
Safety Kleen Corp.   583,600  9,410,550
WMX Technologies, Inc.   1,537,600  43,629,400
Wheelabrator Technologies, Inc.   453,200  6,967,950
  91,461,938
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   247,836,150
 
 SHARES VALUE (NOTE 1)
MEDIA & LEISURE - 2.1%
BROADCASTING - 1.2%
Viacom, Inc. Class B (non-vtg.) (a)  851,614 $ 39,493,599
PUBLISHING - 0.9%
Meredith Corp.   102,000  2,588,250
News Corp. Ltd.:
 ADR  741,700  16,780,963
 (vtg.) pfd. sponsored ADR  74,900  1,498,000
Times Mirror Co. Class A  461,800  11,025,475
  31,892,688
TOTAL MEDIA & LEISURE   71,386,287
NONDURABLES - 8.6%
BEVERAGES - 0.9%
PepsiCo, Inc.   647,100  29,523,938
FOODS - 0.6%
ConAgra, Inc.   483,700  16,869,038
Dole Food, Inc.   157,600  4,590,100
  21,459,138
HOUSEHOLD PRODUCTS - 1.3%
Avon Products, Inc.   285,480  19,127,160
First Brands Corp.   329,800  14,140,175
Rubbermaid, Inc.   168,800  4,684,200
Tambrands, Inc.   172,300  7,365,825
  45,317,360
TOBACCO - 5.8%
Imasco Ltd.   1,453,600  25,815,296
Philip Morris Companies, Inc.   1,927,300  143,342,938
RJR Nabisco Holdings Corp.   1,054,639  29,398,062
  198,556,296
TOTAL NONDURABLES   294,856,732
RETAIL & WHOLESALE - 3.2%
APPAREL STORES - 0.4%
Limited, Inc. (The)  618,400  13,604,800
GENERAL MERCHANDISE STORES - 2.1%
Dayton Hudson Corp.   293,400  21,051,450
May Department Stores Co. (The)  95,700  3,983,513
Wal-Mart Stores, Inc.   1,604,500  42,920,375
Woolworth Corp.   322,200  4,873,275
  72,828,613
GROCERY STORES - 0.7%
Fleming Companies, Inc.   230,445  6,106,793
Great Atlantic & Pacific Tea Co., Inc.   397,600  10,486,700
Vons Companies, Inc. (a)  384,200  7,732,025
  24,325,518
TOTAL RETAIL & WHOLESALE   110,758,931
SERVICES - 0.4%
PRINTING - 0.2%
Wallace Computer Services, Inc.   168,200  6,454,675
SERVICES - 0.2%
ADT Ltd. (a)  640,900  7,530,575
TOTAL SERVICES   13,985,250
TECHNOLOGY - 4.9%
COMPUTERS & OFFICE EQUIPMENT - 3.9%
Hewlett-Packard Co.   405,000  30,172,500
International Business Machines Corp.   755,700  72,547,200
Pitney Bowes, Inc.   792,200  30,400,675
  133,120,375
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
ELECTRONIC INSTRUMENTS - 0.2%
Perkin-Elmer Corp.   226,200 $ 8,030,100
ELECTRONICS - 0.8%
AMP, Inc.   385,600  16,291,600
Kemet Corp.   46,700  2,451,750
Thomas & Betts Corp.   143,700  9,825,488
  28,568,838
TOTAL TECHNOLOGY   169,719,313
TRANSPORTATION - 1.8%
RAILROADS - 1.8%
Burlington Northern, Inc.   534,200  33,854,925
CSX Corp.   195,300  14,671,913
Southern Pacific Rail Corp. (a)  919,300  14,478,975
TOTAL TRANSPORTATION   63,005,813
UTILITIES - 6.3%
GAS - 0.5%
Williams Companies, Inc.   489,200  17,060,850
TELEPHONE SERVICES - 5.8%
Ameritech Corp.   1,067,900  46,987,600
Bell Atlantic Corp.   210,100  11,765,600
BellSouth Corp.   576,200  36,588,700
Koninklijke PPT Nederland  165,600  5,959,760
Koninklijke PPT Nederland (a)(d)  104,400  3,757,240
NYNEX Corp.   1,200,400  48,316,100
SBC Communications, Inc.   871,300  41,495,663
Southern New England 
 Telecommunications Corp.   175,700  6,193,425
  201,064,088
TOTAL UTILITIES   218,124,938
TOTAL COMMON STOCKS
 (Cost $2,563,116,541)   2,932,145,209
PREFERRED STOCKS - 1.2%
CONVERTIBLE PREFERRED STOCKS - 0.8%
DURABLES - 0.3%
AUTOS, TIRES, & ACCESSORIES - 0.3%
Chrysler Corp., Series A, $4.625 (d)  85,200  11,374,200
ENERGY - 0.4%
ENERGY SERVICES - 0.1%
Noble Drilling Corp. $1.50  119,100  2,828,625
OIL & GAS - 0.3%
Atlantic Richfield Co. 
 exchangeable $.5575  431,300  11,213,800
TOTAL ENERGY   14,042,425
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Westinghouse Electric Corp. $1.30 (d)  351,500  5,140,688
TOTAL CONVERTIBLE PREFERRED STOCKS   30,557,313
PREFERRED STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
NONCONVERTIBLE PREFERRED STOCKS - 0.4%
MEDIA & LEISURE - 0.4%
PUBLISHING - 0.4%
News Corp. Ltd. (ltd. vtg.)  2,510,505 $ 12,393,685
UTILITIES - 0.0%
ELECTRIC UTILITY - 0.0%
Gulf States Utilities Co., Series B, 
 adj. rate   586  28,348
TOTAL NONCONVERTIBLE PREFERRED STOCKS   12,422,033
TOTAL PREFERRED STOCKS
 (Cost $39,195,081)   42,979,346
CORPORATE BONDS - 2.4%
 MOODY'S RATINGS PRINCIPAL
 (UNAUDITED) AMOUNT (C)
CONVERTIBLE BONDS - 0.8%
CONSTRUCTION & REAL ESTATE - 0.1%
REAL ESTATE INVESTMENT TRUSTS - 0.1%
Centerpoint Properties 8.22%, 
 1/15/04 - $ 1,510,000  1,683,650
Liberty Property LP 8%, 7/1/01 -  750,000  735,000
Sizeler Property Investors, Inc. 
 8%, 7/15/03 -  1,500,000  1,312,500
TOTAL CONSTRUCTION & REAL ESTATE   3,731,150
HEALTH - 0.6%
DRUGS & PHARMACEUTICALS - 0.6%
Roche Holdings, Inc. liquid 
 yield option notes
 0%, 4/20/10 (d) -  48,340,000  19,336,000
PRECIOUS METALS - 0.1%
Pegasus Gold, Inc. euro 
 6 1/4%, 4/30/02 (d) Baa3  1,860,000  1,755,375
SERVICES - 0.0%
SERVICES - 0.0%
ADT Operations, Inc. liquid 
 yield option notes 
 0%, 7/6/10 Ba3  3,670,000  1,405,940
UTILITIES - 0.0%
GAS - 0.0%
SFP Pipeline Holdings, Inc. 
 exchangeable
 0%, 8/15/10 (e) Baa3  470,000  606,300
TOTAL CONVERTIBLE BONDS   26,834,765
NONCONVERTIBLE BONDS - 1.6%
AEROSPACE & DEFENSE - 0.1%
DEFENSE ELECTRONICS - 0.1%
Tracor, Inc. 10 7/8%, 8/15/01 B2  1,220,000  1,250,500
CORPORATE BONDS - CONTINUED
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
BASIC INDUSTRIES - 0.2%
PACKAGING & CONTAINERS - 0.0%
Owens Illinois, Inc. 10 1/4%, 
 4/1/99 B2 $ 350,000 $ 357,000
PAPER & FOREST PRODUCTS - 0.2%
Stone Container Corp. 9 7/8%, 
 2/1/01 B1  7,760,000  7,682,400
TOTAL BASIC INDUSTRIES   8,039,400
CONGLOMERATES - 0.0%
Coltec Industries, Inc. 10 1/4%, 
 4/1/02 B1  910,000  941,850
DURABLES - 0.3%
TEXTILES & APPAREL - 0.3%
Westpoint Stevens, Inc.:
 8 3/4%, 12/15/01 B1  2,660,000  2,620,100
 9 3/8%, 12/15/05 B3  7,850,000  7,575,250
TOTAL DURABLES   10,195,350
FINANCE - 0.0%
BANKS - 0.0%
Signet Banking Corp.:
 6 1/4%, 5/15/97 (e) Baa2  340,000  337,025
 6.4375%, 4/15/98 (e) Baa2  190,000  187,150
TOTAL FINANCE   524,175
MEDIA & LEISURE - 0.8%
BROADCASTING - 0.8%
Viacom, Inc. 8%, 7/7/06 B1  28,240,000  27,463,400
NONDURABLES - 0.2%
BEVERAGES - 0.2%
Canandaigua Wine, Inc. 
 8 3/4%, 12/15/03 (b) B1  5,700,000  5,586,000
UTILITIES - 0.0%
GAS - 0.0%
Columbia Gas Systems Inc. 
 9.91%, 5/28/20 (b) -  170,000  250,325
TOTAL NONCONVERTIBLE BONDS   54,251,000
TOTAL CORPORATE BONDS
 (Cost $76,398,754)   81,085,765
U.S. TREASURY OBLIGATIONS - 3.8%
6 1/4%, 2/15/03 Aaa  17,860,000  17,907,508
5 3/4%, 8/15/03 Aaa  81,220,000  78,745,227
7 1/4%, 5/15/04 Aaa  24,291,000  25,934,529
11 5/8%, 11/15/04 Aaa  6,810,000  9,361,639
TOTAL U.S. TREASURY OBLIGATIONS
 (Cost $118,810,332)   131,948,903
REPURCHASE AGREEMENTS - 7.3%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95  $ 252,910,024 $ 252,779,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $3,050,299,708)  $ 3,440,938,223
LEGEND
(a)  Non-income producing
(b)  Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $41,363,503 or 1.2% of net
assets.
(e)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. 
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $2,163,942,745 and $1,281,174,381, respectively, of which U.S.
government and government agency obligations aggregated $42,997,272 and
$41,828,379, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $1,153,411 for the period
(see Note 3 of Notes to Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 3.8% AAA, AA, A 3.8%
Baa 0.1% BBB 0.0%
Ba 0.0% BB 0.9%
B 1.6% B 0.7%
Caa 0.0% CCC 0.0%
Ca, C 0.0% CC, C 0.0%
  D 0.0%
The percentage not rated by either S&P or Moody's amounted to 0.7%.
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $3,052,199,640. Net unrealized appreciation aggregated
$388,738,583, of which $407,074,046 related to appreciated investment
securities and $18,335,463 related to depreciated investment securities. 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                            <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                     
 
ASSETS                                                                                         
 
Investment in securities, at value (including repurchase agreements of $252,779,000) (cost                       $ 3,440,938,223   
$3,050,299,708) -                                                                                                        
See accompanying schedule                                                                                                  
 
Cash                                                                                                              864              
 
Receivable for investments sold                                                                                   66,280,607       
 
Receivable for fund shares sold                                                                                   5,980,486        
 
Dividends receivable                                                                                              8,213,745        
 
Interest receivable                                                                                               4,230,266        
 
Other receivables                                                                                                42,410           
 
 TOTAL ASSETS                                                                                                   3,525,686,601    
 
LIABILITIES                                                                                                                 
 
Payable for investments purchased                                                                 $ 63,785,673                     
 
Payable for fund shares redeemed                                                                 629,290                         
 
Accrued management fee                                                                             1,452,585                       
 
Other payables and accrued expenses                                                                 513,611                         
 
 TOTAL LIABILITIES                                                                                                 66,381,159       
 
NET ASSETS                                                                                                        $ 3,459,305,442   
 
Net Assets consist of:                                                                                                    
 
Paid in capital                                                                                                   $ 2,994,274,835   
 
Undistributed net investment income                                                                              5,530,661        
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions            68,857,443       
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies        390,642,503      
 
NET ASSETS, for 204,803,927 shares outstanding                                                                    $ 3,459,305,442   
 
NET ASSET VALUE, offering price and redemption price per share ($3,459,305,442 (divided by) 204,803,927 shares)    $16.89           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>            <C>             
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                       
 
INVESTMENT INCOME                                                                 $ 31,571,004    
Dividends                                                                                         
 
Interest                                                                           16,392,102     
 
 TOTAL INCOME                                                                      47,963,106     
 
EXPENSES                                                                                          
 
Management fee                                                     $ 7,399,646                    
 
Transfer agent fees                                                 727,522                       
 
Accounting fees and expenses                                        378,208                       
 
Non-interested trustees' compensation                               5,452                         
 
Custodian fees and expenses                                         39,578                        
 
Registration fees                                                   251,928                       
 
Audit                                                               24,512                        
 
Legal                                                               4,441                         
 
Interest                                                            9,801                         
 
Miscellaneous                                                       7,582                         
 
 TOTAL EXPENSES                                                                    8,848,670      
 
NET INVESTMENT INCOME                                                              39,114,436     
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                               
Net realized gain (loss) on:                                                                      
 
 Investment securities                                              72,417,571                    
 
 Foreign currency transactions                                      (3,308         72,414,263     
                                                                   )                              
 
Change in net unrealized appreciation (depreciation) on:                                          
 
 Investment securities                                              336,113,775                   
 
 Assets and liabilities in foreign currencies                       (8,788         336,104,987    
                                                                   )                              
 
NET GAIN (LOSS)                                                                    408,519,250    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                   $ 447,633,686   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS ENDED   YEAR ENDED     
                                    JUNE 30, 1995      DECEMBER 31,   
                                    (UNAUDITED)        1994           
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                            <C>               <C>               
Operations                                                                                     $ 39,114,436      $ 49,846,224      
Net investment income                                                                          
 
 Net realized gain (loss)                                                                      72,414,263        121,898,471      
 
 Change in net unrealized appreciation (depreciation)                                          336,104,987       (61,690,963)     
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                               447,633,686       110,053,732      
 
Distributions to shareholders                                                                  (37,713,247)      (44,739,784)     
From net investment income                                                                     
 
 From net realized gain                                                                        (121,254,353)     (68,533,800)     
 
 TOTAL DISTRIBUTIONS                                                                           (158,967,600)     (113,273,584)    
 
Share transactions                                                                             802,500,637       1,048,772,904    
Net proceeds from sales of shares                                                              
 
 Reinvestment of distributions                                                                 158,967,516       113,273,584      
 
 Cost of shares redeemed                                                                       (75,240,890)      (192,914,992)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                       886,227,263       969,131,496      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                      1,174,893,349     965,911,644      
 
NET ASSETS                                                                                     
 
 Beginning of period                                                                           2,284,412,093     1,318,500,449    
 
 End of period (including undistributed net investment income of $5,530,661 and $4,150,957, 
respectively)                                                                                 $ 3,459,305,442   $ 2,284,412,093   
 
OTHER INFORMATION                                                                             
Shares                                                                                        
 
 Sold                                                                                         50,281,447        68,815,564       
 
 Issued in reinvestment of distributions                                                      10,351,678        7,484,681        
 
 Redeemed                                                                                     (4,656,990)       (12,882,315)     
 
 Net increase (decrease)                                                                      55,976,135        63,417,930       
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 D   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                   <C>           <C>           <C>           <C>         <C>         <C>         
Net asset value, beginning of period                  $ 15.35       $ 15.44       $ 13.40       $ 11.85     $ 9.51      $ 12.29     
 
Income from Investment Operations                                                                               
 
 Net investment income                                .20           .41           .37           .40         .50         .58        
 
 Net realized and unrealized gain (loss)              2.32          .64           2.06          1.57        2.43        (2.38)     
 
 Total from investment operations                     2.52          1.05          2.43          1.97        2.93        (1.80)     
 
Less Distributions                                    (.20)         (.37)         (.35)         (.42)       (.59)       (.59)      
From net investment income                                                                                      
 
 In excess of net investment income                   -             -             (.04)         -           -           -          
 
 From net realized gain                               (.78)         (.77)         -             -           -           (.39)      
 
 Total distributions                                  (.98)         (1.14)        (.39)         (.42)       (.59)       (.98)      
 
Net asset value, end of period                        $ 16.89       $ 15.35       $ 15.44       $ 13.40     $ 11.85     $ 9.51      
 
TOTAL RETURN  B, C                                    17.15%        7.07%         18.29%        16.89%      31.44%      (15.29)    
                                                                                                                        %           
 
RATIOS AND SUPPLEMENTAL DATA                                                                                    
 
Net assets, end of period (000 omitted)              $ 3,459,305   $ 2,284,412   $ 1,318,500   $ 592,880   $ 282,171   $ 154,080   
 
Ratio of expenses to average net assets              .62% A        .58%          .62%          .65%        .74%        .78%       
 
Ratio of expenses to average net assets before       .62% A        .60%          .62%          .65%        .74%        .78%       
expense reductions                                                                                              
 
Ratio of net investment income to average net assets 2.72% A       2.83%         2.87%         3.52%       4.83%       6.01%      
 
Portfolio turnover rate                              100% A        134%          120%          74%         107%        94%        
 
A ANNUALIZED                                                                                                   
B TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES TO 
THE FINANCIAL STATEMENTS).                                                                                              
C TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE                                                                                         
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                       
D EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                  
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT 
CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO                                                                                  
TAX DIFFERENCES.                                                                                                
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED    PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995    YEAR     YEARS    FUND      
 
Growth           36.97%   14.84%   14.56%    
 
S&P 500          26.07%   12.09%   13.58%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
Composite Index of 500 Stocks- a common proxy for the U.S. stock market.
This benchmark includes reinvested dividends and capital gains, if any, and
excludes the effects of sales charges.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. 
$10,000 OVER LIFE OF FUND
              VIP Growth (212)  Standard & Poor's 500 
     10/09/86          10000.00              10000.00
     10/31/86          10000.00              10329.97
     11/30/86          10220.00              10580.99
     12/31/86          10030.00              10311.18
     01/31/87          11100.00              11700.09
     02/28/87          11650.00              12162.25
     03/31/87          11839.97              12513.74
     04/30/87          11839.97              12402.36
     05/31/87          11920.10              12510.26
     06/30/87          12270.69              13142.03
     07/31/87          12761.52              13808.33
     08/31/87          13142.16              14323.38
     09/30/87          12991.91              14009.70
     10/31/87          10137.09              10992.01
     11/30/87           9425.90              10086.27
     12/31/87          10397.53              10853.84
     01/31/88          10623.12              11310.78
     02/29/88          11484.46              11837.86
     03/31/88          11381.92              11472.07
     04/30/88          11525.47              11599.41
     05/31/88          11422.93              11700.33
     06/30/88          11997.15              12237.37
     07/31/88          11935.63              12190.87
     08/31/88          11648.52              11776.38
     09/30/88          11976.65              12278.06
     10/31/88          12007.41              12619.39
     11/30/88          11894.61              12438.93
     12/31/88          12017.66              12656.61
     01/31/89          12879.00              13583.07
     02/28/89          12612.39              13244.86
     03/31/89          12993.68              13553.46
     04/30/89          13680.85              14256.89
     05/31/89          14170.19              14834.29
     06/30/89          13982.78              14749.73
     07/31/89          15232.18              16081.64
     08/31/89          15492.47              16396.84
     09/30/89          15627.82              16329.61
     10/31/89          15190.53              15950.76
     11/30/89          15440.41              16276.16
     12/31/89          15804.81              16666.78
     01/31/90          14888.59              15548.44
     02/28/90          15030.81              15749.02
     03/31/90          15214.51              16166.37
     04/30/90          14771.47              15762.21
     05/31/90          16078.97              17299.02
     06/30/90          16413.95              17181.39
     07/31/90          16154.61              17126.41
     08/31/90          14490.52              15578.18
     09/30/90          12999.33              14819.52
     10/31/90          12534.68              14755.80
     11/30/90          13550.42              15709.03
     12/31/90          13950.23              16147.31
     01/31/91          14879.53              16851.33
     02/28/91          15989.61              18056.20
     03/31/91          16472.15              18493.16
     04/30/91          16318.61              18537.54
     05/31/91          17283.69              19338.37
     06/30/91          16000.57              18452.67
     07/31/91          17524.96              19312.56
     08/31/91          18303.60              19770.27
     09/30/91          18446.17              19440.11
     10/31/91          19016.45              19700.60
     11/30/91          17930.73              18906.67
     12/31/91          20299.56              21069.59
     01/31/92          21538.81              20677.70
     02/29/92          21989.40              20946.51
     03/31/92          20641.73              20538.05
     04/30/92          19833.13              21141.87
     05/31/92          19664.67              21245.47
     06/30/92          18901.00              20928.91
     07/31/92          19630.98              21784.90
     08/31/92          19091.92              21338.31
     09/30/92          19428.83              21590.10
     10/31/92          20181.28              21665.67
     11/30/92          21528.94              22404.47
     12/31/92          22191.55              22680.04
     01/31/93          22629.54              22870.55
     02/28/93          22163.03              23181.59
     03/31/93          23046.80              23670.73
     04/30/93          22805.77              23097.89
     05/31/93          24504.44              23716.92
     06/30/93          24756.94              23785.70
     07/31/93          24688.08              23690.55
     08/31/93          25927.65              24588.43
     09/30/93          26409.70              24399.09
     10/31/93          26662.20              24904.16
     11/30/93          25583.32              24667.57
     12/31/93          26490.04              24966.04
     01/31/94          27155.74              25814.89
     02/28/94          26875.65              25115.31
     03/31/94          25654.59              24020.28
     04/30/94          25813.32              24327.74
     05/31/94          25215.00              24726.71
     06/30/94          23932.88              24120.91
     07/31/94          24763.21              24912.07
     08/31/94          26167.43              25933.47
     09/30/94          25849.96              25298.10
     10/31/94          26900.07              25867.31
     11/30/94          25825.53              24925.22
     12/31/94          26484.91              25294.86
     01/31/95          25984.27              25950.76
     02/28/95          27060.36              26962.06
     03/31/95          28042.58              27757.71
     04/30/95          28987.98              28575.17
     05/31/95          30117.54              29717.32
     06/30/95          32781.83              30407.65
 
Let's say you invested $10,000 in Growth Portfolio on October 9, 1986, when
the fund started. By June 30, 1995, your investment would have grown to
$32,782 - a 227.82% increase. That compares to $10,000 invested in the S&P
500, which would have grown to $30,408 over the same period - a 204.08%
increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
                           % OF FUND'S    
                           INVESTMENTS    
 
Oracle Systems Corp.       3.6            
 
Intel Corp.                3.1            
 
DSC Communications Corp.   2.7            
 
Applied Materials, Inc.    2.3            
 
Compaq Computer Corp.      2.3            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Technology                         52.6           
 
Utilities                          9.4            
 
Retail & Wholesale                 8.7            
 
Media & Leisure                    4.5            
 
Industrial Machinery & Equipment   4.1            
 
ASSET ALLOCATION AS OF JUNE 30, 1995*
Row: 1, Col: 1, Value: 3.4
Row: 1, Col: 2, Value: 96.59999999999999
Stocks  96.6%
Short-term investment 3.4%
FOREIGN INVESTMENTS 6.3%
*
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with Lawrence Greenberg, Portfolio 
Manager of Growth Portfolio
Q. LARRY, HOW HAS THE FUND DONE OVER THE PAST SIX MONTHS?
A. Quite well. From December 31, 1994, through June 30, 1995, the fund beat
the Standard & Poor's 500 index, which returned 20.21%. 
Q. WHAT MADE THE DIFFERENCE?
A. In the second half of 1994, growth stocks began outperforming cyclicals
- stocks in sectors like autos and steel that tend to rise or fall with the
economy. Since then, the economy has slowed and interest rates have been
flat or falling - a perfect environment for growth stocks. My strategy was
to concentrate on those companies with the fastest earnings growth
opportunities for `95 and `96. This aggressive position, especially in
technology, paid off handsomely when growth stocks rebounded. 
Q. IN FACT, OVER 50% OF THE FUND WAS IN TECHNOLOGY AT THE END OF JUNE. WHY
SUCH A HUGE BET?
A. Because on a stock-by-stock basis that's where I'm still finding what I
believe are the best growth opportunities. Technology stocks are benefiting
from strong corporate and consumer demand. Business is booming across all
segments - from PCs and software to semiconductors and networking. Plus,
unlike a retailer, which can only grow as fast as it can build bricks and
mortar, a technology company can grow at any rate. The fund has dozens of
companies that are growing sales well over 100% per year. Finally, despite
the fastest sales and earnings growth of any stocks in the market, many of
these companies still have attractive prices compared to other measures
like earnings. 
Q. WHERE DID YOU FIND THE BEST OPPORTUNITIES?
A. Across the board. I added new technology names, but I also made bigger
investments in the companies I have the most confidence in. For example, I
significantly boosted the fund's stake in both Intel, which makes
microprocessors like the Pentium chip that are the brains of PCs, and
Micron Technology, one of the few manufacturers of memory chips called
DRAMs that go inside PCs and other electronic equipment. Both stocks posted
sizable gains for the period. I also added to our stake in Applied
Materials, the leading supplier of semiconductor manufacturing equipment,
whose sales grew more than 60% this year. Our biggest investment is still
Oracle, the leading provider of software for client-server set-ups; it
continued to benefit as more companies moved away from mainframes toward
PCs linked through networks.    
Q. WERE THERE DISAPPOINTMENTS?
A. Sure. The stock price of Sybase, a competitor to Oracle, fell nearly 50%
in the last six months as it ran into problems launching a new product. One
of our biggest positions six months ago was Motorola; it started having
some near-term problems related to oversupply on its cellular handsets, so
I cut back even though the stock's long-term outlook remained attractive.
Finally, some retailers like Home Depot and Lowe's turned in disappointing
short-term results as heavy rains in California and the Southeast hurt
business. But many of the "hard good category killers" (or superstores) I
focused on continued to grow despite the slowdown in overall retail sales
that we saw this spring. 
Q. WHY DID YOU CUT BACK IN HEALTH CARE?
A. The fund's health care stake was around 3% at the end of June, down from
7.7% six months earlier. During the first half of 1994, uncertainty
surrounding President Clinton's plans for health care reform had hurt the
sector. Then, last fall, the stocks rallied as it became apparent that
health care legislation wouldn't pass anytime soon. But once the
Republicans took charge in January, they cast another cloud over the sector
as they promised to re-examine programs like Medicare. So I decided to
watch from the sidelines.
Q. LOOKING AHEAD, WHAT SHOULD SHAREHOLDERS EXPECT? 
A. In the past, technology stocks haven't done as well over the summer, as
European demand dries up and new product launches disappear. But this year,
since demand has been so strong, we may see no summer slowdown or one
that's much less pronounced. Nevertheless, shareholders should expect
volatility because the fund is aggressively invested in the fastest-growing
companies. If either the technology sector or the market declines, the fund
will suffer more than other stock funds. But it's also in a good position
to benefit more than its peers from a long-term up market, which I believe
is more likely.
 
FUND FACTS
GOAL: to increase the value of the fund's 
shares over the long term by investing in 
stocks with above-average growth potential
START DATE: October 9, 1986
SIZE: as of June 30, 1995, more than $3.1 billion
MANAGER: Lawrence Greenberg, since 1991; 
manager, Fidelity Emerging Growth Portfolio, 
since 1993; Fidelity Select Environmental 
Services Portfolio, October 1986 - April 1991; 
Fidelity Select Medical Delivery Portfolio July 
1989 - April 1991; joined Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 96.0%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 0.4%
AEROSPACE & DEFENSE - 0.3%
Rockwell International Corp.   125,000 $ 5,718,750
Special Devices, Inc. (a)  173,900  3,869,263
  9,588,013
DEFENSE ELECTRONICS - 0.1%
Trimble Navigation Ltd. (a)  100,000  2,837,500
TOTAL AEROSPACE & DEFENSE   12,425,513
BASIC INDUSTRIES - 1.1%
CHEMICALS & PLASTICS - 0.5%
Airgas, Inc. (a)  445,000  11,959,375
du Pont (E.I.) de Nemours & Co.   75,000  5,156,250
  17,115,625
METALS & MINING - 0.6%
Alcan Aluminium Ltd.   100,000  3,023,679
Aluminum Co. of America  175,000  8,771,875
IMCO Recycling, Inc.   299,000  5,606,250
Reynolds Metals Co.   40,000  2,070,000
  19,471,804
TOTAL BASIC INDUSTRIES   36,587,429
CONGLOMERATES - 0.2%
Tyco International Ltd.   125,000  6,750,000
CONSTRUCTION & REAL ESTATE - 0.8%
BUILDING MATERIALS - 0.1%
Elcor Corp. (a)  36,700  816,575
Sherwin-Williams Co.   85,000  3,028,125
  3,844,700
CONSTRUCTION - 0.3%
Oakwood Homes Corp.   271,700  6,962,313
Standard Pacific Corp.   300,000  2,062,500
  9,024,813
ENGINEERING - 0.4%
Fluor Corp.   65,000  3,380,000
Glenayre Technologies, Inc. (a)  172,575  8,801,325
  12,181,325
TOTAL CONSTRUCTION & REAL ESTATE   25,050,838
DURABLES - 3.2%
AUTOS, TIRES, & ACCESSORIES - 2.6%
Chrysler Corp.   400,000  19,150,000
Ford Motor Co.   400,000  11,900,000
General Motors Corp.   877,634  41,139,094
Safety Components International, Inc.   220,000  3,630,000
Smith (A.O.) Corp. Class B  127,600  2,998,600
TRW, Inc.   34,100  2,723,738
  81,541,432
CONSUMER ELECTRONICS - 0.1%
Whirlpool Corp.   60,000  3,300,000
HOME FURNISHINGS - 0.2%
Heilig-Meyers Co.   100,000  2,550,000
Leggett & Platt, Inc.   75,000  3,300,000
  5,850,000
TEXTILES & APPAREL - 0.3%
Shaw Industries, Inc.   112,500  1,912,500
Tommy Hilfiger (a)  300,500  8,414,000
  10,326,500
TOTAL DURABLES   101,017,932
 
 SHARES VALUE (NOTE 1)
ENERGY - 0.7%
ENERGY SERVICES - 0.1%
Baker Hughes, Inc.   175,000 $ 3,587,500
INDEPENDENT POWER - 0.2%
Thermo Electron Corp. (a)  111,100  4,471,775
OIL & GAS - 0.4%
British Petroleum PLC ADR  75,030  6,424,444
Chesapeake Energy Corp. (a)  75,000  1,931,250
Kerr-McGee Corp.   76,000  4,075,500
  12,431,194
TOTAL ENERGY   20,490,469
FINANCE - 3.5%
BANKS - 0.7%
Banc One Corp.   200,000  6,450,000
Bank of New York Co., Inc.   100,000  4,037,500
Bankers Trust New York Corp.   105,000  6,510,000
Chemical Banking Corp.   135,000  6,378,750
  23,376,250
CREDIT & OTHER FINANCE - 0.5%
American Express Co.   400,000  14,050,000
FEDERAL SPONSORED CREDIT - 1.3%
Federal National Mortgage Association  425,000  40,109,375
INSURANCE - 0.5%
American International Group, Inc.   65,000  7,410,000
Travelers, Inc. (The)  200,000  8,750,000
  16,160,000
SECURITIES INDUSTRY - 0.5%
Alliance Entertainment Corp. (a)  525,000  4,921,875
Edwards (A.G.), Inc.   111,100  2,499,750
Merrill Lynch & Co., Inc.   156,500  8,216,250
  15,637,875
TOTAL FINANCE   109,333,500
HEALTH - 2.9%
DRUGS & PHARMACEUTICALS - 0.7%
Biogen, Inc. (a)  95,000  4,227,500
Dura Pharmaceuticals, Inc. (a)  160,000  3,010,000
Elan Corp. PLC ADR (a)  100,000  4,075,000
North American Biologicals, Inc. (a)  165,000  1,546,875
Pfizer, Inc.   200,000  9,237,500
US Bioscience, Inc. (a)  190  819
US Bioscience, Inc. (warrants) (a)  569  676
  22,098,370
MEDICAL EQUIPMENT & SUPPLIES - 0.7%
Cardinal Health, Inc.   236,100  11,155,725
Millipore Corp.   800  53,698
St. Jude Medical, Inc.   60,000  3,007,500
Thermedics, Inc. (a)  175,000  3,412,500
Thermo Cardiosystems, Inc. (a)  100,000  3,662,500
  21,291,923
MEDICAL FACILITIES MANAGEMENT - 1.5%
American Medical Response (a)  195,000  5,460,000
Apria Healthcare Group, Inc. (a)  126,000  3,559,500
Columbia/HCA Healthcare Corp.   375,025  16,219,831
HEALTHSOUTH Rehabilitation Corp.   950,000  16,506,250
Rotech Medical Corp. (a)  40,000  1,110,000
United HealthCare Corp.   75,000  3,103,125
Vivra, Inc. (a)  44,000  1,193,500
  47,152,206
TOTAL HEALTH   90,542,499
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
INDUSTRIAL MACHINERY & EQUIPMENT - 4.1%
ELECTRICAL EQUIPMENT - 2.2%
Avid Technology, Inc. (a)  70,050 $ 2,626,875
General Electric Co.   875,000  49,328,125
General Signal Corp.   100,000  3,975,000
Oak Industries, Inc. (a)  105,300  2,711,475
Scientific-Atlanta, Inc.   370,000  8,140,000
United Communication Industry PCL 
 (For. Reg.)  154,000  2,245,899
  69,027,374
INDUSTRIAL MACHINERY & EQUIPMENT - 1.4%
AGCO Corp.   298,300  11,186,250
Case Corp.   200,000  5,950,000
Caterpillar, Inc.   350,000  22,487,500
Ingersoll-Rand Co.   125,000  4,781,250
Semitool, Inc.   22,700  726,400
  45,131,400
POLLUTION CONTROL - 0.5%
Browning-Ferris Industries, Inc.   210,000  7,586,250
TETRA Technologies, Inc. (a)  185,000  2,243,125
WMX Technologies, Inc.   175,000  4,965,625
  14,795,000
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   128,953,774
MEDIA & LEISURE - 4.5%
BROADCASTING - 1.1%
Capital Cities/ABC, Inc.   65,000  6,816,875
Citicasters, Inc.   65,000  1,787,500
Clear Channel Communications, Inc.   25,000  1,609,375
EZ Communications, Inc.   44,400  821,400
Infinity Broadcasting Corp. (a)  50,000  1,668,750
Jacor Communications, Inc. Class A  73,400  1,174,400
Lin Television Corp.   50,000  1,681,250
Renaissance Communications Corp. (a)  65,000  2,177,500
Tele-Communications, Inc. Class A  225,000  5,273,438
Viacom, Inc. Class B (non-vtg.) (a)  250,084  11,597,646
  34,608,134
ENTERTAINMENT - 0.4%
Casino America, Inc. (a)  100,000  1,512,500
Disney (Walt) Co.   110,000  6,118,750
Players International, Inc. (a)  217,500  4,350,000
  11,981,250
LEISURE DURABLES & TOYS - 0.3%
Cobra Golf, Inc. (a)  204,900  6,479,963
Hasbro, Inc.   84,000  2,667,000
  9,146,963
LODGING & GAMING - 0.7%
Doubletree Corp. (a)  300,000  6,468,750
Hospitality Franchise Systems, Inc.   453,600  15,705,900
  22,174,650
PUBLISHING - 0.1%
Houghton Mifflin Co.   50,000  2,637,500
RESTAURANTS - 1.9%
Apple South, Inc.   500,000  9,750,000
Applebee's International, Inc.   275,000  7,081,250
Landry's Seafood Restaurants, Inc. (a)  334,200  6,684,000
Lone Star Steakhouse Saloon (a)  375,000  11,367,188
Outback Steakhouse, Inc. (a)  385,000  11,116,875
Papa John's International, Inc. (a)  161,800  5,663,000
Starbucks Corp. (a)  180,000  6,412,500
Uno Restaurant Corp. (a)  226,625  2,351,234
  60,426,047
TOTAL MEDIA & LEISURE   140,974,544
 
 SHARES VALUE (NOTE 1)
NONDURABLES - 1.3%
BEVERAGES - 0.3%
PepsiCo, Inc.   225,000 $ 10,265,625
HOUSEHOLD PRODUCTS - 0.3%
Colgate-Palmolive Co.   50,000  3,656,250
Gillette Co.   130,000  5,801,250
  9,457,500
TOBACCO - 0.7%
Philip Morris Companies, Inc.   225,000  16,734,375
RJR Nabisco Holdings Corp.   200,000  5,575,000
  22,309,375
TOTAL NONDURABLES   42,032,500
RETAIL & WHOLESALE - 8.7%
APPAREL STORES - 0.7%
Baby Superstore, Inc. (a)  65,000  3,063,125
Gymboree Corp. (a)  135,000  3,923,438
Just For Feet, Inc. (a)(c)  402,000  16,029,750
  23,016,313
APPLIANCE STORES - 0.1%
Cellstar Corp. (a)  165,700  3,873,238
DRUG STORES - 0.4%
General Nutrition Companies, Inc. (a)  365,000  12,820,625
GENERAL MERCHANDISE STORES - 1.5%
Dollar General Corp.   150,050  4,745,331
Wal-Mart Stores, Inc.   1,600,000  42,800,000
  47,545,331
RETAIL & WHOLESALE, MISCELLANEOUS - 6.0%
Barnes & Noble, Inc. (a)  153,100  5,205,400
Bed Bath & Beyond, Inc. (a)  700,000  16,975,000
Borders Group, Inc. (a)  80,000  1,150,000
Circuit City Stores, Inc.   150,000  4,743,750
Corporate Express (a)  275,000  5,878,125
Home Depot, Inc. (The)  345,066  14,018,306
Lowe's Companies, Inc.   1,175,000  35,103,125
Officemax, Inc. (a)  525,000  14,634,375
Office Depot, Inc. (a)  320,000  9,000,000
Petco Animal Supplies, Inc. (a)  378,700  8,804,775
Petsmart, Inc. (a)  600,000  17,250,000
Sport Supply Group, Inc.   309,550  3,869,375
Staples, Inc. (a)  550,000  15,881,250
Sunglass Hut International, Inc. (a)  886,500  31,027,500
Viking Office Products, Inc. (a)  150,000  5,493,750
  189,034,731
TOTAL RETAIL & WHOLESALE   276,290,238
SERVICES - 2.3%
LEASING & RENTAL - 0.9%
Hollywood Entertainment Corp. (a)  605,000  27,225,000
SERVICES - 1.4%
Adia SA (Bearer) (a)  25,000  5,202,438
Block (H & R), Inc.   100,000  4,112,500
Children's Discovery Centers of 
 America, Inc. (a)  135,000  2,261,250
First Financial Management Corp.   75,000  6,412,500
Medaphis Corp. (a)  950,000  20,662,500
Zebra Technologies Corp. Class A (a)  100,000  5,325,000
  43,976,188
TOTAL SERVICES   71,201,188
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 52.0%
COMMUNICATIONS EQUIPMENT - 10.9%
Apertus Technologies, Inc. (a)  57,000 $ 498,750
Cabletron Systems, Inc. (a)  85,000  4,526,250
Cisco Systems, Inc. (a)  1,215,000  61,433,438
DSC Communications Corp. (a)  1,850,000  86,025,000
Dialogic Corp. (a)  34,800  617,700
Ericsson (L.M.) Telephone Co. 
 Class B ADR   900,000  18,000,000
General Instrument Corp. (a)  350,000  13,431,250
Global Village Communication (a)  573,800  8,965,625
Inter-Tel, Inc. (a)  62,300  942,288
InterVoice, Inc. (a)  250,000  4,375,000
Lo Jack Corp. (a)  240,000  2,655,000
Microtest, Inc. (a)  125,000  2,781,250
Newbridge Networks Corp. (a)  525,000  18,506,250
Nokia Corp. AB :
 Series A  160,000  9,377,565
 sponsored ADR  915,000  54,556,875
Tellabs, Inc. (a)  147,800  7,112,875
3Com Corp. (a)  600,000  40,200,000
U.S. Robotics Corp.   74,600  8,131,400
  342,136,516
COMPUTER SERVICES & SOFTWARE - 12.9%
Adobe Systems, Inc.   60,000  3,480,000
Alantec Corp.   65,000  2,226,250
America Online, Inc. (a)  240,500  10,582,000
American Business Information, Inc. (a)  140,800  3,801,600
Ascend Communications, Inc. (a)  60,000  3,030,000
Automatic Data Processing, Inc.   125,000  7,859,375
Broderbund Software, Inc. (a)  72,800  4,641,000
CUC International, Inc. (a)  502,500  14,070,000
Cambridge Technology Partners 
Mass., Inc. (a)  90,000  2,970,000
Ceridian Corp. (a)  140,000  5,162,500
Cerner Corp. (a)  40,000  2,450,000
CompUSA, Inc. (a)  290,000  9,642,500
Computer Sciences Corp. (a)  160,000  9,100,000
Davidson & Associates, Inc. (a)  65,000  2,583,750
GMIS, Inc. (a)  212,600  4,849,938
Hyperion Software, Inc. (a)  60,000  2,715,000
Informix Corp. (a)  800,000  20,300,000
Inso Corp. (a)  30,000  1,792,500
Integrated Silicon Systems, Inc. (a)  108,400  4,092,100
Intersolv, Inc. (a)  315,000  7,323,750
Mercury Interactive Group Corp. (a)  252,500  5,081,563
Microsoft Corp. (a)  740,000  66,877,500
Network Peripherals, Inc. (a)  260,000  5,671,250
Novell, Inc. (a)  524,200  10,451,238
Oracle Systems Corp. (a)  2,900,000  112,012,500
Parametric Technology Corp. (a)  296,900  14,770,775
Paychex, Inc.   85,000  3,081,250
Peoplesoft, Inc. (a)  375,000  20,343,750
Platinum Technology, Inc. (a)  100,000  1,812,500
Reuters Holdings PLC ADR Class B   65,000  3,258,125
SAP AG sponsored ADR (a)(b)  35,000  1,461,250
Softkey International, Inc. (a)  150,000  4,781,250
Stratacom, Inc. (a)  490,400  23,907,000
SunGard Data Systems, Inc. (a)  110,000  5,747,500
Systems & Computer Technology Corp. (a)  125,000  2,500,000
Wonderware Corp. (a)  77,600  3,123,400
  407,553,114
 
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
COMPUTERS & OFFICE EQUIPMENT - 10.5%
ADAPTEC, Inc. (a)  375,000 $ 13,875,000
Apple Computer, Inc.   165,000  7,662,188
Bay Networks, Inc. (a)  800,000  33,100,000
Compaq Computer Corp. (a)  1,579,800  71,683,425
Comverse Technology, Inc. (a)  75,000  1,331,250
Dell Computer Corp. (a)  125,000  7,515,625
Digital Equipment Corp. (a)  200,000  8,150,000
Fore Systems, Inc. (a)  65,000  1,966,250
Gateway 2000, Inc. (a)  200,000  4,550,000
General Motors Corp. Class E (a)  505,600  21,993,600
Hewlett-Packard Co.   315,000  23,467,500
International Business Machines Corp.   635,000  60,960,000
Micom Communication Corp. (a)  146,100  949,650
Pitney Bowes, Inc.   110,000  4,221,250
Radius, Inc. (a)  290,000  3,190,000
Read Rite Corp. (a)  225,026  6,019,446
Seagate Technology (a)  214,900  8,434,825
Silicon Graphics, Inc. (a)  888,100  35,412,988
Sun Microsystems, Inc. (a)  224,000  10,864,000
Xerox Corp. (a)  45,000  5,276,250
  330,623,247
ELECTRONIC INSTRUMENTS - 2.8%
Applied Materials, Inc. (a)  835,000  72,331,875
Electro Scientific Industries, Inc. (a)  117,500  3,906,875
Kulicke & Soffa Industries, Inc.   40,000  2,652,500
Novellus System, Inc. (a)  143,000  9,688,250
  88,579,500
ELECTRONICS - 14.7%
AMP, Inc.   150,000  6,337,500
Advanced Micro Devices, Inc.   400,000  14,550,000
Alliance Semiconductor Corp. (a)  160,000  7,840,000
Altera Corp. (a)  387,400  16,755,050
Analog Devices, Inc. (a)  275,000  9,350,000
Atmel Corp. (a)  160,000  8,860,000
Avnet, Inc.   282,800  13,680,450
C-Cube Microsystems, Inc. (a)  75,000  2,043,750
Cascade Communications Corp. (a)  75,000  3,243,750
Chips & Technologies, Inc. (a)  201,300  2,642,063
Cirrus Logic, Inc. (a)  80,000  5,015,000
Cypress Semiconductor Corp. (a)  275,000  11,137,500
Hitachi Ltd. ADR  35,000  3,508,750
Integrated Device Technology, Inc. (a)  72,900  3,371,625
Integrated Silicon Solution (a)  147,800  7,722,550
Intel Corp.   1,530,000  96,868,125
Kemet Corp. (a)  135,000  7,087,500
LSI Logic Corp. (a)  758,930  29,693,136
Linear Technology Corp.   225,000  14,850,000
Marshall Industries (a)  102,700  3,440,450
Maxim Integrated Products, Inc. (a)  90,000  4,590,000
Microchip Technology, Inc. (a)  275,050  10,004,944
Micron Technology, Inc.   1,300,000  71,337,500
Motorola, Inc.   235,000  15,774,375
National Semiconductor Corp. (a)  225,000  6,243,750
SGS-Thomson Microelectronic NV (a)  275,000  11,171,875
S-3, Inc. (a)  81,700  2,941,200
Samsung Electronics Co. Ltd.:
GDR (b)  55,000  5,280,000
 GDS (non-vtg.) (Reg.) (a)  102,800  5,345,600
Tencor Instruments (a)  80,000  3,280,000
Texas Instruments, Inc.   235,000  31,460,625
Thomas & Betts Corp.   34,600  2,365,775
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
ELECTRONICS - CONTINUED
VLSI Technology, Inc. (a)  135,000 $ 4,066,875
Wholesale Cellular USA, Inc. (a)  150,000  3,225,000
Wyle Laboratories  74,800  2,103,750
Xilinx, Inc. (a)  175,000  16,450,000
  463,638,468
PHOTOGRAPHIC EQUIPMENT - 0.2%
3D Systems Corp.   375,000  6,937,500
TOTAL TECHNOLOGY   1,639,468,345
TRANSPORTATION - 0.9%
AIR TRANSPORTATION - 0.4%
AMR Corp. (a)  110,000  8,208,750
Atlantic Southeast Airlines, Inc.   59,700  1,798,463
Comair Holdings, Inc.   25,000  946,875
Southwest Airlines Co.   137,700  3,287,588
  14,241,676
RAILROADS - 0.5%
ABC Rail Products Corp. (a)  150,000  3,450,000
CSX Corp.   151,200  11,358,900
  14,808,900
TOTAL TRANSPORTATION   29,050,576
UTILITIES - 9.4%
CELLULAR - 5.9%
AirTouch Communications, Inc. (a)  2,300,000  65,550,000
Arch Communications Group, Inc. (a)  150,000  3,337,500
BCE Mobile Communications, Inc. (a)  275,000  9,166,666
Cellular Communications, Inc., 
Series A (redeemable) (a)  200,000  9,100,000
Metrocall, Inc. (a)  150,000  2,737,500
Mobile Telecommunications 
Technologies, Inc. (a)  75,000  2,053,125
Mobilemedia Corp. (a)  13,000  240,500
Palmer Wireless, Inc. (a)  575,300  9,420,538
USA Mobile Communications (a)  116,600  2,040,500
United States Cellular Corp. (a)  315,000  9,528,750
Vanguard Cellular Systems, Inc.
Class A (a)(c)  2,176,000  52,224,000
Vodafone Group PLC sponsored ADR  548,700  20,782,013
  186,181,092
TELEPHONE SERVICES - 3.5%
ALC Communications Corp. (a)  215,000  9,701,875
AT&T Corp.   425,000  22,578,125
Ameritech Corp.   493,700  21,722,800
Bell Atlantic Corp.   375,000  21,000,000
BellSouth Corp.   150,000  9,525,000
LCI International, Inc. (a)  125,000  3,828,125
SBC Communications, Inc.   475,000  22,621,875
  110,977,800
TOTAL UTILITIES   297,158,892
TOTAL COMMON STOCKS
 (Cost $2,234,010,970)   3,027,328,237
NONCONVERTIBLE PREFERRED STOCKS - 0.6%
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 0.6%
COMPUTER SERVICES & SOFTWARE - 0.2%
SAP AG (a)  5,250 $ 6,622,118
COMPUTERS & OFFICE EQUIPMENT - 0.4%
Silicon Graphics CDA Ltd. 
exchangeable (non-vtg.) (a)  280,080  11,132,774
TOTAL NONCONVERTIBLE PREFERRED STOCKS
 (Cost $15,178,912)   17,754,892
REPURCHASE AGREEMENTS - 3.4%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95  $ 106,155,996  106,101,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $2,355,290,882)  $ 3,151,184,129
LEGEND
(a)  Non-income producing
(b)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $6,741,250 or 0.2% of net
assets.
(c)  A company in which the fund has ownership of at least 5% of the voting
securities is an affiliated company. Transactions during the period with
companies that are or were affiliates are as follows:
 PURCHASES SALES DIVIDEND MARKET
AFFILIATE COST COST INCOME VALUE 
Just For Feet, Inc. (a)  $ 2,342,009  -  - $ 16,029,750
Vanguard Cellular Systems, Inc. 
 Class A (a)   1,588,387  -  -  52,224,000
TOTAL $ 3,930,396 $ - $ - $ 68,253,750
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $1,556,970,263 and $967,373,548, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $555,941 for the period
(see Note 3 of Notes to Financial Statements).
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $2,361,955,662. Net unrealized appreciation aggregated
$789,228,467, of which $809,605,722 related to appreciated investment
securities and $20,377,255 related to depreciated investment securities. 
At December 31, 1994, the fund had a capital loss carryforward of
approximately $68,037,000 all of which will expire on December 31, 2002.
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                                <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                       
 
ASSETS                                                                                           
 
Investment in securities, at value (including repurchase agreements of $106,101,000) (cost $2,355,290,882)      $ 3,151,184,129   
- See accompanying schedule                                                                  
 
Receivable for investments sold                                                                                  15,240,448       
 
Receivable for fund shares sold                                                                                   4,631,877        
 
Dividends receivable                                                                                              1,976,933        
 
Other receivables                                                                                                 241,989          
 
 TOTAL ASSETS                                                                                                     3,173,275,376    
 
LIABILITIES                                                                                                       
 
Payable for investments purchased                                                                  $ 31,104,827                     
 
Payable for fund shares redeemed                                                                    2,527,529                       
 
Accrued management fee                                                                              1,523,671                       
 
Other payables and accrued expenses                                                                 374,992                         
 
 TOTAL LIABILITIES                                                                                                 35,531,019       
 
NET ASSETS                                                                                                        $ 3,137,744,357   
 
Net Assets consist of:                                                                                                  
 
Paid in capital                                                                                                   $ 2,373,300,032   
 
Undistributed net investment income                                                                              3,900,899        
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions              (35,349,821)     
 
Net unrealized appreciation (depreciation) on investments                                                         795,893,247      
 
NET ASSETS, for 117,514,234 shares outstanding                                                                    $ 3,137,744,357   
 
NET ASSET VALUE, offering price and redemption price per share ($3,137,744,357 (divided by) 117,514,234 shares)    $26.70           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                              <C>           <C>             
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                                    
 
INVESTMENT INCOME                                                                              $ 8,244,859     
Dividends                                                                                                      
 
Interest                                                                                        5,551,271      
 
 TOTAL INCOME                                                                                   13,796,130     
 
EXPENSES                                                                                                       
 
Management fee                                                                   $ 7,756,500                   
 
Transfer agent fees                                                               627,931                      
 
Accounting fees and expenses                                                      378,173                      
 
Non-interested trustees' compensation                                             4,869                        
 
Custodian fees and expenses                                                       69,955                       
 
Registration fees                                                                 147,294                      
 
Audit                                                                             14,797                       
 
Legal                                                                             4,080                        
 
Miscellaneous                                                                     7,349                        
 
 TOTAL EXPENSES                                                                                 9,010,948      
 
NET INVESTMENT INCOME                                                                           4,785,182      
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                                            
Net realized gain (loss) on:                                                                                   
 
 Investment securities                                                            46,674,141                   
 
 Foreign currency transactions                                                    395           46,674,536     
 
Change in net unrealized appreciation (depreciation) on investment securities                   517,371,258    
 
NET GAIN (LOSS)                                                                                 564,045,794    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                $ 568,830,976   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   SIX MONTHS ENDED    YEAR ENDED     
                                    JUNE 30, 1995       DECEMBER 31,   
                                    (UNAUDITED)         1994           
 
 
<TABLE>
<CAPTION>
<S>                                                                                             <C>               <C>               
Operations                                                                                      $ 4,785,182       $ 11,810,184      
Net investment income                                                                                                               
 
 Net realized gain (loss)                                                                        46,674,536        (74,102,658)     
 
 Change in net unrealized appreciation (depreciation)                                            517,371,258       80,193,945       
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                 568,830,976       17,901,471       
 
Distributions to shareholders                                                                    (12,404,421)      (7,589,523)      
From net investment income                                                                                                          
 
 From net realized gain                                                                          -                 (80,320,550)     
 
 TOTAL DISTRIBUTIONS                                                                             (12,404,421)      (87,910,073)     
 
Share transactions                                                                               750,772,650       1,289,938,019    
Net proceeds from sales of shares                                                                                                   
 
 Reinvestment of distributions                                                                   12,404,421        87,909,946       
 
 Cost of shares redeemed                                                                         (323,728,603)     (549,819,377)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                         439,448,468       828,028,588      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                        995,875,023       758,019,986      
 
NET ASSETS                                                                                                                          
 
 Beginning of period                                                                             2,141,869,334     1,383,849,348    
 
 End of period (including undistributed net investment income of $3,900,899 and $11,472,202,    $ 3,137,744,357   $ 2,141,869,334   
respectively)                                                                                                                       
 
OTHER INFORMATION                                                                                                                   
 
Shares                                                                                           32,171,873        60,676,019       
 Sold                                                                                                                               
 
 Issued in reinvestment of distributions                                                         568,749           4,039,985        
 
 Redeemed                                                                                        (13,969,564)      (25,920,211)     
 
 Net increase (decrease)                                                                         18,771,058        38,795,793       
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                                      
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>                 <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS ENDED    YEARS ENDED DECEMBER 31,                                 
                          JUNE 30, 1995                                                                
 
SELECTED PER-SHARE DATA   (UNAUDITED)         1994                       1993 F   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                 <C>           <C>           <C>           <C>         <C>         <C>         
Net asset value, beginning of period                $ 21.69       $ 23.08       $ 19.76       $ 18.51     $ 12.91     $ 15.18     
 
Income from Investment Operations                                                                                
 
 Net investment income                              .04           .12           .12           .09 D       .09 D       .24        
 
 Net realized and unrealized gain (loss)            5.09          (.12) E       3.64          1.64        5.72        (1.98)     
 
 Total from investment operations                   5.13          -             3.76          1.73        5.81        (1.74)     
 
Less Distributions                                  (.12)         (.12)         (.11)         (.05)       (.21)       (.21)      
From net investment income                                                                                      
 
 From net realized gain                             -             (1.27)        (.21)         (.43)       -           (.32)      
 
 In excess of net realized gain                     -             -             (.12)         -           -           -          
 
 Total distributions                                (.12)         (1.39)        (.44)         (.48)       (.21)       (.53)      
 
Net asset value, end of period                      $ 26.70       $ 21.69       $ 23.08       $ 19.76     $ 18.51     $ 12.91     
 
TOTAL RETURN B, C                                   23.78%        (.02)         19.37%        9.32%       45.51%      (11.73)    
                                                                  %                                                   %  
 
RATIOS AND SUPPLEMENTAL DATA                                                                                   
 
Net assets, end of period (000 omitted)           $ 3,137,744   $ 2,141,869   $ 1,383,849   $ 749,837   $ 371,462   $ 135,487   
 
Ratio of expenses to average net assets          .72% A        .69%          .71%          .75%        .84%        .88%       
 
Ratio of expenses to average net assets 
before expense                                   .72% A        .70%          .71%          .75%        .84%        .88%       
reductions                                                                                                      
 
Ratio of net investment income to average net 
assets                                             .38% A        .69%          .72%          .83%        .56%        2.69%      
 
Portfolio turnover rate                           82% A         122%          159%          262%        261%        88%        
 
A ANNUALIZED                                                                                                    
B TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES TO 
THE FINANCIAL STATEMENTS).                                                                                              
C TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE                                                                                         
ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                       
D NET INVESTMENT INCOME PER SHARE HAS BEEN CALCULATED BASED ON AVERAGE SHARES OUTSTANDING DURING THE PERIOD.    
E THE AMOUNT SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH THE AGGREGATE NET GAIN ON INVESTMENTS FOR THE PERIOD 
ENDED DUE TO THE TIMING OF SALES                                                                                            
AND REPURCHASES OF FUND SHARES IN RELATION TO FLUCTUATING MARKET VALUES OF THE INVESTMENTS OF THE FUND.         
F EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                  
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT 
CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO                                                                                  
TAX DIFFERENCES.                                                                                                
 
</TABLE>
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. Each performance figure
includes changes in a fund's share price, plus reinvestment of any
dividends (income) and capital gains (the profits the fund earns when it
sells stocks that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED               PAST 1   PAST 5   LIFE OF   
JUNE 30, 1995               YEAR     YEARS    FUND      
 
OVERSEAS                    2.96%    4.76%    7.12%     
 
Morgan Stanley EAFE Index   1.65%    4.69%    6.97%     
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
Many markets around the globe offer the potential 
for significant growth over time; however, 
investing in foreign markets means assuming 
greater risks than investing in the United States. 
Factors like changes in a country's financial 
markets, its local political and economic 
climate, and the fluctuating value of its currency 
create these risks. For these reasons an 
international fund's performance may be more 
volatile than a fund that invests exclusively in the 
United States.
(checkmark)
You can compare the fund's figures to the performance of the Morgan Stanley
EAFE index - a broad measure of the performance of stocks in Europe,
Australia, and the Far East. This benchmark includes reinvested dividends
and capital gains, if any, and excludes the effects of sales charges.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of operations
January 28, 1987.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, IT WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. Foreign investments involve greater risks and
potential rewards than U.S. investments. These risks include political and
economic uncertainties of foreign countries, as well as the risk of
currency fluctuations.
$10,000 OVER LIFE OF FUND
              VIP Overseas (22Europe, Australia,
     01/28/87        10000.00          10000.00
     01/31/87        10000.00           9997.46
     02/28/87        10010.00          10296.66
     03/31/87        10460.00          11140.41
     04/30/87        11220.00          12319.18
     05/31/87        11060.00          12319.14
     06/30/87        10520.00          11926.66
     07/31/87        10400.00          11905.82
     08/31/87        11320.00          12798.54
     09/30/87        11070.00          12597.05
     10/31/87         8760.00          10777.00
     11/30/87         8840.00          10938.65
     12/31/87         9462.16          11263.46
     01/31/88         9138.32          11464.55
     02/29/88         9381.20          12228.75
     03/31/88         9806.24          12980.64
     04/30/88         9968.16          13169.27
     05/31/88         9786.00          12747.12
     06/30/88         9613.96          12411.13
     07/31/88         9543.12          12800.51
     08/31/88         9209.16          11968.24
     09/30/88         9603.84          12491.19
     10/31/88        10028.88          13559.96
     11/30/88        10211.04          14367.68
     12/31/88        10231.28          14447.79
     01/31/89        10534.87          14701.99
     02/28/89        10717.03          14777.56
     03/31/89        10707.38          14487.53
     04/30/89        11023.50          14621.89
     05/31/89        10615.60          13826.42
     06/30/89        10574.81          13593.67
     07/31/89        11563.97          15300.67
     08/31/89        11482.39          14612.54
     09/30/89        12196.21          15278.16
     10/31/89        11533.38          14664.33
     11/30/89        12155.42          15401.50
     12/31/89        12920.24          15969.77
     01/31/90        12746.88          15375.56
     02/28/90        12449.36          14302.43
     03/31/90        12919.92          12812.46
     04/30/90        12991.52          12710.78
     05/31/90        13840.58          14161.09
     06/30/90        14147.46          14036.37
     07/31/90        14863.53          14234.08
     08/31/90        13349.56          12851.83
     09/30/90        12081.09          11060.74
     10/31/90        13206.34          12784.21
     11/30/90        12797.16          12030.10
     12/31/90        12705.10          12224.98
     01/31/91        12827.85          12620.40
     02/28/91        13260.02          13973.29
     03/31/91        12872.18          13134.44
     04/30/91        13155.20          13263.42
     05/31/91        13186.64          13401.82
     06/30/91        12463.37          12417.04
     07/31/91        13081.82          13027.11
     08/31/91        13123.75          12762.56
     09/30/91        13658.34          13481.84
     10/31/91        13752.68          13672.96
     11/30/91        13260.02          13034.64
     12/31/91        13721.24          13707.79
     01/31/92        13888.95          13415.00
     02/29/92        13599.52          12934.85
     03/31/92        13323.28          12080.93
     04/30/92        14152.01          12138.36
     05/31/92        14768.23          12950.85
     06/30/92        14491.99          12336.56
     07/31/92        13567.65          12020.83
     08/31/92        13450.78          12774.79
     09/30/92        12908.92          12522.52
     10/31/92        12027.08          11865.66
     11/30/92        11963.33          11977.32
     12/31/92        12250.20          12039.27
     01/31/93        12600.81          12037.79
     02/28/93        12847.62          12401.41
     03/31/93        13738.91          13482.39
     04/30/93        14651.94          14761.90
     05/31/93        14967.16          15073.67
     06/30/93        14597.60          14838.49
     07/31/93        15173.67          15357.91
     08/31/93        15988.88          16186.97
     09/30/93        15901.92          15822.62
     10/31/93        16478.00          16310.23
     11/30/93        15782.36          14884.55
     12/31/93        16825.82          15959.32
     01/31/94        17923.63          17308.60
     02/28/94        17607.51          17260.66
     03/31/94        17170.60          16517.22
     04/30/94        17738.58          17218.03
     05/31/94        17520.13          17119.18
     06/30/94        17334.44          17361.11
     07/31/94        17793.20          17528.07
     08/31/94        18000.73          17943.05
     09/30/94        17531.05          17377.92
     10/31/94        17891.50          17956.61
     11/30/94        17214.29          17093.61
     12/31/94        17115.99          17200.65
     01/31/95        16406.01          16539.88
     02/28/95        16449.17          16492.41
     03/31/95        16955.64          17521.06
     04/30/95        17440.09          18180.00
     05/31/95        17682.31          17963.28
     06/30/95        17847.46          17648.27
 
Let's say you invested $10,000 in Overseas Portfolio on January 28, 1987,
when the fund started. By June 30, 1995, your investment would have grown
to $17,847 - a 78.47% increase. That compares to $10,000 invested in the
Morgan Stanley EAFE Index, which would have grown to $17,648 over the same
period - a 76.48% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF JUNE 30, 1995
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)   % OF FUND'S    
                                               INVESTMENTS    
 
C. S. Holdings (Reg.)                          1.8            
 
Nestle SA (Reg.)                               1.5            
 
Deutsche Bank AG                               1.3            
 
Unilever NV Ord.                               1.2            
 
Swiss Bank Corp. (Bearer)                      1.2            
 
TOP FIVE MARKET SECTORS AS OF JUNE 30, 1995
                   % OF FUND'S    
                   INVESTMENTS    
 
Finance            26.4           
 
Utilities          8.8            
 
Nondurables        8.4            
 
Durables           8.1            
 
Basic Industries   6.2            
 
GEOGRAPHIC DIVERSIFICATION AS OF JUNE 30, 1995
(BY LOCATION OF ISSUER)   % OF FUND'S    
                          INVESTMENTS    
 
Japan                     18.5           
 
United Kingdom            12.4           
 
Switzerland               9.8            
 
France                    7.5            
 
Netherlands               6.9            
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with John Hickling, Portfolio Manager of Overseas Portfolio
Q. JOHN, HOW HAS THE FUND PERFORMED?
A. For the six months and one year ended June 30, 1995, the fund's
performance topped that of the Morgan Stanley EAFE index - a broad measure
of stocks in Europe, Australia and the Far East. The index had total
returns of 2.60% and 1.65% for the six- and 12-month periods, respectively.
Q. WHAT WERE THE KEYS TO THE FUND'S PERFORMANCE OVER THE PAST SIX MONTHS?
A. First, I kept the fund fully invested through much of the period.
Second, some of the stocks I picked in Japan and Europe fared well. And
finally, the fund was able to benefit from new investments in emerging
markets.
Q. WHY DID THE EAFE INDEX OFFER RELATIVELY LOW RETURNS?
A. While European markets have performed relatively well - though not as
well as the U.S. market - emerging markets and Japan have not. Japan was
affected by a number of factors that dampened investor enthusiasm: the
Barings debacle, the Kobe earthquake and the subway gas attack. The
Japanese market also was hurt by the strength of the yen versus the dollar.
On the heels of Mexico's devaluation of the peso in late 1994, emerging
markets also struggled, although they appear to have pretty much bottomed
out.
Q. WHAT'S THE STORY BEHIND THE FUND'S INVESTMENTS IN JAPAN?
A. Even though Japan has the highest country representation in the fund,
I've kept the fund underweighted there, relative to the index. I've focused
much of the fund's Japanese investments in technology, including consumer
electronics companies Toshiba and Hitachi, and other manufacturers and
exporters that are poised to take advantage of economic activity both in
Japan and globally. While the technology sector has done well in the U.S.,
it has been weak in Japan, so I found valuations to be attractive. The
sector recently has shown some strong gains. In addition, I've targeted
some financial stocks. The Japanese market has started to pick up a bit
lately, and brokerage house Nomura Securities is poised to take advantage
because it has been cutting costs aggressively. In addition, it appears
trust banks such as Sumitomo Trust will be able to improve interest margins
- the difference between what they charge for loans and what they pay to
depositors - because of changing regulations.
Q. THE FUND IS OVERWEIGHTED IN EUROPE, RELATIVE TO THE INDEX. WHERE HAVE
YOU FOUND OPPORTUNITIES THERE?
A. Mainly in financial and consumer nondurable stocks, as well as interest
rate-sensitive issues - because European bond markets have been rallying -
and cyclicals - those that tend to rise and fall with the economy. European
stocks have rallied lately, mainly on the strength of the technology
sector. In the short run, I've missed some opportunity there, because I
found the tech stocks to be too expensive and risky. Some of the appealing
consumer nondurable names have been Guinness, Cadbury-Schweppes, Bass and
Nestle. Barclays, National Westminster, Swiss Bank and C.S. Holdings were
among the fund's financial stock investments. I've added investments in
cyclical stocks because they became cheap. Those include paper companies Mo
Och Domsjoe and Svenska Cellulosa; auto stocks Volvo and Peugeot; and tire
companies such as Michelin. 
Q. WHAT ABOUT THE FUND'S EMERGING MARKET INVESTMENTS?
A. I've been more active there because, as I said, I felt they had hit
bottom, and there were a lot of very interesting stocks. Among the stocks
that have caught my eye have been Hong Kong/Shanghai Bank (HSBC) and Hong
Kong Land Holdings; Philippine Long Distance Telephone; the department
store Matahari and cigarette manufacturer Gudang Garam in Indonesia; Krung
Thai Bank; Telecom Argentina; and Mexican companies Bancomer, Telmex, Cemex
and Grupo Carso.
Q. WHAT'S YOUR OUTLOOK GOING FORWARD?
A. Several factors are important to consider. First of all, it seems most
stock markets reflect the sentiment that any worldwide recession will stay
pretty shallow and that growth will resume. Of course, this is the best
possible scenario. At the same time, if the U.S. market stumbles, one would
expect there to be a drop in foreign markets. In such a scenario, I believe
overseas markets wouldn't drop as far as the U.S, because they haven't
gained as much recently, but it's impossible to say for sure. How the
dollar does also will be important. Going forward, I'll stay with my usual
game plan, looking for opportunities in any markets that appear to have
excellent value.
 
 
FUND FACTS
GOAL: to increase the value of the fund's 
shares by investing mainly in stocks in 
Europe, the Far East, and the Pacific Basin
START DATE: January 28, 1987
SIZE: as of June 30, 1995, more than $1.2 billion
MANAGER: John Hickling, since 1993; manager 
Fidelity Overseas Fund, since 1993; Fidelity 
Advisor Overseas Fund, since 1993; Fidelity 
Advisor Annuity Overseas Portfolio, since 
January 1995; previously managed several 
Fidelity international funds; joined Fidelity in 
1982
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
INVESTMENTS JUNE 30, 1995 (UNAUDITED)
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 89.2%
 SHARES VALUE (NOTE 1)
ARGENTINA - 0.8%
Buenos Aires Embotelladora SA 
 sponsored ADR  41,800 $ 1,050,301
Perez Companc Class B  308,452  1,295,822
Telecom Argentina sponsored 
 ADR Class B  83,400  3,794,700
Telecom Argentina Stet France 
 Telecom SA  263,600  1,199,681
YPF Sociedad Anonima sponsored 
 ADR representing Class D shares  150,500  2,840,688
  10,181,192
AUSTRALIA - 1.4%
Brambles Industries Ltd.   276,500  2,616,260
FAI Insurance Ltd. Ord.   2,037,900  809,474
Lend Lease Corp. Ltd.   81,000  1,033,010
Pioneer International Ltd.   493,300  1,224,642
TNT Ltd. (a)  1,658,800  2,176,694
Westpac Banking Corp.   2,912,700  10,536,488
  18,396,568
AUSTRIA - 0.9%
Mayr Melnhof Karton AG  24,200  1,398,830
OEMV AG  62,400  7,194,579
VA Technologie AG  6,800  851,047
VA Technologie AG (d)  15,000  1,877,310
  11,321,766
BELGIUM - 1.6%
Bekaert SA  4,005  3,197,654
Delhaize Freres & Cie Le Lion SA  135,300  6,183,782
Petrofina SA   11,900  3,590,951
Petrofina SA (warrants) (a)  595  8,380
Solvay & Cie SA  14,062  7,724,197
  20,704,964
BERMUDA - 0.2%
Consolidated Electric Power Asia Ltd. 
 sponsored ADR (d)  30,000  682,500
Jardine Strategic Holdings Ltd. Ord.   529,500  1,704,990
  2,387,490
BRAZIL - 0.2%
Coteminas PN  2,500,000  788,675
Telebras PN (Pfd. Reg.)  60,298,770  1,987,447
  2,776,122
CANADA - 0.5%
Midland Walwyn, Inc.   269,000  2,106,921
Noranda, Inc.   245,400  4,827,541
  6,934,462
CHILE - 0.1%
Vina Concha Stet y Toro SA 
 sponsored ADR  51,100  990,063
FINLAND - 0.8%
Kymmene Corp.   53,900  1,680,624
Pohjola Class B  291,000  4,570,859
Valmet Corp. OY Ord.   167,700  3,793,939
  10,045,422
FRANCE - 7.2%
Accor SA  65,158  8,694,014
Axa SA  91,718  4,963,362
BQE National Paris Ord.   222,840  10,770,332
Club Mediterranee SA Ord.   42,500  4,340,855
Compagnie Bancaire Ord.   65,670  7,867,107
Credit Lyonnais  24,500  1,413,880
 
 SHARES VALUE (NOTE 1)
FRANCE - CONTINUED
Elf Aquitaine  112,128 $ 8,302,776
Generale des Eaux  90,600  10,105,133
Havas SA  53,300  4,227,450
IMETAL SA Ord.  9,200  1,083,135
L'Oreal Co. Ord.   10,200  2,563,957
Lafarge Coppee SA  63,900  4,978,432
Lyonnaise des Eaux Dumez SA  30,700  2,909,255
Michelin SA Cie Generale des 
 Etablissements, Class B (a)  76,900  3,413,366
Peugeot SA Ord.   19,500  2,710,627
Total SA Class B  190,600  11,495,446
Vallourec SA (a)  60,000  3,010,224
  92,849,351
GERMANY - 6.0%
Allianz Versich Holdings Ord. (Reg.)  1,450  2,590,467
Asko  2,900  1,813,746
BMW AG  9,918  5,463,533
Bayerische Vereinsbank AG Ord.   11,000  3,340,331
Continental Gummi-Werke AG  25,600  3,721,076
Deutsche Bank AG  352,000  17,122,878
Duerr Beteiligungs AG (RFD)  8,777  3,119,553
Gildemeister AG (a)  28,620  2,372,138
Hoechst AG Ord.   38,900  8,413,855
Karstadt AG  17,800  7,821,202
Kaufhof Holding AG  20,000  7,151,906
Metallgesellschaft AG (a)(d)  86,700  1,587,832
SGL Carbon AG (a)(d)  28,000  1,250,570
Schmalbach-Lubeca AG  4,250  855,261
Veba AG Ord.   27,400  10,779,905
  77,404,253
HONG KONG - 2.1%
Amoy Properties Ltd.   2,084,000  1,831,440
Consolidated Electric Power Asia Ltd.   604,000  1,401,165
Dickson Concepts International Ltd.   2,108,000  1,259,994
HSBC Holdings PLC  834,000  10,697,560
Hong Kong Land Holdings Ltd.   2,337,000  4,253,340
Hopewell Holdings Ltd.   3,944,000  3,338,596
Hysan Development Co. Ltd.   643,000  1,470,863
Peregrine Investments Holdings Ltd.   832,000  1,182,780
Semi-Tech (Global) Ltd.   100,000  160,901
Sun Hung Kai Properties Ltd.   153,000  1,132,023
  26,728,662
INDIA - 0.1%
Reliance Industries Ltd. GDS (a)  106,400  1,902,432
INDONESIA - 1.0%
Astra International PT (For. Reg.)  160,000  283,790
Bank International Indonesia PT Ord.   921,000  2,843,238
Gudang Garam PT Perusahaan  42,500  326,336
Jakarta International Hotels & 
 Development Ord.   1,541,000  1,937,499
Matahari Putra Prima PT:
 (For. Reg.)  552,000  879,927
 (For. Reg.) (rights) (a)  276,000  266,459
Sampoerna Hanjaya Mandala (For. Reg.)  735,750  5,781,604
  12,318,853
IRELAND - 1.0%
Bank of Ireland U.S. Holdings, Inc.   1,009,200  5,793,010
Fyffes PLC  1,358,000  2,479,301
Independent Newspapers PLC  521,050  2,866,312
Waterford Wedgwood PLC Unit   1,751,400  1,494,049
  12,632,672
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
ITALY - 1.3%
Alitalia Linee Aeree Italiane Class A (a)  136,400 $ 65,201
Assicurazioni Generali Spa  218,570  5,128,878
Fiat Spa  1,121,000  3,965,325
Istituto Mobiliare Italiano  301,400  1,848,206
Italgas Spa  512,200  1,334,373
Montedison Spa Ord. (a)  2,962,700  2,120,701
SAI Sta Assieuratrice Industriale Spa  189,000  2,017,120
  16,479,804
JAPAN - 18.5%
ADO Electronic Industrial Co. Ltd.   19,000  410,750
Advantest Corp.   74,000  2,797,401
Aida Engineering Ltd. Ord.   176,000  1,199,669
Akita Bank Ltd.   76,650  656,483
Amada Metrecs Co. Ltd.   86,000  1,107,383
Amadasonoike Co. Ltd.   282,000  1,632,368
Autobacs Seven Co. Ltd.   20,600  2,007,679
Bridgestone Corp.   339,000  5,005,908
Canon, Inc.   526,000  8,575,073
Daicel Chemical Industries Ltd.   397,000  2,035,415
East Japan Railway Co. Ord.   700  3,597,165
Fanuc Ltd.   98,200  4,245,860
Fujitsu Ltd.   726,000  7,247,135
Futaba Industrial Co. Ltd.   126,000  2,054,105
Hachijuni Bank Ltd.   92,000  1,141,170
Hanshin Department Store Ltd.   29,000  205,210
Higo Bank Ltd. Ord.   96,000  941,288
Hitachi Ltd.   1,126,000  11,240,047
Honda Motor Co. Ltd.   432,000  6,634,375
Ishihara Sangyo Kaisha Ltd. (a)  343,000  1,021,097
Japan Airlines Co. Ltd.   302,000  2,008,578
Komatsu Ltd. Ord.   410,000  3,133,728
Marubeni Corp.   339,000  1,726,035
Matsushita Electric Industrial Co. Ltd.   303,000  4,724,867
Marukyo Corp.   16,000  255,168
Minebea Co. Ltd.   546,000  3,508,847
Mitsubishi Chemical Industries Ltd.   89,000  381,654
Mitsubishi Estate Co. Ltd.   264,000  2,978,382
Mitsubishi Heavy Industries Ltd.   492,000  3,347,809
Mitsubishi Trust & Banking Corp.   486,000  6,889,546
Mitsui OSK Lines Ltd.   457,000  1,268,696
Murata Mfg. Co. Ltd.   171,000  6,484,465
Nichido Fire & Marine 
 Insurance Co. Ltd.   502,000  4,062,254
Nikko Securities Co. Ltd.   373,000  3,031,587
Nippon Telegraph & 
 Telephone Corp. Ord.   400  3,354,991
Nippon Yusen Kabushiki Kaisha  354,000  1,986,414
Nissan Motor Co. Ltd. Ord.   388,000  2,484,302
Nisshinbo Industries  154,000  1,217,082
Nitto Denko Corp.   97,000  1,512,581
Nomura Securities Co. Ltd.   664,000  11,609,217
Omron Corp.   139,000  2,660,131
Orix Corp.   242,000  8,061,901
Pioneer Electronic Corp.   241,000  4,099,704
Rohm Co. Ltd.   120,000  6,209,096
Sankyo Co. Ltd.   258,300  6,011,235
Sanwa Bank Ltd.   95,000  1,795,629
Seino Transpotation Co. Ltd.   144,000  2,432,605
Sony Corp.   209,700  10,082,445
Sumitomo Marine and Fire 
 Insurance Co. Ltd.   420,000  3,339,160
Sumitomo Realty & 
 Development Co. Ltd.   648,000  3,873,452
Sumitomo Rubber Industries Ltd.   185,000  1,376,846
Sumitomo Trust & Banking Co. Ltd.   363,000  4,416,893
Suzuki Motor Corp.   228,000  2,545,303
 
 SHARES VALUE (NOTE 1)
JAPAN - CONTINUED
TDK Corp.   88,000 $ 4,012,759
Takashimaya Co. Ltd.   198,000  2,666,510
Takeda Chemical Industries Ltd.   397,000  5,252,687
Tokio Marine & Fire 
 Insurance Co. Ltd. (The)  1,065,000  12,228,948
Toshiba Corp.   1,626,000  10,314,970
Toyota Motor Corp.   474,000  9,407,208
Tsugami Corp.   253,000  911,577
Yamanouchi Pharmaceutical Co. Ltd.   302,000  6,814,177
  238,235,020
KOREA (SOUTH) - 0.8%
Cho Hung Bank Co. Ltd.   191,504  2,273,043
Korea Electric Power Corp. (a)  147,470  5,647,716
Korea First Securities Co. Ltd.   14,218  187,136
Kyungki Bank (a)  171,523  1,628,705
Seoul Securities Co.   74,592  924,714
  10,661,314
MEXICO - 1.2%
Banacci SA de CV: 
 Class B  352,200  540,979
 Class L  17,610  26,767
Cemex SA, Series B  1,071,800  3,875,630
Cifra SA Class C  1,559,100  2,055,517
Consorcio G Grupo Dina SA ADR  34,800  108,750
Empresas Ica Sociedad Controladora 
 SA de CV sponsored ADR 
 representing Ord. (part. cert.)  208,700  2,139,175
Grupo Carso SA de CV Class A-1 (a)  287,800  1,574,842
Grupo Dina sponsored ADR, Series L  12,543  25,086
Grupo Financiero Bancomer SA de CV:
 Class B (a)  4,451,800  1,303,487
 Series L (a)   216,878  57,256
 sponsored ADR, Series C (a) (d)  70,200  412,425
Telefonos de Mexico SA sponsored ADR 
 representing shares Ord. Class L  93,200  2,761,050
  14,880,964
MALAYSIA - 0.9%
Kuala Lumpur Industries Holdings BHD (a) 290,000  394,913
Magnum Corp. BHD  567,500  1,326,804
Malaysian Banking BHD  133,000  1,052,871
Resorts World BHD  443,000  2,598,399
Telekom Malaysia BHD  614,000  4,659,149
Tenega Nasional BHD  251,000  1,024,384
Time Engineering BHD  161,000  541,509
  11,598,029
NETHERLANDS - 6.9%
ABN-AMRO Holdings NV  46,500  1,796,666
Aegon NV Ord.   68,250  2,363,636
AKZO NV Ord.   103,800  12,420,856
Heineken NV  24,200  3,666,667
IHC Caland NV  48,300  1,373,134
International Nederlanden Groep NV  249,108  13,793,730
KLM Royal Dutch Airlines Ord. (a)  198,200  6,441,468
Koninklijke PPT Nederland  221,500  7,971,539
Koninklijke PPT Nederland (a) (d)  80,600  2,900,705
Oce Van der Grinten NV  136,700  7,719,571
Pirelli Tyre Holdings NV Ord. (a)  633,700  4,258,242
Royal Dutch Petroleum Co. Ord.   50,900  6,222,317
Unilever NV Ord.   122,000  15,891,452
Vendex International Bearer (a) (d)  81,400  2,156,361
  88,976,344
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
NETHERLANDS ANTILLES - 0.3%
Schlumberger Ltd.   68,200 $ 4,236,925
NORWAY - 2.4%
Bergesen Group:
 Class A  35,500  807,408
 Class B  301,600  6,859,557
Christiania Bank Free shares Ord.   1,475,000  3,426,617
Den Norske Bank Class A Free shares  1,146,800  3,111,291
Norsk Hydro AS  100,850  4,218,809
Orkla AS:
 Class A Free shares  93,250  4,173,564
 Class B (non-vtg.)  47,800  2,026,773
Saga Petroleum AS Class B  261,600  3,463,634
Unitor AS  192,300  3,358,339
  31,445,992
PAKISTAN - 0.1%
Pakistan Telecommunications Voucher 
 GDR (a) (d)  8,630  837,110
PHILLIPINES - 0.1%
Philippine Long Distance Telephone Co. 
 sponsored ADR  21,500  1,542,625
SINGAPORE - 1.0%
Jardine Matheson Holdings Ltd. Ord.   506,659  3,723,944
Kim Engineering Holdings Ltd.   2,455,000  2,565,721
Neptune Orient Lines Ltd.   3,377,000  3,916,071
Overseas Union Bank Ltd. (For.)  265,000  1,669,291
Van Der Horst Ltd.   156,000  748,174
  12,623,201
SOUTH AFRICA - 0.0%
De Beers Consolidated Mines Ltd. ADR  24,000  621,000
SPAIN - 4.2%
Banco Bilbao Vizcaya SA Ord. (Reg.)  349,100  10,102,294
Banco Intercontinental Espanol  59,550  5,374,415
Corporacion Mapfrecia International 
 de Reaseguros SA (Reg.)  183,400  9,035,230
EL Aguila SA (a)  56,540  423,669
Repsol SA Ord.   172,500  5,441,730
Tabacalera SA, Series A  205,200  7,696,592
Telefonica de Espana SA Ord.   845,150  10,916,448
Union Electrica Fenosa SA  1,216,100  5,719,270
  54,709,648
SWEDEN - 3.5%
Electrolux AB  117,600  5,358,737
Investor AB Class B Free shares  314,700  9,097,942
Mo Och Domsjoe (MoDo) Class B 
 Free shares  83,100  4,799,104
SKF AB Ord.   75,800  1,533,959
Skandia International Holding  35,400  687,147
Svenska Cellulosa Aktiebolaget SCA 
 Class B Ord.   362,700  6,740,754
Skandinaviska Enskilda Banken 
 Class A Free shares  948,300  4,934,745
Volvo AB Class B  637,400  12,153,153
  45,305,541
SWITZERLAND - 9.8%
Adia SA (Bearer) (a)  54,800  11,403,744
Alusuisse-Lonza Holding AG (Reg.)  15,939  10,019,990
Baloise Holding (Reg.)  5,635  12,879,299
CIBA-GEIGY AG (Reg.)  14,380  10,567,453
C. S. Holdings (Reg.)  258,405  23,736,812
Fischer (Georg) AG (Reg.)  12,400  3,228,211
Holderbank Financiere Glarus 
 AG (Bearer)  2,825  2,324,445
 
 SHARES VALUE (NOTE 1)
SWITZERLAND - CONTINUED
Holderbank Financial Glarus 
 (warrants) (a)  14,125 $ 19,678
Nestle SA (Reg.)  18,800  19,626,644
Roche Holdings Ltd. (part. certs.)  1,700  10,990,422
Surveillance, Societe Generale (Bearer)  1,010  1,758,816
Swiss Bank Corp. (Bearer)  43,450  15,435,437
Zurich Versicherung (Reg.)  3,405  4,289,973
   126,280,924
THAILAND - 1.6%
Bank of Asia PCL (For. Reg.)  354,310  1,004,727
Krung Thai Bank (For. Reg.)  1,698,840  6,882,069
Ruam Pattana Fund II (For. Reg.) (a)  1,117,000  712,691
Ruang Khao Unit Trust (For. Reg.) (a)  836,800  601,709
Siam City Bank PCL (For. Reg.)  6,828,500  9,405,234
Telecomasia Corp. PCL (For. Reg.) (a)  394,000  1,460,440
  20,066,870
TURKEY - 0.3%
Aksigorta (a)  280,000  54,463
Aksigoria (a) (d)  952,000  185,174
Cimentas AS (a)  500,000  322,290
Tofas Turk Otomobil Fabrikasi 
 AS ADR (a) (d)  165,600  712,080
Tofas Turk Otomobil Fabrikasi AS (a)  2,400,600  2,117,473
  3,391,480
UNITED KINGDOM - 12.4%
Argyll Group PLC Ord.   626,900  3,353,633
Avon Rubber  81,900  666,007
BTR PLC Ord.   625,100  3,184,528
Barclays PLC Ord.   980,300  10,558,664
Bass PLC Ord.   763,700  7,324,586
Berkeley Group PLC  159,600  904,685
Booker PLC  364,200  2,415,782
Boots Co. PLC  287,600  2,334,164
British Land Ord.   289,500  1,844,124
Burmah Oil  190,700  2,768,567
Cadbury-Schweppes PLC Ord.   955,700  6,994,539
Commercial Union PLC (a)  225,100  2,099,695
De La Rue PLC  488,300  7,287,643
Dixons Group PLC  937,500  3,826,800
Forte PLC  1,806,100  6,551,610
Glaxo Holdings PLC Ord.   378,100  4,651,224
Great Universal Stores PLC Ord Class A  381,600  3,574,711
Guinness PLC Ord.   1,154,300  8,705,719
Hanson Trust PLC Ord.   674,000  2,358,953
Iceland Group PLC  637,600  1,829,976
Lasmo PLC  858,400  2,347,355
Ladbroke Group PLC Ord.   1,032,400  2,782,019
Lloyds Abbey Life PLC  549,600  3,426,481
London International Group PLC  2,561,200  4,492,217
National Westminster Bank PLC Ord.   1,097,920  9,567,209
Nurdin & Peacock PLC Ord.   375,000  1,046,393
North West Water Group PLC Ord.   337,700  2,988,469
Redland PLC Ord.   147,800  969,770
Rolls Royce PLC Ord.   874,433  2,433,022
Royal Insurance Holdings PLC  992,600  4,890,550
Sainsbury (J.) PLC Ord.   566,367  3,987,065
Scottish Hydro-Electric PLC Ord.   723,700  3,681,071
Scottish Power PLC ADR  960,500  4,954,461
Shell Transport & Trading PLC  581,900  6,972,716
TSB Group PLC  300  1,155
Tesco PLC Ord.   1,425,100  6,589,734
Unigate Ltd. Ord.   312,800  2,022,471
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
UNITED KINGDOM - CONTINUED
Vodafone Group PLC  1,890,600 $ 7,039,006
Whitbread Co. PLC Class A  715,700  6,847,100
  160,273,874
TOTAL COMMON STOCKS
 (Cost $1,041,443,013)   1,149,740,937
NONCONVERTIBLE PREFERRED STOCKS - 2.5%
AUSTRIA - 0.5%
Creditanstalt Bankverein  105,900  6,099,579
GERMANY - 0.5%
Henkel KGAA  10,300  3,974,013
Porsche AG Ord. (a)  6,050  2,638,622
  6,612,635
ITALY - 1.5%
Banco Ambro Veneto  1,197,000  1,627,788
Fiat Spa  1,350,600  2,937,514
SAI Sta Assicuratrice Industriale Spa  650,500  2,800,526
Stet (Societa Finanziaria Telefonica) Spa  5,075,300  11,278,078
  18,643,906
KOREA (SOUTH) - 0.0%
Korea First Securities Co. Ltd.   68,124  575,898
TOTAL NONCONVERTIBLE PREFERRED STOCKS
 (Cost $29,697,172)   31,932,018
FOREIGN GOVERNMENT OBLIGATIONS (F) - 1.1%
 MOODY'S PRINCIPAL VALUE
 RATINGS (C) AMOUNT (NOTE 1)
ARGENTINA - 0.3%
Argentina Republic BOCON 
 6.0625%, 4/1/01 (e) B1 $ 5,993,570  3,738,969
BRAZIL - 0.2%
Brazil Federative Republic IDU 
 euro  6.6875%, 1/1/01 (e) B1  2,570,500  2,069,253
DENMARK - 0.3%
Danish Government Bullet 
 7%, 12/15/04 Aa1 DKK 25,000,000  4,181,735
FRANCE - 0.3%
French Government Strips 
 4/25/23 Aaa FRF 168,000,000  3,508,764
TOTAL FOREIGN GOVERNMENT 
 OBLIGATIONS
 (Cost $14,123,089)   13,498,721
REPURCHASE AGREEMENTS - 7.2%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations), in a joint 
 trading account at 6.22% dated 
 6/30/95 due 7/3/95 $ 92,390,864  92,343,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $1,177,606,274)  $ 1,287,514,676
FORWARD FOREIGN CURRENCY CONTRACTS
 SETTLEMENT  UNREALIZED
 DATE(S) VALUE GAIN/(LOSS)
CONTRACTS TO SELL
 810,720,000 ESP 7/12/95 $ 6,704,431 $ (278,432)
 228,920,092 FRF 8/16/95  47,220,286  (1,965,746)
 2,043,255,600 JPY 7/11/95  24,176,080  411,833
TOTAL CONTRACTS TO SELL-
 (Receivable amount $76,268,452) $ 78,100,797 $ (1,832,345)
THE VALUE OF CONTRACTS TO SELL AS A PERCENTAGE OF TOTAL INVESTMENT IN
SECURITIES - 6.1%
CURRENCY ABBREVIATIONS
DKK - Danish krone
ESP - Spanish peseta
FRF - French franc
JPY - Japanese yen
LEGEND
(a)  Non-income producing
(b)  Principal amount is stated in United States dollars unless otherwise
noted.
(c)  Standard & Poor's Corporation credit ratings are used in the absence
of a rating by Moody's Investors Service, Inc.
(d)  Security exempt from registration under Rule 144A of the Securities
Act of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $12,602,067 or 1.0% of net
assets.
(e)  The coupon rate shown on floating or adjustable rate securities
represents the rate at period end.
(f)  Some foreign government obligations have not been individually rated
by S&P or Moody's. The ratings listed are assigned to securities by FMR,
the fund's investment adviser, based principally on S&P and Moody's ratings
of the sovereign credit of the issuing government.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $307,494,270 and $257,850,752, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $152,215 for the period
(see Note 3 of Notes to Financial Statements).
INCOME TAX INFORMATION
At June 30, 1995, the aggregate cost of investment securities for income
tax purposes was $1,177,807,984. Net unrealized appreciation aggregated
$109,706,692, of which $162,739,035 related to appreciated investment
securities and $53,032,343 related to depreciated investment securities. 
INDUSTRY DIVERSIFICATION
As a Percentage of Total Value of Investments
Basic Industries   6.2
Construction & Real Estate   3.2
Durables   8.1
Energy   5.1
Finance   26.4
Government Obligations   1.1
Health   3.4
Holding Companies   1.0
Industrial Machinery & Equipment   2.8
Media & Leisure   2.4
Nondurables   8.4
Retail & Wholesale   4.8
Services   3.0
Repurchase Agreements   7.2
Technology   4.9
Transportation   2.8
Utilities   8.8
Others (individually less than 1%)   0.4
Total   100.0%
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 
<TABLE>
<CAPTION>
<S>                                                                                               <C>            <C>               
 JUNE 30, 1995 (UNAUDITED)                                                                                          
 
ASSETS                                                                                                                 
 
Investment in securities, at value (including repurchase agreements of $92,343,000) (cost $1,177,606,274) -       $ 1,287,514,676   
See accompanying schedule                                                                                             
 
Cash                                                                                                             655              
 
Receivable for investments sold                                                                                  20,207,922       
 
Unrealized appreciation on foreign currency contracts                                                             411,833          
 
Dividends receivable                                                                                              7,490,524        
 
Interest receivable                                                                                               304,815          
 
 TOTAL ASSETS                                                                                                    1,315,930,425    
 
LIABILITIES                                                                                                                  
 
Payable for investments purchased                                                                  $ 10,265,923                     
 
Unrealized depreciation on foreign currency contracts                                             2,244,178                       
 
Payable for fund shares redeemed                                                                    5,303,385                       
 
Accrued management fee                                                                              832,243                         
 
Other payables and accrued expenses                                                                 336,394                         
 
 TOTAL LIABILITIES                                                                                                 18,982,123       
 
NET ASSETS                                                                                                       $ 1,296,948,302   
 
Net Assets consist of:                                                                                                      
 
Paid in capital                                                                                                  $ 1,177,330,987   
 
Undistributed net investment income                                                                             11,730,370       
 
Accumulated undistributed net realized gain (loss) on investments and foreign currency transactions              (279,038)        
 
Net unrealized appreciation (depreciation) on investments and assets and liabilities in foreign currencies       108,165,983      
 
NET ASSETS, for 80,033,348 shares outstanding                                                                  $ 1,296,948,302   
 
NET ASSET VALUE, offering price and redemption price per share ($1,296,948,302 (divided by) 80,033,348 shares)    $16.21           
 
</TABLE>
 
STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
<S>                                                                <C>            <C>            
 SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)                                                      
 
INVESTMENT INCOME                                                                 $ 21,509,202   
Dividends                                                                                        
 
Interest                                                                           4,660,220     
 
                                                                                   26,169,422    
 
Less foreign taxes withheld                                                        (2,979,305)   
 
 TOTAL INCOME                                                                      23,190,117    
 
EXPENSES                                                                                         
 
Management fee                                                     $ 4,861,229                   
 
Transfer agent fees                                                 316,317                      
 
Accounting fees and expenses                                        267,409                      
 
Non-interested trustees' compensation                               3,447                        
 
Custodian fees and expenses                                         311,947                      
 
Registration fees                                                   24                           
 
Audit                                                               22,683                       
 
Legal                                                               2,524                        
 
Miscellaneous                                                       2,230                        
 
 TOTAL EXPENSES                                                                    5,787,810     
 
NET INVESTMENT INCOME                                                              17,402,307    
 
REALIZED AND UNREALIZED GAIN                                                                     
 (LOSS)                                                                                          
Net realized gain (loss) on:                                                                     
 
 Investment securities                                              6,935,354                    
 
 Foreign currency transactions                                      (6,677,005)    258,349       
 
Change in net unrealized appreciation (depreciation) on:                                         
 
 Investment securities                                              37,408,823                   
 
 Assets and liabilities in foreign currencies                       (2,727,346)    34,681,477    
 
NET GAIN (LOSS)                                                                    34,939,826    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                   $ 52,342,133   
 
</TABLE>
 
STATEMENT OF CHANGES IN NET ASSETS
 
<TABLE>
<CAPTION>
<S>                                                                                         <C>                 <C>               
INCREASE (DECREASE) IN NET ASSETS                                                           SIX MONTHS ENDED    YEAR ENDED        
                                                                                             JUNE 30, 1995       DECEMBER 31,      
                                                                                             (UNAUDITED)         1994              
 
Operations                                                                                   $ 17,402,307        $ 14,354,948      
Net investment income                                                                                                              
 
 Net realized gain (loss)                                                                     258,349             1,588,422        
 
 Change in net unrealized appreciation (depreciation)                                         34,681,477          (19,420,073)     
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                              52,342,133          (3,476,703)      
 
Distributions to shareholders                                                                 (4,893,543)         (4,465,195)      
From net investment income                                                                                                         
 
 From net realized gain                                                                       (1,797,170)         -                
 
 In excess of net realized gain                                                               (3,096,373)         -                
 
 TOTAL DISTRIBUTIONS                                                                          (9,787,086)         (4,465,195)      
 
Share transactions                                                                            235,046,856         1,000,905,405    
Net proceeds from sales of shares                                                                                                  
 
 Reinvestment of distributions                                                                9,787,086           4,465,195        
 
 Cost of shares redeemed                                                                      (288,141,738)       (477,688,222)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                      (43,307,796)        527,682,378      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                     (752,749)           519,740,480      
 
NET ASSETS                                                                                                                         
 
 Beginning of period                                                                          1,297,701,051       777,960,571      
 
 End of period (including undistributed net investment income of $11,730,370 and $10,987,509,$ 1,296,948,302     $ 1,297,701,051   
respectively)                                                                                                                      
 
OTHER INFORMATION                                                                                                                  
 
Shares                                                                                        15,188,474          62,240,900       
 Sold                                                                                                                              
 
 Issued in reinvestment of distributions                                                      652,472             274,107          
 
 Redeemed                                                                                     (18,619,209)        (29,967,241)     
 
 Net increase (decrease)                                                                      (2,778,263)         32,547,766       
 
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.                                                     
 
</TABLE>
 
FINANCIAL HIGHLIGHTS
 
<TABLE>
<CAPTION>
<S>                       <C>               <C>                        <C>      <C>    <C>    <C>    
                          SIX MONTHS        YEARS ENDED DECEMBER 31,                                 
                          ENDED JUNE 30,                                                             
                          1995                                                                       
 
SELECTED PER-SHARE DATA   (UNAUDITED)       1994                       1993 E   1992   1991   1990   
 
</TABLE>
 
 
 
 
<TABLE>
<CAPTION>
<S>                                                     <C>           <C>           <C>         <C>         <C>         <C>        
Net asset value, beginning of period                    $ 15.67       $ 15.48       $ 11.53     $ 13.09     $ 12.42     $ 12.67    
 
Income from Investment Operations                                                                               
 
 Net investment income                                  .07           .19           .06         .16         .24         .18       
 
 Net realized and unrealized gain (loss)                .59           .08 C         4.16        (1.54)      .74         (.39)     
 
 Total from investment operations                       .66           .27           4.22        (1.38)      .98         (.21)     
 
Less Distributions                                      (.06)         (.08)         (.18)       (.18)       (.17)       (.04)     
From net investment income                                                                                     
 
 In excess of net investment income                     -             -             (.04)       -           -           -         
 
 From net realized gain                                 (.02)         -             -           -           (.14) D     -         
 
 In excess of net realized gain                         (.04)         -             (.05)       -           -           -         
 
 Total distributions                                    (.12)         (.08)         (.27)       (.18)       (.31)       (.04)     
 
Net asset value, end of period                          $ 16.21       $ 15.67       $ 15.48     $ 11.53     $ 13.09     $ 12.42    
 
TOTAL RETURN B                                          4.27%         1.72%         37.35%      (10.72)     8.00%       (1.67)    
                                                                                                %                       %          
 
RATIOS AND SUPPLEMENTAL DATA                                                                                   
 
Net assets, end of period (000 omitted)                $ 1,296,948   $ 1,297,701   $ 777,961   $ 180,837   $ 126,490   $ 80,554   
 
Ratio of expenses to average net assets                .91% A        .92%          1.03%       1.14%       1.26%       1.41%     
 
Ratio of net investment income to average net assets   2.74% A       1.28%         1.21%       1.86%       2.33%       1.89%     
 
Portfolio turnover rate                                46% A         42%           42%         61%         168%        100%      
 
A ANNUALIZED                                                                                                  
B TOTAL RETURNS FOR PERIODS OF LESS THAN ONE YEAR ARE NOT ANNUALIZED. TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO 
YOUR INSURANCE COMPANY'S SEPARATE ACCOUNT.                                                                               
INCLUSION OF THESE CHARGES WOULD REDUCE THE TOTAL RETURNS SHOWN.                                               
C THE AMOUNT SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH THE AGGREGATE NET LOSS ON INVESTMENTS FOR THE PERIOD 
ENDED DUE TO THE TIMING OF SALES AND                                                                                       
REPURCHASES OF FUND SHARES IN RELATION TO FLUCTUATING MARKET VALUES OF THE INVESTMENTS OF THE FUND.            
D INCLUDES AMOUNTS DISTRIBUTED FROM NET REALIZED GAINS ON FOREIGN CURRENCY RELATED TRANSACTIONS TAXABLE AS ORDINARY INCOME.
E EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL 
STATEMENT PRESENTATION OF INCOME, CAPITAL GAIN,                                                                                 
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES."                                                  
AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN RECLASSIFICATIONS RELATED TO BOOK TO TAX DIFFERENCES.
 
</TABLE>
 
NOTES TO FINANCIAL STATEMENTS
For the period ended June 30, 1995 (Unaudited)
 
 
1. SIGNIFICANT ACCOUNTING POLICIES.
The Money Market Portfolio, High Income Portfolio, Equity-Income Portfolio,
Growth Portfolio and Overseas Portfolio (the funds) are funds of Variable
Insurance Products Fund (the trust). The trust is registered under the
Investment Company Act of 1940, as amended (the 1940 Act), as an open-end
management investment company organized as a Massachusetts business trust.
Each fund is authorized to issue an unlimited number of shares. Shares of
each fund may only be purchased by insurance companies for the purpose of
funding variable annuity or variable life insurance contracts. The
following summarizes the significant accounting policies of the funds:
SECURITY VALUATION:
MONEY MARKET PORTFOLIO. As permitted under Rule 2a-7 of the 1940 Act, and
certain conditions therein, securities are valued initially at cost and
thereafter assume a constant amortization to maturity of any discount or
premium.
HIGH INCOME PORTFOLIO. Securities for which quotations are readily
available are valued by a pricing service at their market values as
determined by their most recent bid prices in the principal market (sales
prices if the principal market is an exchange) in which such securities are
normally traded. Securities (including restricted securities) for which
market quotations are not readily available are valued at their fair value
as determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus interest, both of which approximate current
value.
EQUITY-INCOME AND GROWTH PORTFOLIOS. Securities for which exchange
quotations are readily available are valued at the last sale price, or if
no sale price, at the closing bid price. Securities for which exchange
quotations are not readily available (and in certain cases debt securities
which trade on an exchange), are valued primarily using dealer-supplied
valuations or at their fair value as determined in good faith under
consistently applied procedures under the general supervision of the Board
of Trustees. Short-term securities maturing within sixty days of their
purchase date are valued at amortized cost or original cost plus accrued
interest, both of which approximate current value.
OVERSEAS PORTFOLIO. Securities for which quotations are readily available
are valued at the last sales price, or if no sale price, at the closing bid
prices in the principal market in which such securities are normally
traded. Securities for which market quotations are not readily available
are valued 
primarily using dealer-supplied valuations or at their fair value as
determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus accrued interest, both of which approximate
current value.
FOREIGN CURRENCY TRANSLATION. The accounting records of the funds are
maintained in U.S. dollars. Investment securities and other assets and
liabilities denominated in a foreign currency are translated into U.S.
dollars at the prevailing rates of exchange at period end. Purchases and
sales of securities, income receipts, and expense payments are translated
into U.S. dollars at the prevailing exchange rate on the respective dates
of the transactions.
Net realized gains and losses on foreign currency transactions represent
net gains and losses from sales and maturities of forward currency
contracts, disposition of foreign currencies, currency gains and losses
realized between the trade and settlement dates on securities transactions,
and the difference between the amount of net investment income accrued and
the U.S. dollar amount actually received. The effects of changes in foreign
currency exchange rates on investments in securities are included with the
net realized and unrealized gain or loss on investment securities.
INCOME TAXES. As a qualified regulated investment company under Subchapter
M of the Internal Revenue Code, each fund is not subject to income taxes to
the extent that it distributes substantially all of its taxable income for
the fiscal year. The schedules of investments include information regarding
income taxes under the caption "Income Tax Information."
INVESTMENT INCOME:
MONEY MARKET PORTFOLIO. Interest income, which includes amortization of
premium and accretion of original issue discount, is accrued as earned.
HIGH INCOME, EQUITY-INCOME, GROWTH AND OVERSEAS PORTFOLIOS. Dividend income
is recorded on the ex-dividend date, except certain dividends from foreign
securities where the ex-dividend date may have passed, are recorded as soon
as the funds are informed of the ex-dividend date. Interest income, which
includes accretion of original issue discount, is accrued as earned.
Investment income is recorded net of foreign taxes withheld where recovery
of such taxes is uncertain.
EXPENSES. Most expenses of the trust can be directly attributed to a fund.
Expenses which cannot be directly attributed are apportioned between the
funds in the trust.
1. SIGNIFICANT ACCOUNTING POLICIES - CONTINUED
DISTRIBUTIONS TO SHAREHOLDERS. Dividends are declared daily and paid
monthly from net interest income for the Money Market Portfolio.
Distributions are recorded on the ex-dividend date for all other funds.
Income and capital gain distributions are determined in accordance with
income tax regulations which may differ from generally accepted accounting
principles. These differences, which may result in distribution
reclassifications, are primarily due to differing treatments for foreign
currency transactions, passive foreign investment companies (PFIC), market
discount, partnerships, non-taxable dividends and losses deferred due to
wash sales and excise tax regulations. 
Permanent book and tax basis differences relating to shareholder
distributions will result in reclassifications to paid in capital and may
affect the per-share allocation between net investment income and realized
and unrealized gain (loss). Undistributed net investment income and
accumulated undistributed net realized gain (loss) on investments and
foreign currency transactions may include temporary book and tax basis
differences which will reverse in a subsequent period. Any taxable income
or gain remaining at fiscal year end is distributed in the following year.
SECURITY TRANSACTIONS. Security transactions are accounted for as of trade
date. Gains and losses on securities sold are determined on the basis of
identified cost.
2. OPERATING POLICIES.
FORWARD FOREIGN CURRENCY CONTRACTS. The funds, except for the Money Market
Portfolio, may use foreign currency contracts to facilitate transactions in
foreign securities and to manage the funds' currency exposure. Contracts to
buy generally are used to acquire exposure to foreign currencies, while
contracts to sell are used to hedge the funds' investments against currency
fluctuations. Also, a contract to buy or sell can offset a previous
contract. These contracts involve market risk in excess of the unrealized
gain or loss reflected in the funds' Statement of Assets and Liabilities.
The U.S. dollar value of the currencies each applicable fund has committed
to buy or sell is shown in the schedule of investments under the caption
"Forward Foreign Currency Contracts." This amount represents the aggregate
exposure to each currency acquired or hedged through currency contracts at
period end. Losses may arise from changes in the value of the foreign
currency or if the counterparties do not perform under the contracts'
terms.
The U.S. dollar value of forward foreign currency contracts is determined
using forward currency exchange rates supplied by a quotation service.
Purchases and sales of forward foreign currency contracts having the same
settlement date and broker are offset and any realized gain (loss) is
recognized on the date of offset; otherwise, gain (loss) is recognized on
settlement date. 
Contracts that have been offset with different counterparties are reflected
as both a contract to buy and a contract to sell in each applicable fund's
schedule of investments under the caption "Forward Foreign Currency
Contracts."
JOINT TRADING ACCOUNT. Pursuant to an Exemptive Order issued by the
Securities and Exchange Commission, the funds, along with other affiliated
entities of Fidelity Management & Research Company (FMR), may transfer
uninvested cash balances into one or more joint trading accounts. These
balances are invested in one or more repurchase agreements that mature in
60 days or less from the date of purchase, and are collateralized by U.S.
Treasury or Federal Agency obligations.
REPURCHASE AGREEMENTS. The funds, through their custodian, receive delivery
of the underlying securities, whose market value is required to be at least
102% of the resale price at the time of purchase. FMR, the funds'
investment adviser, is responsible for determining that the value of these
underlying securities remains at least equal to the resale price.
INDEXED SECURITIES. The funds, (excluding the Money Market Portfolio) may
invest in indexed securities whose values are linked either directly or
inversely to changes in foreign currencies, interest rates, commodities,
indices, or other underlying instruments. The funds use these securities to
increase or decrease their exposure to different underlying instruments and
to gain exposure to markets that might be difficult to invest in through
conventional securities. Indexed securities may be more volatile than their
underlying instruments, but any loss is limited to the amount of the
original investment.
RESTRICTED SECURITIES. The funds are permitted to invest in privately
placed restricted securities. These securities may be resold in
transactions exempt from registration or to the public if the securities
are registered. Disposal of these securities may involve time-consuming
negotiations and expense, and prompt sale at an acceptable price may be
difficult. At the end of the period, restricted securities (excluding 144A
issues) amounted to $20,998,411 or 2.7% of net assets for the Money Market
Portfolio and $15,265,476 or 1.9% of net assets for the High Income
Portfolio.
3. FEES AND OTHER TRANSACTIONS WITH AFFILIATES. 
MANAGEMENT FEE. As each fund's investment adviser, FMR receives a monthly
fee.
For the Money Market Portfolio, FMR receives a monthly fee that is
calculated on the basis of a basic fund fee rate of .03% of the fund's
average net assets, plus a fixed income group fee rate and an income-based
fee. The group fee rate is the weighted average of a series of rates
ranging from .1200% to .3700% and is based on the monthly average net
assets of all the mutual funds advised by FMR. The income-based fee is
added only when the fund's gross yield exceeds 5%. At that time the
income-based fee would equal 6% of that portion of the fund's gross income
that represents a gross yield of more than 5% per year. The maximum 
3. FEES AND OTHER TRANSACTIONS 
WITH AFFILIATES - CONTINUED
MANAGEMENT FEE - CONTINUED
income-based component is .24% of average net assets. For the period, the
management fee was equivalent to an annualized rate of .25% of average net
assets.
For all other funds, FMR receives a monthly fee that is calculated on the
basis of a group fee rate plus a fixed individual fund fee rate applied to
the average net assets of the fund. The group fee rate is the weighted
average of a series of rates and is based on the monthly average net assets
of all the mutual funds advised by FMR. The rates ranged from .1200% to
 .3700% for the High Income Portfolio and .2700% to .5200% for the
Equity-Income, Growth and Overseas Portfolios for the period. In the event
that these rates were lower than the contractual rates in effect during the
period, FMR voluntarily implemented the above rates, as they resulted in
the same or a lower management fee. The annual individual fund fee rates
are .20%, .30%, .45% and .45% for the Equity-Income, Growth, Overseas, and
High Income Portfolios, respectively. For the period, the management fees
were equivalent to annualized rates of .60%, .52%, .62%, and .77% of
average net assets for the High Income, Equity-Income, Growth, and Overseas
Portfolios, respectively.
SUB-ADVISER FEE. As the Money Market Portfolio's investment sub-adviser,
FMR Texas Inc., a wholly owned subsidiary of FMR, receives a fee from FMR
of 50% of the management fee payable to FMR. The fees are paid prior to any
voluntary expense reimbursements which may be in effect, and after reducing
the fee for any payments by FMR pursuant to the fund's Distribution and
Service Plan.
FMR, on behalf of the High Income and Overseas Portfolios, entered into
sub-advisory agreements with affiliates of FMR. In addition, one of the
sub-advisers of the Overseas Portfolio, Fidelity International Investment
Advisors (FIIA), entered into a sub-advisory agreement with its subsidiary,
Fidelity International Investment Advisors (U.K.) Limited (FIIAL U.K.).
Under the sub-advisory arrangements, FMR may receive investment advice and
research services and may grant the sub-advisers investment management
authority to buy and sell securities. FMR pays its sub-advisers either a
portion of its management fee or a fee based on costs incurred for these
services. FIIA pays FIIAL U.K. a fee based on costs incurred for either
service.
TRANSFER AGENT FEES. Fidelity Investments Institutional Operations Company
(FIIOC), an affiliate of FMR, is the funds' transfer, dividend disbursing
and shareholder servicing agent. Effective January 1, 1995, the Board of
Trustees approved a revised transfer agent contract pursuant to which FIIOC
receives account fees and asset-based fees that vary according to account
size and type of account. Under the prior transfer agent contract, FIIOC
received fees based on the type, size, number of accounts, and number of
transactions made by shareholders. FIIOC pays for typesetting, printing and
mailing of all shareholder reports, except proxy statements.
ACCOUNTING FEES. Fidelity Service Co.(FSC) an affiliate of FMR, maintains
the funds' accounting records. The fee is based on the level of average net
assets for the month plus out-of-pocket expenses.
BROKERAGE COMMISSIONS. Certain funds placed a portion of their portfolio
transactions with brokerage firms which are affiliates of FMR. The
commissions paid to these affiliated firms are shown under the caption
"Other Information" at the end of each applicable fund's schedule of
investments.
4. BANK BORROWINGS.
Each fund is permitted to have bank borrowings for temporary or emergency
purposes to fund shareholder redemptions. Each fund has established
borrowing arrangements with certain banks. Under the most restrictive
arrangement, each fund must pledge to the bank securities having a market
value in excess of 220% of the total bank borrowings. The interest rate on
the borrowings is the bank's base rate, as revised from time to time. For
the High Income and Equity-Income portfolios, the maximum loans during the
periods for which loans were outstanding amounted to $4,885,000 and
$18,269,000 respectively, and the average daily loan balances were
$4,885,000 and $18,269,000, respectively. The weighted average interest
rate was 6.4% for both the High Income Portfolio and for the Equity-Income
Portfolio.
5. EXPENSE REDUCTIONS.
FMR voluntarily agreed to reimburse the funds' operating expenses
(excluding interest, taxes, brokerage commissions and extraordinary
expenses) above an annual rate of 1.00% of average net assets for the High
Income Portfolio and 1.50% of average net assets for the Equity-Income,
Growth, and Overseas Portfolios. For the period, there was no reimbursement
under this arrangement.
FMR has directed certain portfolio trades of the High Income Portfolio to
brokers who paid a portion of the fund's expenses. For the period, the High
Income Portfolio's expenses were reduced by $5,422 under this agreement.
6. BENEFICIAL INTEREST.
At the end of the period, Fidelity Investments Life Insurance Company
(FILI), an affiliate of FMR, was the record owner of more than 5% of the
outstanding shares and certain unaffiliated insurance companies were record
owners of approximately 10% of the total outstanding shares of the
following funds:
 FILI UNAFFILIATED INSURANCE COMPANIES
FUND % OF OWNERSHIP # OF % OF OWNERSHIP
Money Market 48 1 16
High Income 17 1 41
Equity-Income 26 1 30
Growth 17 1 31
Overseas 15 1 40
7. PURCHASES AND SALES OF INVESTMENTS.
Information regarding purchases and sales of securities (other than
short-term securities) is included under the caption "Other Information" at
the end of each applicable fund's schedule of investments.
8. TRANSACTIONS WITH AFFILIATED COMPANIES.
Information regarding transactions with affiliated companies is included
under the caption "Other Information" at the end of each applicable fund's
schedule of investments.
INVESTMENT ADVISER
Fidelity Management & Research Company
Boston, MA
OFFICERS
Edward C. Johnson 3d, PRESIDENT
J. Gary Burkhead, SENIOR VICE PRESIDENT
William J. Hayes, VICE PRESIDENT
Fred L. Henning, Jr., VICE PRESIDENT, MONEY MARKET PORTFOLIO
Robert A. Lawrence, VICE PRESIDENT
Lawrence Greenberg, VICE PRESIDENT
Barry J. Coffman, VICE PRESIDENT
Robert Litterst, VICE PRESIDENT
John R. Hickling, VICE PRESIDENT
Bettina Doulton, VICE PRESIDENT
Arthur S. Loring, SECRETARY
Stephen P. Jonas, TREASURER
Robert H. Morrison, MANAGER, SECURITY TRANSACTIONS
Michael D. Conway, ASSISTANT TREASURER, MONEY MARKET PORTFOLIO
John H. Costello, ASSISTANT TREASURER
Leonard M. Rush, ASSISTANT TREASURER
BOARD OF TRUSTEES
J. Gary Burkhead
Ralph F. Cox
Phyllis Burke Davis
Richard J. Flynn
Edward C. Johnson 3d
E. Bradley Jones
Donald J. Kirk
Peter S. Lynch
Edward H. Malone
Marvin L. Mann
Gerald C. McDonough
Thomas R. Williams
GENERAL DISTRIBUTOR
Fidelity Distributors Corporation
Boston, MA
TRANSFER AND SHAREHOLDER
SERVICING AGENT
Fidelity Investments Institutional Operations Co.
Boston, MA 
CUSTODIAN
Morgan Guaranty Trust Company of New York, 
New York, NY
 MONEY MARKET PORTFOLIO 
The Bank of New York, New York, NY
 HIGH INCOME PORTFOLIO 
The Chase Manhattan Bank, N.A., New York, NY
 EQUITY-INCOME AND OVERSEAS PORTFOLIOS 
Brown Brothers Harriman & Co., Boston, MA
 GROWTH PORTFOLIO 

<PAGE>
 
[LOGO OF DREYFUS]

DREYFUS VARIABLE
INVESTMENT FUND
200 Park Avenue
New York, NY 10166

INVESTMENT ADVISER
The Dreyfus Corporation
200 Park Avenue
New York, NY 10166

SUB-INVESTMENT ADVISER
Comstock Partners, Inc.
10 Exchange Place
Jersey City, NJ 07302

SUB-INVESTMENT ADVISER
Fayez Sarofim & Co.
Two Houston Center,
Suite 2907
Houston, TX 77010

SUB-INVESTMENT ADVISER
M & G Investment Management Limited
Three Quays Tower Hill,
London, EC3R 6BQ, England

CUSTODIAN
The Bank of New York
90 Washington Street
New York, NY 10286

TRANSFER AGENT &
DIVIDEND DISBURSING AGENT
The Shareholder Services Group, Inc.
P.O. Box 9671
Providence, RI 02940

Further information is contained in the Prospectus, 
which must precede or accompany this report.

Printed in U.S.A.                            VIFSA956


[LOGO] DREYFUS
Variable
Investment Fund
Semi-Annual
Report

June 30, 1995


[ART]

<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------

TABLE OF CONTENTS

<TABLE> 
<CAPTION> 
                                                                 PAGE
                                                                ------- 
<S>                                                             <C> 
Money Market Portfolio.................................          5 -  7
Managed Assets Portfolio...............................          8 - 14
Zero Coupon 2000 Portfolio.............................         15 - 17
Quality Bond Portfolio.................................         18 - 20
Small Cap Portfolio....................................         21 - 25
Capital Appreciation Portfolio.........................         26 - 30
Growth and Income Portfolio............................         31 - 34
International Equity Portfolio.........................         35 - 39
Financial Statements...................................         40 - 62
Report of Independent Accountants......................         63
</TABLE> 
                                       3
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Money Market Portfolio
--------------------------------------------------------------------------------

LETTER TO SHAREHOLDERS

Dear Shareholder:

    The past six months have seen a slow decline in the rate of economic
activity. This has been accompanied, inevitably, by declining interest rates.

    In this environment, we are pleased that the Money Market Portfolio of
the Dreyfus Variable Investment Fund has maintained what we believe is a
highly competitive yield. For the half-year ended June 30, 1995, the
Portfolio produced an annualized yield of 5.71%. The annualized effective
yield was 5.86% after taking into account the effect of compounding.* The
Portfolio's yield does not reflect the deduction of additional charges
imposed in connection with investing in variable annuity contracts and variable
life insurance policies.

    In managing your assets, we achieved the yield level by lengthening
maturities gradually during the six-month period. This was done in
anticipation of lower interest rates, which became more and more likely as
the economy gave continued signs of slowing down.

    The Federal Reserve Board, which raised interest rates seven times during
1994 and early 1995 to head off inflation, became concerned that the drop in
economic performance might turn into an actual business recession.
Accordingly, in early July the Federal Reserve reversed course and made a
modest cut in the Federal Funds rate.

    As this letter is written, the economy has distinctly cooled off from the
frothy activity that prevailed last year. Thus, one could say that the Fed's
policies have been successful. Inflation has been held at bay and few
observers believe that the "soft landing" will turn into a full-blown
economic recession.

    However, the Federal Reserve showed laudable caution in the July
reduction of short-term rates. If more of that medicine is needed, we feel
that the Fed will not hesitate to act accordingly. Nonetheless, the central
bank must be ever watchful lest rate-cutting bring on the recurrence of
inflation which the Fed has so strenuously sought to avoid.

    In our opinion, the money market has already discounted the possibility
of further Fed moves to lower interest rates. To a certain extent, that is
already built into current market prices. Our strategy under these
circumstances is to remain in the long end of the market as long as
necessary, in an effort to maintain the best possible level of yields.

    We appreciate the opportunity to put your cash to work in the money
market, and will continue to exert our best efforts to attempt to obtain
competitive returns on your behalf.

                                  Sincerely,

                                  /s/ Patricia A. Larkin 

                                  Patricia A. Larkin
                                  Portfolio Manager
July 12, 1995
New York, N.Y.

*  Annualized effective yield is based upon dividends declared daily and
   reinvested monthly.

                                       5
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Money Market Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                                JUNE 30,1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
                                                                                                    PRINCIPAL
NEGOTIABLE BANK CERTIFICATES OF DEPOSIT-20.7%                                                        AMOUNT          VALUE
                                                                                                   -----------    -----------
<S>                                                                                                <C>            <C>
Bank of Tokyo, Ltd.(Yankee)
    6.00%, 7/17/95..........................................................                       $ 1,500,000    $ 1,500,000
Commerzbank Ag (Yankee)
    6.41%, 12/4/95..........................................................                         1,000,000        999,861
Fuji Bank Ltd. (Yankee)
    6.04%, 8/11/95..........................................................                         1,500,000      1,500,000
Sanwa Bank Ltd. (Yankee)
    6.04%, 7/18/95..........................................................                         1,000,000      1,000,009
Sumitomo Bank Ltd. (London)
    6.06%, 7/3/95...........................................................                         1,000,000      1,000,000
Swedbank (Yankee)
    5.92%, 7/5/95...........................................................                         1,500,000      1,500,000
                                                                                                                  -----------
TOTAL NEGOTIABLE BANK CERTIFICATES OF DEPOSIT
    (cost $ 7,499,870 ).....................................................                                      $ 7,499,870
                                                                                                                  ===========
BANKERS' ACCEPTANCES-2.7%
Dai-Ichi Kangyo Bank Ltd. (Yankee)
    6.01%, 7/25/95
    (cost $996,027).........................................................                       $ 1,000,000    $   996,027
                                                                                                                  ===========
COMMERCIAL PAPER-61.5%
AT&T Corp.
    5.90%, 9/14/95..........................................................                       $ 1,400,000    $ 1,383,025
Abbey National North America
    5.92%, 9/15/95..........................................................                         1,700,000      1,679,041
Budget Funding Corp.
    6.04%, 8/7/95...........................................................                         1,500,000      1,490,827
Chrysler Financial Corp.
    6.04%, 8/29/95..........................................................                         1,500,000      1,485,373
Ciesco L.P.
    5.84%-6.23%, 11/8/95-1/18/96............................................                         1,700,000      1,656,143
Corporate Asset Funding Co.Inc.
    6.41%, 12/27/95.........................................................                         1,500,000      1,454,318
Den Danske Corp. Inc.
    6.22%, 10/30/95.........................................................                         1,000,000        979,733
Ford Motor Credit Co.
    5.99%-6.33%, 7/14/95-1/9/96.............................................                         1,700,000      1,666,229
General Electric Capital Corp.
    6.03%, 8/31/95..........................................................                         1,000,000        989,952
</TABLE> 
                                       6
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Money Market Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                    JUNE 30,1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
                                                                                                    PRINCIPAL
COMMERCIAL PAPER (CONTINUED)                                                                         AMOUNT         VALUE
                                                                                                  ------------   -----------
<S>                                                                                               <C>            <C>
General Electric Capital Services Inc.
    6.02%, 8/31/95..........................................................                       $ 1,000,000    $  989,968
General Motors Acceptance Corp.
    6.29%-6.43%, 10/10/95-10/31/95..........................................                         1,600,000     1,570,118
Lehman Brothers Holdings Inc.
    6.04%, 8/2/95...........................................................                         1,000,000       994,693
Merrill Lynch & Co. Inc.
    6.28%, 7/11/95..........................................................                         1,000,000       998,292
Mitsubishi Motors Credit of America Inc.
    6.16%, 7/25/95.......................................................(a)                         1,000,000       995,953
Morgan Stanley Group Inc.
    6.00%, 7/25/95 .........................................................                         1,500,000     1,494,060
NYNEX Corp.
    6.19%, 9/5/95...........................................................                         1,000,000       988,890
Spintab AB
    6.20%, 9/13/95..........................................................                         1,500,000     1,481,346
                                                                                                                 -----------
TOTAL COMMERCIAL PAPER (cost $22,297,961)...................................                                     $22,297,961
                                                                                                                 ===========
CORPORATE NOTES-8.3%
Bear Stearns Companies Inc.
    5.64%, 8/25/95.......................................................(b)                       $ 1,000,000   $ 1,000,000
General Electric Capital Corp.
    6.35%, 2/9/96........................................................(b)                           500,000       500,000
Westdeutsche Landesbank Girozentrale
    5.94%, 12/13/95 ........................................................                         1,500,000     1,506,994
                                                                                                                 -----------
TOTAL CORPORATE NOTES (cost $3,006,994).....................................                                     $ 3,006,994
                                                                                                                 ===========
U.S. GOVERNMENT AGENCIES-6.7%
Federal Home Loan Mortgage Corp., Discount Notes
    6.10%, 7/3/95
    (cost $2,449,170).......................................................                       $ 2,450,000   $ 2,449,170
                                                                                                                 ===========
TOTAL INVESTMENTS (cost $36,250,022)........................................        99.9%                        $36,250,022
                                                                                   =====                         ===========
CASH AND RECEIVABLES (NET)..................................................          .1%                        $    31,116
                                                                                   =====                         ===========
NET ASSETS   ...............................................................       100.0%                        $36,281,138
                                                                                   =====                         ===========

</TABLE>


NOTES TO STATEMENT OF INVESTMENTS:
(a)    Backed by an irrevocable letter of credit.
(b)    Variable interest rate-subject to periodic change.

 See independent accountants' review report and notes to financial statements.

                                       7
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:

    Over the past six months, the Dreyfus Variable Investment Fund, Managed
Assets Portfolio has been positioned to generally benefit from market
declines, interest rate increases, stronger gold share prices and a weakening
dollar. As the year unfolded, each of these areas experienced a great deal of
volatility, and each had a differing effect on total return.

    As our investment posture indicates, we believe that at some point the
market will adjust to correct what we regard as highly inflated current
values.

    The latest fiscal half-year, however, was not the time period for such an
adjustment. For the six months ended June 30, 1995, shares of your Portfolio
posted a total return of -.81%,* while the Standard & Poor's 500 Composite
Stock Price Index provided a total return of 20.19%.** The Portfolio's
performance does not reflect the deduction of additional charges imposed in
connection with investing in variable annuity contracts and variable life
insurance policies.

    The primary factor leading to the Portfolio's disappointing performance
was the significant rise in the general stock market, particularly since the
beginning of 1995, which caused the Portfolio's stock index put options to
decline in value. The remainder of the holdings, consisting primarily of
foreign government bonds, gold shares and U.S. Treasuries, produced positive
returns.

    At the beginning of 1995, the Portfolio held a gold share position of
approximately 19% of its total assets which we increased to 25% early in the
year. This position appreciated, and we have subsequently used its strength
to reduce the exposure to gold. While we feel that a core position in gold is
warranted, because of our longer-term concerns about financial assets and the
economy, we may from time to time take advantage of short-term volatility in
gold shares to enhance total return.

    The Portfolio continues to own S&P 500 put options that would benefit
from a decline in the stock market, which has recently entered uncharted
valuations by reaching an all-time low dividend yield of 2.5%. While this
valuation parameter has been greatly debated, we feel that the rationale that
"it is different this time" will prove to be as inaccurate today as it was at
earlier speculative market peaks in farmland, oil, real estate and Japanese
stocks. We believe that the currently huge inflow, via mutual funds, into
equities priced at record high market valuations represents the greatest risk
to the equity markets. Over 75% of the money invested in equity mutual funds
during the past 70 years has entered the market over the last five years. A
significant market decline could stop and then reverse this flow, and the
resulting market illiquidity could have tumultuous consequences.

    For similar reasons, the Portfolio has shorted the Hang Seng Index to an
amount equal to 1% of assets. Our analysis indicates that the Hong Kong stock
market is overvalued due to the euphoria surrounding China's entry into the
world's economy, the attractions of the Hong Kong real estate market and
lower U.S. interest rates. If any or all of these supports were to weaken or
disappear, the overvaluation might correct itself to the Portfolio's benefit.

    There now appear to be a number of fixed income securities around the
globe that offer total return opportunities with what we consider an
acceptable level of risk. We have acquired a 2% position in the Brady bonds
issued by Venezuela and Argentina. In addition, the Portfolio continues to
hold a position in 

                                       8
<PAGE>
 
South African bonds, which we believe should benefit from a rise in the price of
gold and increased foreign investment following the transition from apartheid.

    The market for mortgage interest-only ("IO") securities has recently
suffered a sharp decline as mortgage prepayment rates have accelerated due to
the recent drop in rates, presenting what we feel is a buying opportunity.
For this reason, the Portfolio has again acquired IOs amounting to 1% of the
total holdings at this time.

    In summary, we believe the Portfolio is positioned to realize capital
gains if gold shares rise, the U.S. and/or Hong Kong stock markets decline,
and a number of special situations throughout the global capital markets,
such as Brady bonds, IOs and South African bonds, appreciate.

    Comstock's investment style is longer-term in nature. In fact, we
sometimes cite century-long charts to illustrate a point. We feel that our
style should bring our clients out ahead in the long run, after the markets
have completed a full cycle. At the moment, the main tenets of our strategy,
designed to prosper during a projected down cycle, have yet to bear fruit.
While the markets have generally been rising for 21 years, we feel that a
down cycle must eventually occur. Investors should remember that someone who
invested $10,000 in the stocks which comprised the Dow Jones Industrials back
in 1966 would have had to wait over 20 years, until June 1986, to garner
total returns equivalent to those of U.S. Treasury Bills over the same
period. In addition, the stock market took over 25 years to return to the
price levels seen before the 1929 crash. We see many similarities in today's
markets to those preceding the bear markets of 1929, the late 1960s and the
early 1970s, causing us to maintain our cautious stance toward financial
assets, especially for annuity investors with a longer-term horizon.

                          Sincerely,

                          Comstock Partners, Inc.
                          Investment Policy Committee

July 14, 1995
Jersey City, N.J.

* Total return represents the change during the period in a hypothetical
  account with dividends reinvested.

**Source: Lipper Analytical Services, Inc. - Reflects the reinvestment of
  income dividends and, where applicable, capital gain distributions. The S&P
  500 Index is a widely accepted, unmanaged index of domestic stock market
  performance.

                                       9
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 

COMMON STOCKS-35.0%                                                                                   SHARES        VALUE
-------------------                                                                                  --------    -----------    
<S>                                  <C>                                                             <C>         <C>
                 AGRICULTURE-1.5%    IMC Global ......................................                  8,400    $   454,650
                                                                                                                 -----------
                 BROADCASTING-.4%    Tele-Communications, Cl. A....................(a)                  5,000        117,188
                                                                                                                 -----------
                    CHEMICALS-.5%    P.T. Tri Polyta Indonesia, A.D.R.................                  8,000        139,000
                                                                                                                 -----------
                CONGLOMERATES-.7%    Teledyne.........................................                  8,000        196,000
                                                                                                                 -----------
               CONSUMER
               GROWTH STAPLES-.6%    Paragon Trade Brands..........................(a)                 12,000        172,500
                                                                                                                 -----------
             CONSUMER STAPLES-.1%    Kimberly-Clark de Mexico, S.A., Ser. A .........                   3,500         40,144
                                                                                                                 -----------
                       ENERGY-.5%    Baker Hughes....................................                   7,500        153,750
                                                                                                                 -----------
                      FINANCE-.3%    Pioneer Group...................................                   2,800         75,250
                                                                                                                 -----------
            FOODS & BEVERAGES-.3%    Dole Food.......................................                   3,400         99,025
                                                                                                                 -----------
               GOLD MINING- 24.0%    Amax Gold....................................(a)                  43,000        236,500
                                     Ashanti Goldfields, G.D.R. ..................(b)                  21,000        472,500
                                     Barrick Gold....................................                   5,200        131,300
                                     Battle Mountain Gold............................                  32,000        308,000
                                     Bema Gold....................................(a)                  87,000        174,000
                                     Buffelsfontein Gold Mining, A.D.R. .............                  13,000         81,250
                                     Canyon Resources.............................(a)                  68,000        153,000
                                     Crystallex International.....................(a)                  16,000         34,740
                                     Dakota Mining................................(a)                  25,000         43,750
                                     Driefontein Consolidated, A.D.R. ...............                   6,300         87,216
                                     Echo Bay Mines..................................                   3,000         27,000
                                     El Callao Mining.............................(a)                   8,000          5,537
                                     Free State Consolidated Gold Mines, A.D.R.......                   4,800         59,400
                                     Goldcorp, Cl. A.................................                  29,040        335,891
                                     Greenstone Resources.........................(a)                  58,200        131,454
                                     Herald Resources................................                  90,200         62,121
                                     Homestake Mining................................                  34,700        572,550
                                     International Gold Resources.................(a)                  80,000        279,781
                                     Kloof Gold Mining, A.D.R. ......................                   6,300         68,512
                                     MK Gold......................................(a)                  99,000        346,500
                                     Menzies Gold.................................(a)                 250,000        115,375
                                     Newmont Mining..................................                  14,871        622,723
                                     Pegasus Gold.................................(a)                  37,500        379,688
                                     Placer Dome.....................................                  21,400        559,075
                                     Prime Resource Group.........................(a)                  26,000        179,964
                                     Randfontein Estates Gold Mining, A.D.R..........                   7,200         48,033
                                     Rio Amarillo Mining........................(a,b)                  80,000         26,812
                                     Royal Oak Mines..............................(a)                  33,000        103,125
                                     Santa Fe Pacific Gold...........................                  60,000        727,500
                                     Southwestern Gold............................(a)                  25,000        195,811
                                     TVX Gold.....................................(a)                  59,200        427,591
                                     Vaal Reefs Exploration & Mining, A.D.R..........                   7,500         46,406
</TABLE> 
                                       10
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 

COMMON STOCKS (CONTINUED)                                                                           SHARES          VALUE
                                                                                                    ------          ----- 
<S>                                 <C>                                                             <C>        <C> 
GOLD MINING (CONTINUED)             Vengold..................................(a)                     82,000    $   130,909
                                                                                                               -----------
                                                                                                                 7,174,014
                                                                                                               -----------
HEALTH CARE-.4%                     Tenet Healthcare.........................(a)                      8,500        122,187
                                                                                                               -----------
HOLDING COMPANIES-.8%               Horsham.....................................                     18,000        243,000
                                                                                                               -----------
INDUSTRIAL-1.0%                     Anglovaal...................................                      5,000        178,817
                                    ISCOR.......................................                    103,400        117,480
                                    Johnnies Industrial ........................                      1,400         14,732
                                                                                                               -----------
                                                                                                                   311,029
                                                                                                               -----------
METALS-.3%                          Freeport McMoRan Copper & Gold, Cl. A. .....                      3,800         78,375
                                                                                                               -----------
MINING-1.4%                         Anglo American Platinum, A.D.R. .........(a)                      1,400         10,014
                                    Eldorado (Warrants)....................(a,b)                     57,000        249,180
                                    JCI, A.D.R. .............................(a)                      1,400          9,629
                                    Triton Mining (Warrants)...............(a,b)                     40,000        135,519
                                                                                                               -----------
                                                                                                                   404,342
                                                                                                               -----------
PLATINUM-.9%                        Impala Platinum Holdings, A.D.R. ...........                     11,000        278,404
                                                                                                               -----------
RETAIL TRADE-1.3%                   Hartmarx.................................(a)                     43,000        215,000
                                    K mart......................................                     11,000        160,875
                                                                                                               -----------
                                                                                                                   375,875
                                                                                                               -----------
                                    TOTAL COMMON STOCKS
                                      (cost $9,989,350).........................                               $10,434,733
                                                                                                               ===========
PREFERRED STOCKS-0.8%

METALS:                             Freeport McMoRan Copper & Gold, Cl. A,
                                      (cost $291,563)...........................                      7,500    $   250,313
                                                                                                               ===========

<CAPTION>

                                                                                                  CONTRACTS
                                                                                                   SUBJECT
PUT OPTIONS-2.1%                                                                                   TO PUT
                                                                                                  ---------
                                     <S>                                                          <C>          <C>  
                                     Brokerage Basket:
                                       November '95 @ $95.................(m)                       21,930     $         0
                                     Standard & Poor's 500 Index Flex Options:
                                       September '95 @ $450.................                         4,500           3,656
                                       December '95 @ $450..................                        11,000          24,062
                                     Standard & Poor's 500 Index:
                                       September '95 @ $450.................                        12,000           4,500
                                       September '95 @ $475.................                         3,300           2,578
                                       September '95 @ $485.................                         3,300           3,713
                                       September '95 @ $550.................                         3,500          38,500
                                       December '95 @ $375..................                         3,300           1,031
                                       December '95 @ $400..................                         3,300           1,856
                                       December '95 @ $450..................                         4,000           6,000
                                       December '95 @ $475..................                         3,300           8,663
</TABLE>

                                       11
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                   CONTRACTS
                                                                                                    SUBJECT
PUT OPTIONS (CONTINUED)                                                                             TO PUT        VALUE
                                                                                                  ----------    ----------
                                     <S>                                                          <C>           <C>  
                                     Standard & Poor's 500 Index (continued):
                                       December '95 @ $485...................                        2,200      $    8,113
                                       December '95 @ $550...................                        3,500          55,125
                                       March '96 @ $453...................(m)                        4,547           5,274
                                       March '96 @ $500......................                        7,500          60,000
                                       March '96 @ $525......................                        7,000          91,875
                                       June '96 @ $450.......................                        1,600           8,200
                                       June '96 @ $475.......................                        7,600          55,100
                                       June '96 @ $500.......................                        5,000          55,625

<CAPTION> 
                                                                                                 PRINCIPAL
                                                                                                  AMOUNT
                                                                                                  SUBJECT
                                                                                                  TO PUT
                                                                                               ------------
                                     <S>                                                       <C>             <C>  
                                     Japanese Government Bond:
                                       4.60%, 9/20/2004:
                                         May '96 @ $1.288.............(c,d,m)                  $  2,416,870         81,690
                                         June '96 @ $1.343............(c,d,m)                     1,045,750         78,640
                                     U.S. Treasury Bond;
                                       7.625%, 2/15/2025;
                                         April '96 @ $103.078.............(m)                     1,950,000         15,893
                                                                                                                ----------
                                     TOTAL PUT OPTIONS
                                       (cost $1,906,394).....................                                   $  610,094
                                                                                                                ==========

<CAPTION>

                                                                                             PRINCIPAL
BONDS AND NOTES-24.9%                                                                          AMOUNT
                                                                                           ------------
<S>                                  <C>                                                   <C>               <C> 
BONDS-24.1%                          Argentinian Securities;
                                       Republic of Argentina,
                                         5.00%, 3/31/2023.............(e,f,g)              $    250,000      $   119,375
                                     Austrian Securities;
                                       Republic of Austria,
                                         4.50%, 2/12/2000.................(h)                 3,918,154        3,979,865
                                     German Securities;
                                       Bundesrepublik Deutschland,
                                         9%, 10/20/2000...................(i)                 1,809,627        2,005,248
                                     South African Securities;
                                       Eskom,
                                         11%, 6/1/2008....................(j)                   990,371          695,538
                                     Venezuelan Securities;
                                       Republic of Venezuela,
                                         6.75%, 3/31/2020...............(e,f)                   750,000          378,750
                                                                                                             -----------
                                                                                                               7,178,776
                                                                                                             -----------
</TABLE> 

                                       12
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
                                                                                                 PRINCIPAL
BONDS AND NOTES (CONTINUED)                                                                        AMOUNT            VALUE
                                                                                               -------------       -----------
                          <S>                                                                  <C>                 <C> 
                          NOTES-.8%  Federal National Mortgage Association,
                                       Non-Callable Strips, (collateralized by
                                       FNMA Strip, 10/1/2024) Cl.sp 267-2,
                                       8.50%, 10/25/2024 (Interest Only Obligation)             $  1,050,000(k)    $   250,214
                                                                                                                   -----------
                                     TOTAL BONDS AND NOTES
                                       (cost $6,665,735)...........................                                  7,428,990
                                                                                                                   ===========
SHORT-TERM INVESTMENTS-34.3%

            U.S. TREASURY BILLS:     5.61%, 7/6/95.................................             $  8,894,000       $ 8,887,507
                                     5.57%, 7/20/95................................                  102,000           101,723
                                     5.56%, 7/27/95................................                  657,000           654,536
                                     5.61%, 8/3/95..............................(l)                  502,000           499,590
                                     5.32%, 8/17/95................................                  101,000           100,285
                                                                                                                   -----------
                                     TOTAL SHORT-TERM INVESTMENTS                                              
                                       (cost $10,242,844)..........................                                $10,243,641
                                                                                                                   ===========
TOTAL INVESTMENTS (cost $29,095,886)...............................................                    97.1%       $28,967,771
                                                                                                      ======       ===========
CASH AND RECEIVABLES (NET).........................................................                     2.9%       $   873,525
                                                                                                      ======       ===========
NET ASSETS.........................................................................                   100.0%       $29,841,296
                                                                                                      ======       ===========
</TABLE>

                                       13
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Managed Assets Portfolio
--------------------------------------------------------------------------------

NOTES TO STATEMENT OF INVESTMENTS:
----------------------------------

    (a)  Non-income producing.
    (b)  Securities exempt from registration under Rule 144A of the Securities
         Act of 1933. These securities may be resold in transactions exempt from
         registration, normally to qualified institutional buyers. At June 30,
         1995, these securities amounted to $884,011 or 3.0% of net assets. 
    (c)  Strike price converted to U.S. Dollars at the prevailing rate of
         exchange.
    (d)  Denominated in Japanese Yen.
    (e)  Denominated in U.S. Dollars.
    (f)  Secured by U.S. Treasury securities.
    (g)  Scheduled variable interest rate.
    (h)  Denominated in Swiss Francs.
    (i)  Denominated in German Marks.
    (j)  Denominated in South African Rand.
    (k)  Notional face amount.
    (l)  Partially held by the custodian in a segregated account as
         collateral for open financial futures positions.
    (m)  Securities restricted as to public resale. Investments in restricted
         securities, with an aggregate market value of $181,497, represent
         approximately .6% of net assets:

<TABLE>
<CAPTION>
                                                          ACQUISITION       PURCHASE        PERCENTAGE OF
PUT OPTIONS:                                                  DATE            PRICE           NET ASSETS    VALUATION*
------------                                              ------------     ----------       -------------   ----------
<S>                                                       <C>              <C>              <C>             <C>
    Brokerage Basket**
         November '95 at $95 .......................       11/11/94            $5.70            0.00        fair value
    Japanese Government Bond:
         4.60%, 9/20/2004, May '96 at 1.288....(c,d)        5/16/95             $.07            0.27        fair value
         4.60%, 9/20/2004, June '96 at 1.343...(c,d)        6/21/95             $.08            0.26        fair value
    Standard & Poor's 500 Index
         March '96 at $453 .........................       12/14/94           $21.99            0.02        fair value
    U.S. Treasury Bond;
         7.625%, 2/15/2025, April '96 at $103.078...        4/12/95            $4.72            0.05        fair value
</TABLE>
    *The valuation of these securities has been determined in good faith
     under the direction of the Board of Directors.
   **Consists of Common Stocks of six publicly traded brokerage firms.


STATEMENT OF FINANCIAL FUTURES                         JUNE 30, 1995 (UNAUDITED)
<TABLE> 
<CAPTION> 
                                                                             MARKET VALUE                      UNREALIZED
                                                           NUMBER OF           COVERED                       (DEPRECIATION)
FINANCIAL FUTURES SOLD SHORT:                              CONTRACTS         BY CONTRACTS    EXPIRATION        AT 6/30/95
                                                          ------------      --------------  -------------    --------------
<S>                                                       <C>               <C>             <C>              <C>

ISSUER
Hang Seng....................................                 5             $  (298,850)    July '95          $     (323)
Standard & Poor's 500........................                 6             $(1,641,450)    September '95         (1,850)
                                                                                                              ----------
                                                                                                              $   (2,173)
                                                                                                              ==========
</TABLE>





 See independent accountants' review report and notes to financial statements.

                                       14
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Zero Coupon 2000 Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:

    As of June 30, 1995, the net asset value of the Dreyfus Variable
Investment Fund - Zero Coupon 2000 Portfolio was $12.44 per share. For the
six-month period ended June 30, 1995, the total return of the Portfolio was
11.88%,* compared with 11.871% for the Merrill Lynch U.S. Treasury Coupon
5-Year Strips Index.** Dividends declared from net investment income amounted
to $.343 per share, which represents an annualized distribution rate of 5.56%
per share based on the closing net asset value. The Portfolio's performance
does not reflect the deduction of additional charges imposed in connection
with investing in variable annuity contracts and variable life insurance
policies.

    The calendar year 1994 was one of the worst for the bond market in nearly
70 years. So 1995 has been a welcome relief. Since the beginning of the year
the bond market has rallied substantially. The bond markets rallied right
through the Federal Reserve Board's last tightening in February when the
Federal Funds rate was raised by 50 basis points. The market continued to
rally when the Federal Reserve then loosened the Federal Funds rate in July
by 25 basis points. After seven corrective tightening moves totaling 300
basis points, the Fed has finally started to loosen credit.

    With a fund structured primarily with zero coupon securities with a final
maturity date of 2000, the best method of managing the fund is to lengthen or
shorten the fund's duration in anticipation of interest rate moves. We are
currently structured at the longer end of our duration parameters and will
probably remain there over the near term. The Portfolio has received a 5-Star
overall rating from Morningstar, Inc. out of 219 portfolios in the Fixed
Income category.***

    We are hopeful that our strategy will result in continued good
performance by the Portfolio. Of course, as economic or market conditions
dictate, the portfolio may be restructured accordingly.


                              Sincerely,

                              /s/ Garitt A. Kono

                              Garitt A. Kono
                              Portfolio Manager
July 31, 1995
New York, N.Y.

*  Total return represents the change during the period in a hypothetical
   account with dividends reinvested.
** Source: Merrill Lynch Pierce, Fenner and Smith, Inc. - Unlike the
   Portfolio, the Merrill Lynch U.S. Treasury Coupon 5-Year Strips Index is an
   unmanaged index.
***Source: Morningstar, Inc. - Morningstar proprietary ratings reflect
   historical risk-adjusted performance as of June 30, 1995. The ratings are
   subject to change every month. Past performance is no guarantee of future
   results. Morningstar ratings are calculated from the portfolio's three-year
   average annual returns with appropriate fee adjustments and a risk factor
   that reflects portfolio performance relative to three-month Treasury bill
   monthly returns. Ten percent of the portfolios in an investment category
   receive five stars.

                                       15
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Zero Coupon 2000 Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
                                                                                                  PRINCIPAL
BONDS AND NOTES-87.2%                                                                              AMOUNT           VALUE
                                                                                               --------------    ------------
<S>                               <C>                                                          <C>              <C>
BANKING-2.3%                      CoreStates Capital,
                                       Sub. Notes, 9 5/8%, 2001......................          $     200,000    $    225,659
                                     J.P. Morgan and Co.,
                                       Sub. Notes, Zero Coupon, 1998.................                160,000         134,953
                                                                                                                 -----------
                                                                                                                     360,612
                                                                                                                 -----------
CONSUMER-1.0%                     News America Holdings (Gtd. by News),
                                       Sr. Notes, 7 1/2%, 2000.......................                150,000         153,200
                                                                                                                 -----------
INDUSTRIAL-3.2%                   USX
                                       Deb., 9 1/8%, 2013............................                450,000         494,757
                                                                                                                 -----------
INSURANCE-.9%                     SunAmerica,
                                       Notes, 9%, 1999...............................                130,000         139,268
                                                                                                                 -----------
FOREIGN-.5%                       Kingdom of Sweden,
                                       Bonds, Ser. A, Zero Coupon, 1997..............                 40,000          36,050
                                  Montreal Urban Community,
                                       Deb., 9 1/8%, 2001............................                 40,000          44,447
                                                                                                                  -----------
                                                                                                                      80,497
                                                                                                                  -----------
OTHER-10.7%                       FICO Coupon Strips:
                                       Ser. 17, Zero Coupon, 4/5/2000................                500,000          373,970
                                       Ser. 3, Zero Coupon, 5/30/2000................              1,000,000          744,780
                                       Zero Coupon, 10/6/2000........................                478,000          345,726
                                       Ser. 1, Zero Coupon, 11/11/2000...............                150,000          107,837
                                       Ser. 10, Zero Coupon, 11/30/2000..............                152,000          108,885
                                                                                                                  -----------
                                                                                                                    1,681,198
                                                                                                                  -----------
U.S. GOVERNMENT
 AND AGENCIES-68.6%                  Chattanooga Valley,
                                       Secured First Mortgage, Zero Coupon, 1/1/2000.                176,000          132,427
                                     Federal National Mortgage Association,
                                       Callable Principal Strips, Ser. 1:
                                         Zero Coupon, 8/21/1996...................(a)                145,000          134,258
                                         Zero Coupon, 10/10/2001                                     400,000          369,761
                                     Resolution Funding, Coupon Strips:
                                       Ser. A, Zero Coupon, 7/15/1999................              1,500,000        1,179,024
                                       Zero Coupon, 7/15/2000........................                260,000          192,864
                                       Zero Coupon, 10/15/2000.......................              2,830,000        2,065,391
                                     U.S. Treasury Coupon Receipts,
                                       Zero Coupon, 11/15/2000.......................                430,355          312,212
                                     U.S. Treasury Notes,
                                       7 3/4%, 12/31/1999............................              1,000,000        1,067,969
</TABLE>

                                       16
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Zero Coupon 2000 Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                    PRINCIPAL
BONDS AND NOTES (CONTINUED)                                                                           AMOUNT           VALUE
                                                                                                  ------------      ----------- 
<S>                                  <C>                                                          <C>               <C>  
U.S. GOVERNMENT
 AND AGENCIES (CONTINUED)            U.S. Treasury Principal Strips:
                                       Zero Coupon, 8/15/2000...............                           500,000          369,077
                                       Zero Coupon, 11/15/2000..............                         6,750,000        4,908,485
                                                                                                                    -----------
                                                                                                                     10,731,468
                                                                                                                    -----------
                                     TOTAL BONDS AND NOTES
                                       (cost $13,255,647)...................                                        $13,641,000
                                                                                                                    ===========

SHORT-TERM INVESTMENT-10.9%
      AGENCY DISCOUNT NOTE:          Federal Home Loan Mortgage Corp.,
                                       6.10%, 7/3/1995
                                       (cost $1,704,422)....................                      $  1,705,000      $ 1,704,422
                                                                                                                    ===========
TOTAL INVESTMENTS (cost $14,960,069)........................................                             98.1%      $15,345,422
                                                                                                        ======      ===========
CASH AND RECEIVABLES (NET)..................................................                              1.9%      $   297,549
                                                                                                        ======      ===========
NET ASSETS..................................................................                            100.0%      $15,642,971
                                                                                                        ======      ===========
</TABLE>

NOTE TO STATEMENT OF INVESTMENTS:
---------------------------------
(a) Zero coupon until 8/21/1996, date on which a stated coupon rate of 8.40%
    becomes effective; the stated maturity date is 2001.

 See independant accountants' review report and notes to financial statements.

                                       17
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Quality Bond Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:
    As of June 30, 1995 the net asset value of the Dreyfus Variable
Investment Fund - Quality Bond Portfolio was $11.58. For the six-month period
ended June 30, 1995, the total return of the Portfolio was 13.01%,* compared
to 12.863% for the Merrill Lynch All Maturities A Rated Index.** Dividends
declared from net investment income amounted to $.355 per share, representing
an annualized distribution rate of 6.18% per share, based on the closing net
asset value. The Portfolio's performance does not reflect the deduction of
additional charges imposed in connection with investing in variable annuity
contracts and variable life insurance policies.
    The calendar year 1994 was one of the worst for the bond market in nearly
70 years. So 1995 has been a welcome relief. Since the beginning of the year
the bond markets have rallied substantially. The bond markets rallied right
through the Federal Reserve Board's last tightening in February when the
Federal Funds rate was raised by 50 basis points. The market continued to
rally when the Federal Reserve then loosened the Federal Funds rate in July
by 25 basis points. After seven corrective tightening moves totalling 300
basis points the Fed has finally started to loosen credit.
    The main reason for the superior performance during this period was the
fact that our durations were about a year longer than those of the Index. In
an environment where rates are falling, longer duration portfolios often
produce better total returns than portfolios with shorter durations. This
Portfolio has received a 5-Star overall rating from Morningstar, Inc. out of
219 portfolios in the Fixed Income category.***
    We made a few minor changes in the Portfolio such as selling our holdings
of USF&G 8 3/8% due 2001, as the security was purchased as a candidate for
upgrading which did not occur. We sold a very small position in Rite Aid 6
7/8% due 2013 for the purpose of improving quality, increasing the coupon
rate and strengthening the size of the position from $100,000 to $1,000,000.
Our last sale was US Steel 9 1/8% due 2013 as the security was not performing
more positively in a falling rate environment.
    Our purchases included $1,000,000 Carter Holt Harvey 7 5/8% due 2002,
which has since been upgraded, $1,000,000 Household Finance Corporation 6
3/4% due 2000, $1,000,000 Manufacturers and Traders Trust 7% due 2005 and
$1,500,000 Nabisco 6.85% due 2005. These purchases were made with the
anticipation of potential upgrades and potentially better performance than
the securities sold.
    We are hopeful that these strategies will result in higher yields for the
Portfolio along with consistent returns. Of course, as economic or market
conditions dictate, the portfolio may be restructured accordingly.

                              Sincerely,

                              /s/ Garitt A. Kono 

                              Garitt A. Kono
                              Portfolio Manager

July 31, 1995
New York, N.Y.

*      Total return represents the change during the period in a hypothetical
       account with dividends reinvested.
**     Source: Merrill Lynch, Pierce, Fenner and Smith, Inc. - Unlike the
       Portfolio, the Merrill Lynch All Maturities A Rated Index is an unmanaged
       index.
***    Source: Morningstar, Inc. - Morningstar proprietary ratings reflect
       historical risk-adjusted performance as of June 30, 1995. The ratings are
       subject to change every month. Past performance is no guarantee of future
       results. Morningstar ratings are calculated from the portfolio's three-
       year average annual returns with appropriate fee adjustments and a risk
       factor that reflects portfolio performance relative to three-month
       Treasury bill monthly returns. Ten percent of the portfolios in an
       investment category receive five stars.

                                       18
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Quality Bond Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                 PRINCIPAL
BONDS AND NOTES-73.9%                                                                             AMOUNT          VALUE
                                                                                               -------------   ------------
<S>                               <C>                                                          <C>             <C>
AEROSPACE-1.9%                    Boeing,
                                       Deb., 7 1/4%, 2025...................                   $     200,000   $    195,438
                                  McDonnell Douglas,
                                       Notes, 8 1/4%, 2000..................                         200,000        213,883
                                                                                                                -----------
                                                                                                                    409,321
                                                                                                                -----------
BANKING-5.9%                      First Chicago, Sub. Notes:
                                       8 1/4%, 2002.........................                          15,000         16,076
                                       6 7/8%, 2003.........................                         100,000         99,389
                                  Manufacturers and Traders Trust,
                                       Sub. Notes, 7%, 2005.................                       1,000,000        995,000
                                  NationsBank,
                                       Sub. Notes, 6 1/2%, 2003.............                         175,000        169,615
                                                                                                                -----------
                                                                                                                  1,280,080
CONSUMER-7.9%                     Nabisco,
                                       Notes, 6.85%, 2005...................                       1,500,000      1,470,614
                                  News America Holdings (Gtd. by News):
                                       Sr. Deb., 8 1/4%, 2018...............                         100,000        103,330
                                       Sr. Notes, 9 1/8%, 1999..............                          25,000         27,038
                                  Time Warner,
                                       Deb., 9.15%, 2023....................                         125,000        131,785
                                                                                                                -----------
                                                                                                                  1,732,767
                                                                                                                -----------
FINANCE-9.8%                      Ford Motor Credit,
                                       Notes, 7 1/2%, 2004..................                       1,000,000      1,035,867
                                  Heller Financial,
                                       Floating Rate Notes, 6 7/16%, 1999.(a)                        100,000        100,227
                                  Household Finance,
                                       Notes, 6 3/4%, 2000..................                       1,000,000      1,010,854
                                                                                                                -----------
                                                                                                                  2,146,948
                                                                                                                -----------
INDUSTRIAL-13.7%                  American Brands,
                                       Deb., 8 5/8%, 2021...................                         400,000        454,876
                                  Archer-Daniels-Midland,
                                       Deb., 10 1/4%, 2006..................                         400,000        508,477
                                  Carter Holt Harvey,
                                       Sr. Notes, 7 5/8%, 2002..............                       1,000,000      1,052,939
                                  Eastman Kodak,
                                       Deb., 9.95%, 2018....................                         400,000        502,439
                                  Ford Motor,
                                       Deb., 8 7/8%, 2022...................                         400,000        462,377
                                                                                                                -----------
                                                                                                                  2,981,108
                                                                                                                -----------
INSURANCE-.7%                     SunAmerica:
                                       Deb., 9.95%, 2012....................                          13,000         15,727
                                       Notes, 9%, 1999......................                         130,000        139,268
                                                                                                                -----------
                                                                                                                    154,995
                                                                                                                -----------
</TABLE>

                                       19
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Quality Bond Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                 PRINCIPAL
BONDS AND NOTES (CONTINUED)                                                                       AMOUNT          VALUE
                                                                                               ------------    -----------
<S>                               <C>                                                          <C>             <C> 
FOREIGN-2.3%                      Kingdom of Sweden,
                                       Bonds, Ser. A, Zero Coupon, 1997..............          $     60,000    $    54,074
                                     Province of Quebec,
                                       Deb., 8.80%, 2003.............................               400,000        443,888
                                                                                                               -----------
                                                                                                                   497,962
                                                                                                               -----------
OTHER-.5%                         City of New York,
                                        General Obligation Bonds, Ser. D, 10%, 2007                  25,000         28,375
                                  FICO Coupon Strips,
                                        Ser. 1, Zero Coupon, 5/11/2000...............                95,000         70,979
                                                                                                               -----------
                                                                                                                    99,354
                                                                                                               -----------
U.S. GOVERNMENT
 AND AGENCIES-31.2%               Federal National Mortgage Association,
                                       Callable Principal Strips,
                                        Ser. 1, Zero Coupon, 8/21/1996............(b)                55,000         50,926
                                  U.S. Treasury Bonds:
                                       10 3/4%, 8/15/2005............................               100,000        132,813
                                       11 1/4%, 2/15/2015............................               100,000        150,078
                                       7 1/4%, 5/15/2016.............................             1,200,000      1,273,687
                                  U.S. Treasury Notes:
                                       7 1/4%, 8/31/1996.............................               230,000        233,738
                                       7 3/8%, 11/15/1997............................             1,000,000      1,032,656
                                       8 1/2%, 11/15/2000............................               600,000        668,156
                                       7 1/2%, 2/15/2005.............................             3,000,000      3,267,657
                                                                                                               -----------
                                                                                                                 6,809,711
                                                                                                               -----------
                                     TOTAL BONDS AND NOTES
                                       (cost $15,676,317)............................                          $16,112,246
                                                                                                               ===========
SHORT-TERM INVESTMENTS-24.1%
     AGENCY DISCOUNT NOTE;          Federal Home Loan Mortgage Corp.,
                                       6.10%, 7/3/1995
                                       (cost $5,268,214).............................          $  5,270,000    $ 5,268,214
                                                                                                               ===========

TOTAL INVESTMENTS (cost $20,944,531)    .............................................                 98.0%    $21,380,460
                                                                                                     ======    ===========
CASH AND RECEIVABLES (NET)...........................................................                  2.0%    $   435,981
                                                                                                               ===========
NET ASSETS...........................................................................                100.0%    $21,816,441
                                                                                                               ===========
</TABLE>

NOTES TO STATEMENT OF INVESTMENTS:
    (a)  Variable rate security - interest rate subject to periodic change.
    (b)  Zero coupon until 8/21/96, date on which a stated coupon rate of
         8.40% becomes effective; the stated maturity date is 2001.

 See independent accountants' review report and notes to financial statements.

                                       20
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Small Cap Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:
    It is a pleasure to report your Dreyfus Variable Investment Fund, Small
Cap Portfolio's results for the six-month period ending June 30, 1995.*

<TABLE>
<CAPTION>
                                                                              SMALL CAP      RUSSELL           S&P 500
YEAR-TO-DATE                                                                  PORTFOLIO    2000 INDEX**        INDEX**
-------------                                                                 ---------    ------------        -------  
<S>                                                                           <C>          <C>                 <C>
12/31/94 - 6/30/95...........................................                  +14.87%        +14.42%          +20.19%

INCEPTION-TO-DATE
-----------------
8/31/90 - 6/30/95............................................                 +846.25%       +121.04%          +94.92%
</TABLE>

    The Portfolio's performance does not reflect the deduction of additional
charges imposed in connection with investing in variable annuity contracts
and variable investment policies.

    The Portfolio's average annual total returns were 21.27%, 47.49% and
59.20% for the one-year, three-year, and since-inception periods ended June
30, 1995.***  We are grateful that on the basis of this record, the Portfolio
was awarded Morningstar's Five Star overall ranking out of 556 annuity
portfolios in the equity category.

    During the six-month period ended June 30th, the small company universe
represented by the Russell 2000 Index broadly underperformed the large
company gains of the Standard & Poor's 500 Composite Stock Price Index.  This
trend actually began in early 1994, and appears related to the strength of
economies on a global basis in 1994, primarily benefiting the large
U.S.-based multinationals whose exports were especially enhanced by the
weakened dollar.

    The business of smaller companies, on the contrary, has been generally
perceived as domestic and, therefore, relatively less attractive in such an
environment.  As we have mentioned in earlier reports to you, we have
purposely taken and held positions of smaller companies in capital goods,
technology and specialty materials where foreign sales have been strong and,
in a number of cases, where U.S. products actually dominate global markets.
Examples include Bush Boake Allen, in specialized flavors and fragrances;
Albany International Cl. A, in paper machinery clothing; OM Group, in cobalt
refining and metallurgy; Roper Industries, in process controls; and both Rohr
and Precision Castparts, as suppliers to Boeing.

    A second important investment theme relates to the dramatic shift away
from consumer stocks.  Quietly burdened by the weak local currency, spent out
during the 1980s, and demographically older and more prone to save, the
American consumer has become elusive.  Conversely, after years of industrial
restructuring and benefited by the local currency, the capital goods and
technology sectors have been invigorated by a strong export market combined
with American corporate demand for productivity.  Coming after 12 years of
consumer stocks' relative strength, the shift toward producer stocks appears
to be in the early stages.  This has been led by the large company
performance of such companies as Intel and Microsoft, which now dominate the
NASDAQ Composite Index.

    In recent months, small company technology stocks have joined the bull
market with vigor, in many cases with speculative fervor not seen since the
late 1960s.  Our largest positions include Integrated Silicon Solution,
Auspex Systems and Glenayre Technologies -- all of which have moved from
relative obscurity into important global product offerings.  Although we have
strong positive feelings about each company's management and corporate
prospects, the stocks of these and other technology firms have already
reached price targets we set for 1996 or beyond.

                                       21
<PAGE>
 
    For this reason, you may find our technology sector weighting reduced for a
while and our primary efforts aimed at increasing the consumer holdings, while
they remain out of favor.

    We again thank you for your interest and loyalty.

                              Sincerely,

                              /s/ Thomas A. Frank

                              Thomas A. Frank
                              Portfolio Manager

August 14, 1995
New York, N.Y.

*   Total return represents the change during the period in a hypothetical
    account with dividends reinvested.
**  Source: The Russell Company; Lipper Analytical Services, Inc. All
    performance figures assume the reinvestment of dividends. The Russell 2000
    Index and The Standard & Poor's 500 Composite Stock Price Index are widely
    accepted unmanaged indices of stock market performance.
*** Past performance is no guarantee of future results. Share price and
    investment return fluctuate so that a shareholder may receive more or less
    than original cost upon redemption.
  + Source: Morningstar, Inc. Morningstar proprietary ratings reflect historical
    risk-adjusted performance as of 6/30/95. The ratings are subject to change
    every month. Past performance is no guarantee of future results. Morningstar
    ratings are calculated from the portfolio's three-year average annual
    returns with appropriate fee adjustments and a risk factor that reflects
    portfolio performance relative to three-month Treasury bill monthly returns.
    Ten percent of the portfolios in an investment category receive 5 stars.

                                       22
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Small Cap Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
COMMON STOCKS-89.1%                                                                                  SHARES          VALUE
                                                                                                    --------     -------------
<S>                                  <C>                                                            <C>          <C>
CONSUMER-9.9%..                      Boise Cascade Office Products.................                  135,000     $   3,003,750
                                     Bush Boake Allen...........................(a)                  150,000         4,556,250
                                     Canandaigua Wine, Cl. A....................(a)                   70,000         3,132,500
                                     Central Tractor Farm & Country.............(a)                  110,000         1,182,500
                                     Eskimo Pie...................................                    95,000         1,567,500
                                     Genovese Drug Stores, Cl. A..................                    70,000           796,250
                                     Norton McNaughton..........................(a)                  205,000         3,177,500
                                     Sports Authority...........................(a)                  205,000         4,176,875
                                     Station Casinos............................(a)                  133,000         2,294,250
                                     Talbots......................................                    70,000         2,782,500
                                     Thermedics.................................(a)                  190,000         3,705,000
                                     Williams-Sonoma............................(a)                  150,000         3,300,000
                                                                                                                 -------------
                                                                                                                    33,674,875
                                                                                                                 -------------
ENERGY-6.7%                          Cairn Energy USA...........................(a)                  243,000         2,673,000
                                     Coda Energy................................(a)                  350,000         2,406,250
                                     Devon Energy.................................                   100,000         2,150,000
                                     Global Industries..........................(a)                  110,000         2,447,500
                                     Helmerich & Payne............................                    47,500         1,401,250
                                     International Colin Energy.................(a)                  190,000           997,500
                                     Optima Petroleum...........................(a)                  115,000           280,312
                                     Parker & Parsley Petroleum...................                   170,000         3,336,250
                                     Pogo Producing...............................                   175,000         4,003,125
                                     Tide West Oil..............................(a)                  190,000         2,185,000
                                     Unit.......................................(a)                  237,500           860,938
                                                                                                                 -------------
                                                                                                                    22,741,125
                                                                                                                 -------------
FINANCIAL SERVICES-17.1%             Centerbank                                                      125,000         1,812,500
                                     City National................................                   150,000         1,706,250
                                     Commerce Group...............................                   225,000         4,021,875
                                     Dime Bancorp...............................(a)                  350,000         3,500,000
                                     Duff & Phelps Credit Rating................(b)                  300,000         3,900,000
                                     Executive Risk...............................                   170,000         3,230,000
                                     Finova Group.................................                   110,000         3,850,000
                                     FirstFed Michigan............................                   150,000         4,200,000
                                     Frontier Insurance Group.....................                   150,000         4,031,250
                                     Hibernia, Cl. A..............................                   475,000         4,215,625
                                     National Re..................................                   125,000         4,187,500
                                     Presidential Life............................                   325,000         2,681,250
                                     Reliance Group Holdings......................                   500,000         3,250,000
                                     Standard Federal Bancorporation..............                   135,000         4,539,375
                                     USLIFE.......................................                   100,000         4,025,000
                                     Western National.............................                   390,000         4,826,250
                                                                                                                 -------------
                                                                                                                    57,976,875
                                                                                                                 -------------
HEALTH CARE-8.4%                     ATS Medical................................(a)                  150,000         1,275,000
                                     ATS Medical (Warrants).....................(a)                  150,000           121,875
</TABLE>

                                       23
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Small Cap Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION> 
COMMON STOCKS (CONTINUED)                                                                           SHARES            VALUE
                                                                                                  ---------        -----------
<S>                                  <C>                                                          <C>              <C> 
HEALTH CARE (CONTINUED)              AmeriSource Health, Cl. A ......................                90,000        $ 2,053,125
                                     Apogee.......................................(a)                85,000          1,593,750
                                     Apria Healthcare Group.......................(a)                60,000          1,695,000
                                     Circon.......................................(a)               100,000          1,950,000
                                     CorVel.......................................(a)               130,000          2,795,000
                                     FPA Medical Management.........................                140,000          1,400,000
                                     Mentor.........................................                 95,000          2,648,125
                                     Scherer (R.P.)...............................(a)                90,000          3,802,500
                                     Sofamor/Danek Group..........................(a)               100,000          2,262,500
                                     Staff Builders...............................(a)               750,000          3,093,750
                                     Universal Health Services, Cl. B.............(a)               135,000          3,915,000
                                                                                                                   -----------
                                                                                                                    28,605,625
                                                                                                                   -----------
MATERIALS &                                                                                                        
 PROCESSING-12.4%                    Albemarle.......................................               150,000          2,343,750
                                     Cleveland-Cliffs................................                50,000          1,925,000
                                     Ferro...........................................               190,000          5,035,000
                                     IMCO Recycling..................................               112,500          2,109,375
                                     International Specialty Products................               250,000          2,125,000
                                     Jacobs Engineering Group.....................(a)               110,000          2,420,000
                                     Longview Fibre..................................               225,000          3,825,000
                                     Minerals Technologies...........................               160,000          5,760,000
                                     OM Group........................................               150,000          4,275,000
                                     Schulman (A.)...................................               135,000          3,881,250
                                     Sterling Chemicals...........................(a)               150,000          1,743,750
                                     USA Waste Service............................(a)               210,000          3,255,000
                                     Uniroyal Chemical...............................               300,000          3,412,500
                                                                                                                   -----------
                                                                                                                    42,110,625
                                                                                                                   -----------
PRODUCER DURABLES-12.4%              Albany International, Cl. A ....................               150,000          3,581,250
                                     Andros.......................................(a)               100,000          1,750,000
                                     Applied Power, Cl. A............................                75,000          2,165,625
                                     Greenfield Industries...........................                50,000          1,450,000
                                     ICC Technologies.............................(a)               130,000          1,868,750
                                     Manitowoc.......................................                95,000          2,743,125
                                     Precision Castparts.............................               175,000          6,146,875
                                     Rohr.........................................(a)               350,000          5,031,250
                                     Roper Industries................................                90,000          3,150,000
                                     Titan Wheel International.......................               150,000          3,862,500
                                     Watts Industries, Cl. A.........................               135,000          3,383,438
                                     Westinghouse Air Brake..........................               250,000          3,562,500
                                     Whittaker....................................(a)               150,000          3,300,000
                                                                                                                   -----------
                                                                                                                    41,995,313
                                                                                                                   -----------
TECHNOLOGY-21.6%                     Aspen Technology.............................(a)                75,000          1,912,500
                                     Auspex Systems...............................(a)               390,000          4,875,000
</TABLE> 

                                       24
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Small Cap Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
COMMON STOCKS (CONTINUED)                                                                            SHARES          VALUE
                                                                                                   ---------     -------------   
TECHNOLOGY (CONTINUED)               C.P. Clare......................................                100,000     $   2,000,000
                                     Cheyenne Software............................(a)                137,500         2,543,750
                                     DSP Communications..............................                150,000         3,112,500
                                     Eicon Technology.............................(a)                125,000         1,331,967
                                     Electroglas..................................(a)                 25,000         1,431,250
                                     Expert Software..............................(a)                 77,500         1,433,750
                                     Glenayre Technologies........................(a)                 90,000         4,590,000
                                     Information Storage Devices..................(a)                115,000         2,875,000
                                     Integrated Silicon Solution.....................                150,000         7,837,500
                                     International Rectifier......................(a)                 75,000         2,437,500
                                     Learning.....................................(a)                 80,000         2,875,000
                                     Noise Cancellation Technologies..............(a)                625,000           371,125
                                     Paradigm Technology.............................                100,000         2,243,750
                                     Plaintree Systems............................(b)                200,000         2,100,000
                                     Platinum Software............................(a)                250,000         3,625,000
                                     Renaissance Solutions...........................                135,000         1,856,250
                                     Sierra On-Line...............................(a)                275,000         6,875,000
                                     SoftKey International...........................                150,000         4,781,250
                                     Software Artistry...............................                105,000         2,336,250
                                     Spectrum Holobyte...............................                130,000         1,860,625
                                     StrataCom....................................(a)                 67,500         3,290,625
                                     Veeco Instruments............................(a)                167,500         2,805,625
                                     VideoServer.....................................                 50,000         1,950,000
                                                                                                                 -------------
                                                                                                                    73,351,217
                                                                                                                 -------------
TRANSPORT & AUTOS-.6%                U.S. Delivery Systems........................(a)                 72,500         1,903,125
                                                                                                                 -------------
                                     TOTAL COMMON STOCKS
                                       (cost $262,310,038)...........................                             $302,358,780
                                                                                                                 =============

<CAPTION> 


                                                                                                  PRINCIPAL
SHORT-TERM INVESTMENTS-9.9%                                                                        AMOUNT
                                                                                                  ----------
<S>                                  <C>                                                     <C>                <C> 
U.S. TREASURY BILLS:                 5.56%, 7/27/95..................................        $       260,000    $    259,025
                                     5.57%, 8/3/95...................................              2,747,000       2,733,814
                                     5.34%, 8/17/95..................................              7,455,000       7,402,219
                                     5.45%, 8/24/95..................................             15,823,000      15,694,992
                                     5.53%, 8/31/95..................................              7,554,000       7,484,730
                                     5.39%, 9/7/95...................................                132,000         130,648
                                                                                                                ------------
                                     TOTAL SHORT-TERM INVESTMENTS
                                       (cost $33,702,468)............................                           $ 33,705,428
                                                                                                                ============
TOTAL INVESTMENTS (cost $296,012,506)  ..............................................                  99.0%    $336,064,208
                                                                                                      ======    ============
CASH AND RECEIVABLES (NET)      .....................................................                   1.0%    $  3,510,335
                                                                                                      ======    ============
NET ASSETS...........................................................................                 100.0%    $339,574,543
                                                                                                      ======    ============
</TABLE>

NOTES TO STATEMENT OF INVESTMENTS:

    (a)  Non-income producing.
    (b)  Investment in non-controlled affiliates (cost $6,194,831)-see Note
         2(d).

 See independent accountants' review report and notes to financial statements.

                                       25
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Capital Appreciation Portfolio
----------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:

    Equity markets have achieved extremely strong performance to date in
1995, driven by rising bond prices in an environment of moderating economic
growth and contained inflation. However, many broad industry groups have not
benefitted from the upward trend in equity prices. Sector emphasis and
individual issue selection have thus been critical for participation in the
advance.

    The total return of the Dreyfus Variable Investment Fund, Capital
Appreciation Portfolio for the first six months of 1995 was 17.11%,* which
compared to 20.19% for the Standard & Poor's 500 Composite Stock Price
Index.** The Portfolio's performance does not reflect the deduction of
additional charges imposed in connection with investing in variable annuity
contracts and variable life insurance policies. Although the Portfolio's
performance lagged the Index, this was due to the concentration in the consume
r nondurables sector which slightly underperformed the Index during the
period, after strong results in 1994.  Over the longer term, we believe the
Portfolio should be well positioned to achieve consistently positive results
in somewhat unusual economic and market circumstances.

INVESTMENT CLIMATE AND FUND STRATEGY

    The impressive rallies in both bond and stock markets, which began in
November, were predicated on the assumption that the economy's growth would
moderate, that inflation had peaked and that interest rates could be relaxed
in the months ahead. If the economy strengthens in the second half, with
expected Gross Domestic Product higher than the Federal Reserve Board's
target range of 2.0% - 2.5%, markets will be negatively affected. On the
other hand, the possibility of recession, if the economy weakens too quickly,
is also a consideration that has impacted markets. We believe that the
economy will achieve a satisfactory transition between the faster rate of
growth in 1994 and the moderate range that fosters price stability.

    We believe the Portfolio's investment strategy may be well tailored to
benefit in an extended slow growth environment, with emphasis on those
industry groups and individual issues that we believe are positioned to
achieve consistent, visible earnings growth even as the economy slows.
Therefore, the Portfolio should be expected to outperform the S&P 500 Index
if a recession did materialize, which we believe is unlikely over the next 18
months. We also expect the Portfolio to outperform the Index if the more
likely slow growth scenario unfolds, because impressive returns should be
realized from rising portfolio earning power translating into high stock
valuations.

FUND STRUCTURE AND PERFORMANCE

    The Portfolio had approximately 14.7% in cash and short-term investments
on June 30, 1995. This cash position remains relatively high, reflecting our
conservative approach to making new investments. However, approximately 3.0%
of the cash position was invested during the period, which added to a number
of previous holdings and established new positions in American Home Products,
Ford Motor, General Motors Cl.E, International Flavors & Fragrances and
International Paper. The Portfolio had industry concentrations in consumer
nondurables and health care. After considerably outperforming the
S&P 500 Index in 1994, the consumer nondurables holdings were subject to some
profit-taking in the 

                                       26
<PAGE>
 
overall market in the first half of 1995. The sector slightly underperformed the
Index during this period, which detracted from the Portfolio's overall results.
However, the positive performance of such holdings as Coca-Cola, Philip Morris
Cos., PepsiCo, Proctor & Gamble, Gillette and Kellogg had the greatest effect on
the Portfolio's results.

    Health care issues continued to outperform the S&P 500 Index,
particularly in a climate of less government regulation and oversight. This
sector had the second most positive impact on the Portfolio's performance,
led by shares of Merck & Co., Pfizer and Amgen. Financial services and
technology shares were also quite strong and positively affected the return.
Holdings in Citicorp, HSBC Holdings, Federal National Mortgage Association,
Texas Instruments and General Electric led these two groups.

    We will continue to exert our best efforts to attempt to achieve the
investment goals of this Portfolio.

                              Sincerely,

                              /s/ Fayez Sarofim 

                              Fayez Sarofim
                              Portfolio Manager

July 12, 1995
Houston, TX

*  Total return represents the change during the period in a hypothetical
   account with dividends reinvested.
** Source: LIPPER ANALYTICAL SERVICES, INC. - Reflects the reinvestment of
   income dividends and, where applicable, capital gain distributions. Unlike
   the portfolio, the Standard & Poor's 500 Composite Stock Price Index is a
   widely accepted, unmanaged index of domestic stock market performance.

                                       27
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Capital Appreciation Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                
COMMON STOCKS-83.6%                                                                         SHARES           VALUE
                                                                                         -------------    -----------
<S>                                 <C>                                                  <C>              <C>
AEROSPACE &
    ELECTRONICS-7.7%                 Emerson Electric.......................                  4,000       $   286,000
                                     General Electric.......................                 22,050         1,243,069
                                     Motorola...............................                  6,050           406,106
                                     Texas Instruments......................                  1,600           214,200
                                                                                                          -----------
                                                                                                            2,149,375
                                                                                                          -----------
AUTO RELATED-1.6%                    Chrysler...............................                  5,000           239,375
                                     Ford Motor.............................                  6,500           193,375
                                                                                                          -----------
                                                                                                              432,750
                                                                                                          -----------
BANKING-3.4%                         Banc One...............................                  1,800            58,050
                                     Citicorp...............................                 13,025           753,822
                                     KeyCorp................................                  1,800            56,475
                                     PNC Bank...............................                  3,000            79,125
                                                                                                          -----------
                                                                                                              947,472
                                                                                                          -----------
CAPITAL GOODS-1.7%                   AlliedSignal...........................                  8,000           356,000
                                     Cooper Industries......................                  3,000           118,500
                                                                                                          -----------
                                                                                                              474,500
                                                                                                          -----------
CHEMICALS-4.6%                       Dow Chemical...........................                  8,000           575,000
                                     duPont (E.I.) de Nemours...............                  8,000           550,000
                                     Rohm & Haas............................                  3,000           164,625
                                                                                                          -----------
                                                                                                            1,289,625
                                                                                                          -----------
ENERGY-7.1%                          Chevron................................                 10,000           466,250
                                     Exxon..................................                  8,525           602,078
                                     Mobil..................................                  4,525           434,400
                                     Royal Dutch Petroleum..................                  4,000           487,500
                                                                                                          -----------
                                                                                                            1,990,228
                                                                                                          -----------
FINANCE-MISCELLANEOUS-3.6%           American General.......................                  3,000           101,250
                                     Federal National Mortgage Association..                  4,500           424,688
                                     HSBC Holdings PLC......................                  2,400            30,785
                                     HSBC Holdings PLC, A.D.R...............                  3,500           449,750
                                                                                                          -----------
                                                                                                            1,006,473
                                                                                                          -----------
FOOD, BEVERAGE &                                                                             
   TOBACCO-17.9%                     Anheuser-Busch Cos                                       8,000           455,000
                                     Coca-Cola..............................                 22,000         1,402,500
                                     General Mills..........................                    600            30,825
                                     Kellogg................................                  8,000           571,000
                                     Nestle, A.D.R..........................                 10,000           521,250
                                     PepsiCo................................                 12,000           547,500
                                     Philip Morris Cos......................                 15,000         1,115,625
                                     Sara Lee...............................                  2,500            71,250
                                     Seagram Co. Ltd. ......................                  8,500           294,312
                                                                                                          -----------
                                                                                                            5,009,262
                                                                                                          -----------
</TABLE>

                                       28
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Capital Appreciation Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION> 
COMMON STOCKS (CONTINUED)                                                                            SHARES         VALUE
                                                                                                     ------         -----
<S>                                  <C>                                                            <C>         <C>
    HEALTH CARE-13.4%                Abbott Laboratories....................                         3,000      $   121,500
                                     American Home Products.................                         7,500          580,313
                                     Amgen...............................(a)                         2,500          201,094
                                     Johnson & Johnson......................                        11,050          747,256
                                     Merck & Co.............................                        20,000          980,000
                                     Pfizer.................................                         8,550          789,806
                                     Roche Holdings, A.D.S..................                         5,000          321,875
                                                                                                                -----------
                                                                                                                  3,741,844
                                                                                                                -----------
  LEISURE TIME-1.3%                  Darden Restaurants.....................                           600            6,525
                                     Eastman Kodak..........................                         6,000          363,750
                                                                                                                -----------
                                                                                                                    370,275
                                                                                                                -----------
MEDIA-1.9%                           McGraw-Hill............................                         3,200          242,800
                                     News Corp., A.D.S......................                         5,000          113,125
                                     Reader's Digest Association, Cl. A.....                         4,000          176,500
                                                                                                                -----------
                                                                                                                    532,425
                                                                                                                -----------
 MULTI INDUSTRY-1.8%                 Minnesota Mining & Manufacturing.......                         9,000          515,250
                                                                                                                -----------
OFFICE &                                                                                                          
   BUSINESS EQUIPMENT-3.0%           AT&T...................................                         9,000          478,125
                                     Ericsson (LM) Telephone, Cl. B, A.D.R..                         3,200           64,000
                                     General Motors, Cl. E..................                         6,500          282,750
                                                                                                                -----------
                                                                                                                    824,875
                                                                                                                -----------
PAPER &                                                                                                           
   FOREST PRODUCTS-1.2%              International Paper....................                         4,000          343,000
                                                                                                                -----------
 PERSONAL CARE-7.7%                  Colgate-Palmolive......................                         1,000          73,125
                                     Gillette...............................                        16,000         714,000
                                     International Flavors & Fragrances.....                        10,000         497,500
                                     Procter & Gamble.......................                        11,000         790,625
                                     Unilever, N.V..........................                           500          65,062
                                                                                                                -----------
                                                                                                                  2,140,312
                                                                                                                -----------
PROFESSIONAL SERVICES-.4%            Block (H & R)..........................                         3,000          123,375
                                                                                                                -----------
      RETAIL-3.1%                    May Department Stores..................                         6,000          249,750
                                     Wal-Mart Stores........................                        10,000          267,500
                                     Walgreen...............................                         7,000          350,875
                                                                                                                -----------
                                                                                                                    868,125
                                                                                                                -----------
 TRANSPORTATION-2.2%                 Norfolk Southern.......................                         6,000          404,250
                                     Union Pacific..........................                         4,000          221,500
                                                                                                                -----------
                                                                                                                    625,750
                                                                                                                -----------
                                     TOTAL COMMON STOCKS                                                          
                                       (cost $20,111,524)...................                                    $23,384,916
                                                                                                                 ==========
</TABLE> 
                                       29
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Capital Appreciation Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>

PREFERRED STOCKS-1.7%                                                                                SHARES        VALUE
                                                                                                     ------        -----
<S>                                 <C>                                                              <C>       <C> 
AUTO RELATED-1.5%                   Ford Motor, Ser. A, Cum. Conv., $4.20...                         4,500      $   437,063
                                                                                                                -----------
MEDIA-.2%                           News Corp., A.D.S. Cum. $.40............                         2,500           50,000
                                                                                                                -----------
                                     TOTAL PREFERRED STOCKS
                                       (cost $485,651)......................                                    $   487,063
                                                                                                                ===========

<CAPTION>
                                                                                                  PRINCIPAL
SHORT-TERM INVESTMENTS-12.9%                                                                        AMOUNT
                                                                                                  ---------
<S>                                 <C>                                                      <C>                <C> 
U.S. TREASURY BILLS:                6.37%, 7/6/1995                                          $       74,000          73,946
                                    6.255%, 7/20/1995.......................                        807,000         804,805
                                    5.20%, 7/27/1995........................                      2,735,000       2,724,744
                                                                                                                -----------
                                    TOTAL SHORT-TERM INVESTMENTS
                                      (cost $3,602,542).....................                                    $ 3,603,495
                                                                                                                ===========
TOTAL INVESTMENTS (cost $24,199,717)........................................                          98.2%     $27,475,474
                                                                                                     ======     ===========
CASH AND RECEIVABLES (NET)..................................................                           1.8%     $   492,364
                                                                                                     ======     ===========
NET ASSETS..................................................................                         100.0%     $27,967,838
                                                                                                     ======     ===========
</TABLE>


NOTE TO STATEMENT OF INVESTMENTS;
    (a)  Non-income producing.

 See independent accountants' review report and notes to financial statements.

                                       30
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Growth and Income Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:

    For the six months ended June 30, 1995, the first half of the Fund's
fiscal year, the total return for the Growth and Income Portfolio of the
Dreyfus Variable Investment Fund was 34.65%.* This compares with a return of
20.19% for the Standard and Poor's 500 Composite Stock Price Index.** The
portfolio's performance does not reflect the deduction of additional charges
imposed in connection with investing in variable annuity contracts and
variable life insurance policies.

    There were several reasons for this total return of the Fund in the first
six months of 1995. First, it was a favorable period for the overall stock
market. Second, the Fund was invested in several dozen holdings. We believe
this degree of concentration provides a combination of portfolio
diversification with a substantial sensitivity to the performance of
individual holdings. Third, the Fund was fortunate to have several individual
investments that performed quite well during the period. With a relatively
concentrated portfolio, the Fund's performance is sensitive to the
performance of the larger individual holdings.

    The year 1995 began with the U.S. economy in a boom to which the Federal
Reserve Board had responded by raising interest rates. The Fed tightened for
the seventh time in a year in February 1995, but then fears of further
Federal Reserve tightening eased as the economy weakened. The stock market
rose during these months because of a combination of a high level of earnings
and falling long-term interest rates. The dollar was weak during the period,
which aided the earnings of multinational companies. A currency decline often
drives inflation substantially higher. This did not occur in this instance
because the dollar was not weak against the currencies of our major trading
partners in North America and South America. There were also offsets from
such disinflationary pressures as corporate downsizing, strong productivity
growth and price-sensitive behavior among consumers. Thus the stock market
enjoyed the benefit to earnings of a weak dollar against the yen and the
European currencies without any associated inflation surge that might have
pushed up interest rates and weakened the valuation of the stock market.

    There are several long-term positive forces that have provided a
supportive background for the financial markets. First, the trend of
inflation has remained favorable in the last several years. Second, we are in
the early stages of a key demographic shift as the baby boom generation
begins to focus on the need for a permanent program of saving to provide for
future retirement income. Third, U.S. productivity growth in manufacturing
has been favorable. Finally, a broad consensus has begun to emerge on the
importance of limiting the U.S. budget deficit.

    We believe that the period of strongest earnings growth in the U.S.
economy is behind us. Corporate cost-cutting is very far advanced in many
companies as are the benefits of refinancing high-cost debt. The rate of
growth of the U.S. economy is decelerating. Many multinational companies have
already reaped a significant portion of the profit benefits of a decline in
the dollar. Thus we believe that strong profit growth will become
increasingly scarce over the next year. Many of the largest positions in the
Portfolio are companies that we believe have a good chance of sustaining
strong earnings growth even in this more challenging environment. While
overall market valuations have risen, we continue to find good companies
available in the stock market at reasonable valuation levels.

                                       31
<PAGE>
 
    We appreciate the willingness of our shareholders to invest in the Growth
and Income Portfolio of the Dreyfus Variable Investment Fund. We will endeavor
to realize a favorable return for shareholders commensurate with a reasonable
level of risk. There is likely to be an alternation of periods where the net
asset value of the Fund declines and periods when the net asset value rises. Our
focus is on achieving a satisfactory return for the shareholders over a longer
period of time.

                              Very truly yours,

                              /s/ Richard B. Hoey

                              Richard B. Hoey
                              Portfolio Manager

July 26, 1995
New York, N.Y.

*  Total return represents the change during the period in a hypothetical
   account with dividends reinvested.
** SOURCE: LIPPER ANALYTICAL SERVICES, INC. - Reflects the reinvestment of
   income dividends and, where applicable, capital gain distributions. The
   Standard & Poor's 500 Composite Stock Price Index is a widely accepted
   unmanaged Index of stock market performance.

                                       32
<PAGE>
 
<TABLE>
<CAPTION>

DREYFUS VARIABLE INVESTMENT FUND, Growth and Income Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

                         
COMMON STOCKS-74.6%                                                                            SHARES        VALUE
                                                                                               ------        -----
<S>                                  <C>                                                       <C>        <C>
BASIC INDUSTRIES-11.4%               Corning................................                    20,000    $     655,000
                                     Praxair................................                    20,000          500,000
                                     Weyerhaeuser...........................                    10,000          471,250
                                     Witco..................................                    20,000          645,000
                                                                                                            -----------
                                                                                                              2,271,250
                                                                                                            -----------
CAPITAL GOODS-11.9%                  AlliedSignal                                               10,000         445,000
                                     Coltec Industries...................(a)                    20,000         345,000
                                     Litton Industries...................(a)                    10,000         368,750
                                     USA Waste Service...................(a)                    50,000         775,000
                                     York International.....................                    10,000         450,000
                                                                                                           -----------
                                                                                                             2,383,750
                                                                                                           -----------
CONSUMER-8.7%                        Lowe's Cos                                                 15,000         448,125
                                     OfficeMax...........................(a)                    15,000         418,125
                                     Seagram Co. Ltd........................                    25,000         865,625
                                                                                                           -----------
                                                                                                             1,731,875
                                                                                                           -----------
ENERGY-3.5%                          Sonat Offshore Drilling................                    10,000         287,500
                                     UGI....................................                    20,000         422,500
                                                                                                           -----------
                                                                                                               710,000
                                                                                                           -----------
FINANCIAL-BROKERAGE-8.2%             Bank of Boston.........................                    20,000         750,000
                                     First Security.........................                    10,000         280,000
                                     Midlantic..............................                    15,000         600,000
                                                                                                           -----------
                                                                                                             1,630,000
                                                                                                           -----------
HEALTH CARE-3.5%                     McKesson...............................                     3,000         140,250
                                     Teva Pharmaceutical Industries ADR.....                    15,000         562,500
                                                                                                           -----------
                                                                                                               702,750
                                                                                                           -----------
INSURANCE-6.4%                       Liberty................................                    15,000         408,750
                                     TIG Holdings...........................                    20,000         460,000
                                     USF&G..................................                    25,000         406,250
                                                                                                           -----------
                                                                                                             1,275,000
                                                                                                           -----------
MEDIA/ENTERTAINMENT-2.1%             Time Warner............................                    10,000         411,250
                                                                                                           -----------
MINING & METALS-2.9%                 TVX Gold............................(a)                    80,000         575,592
                                                                                                           -----------
OIL & GAS DRILLING-2.3%              Occidental Petroleum...................                    20,000         457,500
                                                                                                           -----------
TECHNOLOGY-9.0%                      HNC Software........................(a)                     7,500         159,375
                                     Integrated Silicon Solution.........(a)                     6,000         313,500
                                     Thermo Electron.....................(a)                    20,000         805,000
                                     UUNET Technologies..................(a)                    19,000         522,500
                                                                                                           -----------
                                                                                                             1,800,375
                                                                                                           -----------
TELECOMMUNICATIONS-2.3%              Premisys Communications.............(a)                     7,000         451,938
                                                                                                           -----------
UTILITIES-ELECTRIC POWER-2.4%        Entergy................................                    20,000         482,500
                                                                                                           -----------
                                     TOTAL COMMON STOCKS                                        
                                       (cost $13,662,954)...................                               $14,883,780
                                                                                                           ===========


</TABLE> 
                                       33
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, Growth and Income Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>

CONVERTIBLE PREFERRED STOCKS-11.8%                                                              SHARES          VALUE
                                                                                                ------          -----
<S>                                  <C>                                                        <C>          <C> 

FINANCIAL-BROKERAGE-3.5%             Citicorp, PERCS Cum., $1.22.....................           15,000       $   303,750
                                     Merryland & Investment, Ser. C., Cum., $2.15....           15,000           403,125
                                                                                                             -----------
                                                                                                                 706,875
                                                                                                             -----------
 REAL ESTATE-4.9%                    Oasis Residential, Ser A., Cum., $2.25..........           20,000           505,000
                                     Tanger Factory Outlet Centers, Cum., $1.66......           20,000           465,000
                                                                                                             -----------
                                                                                                                 970,000
                                                                                                             -----------
TELECOMMUNICATIONS-3.4%              MFS Communications, Cum., $2.68.................           20,000           690,000
                                                                                                             -----------
                                     TOTAL CONVERTIBLE PREFERRED STOCKS                         
                                       (cost $2,353,831).............................                        $ 2,366,875
                                                                                                             ===========
<CAPTION>

                                                                                              PRINCIPAL
CONVERTIBLE CORPORATE BONDS-2.3%                                                                AMOUNT
                                                                                              ---------
<S>                                  <C>                                                      <C>            <C> 
CAPITAL GOODS-2.3%                   Rohr, 7.75%, 5/15/2004
                                       (cost $367,500)...............................         $  300,000     $   462,750
                                                                                                             ===========
SHORT-TERM INVESTMENTS-14.2%
U.S. TREASURY BILLS:                 6.31%, 8/3/1995.................................         $  100,000     $    99,520
                                     6.15%, 8/17/1995................................          1,008,000       1,000,863
                                     5.36%, 8/24/1995................................            631,000         625,895
                                     5.38%, 9/21/1995................................          1,115,000       1,101,196
                                                                                                             -----------
                                     TOTAL SHORT-TERM INVESTMENTS
                                       (cost $2,827,789).............................                        $ 2,827,474
                                                                                                             ===========
TOTAL INVESTMENTS (cost $19,212,074).................................................             102.9%     $20,540,879
                                                                                                  ======     ===========
LIABILITIES, LESS CASH AND RECEIVABLES...............................................              (2.9%)    $ (579,645)
                                                                                                  ======     ===========
NET ASSETS...........................................................................             100.0%     $19,961,234
                                                                                                  ======     ===========

</TABLE>

NOTE TO STATEMENT OF INVESTMENTS;
    (a) Non-income producing.


 See independent accountants' review report and notes to financial statements.

                                       34
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, International Equity Portfolio
--------------------------------------------------------------------------------
LETTER TO SHAREHOLDERS

Dear Shareholder:

    We are pleased to report that, due to an infusion of additional investor
capital, the International Equity Portfolio of the Dreyfus Variable
Investment Fund was able to take more significant positions in a number of
equity markets during the six-month fiscal period ended June 30, 1995.

    Holdings have been increased in almost every one of the 17 markets in
which your Portfolio holds a stake. Principal areas of added investment were
Australia, France, Japan, the Netherlands, Singapore, Switzerland and the
United Kingdom.

    The half-year's results, while on the positive side, were affected by a
series of major events that buffeted stock markets around the world. These
included the aftermaths of the earthquake in Kobe, Japan and of the Mexican
peso devaluation, the inordinate strength of the yen against the U.S. dollar
and the French elections.

    Fortunately, a number of these developments turned out to have their
constructive side for equity investors. The economic effects of the Japanese
earthquake were not as devastating as first seemed likely. Mexico began to
recover from its economic earthquake more swiftly than anticipated, with
beneficial effects on many Latin American markets. The Southeast Asian
markets, after steep declines, began to rally. And the French Presidential
election put an end to the Socialist regime.

    For the six months ended June 30, the Portfolio produced a total return
of 1.42%.* This compares with 2.60% for the Morgan Stanley Capital
International Europe, Australasia and Far East Index (EAFE/(R)/).**
The Portfolio's performance does not reflect the deduction of additional
charges imposed in connection with investing in variable annuity contracts
and variable life insurance policies.

    In view of continuing uncertainties on the international scene, we were
cautious in investing the additional funds received during the past six
months. As part of this stance, a hedge transaction of yen against U.S.
dollars was held by the Portfolio but expired on April 12 and was not rolled
over.

    More recently, the international markets have been supported by lower
levels of interest rates. Recent actions by the U.S. Federal Reserve Board to
lower short-term rates should accentuate this trend.

    The Hong Kong market remained generally depressed during the period by
the slack real estate market and by speculation over succession to power in
China in the event of the death of the long-time "paramount leader." Yet
toward the end of the period, Hong Kong began to improve. Malaysia followed a
roughly similar course, but strengthened after the general election that
confirmed the incumbent government. Also, in both markets, international
capital began to return on a modest scale.

    Australia has been a strong market for some time now, with impressive
rates of economic growth and corporate profits. While such ebullience carries
risk, we have high hopes for our Australian investments, which now represent
nearly 5% of the overall portfolio.

                                       35
<PAGE>
 
    The European markets continue to be disappointing. This is due to the
continuing high rates of unemployment in Western
Europe, plus the weakness of the U.S. dollar. However, with the new
conservative government in Paris, prospects have improved. In addition, on
the corporate level there has been earnings growth, paydown of debt,
restructuring of base costs and expansion of investment.

    The U.K. market, where we have placed over 18% of the portfolio, has been
stable, and pulled upwards by the strong performance of the U.S. stock
market.

    The troublesome events that affected international markets earlier in the
year appear to be subsiding. In our opinion, the long-term rationale for
holding international equities remains fully valid.

                              Sincerely,

                              /s/ Sir William Vincent

                              Sir William Vincent
                              Portfolio Manager
                              International Equity Portfolio
                              M&G Investment Management Ltd.

July 12, 1995
London, U.K.

*  Total return represents the change during the period in a hypothetical
   account with dividends reinvested.

**Source: Lipper Analytical Services, Inc. - The Morgan Stanley Capital
  International, Europe, Australasia, Far East Index (EAFERegistration Mark) is
  an unmanaged index composed of a sample of companies representative of the
  market structure of European and Pacific Basin countries. The return indicated
  includes net dividends reinvested. The Index is the property of Morgan Stanley
  & Co., Incorporated.

                                       36
<PAGE>
 

DREYFUS VARIABLE INVESTMENT FUND, International Equity Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS                               JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>

COMMON STOCKS-81.1%                                                                            SHARES             VALUE
                                                                                               ------             -----
<S>                                  <C>                                                    <C>              <C>
         AUSTRALIA-5.1%              Boral.....................................                25,000           $  61,770
                                     Broken Hill Proprietary...................                 4,000              49,189
                                     Great Central Mines N.L. ..............(a)                30,000              66,882
                                     Mayne Nickless............................                 6,000              24,750
                                                                                                             ------------
                                                                                                                  202,591
                                                                                                             ------------
         AUSTRIA-.3%                 Burgenland Holding........................                   400              13,757
                                                                                                             ------------
         FRANCE-4.5%                 BUT S.A...................................                   260              58,017
                                     Roussel-Uclaf.............................                   210              32,845
                                     Sanofi S.A................................                   800              44,380
                                     Vallourec Usines a Tubes de Lorraine Escaut
                                       et Vallourec Reunies.................(a)                   850              42,658
                                                                                                             ------------
                                                                                                                  177,900
                                                                                                             ------------
         GERMANY-2.6%                BASF AG...................................                   125              26,728
                                     Deutsche Bank AG.......................                      800              38,914
                                     VEBA AG................................                      100              39,342
                                                                                                             ------------
                                                                                                                  104,984
                                                                                                             ------------
         HONG KONG-4.9%              China Light & Power.......................                 6,000              30,863
                                     Consolidated Electric Power Asia..........                20,000              46,397
                                     HSBC Holdings PLC.........................                 1,600              20,523
                                     Shun Tak Holdings.........................                70,000              55,638
                                     Swire Pacific, Cl. A......................                 5,500              41,939
                                                                                                             ------------
                                                                                                                  195,360
                                                                                                             ------------

         INDONESIA-.7%               PT Indofood Sukses Makmur..............(a)                 7,000              30,175
                                                                                                             ------------
         ITALY-1.5%                  Caffaro S.P.A.............................                25,000              27,097
                                     Edison S.P.A. ............................                 7,200              32,186
                                                                                                             ------------
                                                                                                                   59,283
                                                                                                             ------------
         JAPAN-22.0%                 Amway Japan............................                    1,000              36,600
                                     DDI....................................                        9              72,255
                                     East Japan Railway.....................                        7              35,950
                                     Hokkaido Electric Power................                    2,000              53,837
                                     Kinden.................................                    2,000              37,308
                                     Kurimoto...............................                    6,000              63,329
                                     Mitsubishi Bank........................                    2,000              43,211
                                     Mitsui Fudosan.........................                    4,000              45,856
                                     NEC....................................                    4,000              43,873
                                     NGK Spark Plug.........................                    2,000              22,196
                                     Nippon Express.........................                    4,000              36,836
                                     Nippon Steel...........................                    7,000              22,810
                                     Nippon Telegraph & Telephone...........                        6              50,295
                                     P.S....................................                    2,200              39,740
                                     Seven Eleven Japan.....................                    1,000              71,665

</TABLE>

                                       37
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, International Equity Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>

COMMON STOCKS (CONTINUED)                                                                      SHARES              VALUE
                                                                                               ------              -----
<S>                                  <C>                                                       <C>                <C> 
         JAPAN (CONTINUED)           Sharp.....................................                 5,000             $ 66,116
                                     Sumitomo Bank.............................                 2,000               34,711
                                     Tokio Marine & Fire Insurance.............                 4,000               45,903
                                     Toshoku...................................                 4,000               19,126
                                     Ushio.....................................                 3,000               34,215
                                                                                                                  --------
                                                                                                                   875,832
                                                                                                                  --------
         MALAYSIA-1.8%               Hong Leong Credit Berhad..................                 3,000               15,135
                                     Leader Universal Holdings Berhad..........                 4,666               16,651
                                     Renong Berhad.............................                22,000               40,968
                                                                                                                  --------
                                                                                                                    72,754
                                                                                                                  --------
         NETHERLANDS-3.1%            Akzo Nobel................................                   400               47,855
                                     OCE-Van Der Grinten N.V...................                   700               39,522
                                     Philips Electronics N.V...................                   850               36,021
                                                                                                                  --------
                                                                                                                   123,398
                                                                                                                  --------
         PORTUGAL-.7%                Sumolis Companhia Industrial de Frutas                                       
                                       e Bebidas S.A. .........................                 2,400               27,834
                                                                                                                  --------
         SINGAPORE-2.6%              Fraser & Neave............................                 2,000               23,049
                                     Oversea-Chinese Banking...................                 4,000               44,381
                                     Singapore Press Holdings..................                 2,400               35,906
                                                                                                                  --------
                                                                                                                   103,336
                                                                                                                  --------
         SPAIN-3.4%                  Banco Bilbao Vizcaya S.A..................                   870               25,150
                                     Compania Sevillana de Electricidad........                 5,600               34,508
                                     Iberdrola S.A. ...........................                 6,000               45,260
                                     Repsol S.A. ..............................                 1,000               31,514
                                                                                                                  --------
                                                                                                                   136,432
                                                                                                                  --------
         SWITZERLAND-9.5%            Alusuisse-Lonza Holding AG................                    90               56,813
                                     Baloise Holdings..........................                    20               45,712
                                     Compagnie Financiere Michelin..........(a)                   175               77,710
                                     Elektrowatt AG............................                   120               34,584
                                     Landis & Gyr AG...........................                   125               80,540
                                     Zellweger Luwa AG......................(a)                    95               81,890
                                                                                                                  --------
                                                                                                                   377,249
                                                                                                                  --------
         UNITED KINGDOM-18.4%        B.A.T. Industries PLC.....................                 4,500               34,481
                                     Booker PLC................................                12,500               82,836
                                     British Steel PLC.........................                26,000               71,135
                                     British Telecommunications PLC............                15,000               93,668
                                     Cookson Group PLC.........................                11,000               42,581
                                     Glaxo Wellcome PLC........................                 6,000               73,740
                                     Hammerson PLC.............................                 7,000               38,638
                                     Harrisons & Crosfield PLC.................                30,000               67,623
                                     Lucas Industries PLC......................                24,000               72,067
                                     RTZ PLC...................................                 5,500               71,801
                                     Royal Doulton PLC.........................                 8,000               33,134

</TABLE>
                                       38
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND, International Equity Portfolio
--------------------------------------------------------------------------------
STATEMENT OF INVESTMENTS (CONTINUED)                   JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION> 
 
COMMON STOCKS (CONTINUED)                                                                      SHARES             VALUE
                                                                                            ------------       ------------
<S>                                                                                         <C>                 <C>  
UNITED KINGDOM (CONTINUED)            Smith (W.H.) Group PLC...................                10,000           $   51,932
                                                                                                                -----------
                                                                                                                   733,636
                                                                                                                -----------
                                     TOTAL COMMON STOCKS
                                       (cost $ 3,176,874)......................                                 $3,234,521
                                                                                                                ===========
PREFERRED STOCKS-3.3%
         GERMANY-2.4%                Fresenius AG..............................                   125           $   84,419
                                     Herlitz AG................................                    65               12,704
                                                                                                                -----------
                                                                                                                    97,123
                                                                                                                -----------
         SWITZERLAND-.9%             Merck AG..................................                    45               34,676
                                                                                                                -----------
                                     TOTAL PREFERRED STOCKS
                                       (cost $ 127,151)........................                                 $  131,799
                                                                                                                ===========

                                                                                            PRINCIPAL
CONVERTIBLE BONDS-.1%                                                                         AMOUNT
                                                                                          ------------
         FRANCE;                     Sanofi S.A., 4.00%, 1/1/2000
                                       (cost $ 3,939).......................(b)                $5,398           $    4,070
                                                                                                                ===========
SHORT-TERM INVESTMENTS-12.9%
         UNITED STATES;              U.S. Treasury Bills:
                                       5.54%, 7/6/95...........................               $77,000           $   76,944
                                       5.57%, 7/20/95..........................               246,000              245,331
                                       5.56%, 7/27/95..........................                89,000               88,666
                                       5.33%, 8/24/95..........................               102,000              101,175
                                                                                                                -----------
                                     TOTAL SHORT-TERM INVESTMENTS
                                       (cost $ 512,044)........................                                 $  512,116
                                                                                                                ===========
TOTAL INVESTMENTS (cost $3,820,008)............................................                 97.4%           $3,882,506
                                                                                          ============          ===========
CASH AND RECEIVABLES (NET).....................................................                  2.6%           $   104,866
                                                                                          ============          ===========
NET ASSETS.....................................................................                100.0%           $3,987,372
                                                                                          ============          ===========
</TABLE>


NOTE TO STATEMENT OF INVESTMENTS;
    (a)  Non-income producing.
    (b)  Denominated in French Francs.

See independent accountants' review report and notes to financial statements.

                                       39
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF ASSETS AND LIABILITIES                    JUNE 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                             MONEY            MANAGED         ZERO COUPON         QUALITY
                                                             MARKET           ASSETS              2000              BOND
                                                            PORTFOLIO        PORTFOLIO         PORTFOLIO          PORTFOLIO
                                                           -----------      -----------       -----------        -----------
<S>                                                        <C>              <C>               <C>                <C>
ASSETS:
    Investments in securities, at value
      [cost-Note 4(b)]-see statement..................     $36,250,022      $28,967,771       $15,345,422        $21,380,460
    Cash..............................................         398,835          908,246           308,416            383,436
    Dividends and interest receivable.................          69,225          211,991            36,584            250,981
    Receivable for investment securities sold.........         ---              ---                ---               858,086
    Receivable for futures variation
      margin-Note 4(a)................................         ---                5,813            ---               ---
    Prepaid expenses and other assets.................             174            1,978             3,842              2,040
                                                           -----------      -----------       -----------        -----------
                                                            36,718,256       30,095,799        15,694,264         22,875,003
                                                           -----------      -----------       -----------        -----------
LIABILITIES:
    Due to The Dreyfus Corporation....................     $    14,373      $    18,563       $     5,594        $    11,269
    Payable for investment securities purchased.......         ---              ---                ---             1,000,000
    Net unrealized depreciation on
      forward currency exchange
      contracts-Note 4(a).............................         ---              218,347            ---                ---
    Payable for shares of
      Beneficial Interest redeemed....................         393,561          ---                24,794             24,560
    Accrued expenses and other liabilities............          29,184           17,593            20,905             22,733
                                                           -----------      -----------       -----------        -----------
                                                               437,118          254,503            51,293          1,058,562
                                                           -----------      -----------       -----------        -----------
NET ASSETS............................................     $36,281,138      $29,841,296       $15,642,971        $21,816,441
                                                           ===========      ===========       ===========        ===========
REPRESENTED BY:
    Paid-in capital...................................     $36,280,507      $30,373,816       $15,202,070        $21,033,821
    Accumulated undistributed
      investment income-net...........................         ---              520,823            71,391            106,206
    Accumulated undistributed net realized gain
      (loss) on investments and foreign
      currency transactions...........................             631         (711,862)          (15,843)           240,485
    Accumulated net unrealized appreciation
      (depreciation) on investments and translation
of assets and liabilities denominated in
foreign currencies [including $(2,173) net
unrealized (depreciation) on financial futures
for Managed Assets Portfolio]-Note 4(b)...............         ---             (341,481)          385,353            435,929
                                                           -----------      -----------       -----------        -----------
NET ASSETS at value, applicable to outstanding
      shares of Beneficial Interest...................     $36,281,138      $29,841,296       $15,642,971        $21,816,441
                                                           ===========      ===========       ===========        ===========
SHARES OUTSTANDING (unlimited number of
    $.001 par value shares authorized
    for each series)..................................      36,280,507        2,432,515         1,257,833          1,884,476
                                                           ===========      ===========       ===========        ===========
NET ASSET VALUE per share
    (Net Assets / Shares Outstanding).................         $  1.00           $12.27            $12.44             $11.58
                                                               =======           ======            ======             ======
</TABLE>

See independent accountants' review report and notes to financial statements.

                                       40
<PAGE>

DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF ASSETS AND LIABILITIES (CONTINUED)        JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 

                                                                            CAPITAL         GROWTH AND        INTERNATIONAL
                                                           SMALL CAP      APPRECIATION        INCOME              EQUITY
                                                           PORTFOLIO       PORTFOLIO         PORTFOLIO          PORTFOLIO
                                                          ------------    -------------     -------------     -------------
<S>                                                       <C>             <C>               <C>               <C>
ASSETS:
    Investments in securities, at value
      [cost-Note 4(b)]-see statement..................    $336,064,208    $  27,475,474     $  20,540,879     $   3,882,506
    Cash..............................................       1,254,903          477,236           392,312           228,300
    Receivable for investment securities sold.........       9,810,914         ---                994,303            30,746
    Dividends and interest receivable.................         175,996           53,947            11,504            10,948
    Prepaid expenses and other assets.................           3,363              262                39                40
    Due from The Dreyfus Corporation..................        ---              ---                ---                 2,173
                                                          ------------    -------------     -------------     -------------
                                                           347,309,384       28,006,919        21,939,037         4,154,713
                                                          ------------    -------------     -------------     -------------
LIABILITIES:                                              
    Due to The Dreyfus Corporation....................      $  198,752       $   17,201      $     11,151    $      ---
    Payable for investment securities purchased.......       7,437,473         ---              1,952,011           154,274
    Payable for shares of Beneficial Interest redeemed        ---              ---                    239           ---
    Accrued expenses and other liabilities............          98,616           21,880            14,402            13,067
                                                          ------------    -------------     -------------     -------------
                                                             7,734,841           39,081         1,977,803           167,341
                                                          ------------    -------------     -------------     -------------
NET ASSETS............................................    $339,574,543    $  27,967,838     $  19,961,234     $   3,987,372
                                                          ============    =============     =============     =============
REPRESENTED BY:                                           
    Paid-in capital...................................    $296,268,315    $  24,444,422     $  18,034,275     $   3,941,288
    Accumulated undistributed investment                  
      income-net......................................         970,495          287,474           ---                23,311
    Accumulated distributions in excess of investment     
      income-net......................................        ---              ---                   (293)          ---
    Accumulated undistributed net realized gain           
      (loss) on investments and foreign                   
      currency transactions...........................       2,284,031          (39,815)          598,447           (39,860)
    Accumulated net unrealized appreciation on            
      investments and translation of assets and           
      liabilities denominated in foreign                  
      currencies-Note 4(b)............................      40,051,702        3,275,757         1,328,805            62,633
                                                          ------------    -------------     -------------     -------------
NET ASSETS at value, applicable to outstanding            
    shares of Beneficial Interest.....................    $339,574,543    $  27,967,838     $  19,961,234      $  3,987,372
                                                          ============    =============     =============      ============
SHARES OUTSTANDING (unlimited number of                   
    $.001 par value shares authorized for                 
    each series)......................................       8,095,288        1,776,799         1,249,497           327,066
                                                          ============    =============     =============      ============
NET ASSET VALUE per share                                 
    (Net Assets / Shares Outstanding).................          $41.95           $15.74            $15.98            $12.19
                                                          ============    =============     =============      ============
</TABLE>

 See independent accountants' review report and notes to financial statements.

                                       41
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF OPERATIONS               SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)

<TABLE> 
<CAPTION> 
                                                           MONEY        MANAGED        ZERO COUPON         QUALITY
                                                           MARKET        ASSETS           2000               BOND
                                                         PORTFOLIO      PORTFOLIO       PORTFOLIO         PORTFOLIO
                                                        ----------     ----------      -----------       ----------
<S>                                                     <C>            <C>              <C>              <C>
INVESTMENT INCOME:
    INCOME:
      Interest........................................  $1,066,490     $  657,208       $  423,876       $  630,490
      Cash dividends (net of $2,739 foreign
          taxes withheld at source for the
          Managed Assets Portfolio)...................       ---           46,766            ---              ---
                                                        ----------     ----------       ----------       ----------
            TOTAL INCOME..............................   1,066,490        703,974          423,876          630,490
                                                        ----------     ----------       ----------       ----------
    EXPENSES-NOTE 2(e):
      Investment advisory fee--Note 3(a)..............  $   84,576     $   56,517       $   28,797       $   55,382
      Sub-investment advisory fee--Note 3(a)..........       ---           56,517            ---              ---
      Prospectus and shareholders' reports............      11,962          5,116            2,006            1,737
      Custodian fees..................................       7,604          7,802            5,068            5,638
      Auditing fees...................................       2,877          2,282            7,003            6,224
      Organization expenses...........................       2,232          3,195            3,608            3,771
      Trustees' fees and expenses--Note 3(b)..........       1,328          1,363              580              575
      Shareholder servicing costs.....................         386            214              211              153
      Registration fees...............................         203            100            1,137            2,235
      Legal fees......................................       ---            ---                300            ---
      Miscellaneous...................................         882          1,064            1,717            2,278
                                                        ----------     ----------       ----------       ----------
                                                           112,050        134,170           50,427           77,993
      Less--expense reimbursement from
          The Dreyfus Corporation due to
            undertakings--Note 3(a)...................      10,251          ---              4,371           10,017
                                                        ----------     ----------       ----------       ----------
            TOTAL EXPENSES............................     101,799        134,170           46,056           67,976
                                                        ----------     ----------       ----------       ----------
            INVESTMENT INCOME--NET....................     964,691        569,804          377,820          562,514
                                                        ----------     ----------       ----------       ----------
REALIZED AND UNREALIZED GAIN (LOSS)
    ON INVESTMENTS:
    Net realized gain (loss) on investments (includ-
      ing foreign currency transactions)--Note 4(a)...  $      562     $ (483,625)      $  (15,424)      $  341,701
    Net realized (loss) on financial
      futures--Note 4(a)..............................       ---         (425,692)           ---             ---
                                                        ----------     ----------       ----------       ----------
      NET REALIZED GAIN (LOSS)........................         562       (909,317)         (15,424)         341,701
    Net unrealized appreciation on investments and
      translation of assets and liabilities
      denominated in foreign currencies
      (including $31,927 net unrealized
      appreciation on financial futures for
      the Managed Assets Portfolio)...................       ---          105,683        1,066,720        1,187,536
                                                        ----------     ----------       ----------       ----------
          NET REALIZED AND UNREALIZED
            GAIN (LOSS) ON INVESTMENTS................         562       (803,634)       1,051,296        1,529,237
                                                        ----------     ----------       ----------       ----------
NET INCREASE (DECREASE) IN NET ASSETS
    RESULTING FROM OPERATIONS.........................  $  965,253     $ (233,830)      $ 1,429,116      $2,091,751
                                                        ==========     ==========       ===========      ==========
</TABLE>

See independent accountants' review report and notes to financial statements.

                                       42
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF OPERATIONS (CONTINUED)   SIX MONTHS ENDED JUNE 30, 1995 (UNAUDITED)
<TABLE> 
<CAPTION> 
                                                                                    CAPITAL        GROWTH AND     INTERNATIONAL
                                                                     SMALL CAP    APPRECIATION       INCOME           EQUITY
                                                                     PORTFOLIO      PORTFOLIO        PORTFOLIO      PORTFOLIO
                                                                   ------------   -------------  --------------   --------------
<S>                                                                <C>            <C>            <C>              <C>
INVESTMENT INCOME:
    INCOME:
      Interest..............................................       $  1,237,139   $     108,016  $       79,865   $       15,617
                                                                   ------------   -------------  --------------   --------------
      Cash dividends (net of $6,820, $30 and $3,862
          foreign taxes withheld at source for the Capital
          Appreciation, Growth and Income and
          International Equity Portfolios, respectively)
            Unaffiliated issuers............................            747,216         265,176          90,185           28,527
            Affiliated issuers..............................              9,000           ---             ---             ---
                                                                   ------------   -------------  --------------   --------------
                TOTAL CASH DIVIDENDS........................            756,216         265,176          90,185           28,527
                                                                   ------------   -------------  --------------   --------------
            TOTAL INCOME....................................          1,993,355         373,192         170,050           44,144
                                                                   ------------   -------------  --------------   --------------
    EXPENSES-NOTE 2(e):
      Investment advisory fee-Note 3(a).....................       $    943,006   $      57,076   $      28,844   $        8,007
      Sub-investment advisory fee-Note 3(a).................              ---            20,755           ---           ---
      Registration fees.....................................             27,841           2,932           5,799              866
      Custodian fees........................................             30,406           2,629           2,708           11,010
      Prospectus and shareholders' reports..................             29,778           2,782           1,924            1,156
      Trustees' fees and expenses-Note 3(b).................             12,278             878             375                8
      Shareholder servicing costs...........................                471              83             163               56
      Auditing fees.........................................             10,538           5,309           5,019            4,966
      Legal fees............................................              ---               791             307            ---
      Miscellaneous.........................................              3,946             283             384              263
                                                                   ------------   -------------  --------------   --------------
                                                                      1,058,264          93,518          45,523           26,332
      Less-expense reimbursement from The Dreyfus
          Corporation due to undertakings-Note 3(a)                       ---             6,445           8,655           12,746
                                                                   ------------   -------------  --------------   --------------
            TOTAL EXPENSES..................................          1,058,264          87,073          36,868           13,586
                                                                   ------------   -------------  --------------   --------------
            INVESTMENT INCOME-NET...........................            935,091         286,119         133,182           30,558
                                                                   ------------   -------------  --------------   --------------
REALIZED AND UNREALIZED GAIN                                 
    ON INVESTMENTS:                                          
    Net realized gain (loss) on investments-Note 4(a):
      Long transactions (including foreign
          currency transactions)............................       $  3,844,934   $     (40,487)   $    611,300   $      (27,381)
      Short sale transactions...............................           (262,249)         ---            (13,375)           ---
                                                                   ------------   -------------  --------------   --------------
      NET REALIZED GAIN (LOSS)..............................          3,582,685         (40,487)        597,925          (27,381)
                                                                   ------------   -------------  --------------   --------------
    Net unrealized appreciation (depreciation) on            
      investments and translation of assets and liabilities
      denominated in foreign currencies:
            Unaffiliated issuers............................         34,503,759       3,101,291       1,371,822           80,950
            Affiliated issuers..............................           (194,831)          ---            ---               ---
                                                                   ------------   -------------  --------------   --------------
                                                                     34,308,928       3,101,291       1,371,822           80,950
                                                                   ------------   -------------  --------------   --------------
            NET REALIZED AND UNREALIZED GAIN
                ON INVESTMENTS..............................         37,891,613       3,060,804       1,969,747           53,569
                                                                   ------------   -------------  --------------   --------------
NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS...............................        $38,826,704   $   3,346,923  $    2,102,929   $       84,127
                                                                  =============   =============  ==============   ============== 
</TABLE>

See independent accountants' review report and notes to financial statements.

                                       43
<PAGE>


DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>


                                                        MONEY MARKET PORTFOLIO                  MANAGED ASSETS PORTFOLIO
                                                  ------------------------------------    ------------------------------------
                                                  YEAR ENDED       SIX MONTHS ENDED         YEAR ENDED         SIX MONTHS ENDED
                                                  DECEMBER 31,       JUNE 30, 1995         DECEMBER 31,         JUNE 30, 1995
                                                     1994             (UNAUDITED)              1994              (UNAUDITED)
                                                --------------      --------------        --------------        --------------
<S>                                             <C>                <C>                    <C>                   <C>
OPERATIONS:
    Investment income-net.....................  $    1,006,418     $       964,691        $      745,232        $      569,804
    Net realized gain (loss) on investments,
      foreign currency transactions and
      financial futures.......................              40                 562               146,575              (909,317)
    Net unrealized appreciation (depreciation)
      on investments and translation of assets
      and liabilities denominated in foreign
      currencies for the period...............             ---                 ---           (1,091,304)               105,683
                                                --------------      --------------        --------------        --------------
       NET INCREASE (DECREASE) IN NET ASSETS
          RESULTING FROM OPERATIONS...........       1,006,458             965,253              (199,497)             (233,830)
                                                --------------      --------------        --------------        --------------
DIVIDENDS TO SHAREHOLDERS:
    From investment income-net................      (1,000,523)           (970,586)             (769,916)                  ---
    In excess of investment income-net........             ---                 ---               (48,981)                  ---
                                                --------------      --------------        --------------        --------------
      TOTAL DIVIDENDS.........................      (1,000,523)           (970,586)             (818,897)                  ---
                                                --------------      --------------        --------------        --------------
BENEFICIAL INTEREST TRANSACTIONS:
    Net proceeds from shares sold.............     141,994,565 (1)      58,742,510 (1)        26,699,972             4,541,886
    Dividends reinvested......................       1,000,523 (1)         970,586 (1)           818,897                   ---
    Cost of shares redeemed...................    (115,923,303)(1)     (58,155,028)(1)        (3,947,678)           (4,976,282)
                                                --------------      --------------        --------------        --------------
      INCREASE (DECREASE) IN NET
          ASSETS FROM BENEFICIAL
          INTEREST TRANSACTIONS...............      27,071,785           1,558,068            23,571,191              (434,396)
                                                --------------      --------------        --------------        --------------
          TOTAL INCREASE (DECREASE) IN
            NET ASSETS........................      27,077,720           1,552,735            22,552,797              (668,226)
NET ASSETS:
    Beginning of period.......................       7,650,683          34,728,403             7,956,725            30,509,522
                                                --------------      --------------        --------------        --------------
    End of period.............................  $   34,728,403 (2)  $   36,281,138        $   30,509,522 (3)    $   29,841,296 (3)
                                                ==============      ==============        ==============        ==============

                                                                                               SHARES               SHARES
                                                                                          --------------        --------------
CAPITAL SHARE TRANSACTIONS:
    Shares sold..........................................................                      2,094,088               371,833
    Shares issued for dividends reinvested...............................                         67,318                   ---
    Shares redeemed......................................................                       (310,779)             (405,665)
                                                                                          --------------        --------------
      NET INCREASE (DECREASE) IN SHARES OUTSTANDING......................                      1,850,627               (33,832)
                                                                                          ==============        ==============
</TABLE>
---------------
(1)    $1.00 per share.
(2)    Includes undistributed investment income-net; $5,895 in 1994.
(3)    Includes distribution in excess of investment income-net; $(48,981) in
       1994 and undistributed investment income-net; $520,823 in 1995.

See independent accountants' review report and notes to financial statements.

                                       44
<PAGE>
 

DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>

                                                         ZERO COUPON 2000 PORTFOLIO               QUALITY BOND PORTFOLIO
                                                     ----------------------------------    ------------------------------------
                                                     YEAR ENDED        SIX MONTHS ENDED       YEAR ENDED       SIX MONTHS ENDED
                                                     DECEMBER 31,        JUNE 30, 1995       DECEMBER 31,       JUNE 30, 1995
                                                         1994              (UNAUDITED)          1994             (UNAUDITED)
                                                     ------------      ----------------      ------------      ----------------
<S>                                                  <C>               <C>                   <C>               <C>
OPERATIONS:
    Investment income-net.......................     $   522,791        $     377,820        $     649,784      $     562,514
    Net realized gain (loss) on investments.....           ---                (15,424)            (101,063)           341,701
    Net unrealized appreciation
      (depreciation) on investments for
      the period................................        (791,423)           1,066,720             (776,871)         1,187,536
                                                     -----------          -----------          -----------        -----------
    NET INCREASE (DECREASE) IN NET ASSETS
      RESULTING FROM OPERATIONS.................        (268,632)           1,429,116             (228,150)         2,091,751
                                                     -----------          -----------          -----------        -----------
DIVIDENDS TO SHAREHOLDERS FROM:
    Investment income-net.......................        (519,948)            (309,215)            (645,868)          (461,105)
    Net realized gain on investments............          (7,541)               ---                (11,191)             ---
                                                     -----------          -----------          -----------        -----------
      TOTAL DIVIDENDS...........................        (527,489)            (309,215)            (657,059)          (461,105)
                                                     -----------          -----------          -----------        -----------
BENEFICIAL INTEREST TRANSACTIONS:
    Net proceeds from shares sold...............       8,129,045            5,428,373           10,900,540          8,709,026
    Dividends reinvested........................         479,850              311,756              657,134            461,105
    Cost of shares redeemed.....................      (2,595,464)          (2,130,508)          (2,134,797)        (2,228,475)
                                                     -----------          -----------          -----------        -----------
      INCREASE IN NET ASSETS
          FROM BENEFICIAL
          INTEREST TRANSACTIONS.................       6,013,431            3,609,621            9,422,877          6,941,656
                                                     -----------          -----------          -----------        -----------
          TOTAL INCREASE IN NET ASSETS..........       5,217,310            4,729,522            8,537,668          8,572,302
NET ASSETS:
    Beginning of period.........................       5,696,139           10,913,449            4,706,471         13,244,139
                                                     -----------          -----------          -----------        -----------
    End of period...............................     $10,913,449 (1)      $15,642,971 (1)      $13,244,139 (2)     21,816,441 (2)
                                                     ===========          ===========         ============        ===========


<CAPTION>
                                                         SHARES               SHARES                SHARES            SHARES
                                                         ------               ------                ------            ------
<S>                                                     <C>                  <C>                  <C>                <C> 
CAPITAL SHARE TRANSACTIONS:
    Shares sold.................................         683,960              452,990              991,178            789,318
    Shares issued for dividends reinvested......          40,904               26,201               61,022             41,975
    Shares redeemed.............................        (220,025)            (179,180)            (193,286)          (204,251)
                                                        --------             --------             --------           --------
      NET INCREASE IN
          SHARES OUTSTANDING....................         504,839              300,011              858,914            627,042
                                                        ========             ========             ========           ========

</TABLE>
(1)  Includes undistributed investment income-net; $2,786 in 1994 and $71,391
     in 1995.
(2)  Includes undistributed investment income-net; $4,797 in 1994 and $106,206
     in 1995.


See independent accountants' review report and notes to financial statements.

                                       45
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>
                                                            SMALL CAP PORTFOLIO              CAPITAL APPRECIATION PORTFOLIO
                                                    ------------------------------------    ------------------------------------
                                                     YEAR ENDED         SIX MONTHS ENDED      YEAR ENDED        SIX MONTHS ENDED
                                                     DECEMBER 31,         JUNE 30, 1995      DECEMBER 31,        JUNE 30, 1995
                                                         1994              (UNAUDITED)          1994              (UNAUDITED)
                                                    --------------      ----------------    --------------     ----------------
<S>                                                 <C>                 <C>                 <C>                <C>
                                                 
OPERATIONS:                                      
    Investment income-net........................   $      765,642      $      935,091      $     269,727       $        286,119
    Net realized gain (loss) on investments......         (812,026)          3,582,685                588                (40,487)
    Net unrealized appreciation on
      investments for the period.................        3,743,892          34,308,928             93,162              3,101,291
                                                    --------------      --------------      -------------       ----------------
      NET INCREASE IN NET ASSETS
          RESULTING FROM OPERATIONS..............        3,697,508          38,826,704            363,477              3,346,923
                                                    --------------      --------------      -------------       ----------------
DIVIDENDS TO SHAREHOLDERS:
    From investment income-net...................         (727,613)            ---               (269,734)                ---
    From net realized gain on investments........         (720,564)            ---               ---                      ---
    In excess of net realized gain
      on investments.............................         (481,344)            ---               ---                      ---
                                                    --------------      --------------      -------------       ----------------
      TOTAL DIVIDENDS............................       (1,929,521)            ---               (269,734)                ---
                                                    --------------      --------------      -------------       ----------------
BENEFICIAL INTEREST TRANSACTIONS:
    Net proceeds from shares sold................      158,015,337         135,104,058         13,455,892             10,178,623
    Dividends reinvested.........................        1,929,521            ---                 269,733                 ---
    Cost of shares redeemed......................       (6,835,267)         (7,571,220)        (1,471,097)            (1,676,005)
                                                    --------------      --------------      -------------       ----------------
      INCREASE IN NET ASSETS
          FROM BENEFICIAL
          INTEREST TRANSACTIONS..................      153,109,591         127,532,838         12,254,528              8,502,618
                                                    --------------      --------------      -------------       ----------------
          TOTAL INCREASE IN NET ASSETS...........      154,877,578         166,359,542         12,348,271             11,849,541
NET ASSETS:
    Beginning of period..........................       18,337,423         173,215,001          3,770,026             16,118,297
                                                    --------------      --------------      -------------       ----------------
    End of period................................     $173,215,001(1)     $339,574,543(1)     $16,118,297(2)         $27,967,838(2)
                                                    ==============      ==============      =============       ================


<CAPTION>

                                                        SHARES               SHARES              SHARES              SHARES
                                                        ------               ------              ------              ------
<S>                                                    <C>                 <C>                  <C>                <C> 
CAPITAL SHARE TRANSACTIONS:
    Shares sold..................................      4,347,955           3,548,409            1,004,793           693,794
    Shares issued for dividends reinvested.......         52,997              ---                  20,097             ---
    Shares redeemed..............................       (190,260)           (196,179)            (110,009)         (115,921)
                                                       ---------           ---------            ---------          --------
      NET INCREASE IN
          SHARES OUTSTANDING.....................      4,210,692           3,352,230              914,881           577,873
                                                       =========           =========            =========          ========
</TABLE>
-------------------
(1)  Includes undistributed investment income-net; $35,405 in 1994 and $970,495
     in 1995.
(2)  Includes undistributed investment income-net; $1,355 in 1994 and $287,474
     in 1995.

 See independent accountants' review report and notes to financial statements.

                                       46
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
STATEMENT OF CHANGES IN NET ASSETS (CONTINUED)

<TABLE>
<CAPTION>

                                                   GROWTH AND INCOME PORTFOLIO      INTERNATIONAL EQUITY PORTFOLIO
                                                  ------------------------------    --------------------------------
                                                  YEAR ENDED    SIX MONTHS ENDED    YEAR ENDED      SIX MONTHS ENDED
                                                  DECEMBER 31,    JUNE 30, 1995     DECEMBER 31,      JUNE 30, 1995
                                                   1994(1)          (UNAUDITED)       1994(1)          (UNAUDITED)
                                                  -----------   ----------------    ------------    ----------------
<S>                                               <C>           <C>                 <C>             <C>
OPERATIONS:
    Investment income-net.......................  $    22,787    $     133,182      $   11,219         $    30,558
    Net realized gain (loss) on investments
      and foreign currency transactions.........        7,824          597,925         (12,479)            (27,381)
    Net unrealized appreciation (depreciation)
      on investments and translation of assets
      and liabilities denominated in foreign
      currencies for the period.................      (43,017)       1,371,822         (18,317)             80,950
                                                  -----------      -----------     -----------         -----------
      NET INCREASE (DECREASE) IN
          NET ASSETS RESULTING
FROM OPERATIONS.................................      (12,406)       2,102,929         (19,577)             84,127
                                                  -----------      -----------     -----------         -----------
DIVIDENDS TO SHAREHOLDERS:
    From investment income-net..................      (22,729)        (133,533)        (11,219)              ---
    In excess of investment income-net..........         ---             ---            (7,247)              ---
    From net realized gain on investments
      and foreign currency transactions.........       (7,302)           ---              ---                ---
                                                  -----------      -----------     -----------         -----------
      TOTAL DIVIDENDS...........................      (30,031)        (133,533)        (18,466)              ---
                                                  -----------      -----------     -----------         -----------
BENEFICIAL INTEREST TRANSACTIONS:
    Net proceeds from shares sold...............    1,053,630       20,356,799       1,120,503           3,102,292
    Dividends reinvested........................       30,031          133,533          18,466               ---
    Cost of shares redeemed.....................       (1,330)      (3,538,388)        (12,347)           (287,626)
                                                  -----------      -----------     -----------         -----------
      INCREASE IN NET ASSETS FROM
          BENEFICIAL INTEREST TRANSACTIONS......    1,082,331       16,951,944       1,126,622           2,814,666
                                                  -----------      -----------     -----------         -----------
          TOTAL INCREASE IN NET ASSETS..........    1,039,894       18,921,340       1,088,579           2,898,793
NET ASSETS:
    Beginning of period.........................     ---             1,039,894          ---              1,088,579
                                                  -----------      -----------     -----------         -----------
    End of period...............................  $ 1,039,894 (2)  $19,961,234 (2) $ 1,088,579 (3)     $ 3,987,372 (3)
                                                  ===========      ===========     ===========         ===========

<CAPTION>
                                                   SHARES            SHARES             SHARES            SHARES
                                                   ------            ------             ------            ------
<S>                                                <C>             <C>                 <C>                <C> 
CAPITAL SHARE TRANSACTIONS:
    Shares sold.................................    84,474          1,385,652           90,002            260,892
    Shares issued for dividends reinvested......     2,457              8,573            1,536               --

    Shares redeemed.............................      (109)          (231,550)          (1,006)           (24,358)
                                                   -------          ---------          -------            -------
      NET INCREASE IN
          SHARES OUTSTANDING....................    86,822          1,162,675           90,532            236,534
                                                   =======         ==========          =======           ========
</TABLE>
(1)    From May 2, 1994 (commencement of operations) to December 31, 1994.
(2)    Includes undistributed investment income-net; $58 in 1994 and
       distributions in excess of investment income-net; $(293) in 1995.
(3)    Includes distributions in excess of investment income-net $(7,247) in 
       1994 and undistributed investment income-net $23,311 in 1995.



 See independent accountants' review report and notes to financial statements.

                                       47
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>

                                                                          MONEY MARKET PORTFOLIO
                                                ------------------------------------------------------------------------
                                                                  YEAR ENDED DECEMBER 31,               SIX MONTHS ENDED
                                                ------------------------------------------------------   JUNE 30, 1995  
PER SHARE DATA:                                 1990(1)       1991       1992        1993       1994      (UNAUDITED)
                                                -------      -------    -------     -------    -------  ----------------
<S>                                             <C>          <C>        <C>         <C>        <C>      <C>
    Net asset value, beginning of period.....   $1.0000      $1.0000    $1.0002     $1.0002    $1.0000     $1.0002
                                                -------      -------    -------     -------    -------     -------
    INVESTMENT OPERATIONS:                                                                                 
    Investment income-net....................     .0244        .0583      .0407       .0323      .0431       .0283
    Net realized gain on investments.........        -         .0002        -           -         -           -
                                                -------      -------    -------     -------    -------     -------
      TOTAL FROM INVESTMENT OPERATIONS.......     .0244        .0585      .0407       .0323      .0431       .0283
                                                -------      -------    -------     -------    -------     -------
    DISTRIBUTIONS:                                                                                         
    Dividends from investment income-net.....    (.0244)      (.0583)    (.0407)     (.0323)    (.0429)     (.0285)
    Dividends from net realized gain                                                                       
      on investments.........................        -          -          -         (.0002)        -          -
                                                -------      -------    -------     -------    -------     -------
      TOTAL DISTRIBUTIONS....................    (.0244)      (.0583)    (.0407)     (.0325)    (.0429)     (.0285)
                                                -------      -------    -------     -------    -------     -------
    Net asset value, end of period...........   $1.0000      $1.0002    $1.0002     $1.0000    $1.0002     $1.0000
                                                =======      =======    =======     =======    =======     =======
TOTAL INVESTMENT RETURN......................      7.27%(2)     5.99%      4.14%       3.29%      4.37%       5.81%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net assets..       .03%(2)      -          -          -           -           .60%(2)
    Ratio of net investment income to
      average net assets.....................      7.18%(2)     5.78%      4.10%       3.23%      4.62%       5.70%(2)
    Decrease reflected in above expense
      ratios due to undertakings by
      The Dreyfus Corporation................     30.51%(2)     3.94%      4.25%       2.81%       .88%        .06%(2)
    Net assets, end of period (000's Omitted)   $   741      $ 1,619    $   790     $ 7,651    $34,728     $36,281
</TABLE>

(1)    From August 31, 1990 (commencement of operations) to December 31, 1990.
(2)    Annualized.



 See independent accountants' review report and notes to financial statements.

                                       48
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                       MANAGED ASSETS PORTFOLIO
                                             -------------------------------------------------------------------------
                                                                                                      
                                                                YEAR ENDED DECEMBER 31,               SIX MONTHS ENDED
                                             ------------------------------------------------------    JUNE 30, 1995   
PER SHARE DATA:                                1990(1)     1991       1992        1993        1994       (UNAUDITED)
                                             --------    --------   --------    --------    -------   ----------------
<S>                                          <C>         <C>        <C>         <C>         <C>       <C>
    Net asset value, beginning of period      $10.00     $10.11      $10.76      $10.14      $12.92       $12.37
                                              ------     ------      ------      ------      ------       ------
    INVESTMENT OPERATIONS:                                                                              
    Investment income-net...............         .08        .41         .22         .20         .35          .23
    Net realized and unrealized gain                                                                    
      (loss) on investments and foreign                                                                 
      currency transactions.............         .11        .66        (.11)       2.71        (.56)        (.33)
                                              ------     ------      ------      ------      ------       ------
      TOTAL FROM INVESTMENT OPERATIONS..         .19       1.07         .11        2.91        (.21)        (.10)
                                              ------     ------      ------      ------      ------       ------
    DISTRIBUTIONS:                                                                                      
    Dividends from investment income-net        (.08)      (.42)       (.31)       (.13)       (.32)         -
    Dividends in excess of                                                                              
      investment income-net.............         -           -         -            -          (.02)         -
    Dividends from net realized gain                                                                    
      on investments....................         -           -         (.42)        -            -           -
                                              ------     ------      ------      ------      ------       ------
      TOTAL DISTRIBUTIONS...............        (.08)      (.42)       (.73)       (.13)       (.34)         -
                                              ------     ------      ------      ------      ------       ------
    Net asset value, end of period......      $10.11     $10.76      $10.14      $12.92      $12.37       $12.27
                                              ======     ======      ======      ======      ======       ======
TOTAL INVESTMENT RETURN.................        1.85%(2)  10.60%       1.07%      28.59%      (1.56%)       (.81)%(2)
RATIOS/SUPPLEMENTAL DATA:                                                                               
    Ratio of expenses to average net 
      assets............................          34%(2)   1.00%        .97%        .27%        .25%         .44% (2)
    Ratio of net investment income to                                                                   
      average net assets................        2.11%(2)   4.46%       1.88%       1.87%       3.54%        1.87% (2)
    Decrease reflected in above expense                                                                 
      ratios due to undertakings                                                                        
      by The Dreyfus Corporation                                                                              
      and Comstock Partners.............        8.82%(2)   2.83%       1.70%       2.25%        .88%         -
    Portfolio Turnover Rate.............          -       91.97%     118.78%      99.08%      25.96%       11.32%(2)
    Net assets, end of period 
      (000's Omitted)...................      $  716    $ 2,179      $1,865      $7,957     $30,510      $29,841
</TABLE>

(1)    From August 31, 1990 (commencement of operations) to December 31, 1990.
(2)    Not annualized.


 See independent accountants' review report and notes to financial statements.

                                       49
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                     ZERO COUPON 2000 PORTFOLIO
                                             -------------------------------------------------------------------------
                                                             YEAR ENDED DECEMBER 31,                  SIX MONTHS ENDED 
                                             ------------------------------------------------------     JUNE 30, 1995   
PER SHARE DATA:                              1990(1)      1991       1992         1993        1994      (UNAUDITED)
                                             ------      ------     ------       ------      ------   ----------------
<S>                                          <C>         <C>        <C>          <C>         <C>      <C>
    Net asset value, beginning of period     $10.00      $10.45     $11.64       $11.77      $12.57       $11.39
                                             ------      ------     ------       ------      ------       ------
    INVESTMENT OPERATIONS:                                                                                
    Investment income--net..............        .22         .76        .83          .79         .69          .40
    Net realized and unrealized gain                                                                      
      (loss) on investments.............        .45        1.25        .15          .96       (1.18)         .99
                                             ------      ------     ------       ------      ------       ------
      TOTAL FROM INVESTMENT OPERATIONS..        .67        2.01        .98         1.75        (.49)        1.39
                                             ------      ------     ------       ------      ------       ------
    DISTRIBUTIONS:                                                                                        
    Dividends from investment                                                                             
      income--net.......................       (.22)       (.76)      (.84)        (.78)       (.68)        (.34)
    Dividends from net realized gain                                                                      
      on investments....................         -         (.06)      (.01)        (.17)       (.01)          -
                                             ------      ------     ------       ------      ------       ------
      TOTAL DISTRIBUTIONS...............       (.22)       (.82)      (.85)        (.95)       (.69)        (.34)
                                             ------      ------     ------       ------      ------       ------
    Net asset value, end of period......     $10.45      $11.64     $11.77       $12.57      $11.39       $12.44
                                             ======      ======     ======       ======      ======       ======
TOTAL INVESTMENT RETURN.................      20.09%(2)   20.09%      8.87%       15.19%      (3.91%)      23.96%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to
      average net assets................        .70%(2)     .72%       .64%          -            -          .72%(2)
    Ratio of net investment income to
      average net assets................       8.03%(2)    7.41%      7.15%        6.21%       6.04%        5.90%(2)
    Decrease reflected in above
      expense ratios due to undertakings
      by The Dreyfus Corporation........      81.13%(2)    5.04%      2.28%        2.43%       1.05%         .07%(2)
    Portfolio Turnover Rate.............         -        42.82%      3.08%      106.35%          -        28.84%(3)
    Net assets, end of period
      (000's Omitted)...................     $  155      $1,296     $1,362       $5,696     $10,913      $15,643
</TABLE>

(1) From August 31, 1990 (commencement of operations) to December 31, 1990.
(2) Annualized.
(3) Not annualized.


 See independent accountants' review report and notes to financial statements.

                                       50
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>

                                                                         QUALITY BOND PORTFOLIO
                                             --------------------------------------------------------------------------
                                                            YEAR ENDED DECEMBER 31,                    SIX MONTHS ENDED
                                             -------------------------------------------------           JUNE 30, 1995
PER SHARE DATA:                                1990(1)     1991       1992        1993        1994        (UNAUDITED)
                                             --------    --------   --------    --------    ---------  ----------------
<S>                                           <C>        <C>        <C>         <C>         <C>        <C>
    Net asset value, beginning of period      $10.00     $10.01     $10.67      $10.94      $11.81          $10.53
                                             --------    --------   --------    --------    ---------      --------
    INVESTMENT OPERATIONS:
    Investment income-net...............         .23        .70        .92         .76         .73             .35
    Net realized and unrealized gain
      (loss) on investments.............         .01        .66        .30         .88       (1.27)           1.00
                                             --------    --------   --------    --------    ---------      --------
      TOTAL FROM INVESTMENT OPERATIONS..         .24       1.36       1.22        1.64        (.54)           1.35
                                             --------    --------   --------    --------    ---------      --------
    DISTRIBUTIONS:
    Dividends from investment income-net        (.23)      (.70)      (.92)       (.76)       (.73)           (.30)
    Dividends from net realized gain
      on investments....................          -          -        (.03)       (.01)       (.01)              -
                                             --------    --------   --------    --------    ---------      --------
      TOTAL DISTRIBUTIONS...............        (.23)      (.70)      (.95)       (.77)       (.74)           (.30)
                                             --------    --------   --------    --------    ---------      --------
    Net asset value, end of period......      $10.01     $10.67     $10.94      $11.81      $10.53          $11.58
                                             ========    ========   ========    ========    =========      ========
TOTAL INVESTMENT RETURN.................        7.12%(2)  14.12%     12.09%      15.33%      (4.59%)         26.24%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net
     assets.............................         .15%(2)      -          -           -           -             .80%(2)
    Ratio of net investment income to
      average net assets................        7.20%(2)   7.52%      8.54%       6.51%       7.03%           6.60%(2)
    Decrease reflected in above
      expense ratios due to undertakings
      by The Dreyfus Corporation........      137.05%(2)  13.13%      5.33%       3.51%       1.20%            .12%(2)
    Portfolio Turnover Rate.............           -          -       9.39%     110.62%      64.80%         140.78%(3)
    Net assets, end of period                    
     (000's Omitted)....................         $59     $  410     $  405      $4,706     $13,244         $21,816
</TABLE>

(1)    From August 31, 1990 (commencement of operations) to December 31, 1990.
(2)    Annualized.
(3)    Not annualized.




 See independent accountants' review report and notes to financial statements.

                                       51
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                            SMALL CAP PORTFOLIO
                                               ----------------------------------------------------------------------------------
                                                                    YEAR ENDED DECEMBER 31,                      SIX MONTHS ENDED 
                                               -----------------------------------------------------------------   JUNE 30, 1995  
PER SHARE DATA:                                1990(1)          1991            1992           1993         1994    (UNAUDITED)
                                               ------         -------         -------        -------      -------  --------------
<S>                                            <C>             <C>             <C>           <C>          <C>      <C>
    Net asset value, beginning of period       $10.00          $10.21          $20.60        $ 22.71      $ 34.45     $ 36.52
                                               ------          ------          ------        -------      -------     -------
    INVESTMENT OPERATIONS:                                                                                           
    Investment income-net...............          .21(2)          .14(2)          .18(2)         .14          .17         .11
    Net realized and unrealized gain                                                                                 
      on investments....................          -             15.85(2)        13.10(2)       14.93         2.50        5.32
                                               ------          ------          ------        -------     --------    --------
      TOTAL FROM INVESTMENT OPERATIONS..          .21(2)        15.99(2)        13.28(2)       15.07         2.67        5.43
                                               ------          ------          ------        -------     --------    --------
    DISTRIBUTIONS:                                                                                                   
    Dividends from investment income-net          -              (.15)           (.15)          (.14)        (.16)        -
    Dividends in excess of investment                                                                                
      income-net........................          -               -               -             (.01)         -           -
    Dividends from net realized                                                                                      
      gain on investments...............          -             (5.45)         (11.02)         (3.18)        (.33)        -
    Dividends in excess of net realized                                                                              
      gain on investments...............          -               -               -              -           (.11)        -
                                               ------          ------          ------        -------     --------    -------- 
      TOTAL DISTRIBUTIONS...............          -             (5.60)         (11.17)         (3.33)        (.60)        -
                                               ------          ------          ------        -------     --------    -------- 
    Net asset value, end of period......       $10.21          $20.60          $22.71        $ 34.45     $  36.52    $  41.95
                                               ======          ======          ======        =======     ========    ========
TOTAL INVESTMENT RETURN.................         2.10%(3)      159.73%          71.28%         68.31%        7.75%      14.87%(3)
RATIOS/SUPPLEMENTAL DATA:                                                                                            
    Ratio of expenses to average net                                                                                 
      assets............................          .34%(3)        1.16%            .94%           .25%         .55%        .42%(3)
    Ratio of net investment income to                                                                                
      average net assets................         2.10%(3)         .77%            .76%           .89%        1.18%        .37%(3)
    Decrease reflected in above expense                                                                              
      ratios due to undertakings by                                                                                  
      The Dreyfus Corporation...........        84.84%(3)        3.64%           2.29%          1.79%         .52%         -
    Portfolio Turnover Rate.............          -            388.70%         358.27%        244.59%      106.00%      49.06%(3)
    Net assets, end of period (000's                                                                                 
      Omitted)..........................       $   36          $1,554          $2,679        $18,337     $173,215    $339,575
</TABLE>
------------
(1)    From August 31, 1990 (commencement of operations) to December 31, 1990.
(2)    Based on average shares outstanding.
(3)    Not annualized.

See independent accountants' review report and notes to financial statements.

                                       52
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                                CAPITAL APPRECIATION PORTFOLIO
                                                                          -------------------------------------------
                                                                                                     SIX MONTHS ENDED
                                                                          YEAR ENDED DECEMBER 31,      JUNE 30, 1995
                                                                          -----------------------
PER SHARE DATA:                                                            1993(1)          1994       (UNAUDITED)
                                                                           -------        -------      -----------
<S>                                                                         <C>           <C>          <C>
    Net asset value, beginning of period.......................             $12.50         $13.27         $13.44
                                                                            ------         ------         ------
    INVESTMENT OPERATIONS:
    Investment income-net......................................                .08            .23            .16
    Net realized and unrealized gain on investments............                .76            .17           2.14
                                                                            ------         ------         ------
      TOTAL FROM INVESTMENT OPERATIONS.........................                .84            .40           2.30
                                                                            ------         ------         ------
    DISTRIBUTIONS;
    Dividends from investment income-net.......................               (.07)          (.23)            -
                                                                            ------         ------         ------
    Net asset value, end of period.............................             $13.27         $13.44         $15.74
                                                                            ======         ======         ======
TOTAL INVESTMENT RETURN........................................               6.74%(2)       3.04%         17.11%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net assets....................                .28%(2)        .25%           .42%(2)
    Ratio of net investment income to average net assets.......               1.89%(2)       2.99%          1.37%(2)
    Decrease reflected in above expense ratios due to undertakings
    by The Dreyfus Corporation...............................                 3.67%(2)        .86%           .03%(2)
    Portfolio Turnover Rate....................................                .01%(2)        .12%          1.13%(2)
    Net assets, end of period (000's Omitted)..................             $3,770        $16,118        $27,968
</TABLE>

(1)    From April 5, 1993 (commencement of operations) to December 31, 1993.
(2)    Not annualized.









See independent accountants' review report and notes to financial statements.

                                       53
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                                         GROWTH AND INCOME PORTFOLIO
                                                                                       -------------------------------
                                                                                       YEAR ENDED     SIX MONTHS ENDED
                                                                                       DECEMBER 31,    JUNE 30, 1995
PER SHARE DATA:                                                                          1994(1)        (UNAUDITED)
                                                                                       -----------    ----------------
<S>                                                                                    <C>            <C>
    Net asset value, beginning of period..................................               $12.50           $11.98
                                                                                         ------           ------
    INVESTMENT OPERATIONS:                                                                                
    Investment income-net.................................................                  .28              .14
    Net realized and unrealized gain (loss) on investments ...............                 (.43)            4.00
                                                                                         ------           ------
      TOTAL FROM INVESTMENT OPERATIONS....................................                 (.15)            4.14
                                                                                         ------           ------
    DISTRIBUTIONS:                                                                                        
    Dividends from investment income-net..................................                 (.28)            (.14)
    Dividends from net realized gain on investments.......................                 (.09)              -
                                                                                         ------           ------
      TOTAL DISTRIBUTIONS.................................................                 (.37)            (.14)
                                                                                         ------           ------
    Net asset value, end of period........................................               $11.98           $15.98
                                                                                         ======           ======
TOTAL INVESTMENT RETURN...................................................                (1.22)%(2)       34.65%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net assets...............................                  .22%(2)          .47%(2)
    Ratio of net investment income to average net assets..................                 2.25%(2)         1.72%(2)
    Decrease reflected in above expense ratios due to undertakings
      by The Dreyfus Corporation..........................................                 1.28%(2)          .11%(2)
    Portfolio Turnover Rate...............................................               237.09%(2)       194.28%(2)
    Net assets, end of period (000's Omitted).............................               $1,040          $19,961
</TABLE>

---------------
(1)    From May 2, 1994 (commencement of operations) to December 31, 1994.
(2)    Not annualized.



See independent accountants' review report and notes to financial statements.

                                       54
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS (CONTINUED)

    Contained below is per share operating performance data for a share of
Beneficial Interest outstanding, total investment return, ratios to average
net assets and other supplemental data for each period indicated. This
information has been derived from the Series' financial statements.

<TABLE>
<CAPTION>
                                                                                        INTERNATIONAL EQUITY PORTFOLIO
                                                                                       --------------------------------  
                                                                                       YEAR ENDED     SIX MONTHS ENDED
                                                                                       DECEMBER 31,    JUNE 30, 1995
PER SHARE DATA:                                                                          1994(1)        (UNAUDITED)
                                                                                        -------       ----------------
<S>                                                                                    <C>            <C>
    Net asset value, beginning of period..................................               $12.50            $12.02
                                                                                         ------            ------
    INVESTMENT OPERATIONS:
    Investment income-net.................................................                  .15               .15
    Net realized and unrealized gain (loss) on investments and foreign
      currency transactions...............................................                 (.40)              .02
                                                                                         ------            ------
      TOTAL FROM INVESTMENT OPERATIONS....................................                 (.25)              .17
                                                                                         ------            ------
    DISTRIBUTIONS:
    Dividends from investment income-net..................................                 (.14)              -
    Dividends in excess of investment income-net..........................                 (.09)              -
                                                                                         ------            ------
      TOTAL DISTRIBUTIONS.................................................                 (.23)              -
                                                                                         ------            ------
    Net asset value, end of period........................................               $12.02            $12.19
                                                                                         ======            ======
TOTAL INVESTMENT RETURN...................................................                (2.00)%(2)         1.42%(2)
RATIOS/SUPPLEMENTAL DATA:
    Ratio of expenses to average net assets...............................                  .23%(2)           .63%(2)
    Ratio of net investment income to average net assets..................                 1.11%(2)          1.42%(2)
    Decrease reflected in above expense ratios due to undertakings
      by The Dreyfus Corporation..........................................                 1.70%(2)           .59%(2)
    Portfolio Turnover Rate...............................................                16.75%(2)         28.13%(2)
    Net assets, end of period (000's Omitted).............................               $1,089            $3,987
</TABLE>

(1)    From May 2, 1994 (commencement of operations) to December 31, 1994.
(2)    Not annualized.






See independent accountants' review report and notes to financial statements.

                                       55
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1-GENERAL:

    The Fund is registered under the Investment Company Act of 1940 ("Act")
as an open-end management investment company and is intended to be a funding
vehicle for variable annuity contracts and variable life insurance policies
to be offered by the separate accounts of life insurance companies. The Fund
issues eight classes of shares of Beneficial Interest: the Money Market,
Managed Assets, Zero Coupon 2000, Quality Bond, Small Cap and Capital
Appreciation Portfolios are diversified portfolios. The Growth and Income and
International Equity Portfolios are non-diversified portfolios. The Dreyfus
Corporation ("Dreyfus") serves as the Fund's investment adviser. Dreyfus is a
direct subsidiary of Mellon Bank, N.A. With respect to the Managed Assets,
Capital Appreciation and International Equity Portfolios, Comstock Partners,
Inc. ("Comstock Partners"), Fayez Sarofim & Co. ("Sarofim") and M&G
Investment Management Limited ("M&G") serve as the Series' sub-investment
adviser, respectively.  Premier Mutual Fund Services, Inc. (the
"Distributor") acts as the distributor of the Fund's shares, which are sold
without a sales charge. The Distributor, located at One Exchange Place,
Boston, Massachusetts 02109, is a wholly-owned subsidiary of FDI Distribution
Services, Inc., a provider of mutual fund administration services, which in
turn is a wholly-owned subsidiary of FDI Holdings, Inc., the parent company
of which is Boston Institutional Group, Inc.

    It is the Fund's policy, with respect to the Money Market Portfolio, to
maintain a continuous net asset value per share of $1.00; the Fund has
adopted certain investment, portfolio valuation and dividend and distribution
policies to enable it to do so. There is no assurance, however, that the Fund
will be able to maintain a stable net asset value of $1.00 per share, with
respect to the Money Market Portfolio.

    The Fund currently functions as the funding vehicle for the Dreyfus
Series 2000 Variable Annuity Contract (the "Account") issued by Mutual
Benefit Life Insurance Company ("Mutual Benefit Life"). On July 16, 1991, the
Superior Court of New Jersey entered an Order (the "Order") appointing the
New Jersey Insurance Commissioner as Rehabilitator of Mutual Benefit Life.
The Commissioner was granted immediate exclusive possession and control of,
and title to, the business and assets of Mutual Benefit Life, including the
assets and liabilities of the Account.

    The Commissioner was empowered by the Order to take such steps as he
deemed appropriate toward removing the cause and conditions that made
rehabilitation necessary. On January 15, 1993, the Commissioner filed the
First Amended Plan of Rehabilitation ("Plan") with the Court. The Plan
stipulated that the assets and liabilities of the Account would be
transferred to a separate account of MBL Life Assurance Corporation
("MBLLAC"), a wholly-owned subsidiary of Mutual Benefit Life. The Plan also
provided for the transfer of the ownership of the stock of MBLLAC to a Trust.
The Commissioner was designated as the sole Trustee of the Trust. On August
12, 1993, the Court rendered an opinion approving the Plan with certain
modifications. Two subsequent amendments to the Plan were filed and approved
by the Court. None of the modifications or amendments affected the status of
the Account. On November 10, 1993, the Court issued an Order of Confirmation
permitting the implementation of the Plan.

    An order was also issued by the Court on January 28, 1994, approving the
form of the Third Amended Plan of Rehabilitation, the Election Materials and
related documents. On April 29, 1994, the Plan was implemented. Substantially
all of the assets of Mutual Benefit Life were transferred to MBLLAC and
MBLLAC assumed and reinsured Mutual Benefit Life's restructured insurance
liabilities. The stock of MBLLAC was assigned to the Stock Trust and the
Commissioner was designated as Trustee.

                                       56
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

    In view of the terms and conditions of both the Order and the Plan,
applications for new contracts and additional purchase payments under
existing contracts are currently not being accepted by the Account. The terms
of the Order and the Plan permit redemptions from the Account to continue as
requested.

    The proceedings of the New Jersey Insurance Commissioner with respect to
Mutual Benefit Life or the Account do not apply to the separate accounts of
other life insurance companies that may use the Fund as a funding vehicle for
contracts or policies issued by them.

    As of June 30, 1995, Dreyfus held the following shares:

<TABLE>
<CAPTION>
    <S>                                          <C>
    Money Market Portfolio........... 26,188     Quality Bond Portfolio...........   2,813
    Managed Assets Portfolio.........  2,332     Small Cap Portfolio..............   4,511
    Zero Coupon 2000 Portfolio.......  2,780     International Equity Portfolio...  81,530
</TABLE>

NOTE 2-SIGNIFICANT ACCOUNTING POLICIES:
    (a) PORTFOLIO VALUATION:
    Money Market Portfolio:
    Investments are valued at amortized cost, which has been determined by
the Fund's Board of Trustees to represent the fair value of the Series'
investments.

    Managed Assets, Capital Appreciation, Small Cap, Growth and Income and
International Equity Portfolios:

    Investments in securities (including options and financial futures) are
valued at the last sales price on the securities exchange on which such
securities are primarily traded or at the last sales price on the national
securities market. Securities not listed on an exchange or the national
securities market, or securities for which there were no transactions, are
valued at the average of the most recent bid and asked prices, except for
open short positions, where the asked price is used for valuation purposes.
Bid price is used when no asked price is available. Investments denominated
in foreign currencies are translated to U.S. dollars at the prevailing rates
of exchange. Forward currency exchange contracts are valued at the offsetting
rate.

    Zero Coupon 2000 and Quality Bond Portfolios:

    Investments (excluding short-term investments and U.S. Government
obligations) are valued each business day by an independent pricing service
("Service") approved by the Board of Trustees. Investments for which quoted
bid prices are readily available and are representative of the bid side of
the market in the judgement of the Service are valued at the mean between the
quoted bid prices (as obtained by the Service from dealers in such
securities) and asked prices (as calculated by the Service based upon its
evaluation of the market for such securities). Other investments (which
constitute a majority of the Portfolios' securities) are carried at fair
value as determined by the Service, based on methods which include
consideration of: yields or prices of securities of comparable quality,
coupon, maturity and type; indications as to values from dealers; and general
market conditions. Investments in U.S. Government obligations are valued at
the mean between quoted bid and asked prices. Short-term investments are
carried at amortized cost, which approximates value.

                                       57
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

    (b) FOREIGN CURRENCY TRANSACTIONS: The Fund does not isolate that portion
of the results of operations resulting from changes in foreign exchange rates
on investments from the fluctuations arising from changes in market prices of
securities held. Such fluctuations are included with the net realized and
unrealized gain or loss from investments.

    Reported net realized foreign exchange gains or losses arise from sales
and maturities of short-term securities, sales of foreign currencies,
currency gains or losses realized on securities transactions, the difference
between the amounts of dividends, interest and foreign withholding taxes
recorded on the Fund's books, and the U.S. dollar equivalent of the amounts
actually received or paid. Net unrealized foreign exchange gains or losses
arise from changes in the value of assets and liabilities other than
investments in securities at fiscal year end, resulting from changes in
exchange rates.

    (c) SECURITIES TRANSACTIONS AND INVESTMENT INCOME: Securities
transactions are recorded on a trade date basis. Realized gain and loss from
securities transactions are recorded on the identified cost basis. Dividend
income is recognized on the ex-dividend date and interest income, including,
where applicable, amortization of discount on investments, is recognized on
the accrual basis.

    (d) AFFILIATED ISSUERS: Issuers in which the Fund held 5% or more of the
outstanding voting securities are defined as "affiliated" in the Act.

    (e) EXPENSES: Expenses directly attributable to each series are charged
to that series' operations; expenses which are applicable to all series, are
allocated among them.

    (f) DIVIDENDS TO SHAREHOLDERS: Dividends payable to shareholders are
recorded by the Fund on the ex-dividend date.

    The Money Market Portfolio declares dividends daily from investment
income-net; such dividends are paid monthly. The Managed Assets, Capital
Appreciation, Small Cap and International Equity Portfolios declare and pay
dividends from investment income-net annually. The Zero Coupon 2000 and
Quality Bond Portfolios declare and pay dividends from investment income-net
monthly. The Growth and Income Portfolio declares and pays dividends from
investment income-net quarterly. Dividends from net realized capital gains
for each series are normally declared and paid annually.

    Each series may make distributions from capital gains and with respect to
the Managed Assets, Capital Appreciation, Small Cap and International Equity
series may make distributions from investment income-net on a more frequent
basis to comply with the distribution requirements of the Internal Revenue
Code. This may result in distributions that are in excess of investment
income-net and net realized capital gains on a fiscal year basis. However, to
the extent that a net realized capital gain of any series can be reduced by a
capital loss carryover, if any, of that series, such gain will not be
distributed.

    (g) FEDERAL INCOME TAXES: It is the policy of the Fund to continue to
qualify as a regulated investment company, if such qualification is in the
best interests of its shareholders, by complying with the applicable
provisions of the Internal Revenue Code, and to make distributions of taxable
income sufficient to relieve it from substantially all Federal income and
excise taxes. For Federal income tax purposes, each series is treated as a
single entity for the purpose of determining such qualification.

                                       58
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

    The Managed Assets Portfolio has an unused capital loss carryover of
approximately $369,600 available for Federal income tax purposes to be
applied against future net securities profits, if any, realized subsequent to
December 31, 1994. If not applied, $5,500 of the carryover expires in fiscal
2001 and $364,100 expires in fiscal 2002.

    The Quality Bond Portfolio has an unused capital loss carryover of
approximately $31,100 available for Federal income tax purposes to be applied
against future net securities profits, if any, realized subsequent to
December 31, 1994. The carryover does not include net realized securities
losses from November 1, 1994 through December 31, 1994, which are treated,
for Federal income tax purposes, as arising in fiscal 1995. If not applied,
the carryover expires in fiscal 2002.

    The International Equity Portfolio has an unused capital loss carryover
of approximately $8,300 available for Federal income tax purposes to be
applied against future net securities profits, if any, realized subsequent to
December 31, 1994. The carryover does not include net realized securities
losses from November 1, 1994 through December 31, 1994, which are treated,
for Federal income tax purposes, as arising in fiscal 1995. If not applied,
the carryover expires in fiscal 2002.

NOTE 3-INVESTMENT ADVISORY FEE, SUB-INVESTMENT ADVISORY FEES AND OTHER 
       TRANSACTIONS WITH AFFILIATES:

    (a) Fees payable by the Fund pursuant to the provisions of an Investment
Advisory Agreement with Dreyfus are payable monthly, computed on the average
daily value of each series' net assets at the following annual rates: .50 of
1% of the Money Market Portfolio; .375 of 1% of the Managed Assets Portfolio;
 .45 of 1% of the Zero Coupon 2000 Portfolio; .65 of 1% of the Quality Bond
Portfolio; .75 of 1% of the Small Cap Portfolio; .55 of 1% of the first $150
million, .50 of 1% of the next $150 million, and .375 of 1% over $300 million
of the Capital Appreciation Portfolio; .75 of 1% of the Growth and Income
Portfolio; and .75 of 1% of the International Equity Portfolio. With respect
to the Managed Assets Portfolio, pursuant to a Sub-Investment Advisory
Agreement with Comstock Partners, the sub-investment advisory fee is computed
at an annual rate of .375 of 1% of the average daily value of the series' net
assets and is payable monthly. With respect to the Capital Appreciation
Portfolio, pursuant to a Sub-Investment Advisory Agreement with Sarofim, the
sub-investment advisory fee is computed at an annual rate of .20 of 1% of the
first $150 million; .25 of 1% of the next $150 million; and .375 of 1% over
$300 million of the average daily value of the series' net assets and is
payable monthly. With respect to the International Equity Portfolio, pursuant
to a Sub-Investment Advisory Agreement between Dreyfus and M&G, the
sub-investment advisory fee is computed at an annual rate of .30 of 1% of the
average daily value of the series' net assets and is payable monthly by
Dreyfus.

    The agreements further provide that if in any full year the aggregate
expenses of any series, exclusive of taxes, brokerage, interest on borrowings
and extraordinary expenses, exceed the expense limitation of any state having
jurisdiction over the Fund, that series may deduct from the payments to be
made to Dreyfus (and Comstock Partners, Sarofim or M&G, with respect to the
Managed Assets, Capital Appreciation and International Equity Portfolios,
respectively), or Dreyfus (and Comstock Partners, Sarofim or M&G, with
respect to the Managed Assets, Capital Appreciation and International Equity
Portfolios, respectively) will bear the amount of such excess to the extent
required by state law.

                                       59
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

    However, Dreyfus has undertaken, with respect to the Money Market
Portfolio, from January 1, 1995 through February 1, 1995,
to reduce the investment advisory fee paid by the series, to the extent that
the series' aggregate expenses (excluding certain expenses as described
above) exceeded specified annual percentages of the series' average daily net
assets. With respect to the Managed Assets, Capital Appreciation and Zero
Coupon 2000 Portfolios, Dreyfus has undertaken from January 1, 1995 through
June 30, 1995 to reduce the investment advisory fee paid by the series, to
the extent that the series' aggregate expenses (excluding certain expenses as
described above) exceeded specified annual percentages of the series' average
daily net assets. With respect to the Quality Bond and Growth and Income
Portfolios, Dreyfus has undertaken from January 1, 1995 through June 30,
1995, to reduce the investment advisory fee paid by the series, to the extent
that the series' aggregate expenses (excluding certain expenses as described
above) exceeded specified annual percentages of the series' average daily net
assets. With respect to the International Equity Portfolio, Dreyfus had
undertaken from January 1, 1995 through July 11, 1995 to reimburse expenses
(excluding certain expenses as described above) to the extent that such
expenses exceeded specified annual percentages of the series' average daily
net assets. Dreyfus has currently undertaken from July 11, 1995 through
September 30, 1995, to reimburse expenses (excluding certain expenses as
described above) in excess of an annual rate of 1.50% of the series' average
daily net assets.

    The expense reimbursements, pursuant to the undertakings, amounted to the
following for the six months ended June 30, 1995:

<TABLE>
   <S>                                <C>         <C>                                  <C> 
    Money Market Portfolio........... $10,251     Small Cap Portfolio................. $    -
    Managed Assets Portfolio.........    -        Capital Appreciation Portfolio......    6,445
    Zero Coupon 2000 Portfolio.......   4,371     Growth and Income Portfolio.........    8,655
    Quality Bond Portfolio...........  10,017     International Equity Portfolio......   12,746
</TABLE>

    The undertakings may be modified by Dreyfus from time to time, provided
that the resulting expense reimbursement would not be less than the amount
required pursuant to the agreements.

    (b) Each trustee who is not an "affiliated person," as defined in the
Act, of Dreyfus, Comstock Partners, Sarofim, M&G and/or Dreyfus Service
Corporation receives from the Fund an annual fee of $2,500 and an attendance
fee of $250 per meeting. The Chairman of the Board receives an additional 25%
of such compensation.

                                       60
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 4-SECURITIES TRANSACTIONS:

    (a) The following summarizes the aggregate amount of purchases and sales
of investment securities and securities sold short by the Fund, excluding
short-term securities, options and forward currency exchange contracts, for
the six months ended June 30, 1995:
<TABLE>
<CAPTION>

LONG TRANSACTIONS:
                                                                                    PURCHASES               SALES
                                                                                 --------------         --------------
<S>                                                                              <C>                    <C>
Managed Assets Portfolio......................................................   $    5,637,934         $    1,764,395
Zero Coupon 2000 Portfolio....................................................        6,244,490              3,231,619
Quality Bond Portfolio........................................................       22,023,551             19,650,500
Small Cap Portfolio
    Unaffiliated issuers................................         $246,031,870
    Affiliated issuers..................................              867,700
                                                                 ------------
                                                                                    246,899,570            104,292,931
Capital Appreciation Portfolio................................................        9,128,608                194,955
Growth and Income Portfolio...................................................       26,929,010             11,896,960
International Equity Portfolio................................................        2,867,115                482,842
SHORT SALE TRANSACTIONS:
                                                                                    PURCHASES               SALES
                                                                                 --------------         --------------
Small Cap Portfolio...........................................................   $    3,288,374         $    3,026,125
Growth and Income Portfolio...................................................          142,000                128,625
</TABLE>

    With respect to the Small Cap and Growth and Income Portfolios, each
series is engaged in short-selling which obligates each
series to replace the security borrowed by purchasing the security at current
market value. Each series would incur a loss if the price of the security
increases between the date of the short sale and the date on which each
series replaces the borrowed security. Each series would realize a gain if
the price of the security declines between those dates. Until each series
replaces the borrowed security, each series will maintain daily, a segregated
account with a broker and custodian of cash and/or U.S. Government securities
sufficient to cover its short position. At June 30, 1995, there were no
securities sold short outstanding.

    In addition, the following summarizes open forward currency exchange
contracts for the Managed Assets Portfolio at June 30, 1995:
<TABLE>
<CAPTION>

                                                                                                 U.S. DOLLAR        UNREALIZED
FORWARD CURRENCY SALE CONTRACTS                                               PROCEEDS              VALUE         (DEPRECIATION)
-------------------------------                                            -------------        --------------     -------------
<S>                                                                        <C>                  <C>                <C>
German Deutschemarks, expiring 8/15/95                                     $   1,887,980        $    1,957,657     $     (69,677)
Hong Kong Dollars, expiring 7/5/95                                                 5,980                 5,980              ---
Swiss Francs, expiring 8/15/95                                                 3,782,148             3,930,818          (148,670)
                                                                           -------------        --------------     --------------
                                                                           $   5,676,108        $    5,894,455     $    (218,347)
                                                                           =============        ==============     ==============
</TABLE>

    With respect to the Managed Assets and International Equity Portfolios,
each series enters into forward currency exchange contracts. When executing
forward currency exchange contracts, each series is obligated to buy or sell
a foreign currency at a specified rate on a certain date in the future. With
respect to sales of forward currency exchange contracts, each series would
incur a loss if

                                       61
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
NOTES TO FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

the value of the contract increases between the date the forward contract is
opened and the date the forward contract is closed. Each series realizes a
gain if the value of the contract decreases between those dates.  With
respect to purchases of forward currency exchange contracts, each series
would incur a loss if the value of the contract decreases between the date
the forward contract is opened and the date the forward contract is closed.
Each series realizes a gain if the value of the contract increases between
those dates. Each series' exposure to credit risk associated with counter
party nonperformance on these investments is typically limited to the
unrealized gains in such contracts that are recognized in the Statement of
Assets and Liabilities.

    With respect to the Managed Assets Portfolio, the series is engaged in
trading financial futures contracts. The series is exposed to market risk as
a result of changes in the value of the underlying financial instruments (see
the Statement of Financial Futures). Investments in financial futures require
the series to "mark to market" on a daily basis, which reflects the change in
the market value of the contract at the close of each day's trading.
Typically, variation margin payments are made or received to reflect daily
unrealized gains or losses. When the contracts are closed, the series
recognizes a realized gain or loss. These investments require initial margin
deposits with a custodian, which consist of cash or cash equivalents, up to
approximately 10% of the contract amount. The amount of these deposits is
determined by the exchange or Board of Trade on which the contract is traded
and is subject to change. Contracts open at June 30, 1995, and their related
unrealized market depreciation are set forth in the Statement of Financial
Futures.

    With respect to the Managed Assets Portfolio, the series is also engaged
in trading restricted options, which are not exchange traded. The series'
exposure to credit risk associated with counter party nonperformance on these
investments is typically limited to the market value of such investments that
are disclosed in the Statement of Investments.

    (b) The following summarizes the accumulated net unrealized appreciation
(depreciation) on investments and financial futures for each series at June
30, 1995, excluding foreign currency transactions for the Managed Assets and
International Equity Portfolios:
<TABLE>
<CAPTION>

                                                        GROSS                     GROSS
                                                     APPRECIATION             (DEPRECIATION)                 NET
                                                     ------------             --------------             ------------
<S>                                                  <C>                      <C>                        <C>
Money Market Portfolio..........................     $      -                 $      -                   $      -
Managed Assets Portfolio........................        2,242,324                 (2,372,611)                (130,287)
Zero Coupon 2000 Portfolio......................          431,653                    (46,300)                 385,353
Quality Bond Portfolio..........................          594,204                   (158,275)                 435,929
Small Cap Portfolio.............................       45,313,700                 (5,261,998)              40,051,702
Capital Appreciation Portfolio..................        3,318,826                    (43,069)               3,275,757
Growth and Income Portfolio.....................        1,457,106                   (128,301)               1,328,805
International Equity Portfolio..................          162,863                   (100,364)                  62,499
</TABLE>

    At June 30, 1995, the cost of investments of each series for Federal
income tax purposes was substantially the same as the cost for financial
reporting purposes. The cost of investments for each series for financial
reporting purposes as of June 30, 1995, was as follows:
<TABLE>
<CAPTION>
<S>                                            <C>                 <C>                                       <C>
    Money Market Portfolio...................  $36,250,022         Small Cap Portfolio....................   $296,012,506
    Managed Assets Portfolio.................   29,095,886         Capital Appreciation Portfolio.........     24,199,717
    Zero Coupon 2000 Portfolio...............   14,960,069         Growth and Income Portfolio............     19,212,074
    Quality Bond Portfolio...................   20,944,531         International Equity Portfolio.........      3,820,008

</TABLE>

                                       62
<PAGE>
 
DREYFUS VARIABLE INVESTMENT FUND
--------------------------------------------------------------------------------
REVIEW REPORT OF ERNST & YOUNG LLP, INDEPENDENT ACCOUNTANTS

SHAREHOLDERS AND BOARD OF TRUSTEES
DREYFUS VARIABLE INVESTMENT FUND

    We have reviewed the accompanying statements of assets and liabilities,
including the statements of investments and financial futures of Dreyfus
Variable Investment Fund (comprising, respectively, the Money Market, Managed
Assets, Zero Coupon 2000, Quality Bond, Small Cap, Capital Appreciation,
Growth and Income and International Equity Portfolios), as of June 30, 1995,
and the related statements of operations and changes in net assets and
financial highlights for the six month period ended June 30, 1995. These
financial statements and financial highlights are the responsibility of the
Fund's management.

    We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures
to financial data, and making inquiries of persons responsible for financial
and accounting matters. It is substantially less in scope than an audit
conducted in accordance with generally accepted auditing standards, which
will be performed for the full year with the objective of expressing an
opinion regarding the financial statements and financial highlights taken as
a whole. Accordingly, we do not express such an opinion.

    Based on our review, we are not aware of any material modifications that
should be made to the interim financial statements and financial highlights
referred to above for them to be in conformity with generally accepted
accounting principles.

    We have previously audited, in accordance with generally accepted
auditing standards, the statement of changes in net assets for the year ended
December 31, 1994 and financial highlights for each of the indicated periods
ended December 31, 1994 and in our report dated February 13, 1995, we
expressed an unqualified opinion on such statement of changes in net assets
and financial highlights.

                                        /s/ Ernst & Young LLP

New York, New York
August 7, 1995

                                       63
<PAGE>
             President's Letter
             August 15, 1995

                                   Security 
                                     Funds

Dear Shareholder:

The generally positive investment environment that marked the first half
of 1995 was cheered by fixed-income investors, especially following 1994 - the 
worst year for bonds since the Great Depression. Fixed-income investors who 
remained in the market had the opportunity in the first half of 1995 to make up 
for last year's losses and then some! History shows that market fluctuations are
inevitable. However, investors who remain committed and continue to invest 
regardless of the overall level of the market stand to benefit over time.*
 
A gradual slowdown in economic growth and continued subdued inflation
produced a strong bond market rally in the first half of 1995. It appears the
Federal Reserve Board's five short-term interest rate increases in 1994 and
early 1995 were successful in cooling the economy and keeping inflation under
control. Early concern about whether the economy could have a soft landing gave
way to the belief by many that the economy had a "perfect" landing.

Triggering the bond market rally was a dramatic decline in interest rates
across all maturity sectors. Investors in taxable long-term bonds benefited from
substantial price appreciation. Tax-exempt bonds also experienced a remarkable
recovery in the second quarter thanks to declining interest rates. Only short-
term money funds saw yields decline.

Globally, the European bond market underperformed the U.S. market during
the six-month period. However, attractive buys are available on a country-by-
country basis. We anticipate that our new Global Aggressive Bond Fund's exposure
to the U.S. bond market will decrease as Treasury bills are sold and the
proceeds invested in European bonds. The portfolio will also maintain its
significant weighting in southern European countries. With the exception of
Turkey, all these countries are showing progress in reducing inflation and
government deficits.

Looking forward through the rest of 1995, we expect interest rates will
moderate slightly, providing continuing attractive returns for fixed-income
investors. We believe conditions should remain generally favorable for owners of
all types of financial assets for the remainder of the year.

Over the next several pages, we review the factors influencing the performance
of Security Tax-Exempt Fund, Security Cash Fund and each Series of Security
Income Fund for the six-month period ended June 30, 1995. As always, our goal is
to provide you with positive investment results over time along with the 
highest-quality service in the industry. We invite your questions and comments.
Please call our customer service center at 1-800-888-2461, extension 3127.

Sincerely,



John D. Cleland
President - Security Funds

*Programs of regular investing do not assure profits or protect against loss in
a declining market.
<PAGE>
 
SECURITY FUNDS
AUGUST 15, 1995

SECURITY
FUNDS



THE SECURITY MANAGEMENT FIXED-INCOME TEAM:
ELAINE MILLER, JANE TEDDER, GREG HAMILTON, JOHN CLELAND, TOM SWANK, STEVE BOWSER
 
 
CORPORATE BOND SERIES
AVERAGE ANNUAL TOTAL RETURN
AS OF JUNE 30, 1995
 
  CLASS A SHARES               CLASS B SHARES
  1 Year      5.26%            1 Year           4.82%
  5 Years     7.33%            Since Inception  4.12%
  10 Years    8.21%            10-19-93
 

AAA
1.6%
AA
26.4%
A
64.9%
BBB
4.9%
CASH AND EQUIVALENTS
2.2%



SECURITY INCOME FUND
 CORPORATE BOND SERIES
 U.S. GOVERNMENT SERIES
 LIMITED MATURITY BOND SERIES

SECURITY TAX-EXEMPT FUND
SECURITY CASH FUND

The bond markets were much kinder to fixed-income investors in the first six
months of 1995 than they were in 1994. We were pleased with the actions taken by
the Federal Reserve Open Market Committee last year to keep inflation under
control. As economic activity slowed, fears of rampant inflation disappeared and
bond prices moved upward, producing attractive total returns for shareholders.

When bond prices rise, a portfolio can benefit most by being on the long end of
the yield curve as was the Corporate Bond Series; that is, by holding securities
that are longer than average in maturity and duration. By the same token, a
portfolio which is on the long end of the yield curve will be at a disadvantage
when bond prices fall.

Being on the long end of the yield curve also allowed the U.S. Government Series
to perform very well for the period. The decision was made early in 1995 to
extend the maturities of many of the portfolio holdings out beyond 20 years,
thereby maximizing performance in the strong bond market. The bonds held in this
fund are of the highest credit quality, as all are issued by the U.S.
Government, its agencies or instrumentalities.* This high credit standard did
not constrain performance, however, as the total return for the six-month period
was 12.07%.**
<PAGE>
 
U.S. GOVERNMENT SERIES
AVERAGE ANNUAL TOTAL RETURN
AS OF JUNE 30, 1995
 
  CLASS A SHARES           CLASS B SHARES
  1 Year        6.29%      1 Year              5.71%
  5 Years       7.20%      Since Inception    -1.84%
  10 Years      8.04%      10-19-93

AAA
30.3%
AA
12.9%
A
38.0
BBB
11.3%
BB
4.1%
CASH AND EQUIVALENTS
3.4%


LIMITED MATURITY BOND SERIES
AVERAGE ANNUAL TOTAL RETURN
AS OF JUNE 30, 1995

 CLASS A SHARES
 Since Inception 1-17-95  3.60%*
 CLASS B SHARES
 Since Inception 1-17-95  3.34%*
 *The percentage amounts are from inception and not annualized.

FNMAS
39.6%
GNMAS
22.0%
TREASURY
36.4%
CASH AND EQUIVALENTS
2.0%

A new addition to the Security Income Fund family in 1995, the Limited Maturity
Bond Series, also performed well with a total return of 8.7% since its inception
on January 17, 1995.** This series is designed for investors who seek a higher
dividend yield than offered by money market funds, but who do not want the
additional risk that generally accompanies a long-maturity bond fund. However,
as with all bond funds, the share price of the Series will fluctuate inversely
with changes in interest rates. The weighted average maturity of the securities
in the Limited Maturity Bond Series will not exceed 10 years. While this
maturity restriction may dampen total return performance in periods of rapidly
rising bond prices, it will also reduce potential losses in periods of declining
prices.

Investors' concerns about possible tax reform legislation and its impact on
municipal bonds held back performance in the tax exempt sector of the fixed-
income markets. Although performance in municipal bond funds was not as
spectacular as that of the taxable arena, the Security Tax Exempt Fund still
provided an attractive 7.81%** total return for the six-month period.*** As in
our other bond funds, the longer maturities of the securities in the portfolio
contributed to the strong results. At Security Management Company, we are
closely monitoring the numerous tax proposals submitted to Congress for
consideration. We believe, however, that it will be at least two years before
any kind of change can be effected in the tax structure. Any final legislation
will almost
<PAGE>
 
certainly differ a great deal from the proposals being discussed at this time.
Meanwhile, the municipal market seems undervalued at today's prices, and may
present an appealing investment option.

Interest rate increases initiated by the Federal Reserve Open Market Committee
in 1994 allowed dividend yields on the Security Cash Fund to rise along with
other short-term investment instruments.+ The seven-day yield at June 30, 1995,
was 5.14%, compared with a rate of 3.42% on the same date in 1994. This fund
invests only in high-quality money market instruments, providing an excellent
option for short-term investments.

The Fixed-Income Management Team continually monitors economic changes and
developments, and is prepared to make adjustments accordingly. We are confident
that the Federal Reserve Board remains determined to keep inflation under
control, which should prove to be positive for the bond markets. We anticipate
interest rates will continue to decline in the second half of 1995, providing
continued attractive returns for shareholders.

 
 
TAX-EXEMPT FUND
AVERAGE ANNUAL TOTAL RETURN
AS OF JUNE 30, 1995
 
  CLASS A SHARES               CLASS B SHARES
  1 Year                       0.78%  1 Year           -0.46%
  5 Years                      5.65%  Since Inception  -4.55%
  10 Years                     6.58%         10-19-93


AAA
8.3%
AA
61.9%
A
17.2%
BBB
10.4%
CASH AND EQUIVALENTS
2.2%

*Although the securities purchased by the U.S. Government Series are guaranteed
as to the timely payment of principal and interest by the U.S. Government, its
agencies or instrumentalities, the shares of the Series itself are not so
guaranteed.

**These performance figures are based on Class A share prices and do not reflect
deduction of the sales charge.

***Income from the Security Tax-Exempt Fund may be subject to the alternative
minimum tax.

+The Security Cash Fund is neither insured nor guaranteed by the U.S. Government
and there is no assurance that the fund will be able to maintain a stable net
asset value of $1.00 per share.

The performance data given here represents past performance, which is not
predictive of future results. For Class A shares these figures reflect deduction
of the maximum sales charge of 4.75%. For Class B shares the total return
includes deduction of the maximum contingent deferred sales charge. The
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 their original
cost.
<PAGE>
 
SECURITY FUNDS
AUGUST 15, 1995

SECURITY
FUNDS

GLOBAL AGGRESSIVE BOND SERIES


SUBADVISORS - MFR ADVISORS, INC., AND LEXINGTON MANAGEMENT CORPORATION
PORTFOLIO MANAGERS, MARIA FIORINI RAMIREZ AND DENIS JAMISON

Introduced June 1, 1995, our new Global Aggressive Bond Series' seeks to provide
shareholders a high level of current income with capital appreciation as a
secondary objective. No single bond market has consistently provided the best
returns, and the opportunity for maximum yield shifts from country to country.
The Series offers income oriented investors the opportunity to globally
diversify their portfolios with exposure to potentially the most attractive
fixed-income investments worldwide. To accomplish its goal, the Series purchases
fixed-income investments based upon positive outlooks for individual countries:
their economies, currencies and interest rates.

As of June 30, 1995, the Series portfolio was invested 54% in non-dollar
denominated bonds and 46% in dollar denominated bonds. We believe the
combination of a slowing domestic economy and declining short-term interest
rates limits the U.S. dollar's appreciation potential.  As a result, the
portfolio's U.S. dollar exposure will likely decline to around 30% over the next
several months.

One of the portfolio's largest concentrations is in Southern European countries,
which are all showing progress on reducing inflation and government deficits.
Their currencies are tightening relative to those in the core European countries
of Switzerland, Germany and France. However, the portfolio's small position in
Turkey, whose currency is depreciating, is designed to boost the portfolio's
nominal yield.

As of June 30, 1995, the average maturity of the portfolio was 9.7 years.
However, some of the positions in the portfolio have variable interest rates
which are likely to reset sooner than the average maturity would indicate.
Because of their relatively stable economic environments, the bulk of the longer
term assets are in the U.S. dollar block - U.S., Canada and Australia - and core
European countries.

Investing in foreign countries may involve risks, such as currency fluctuations
and political instability, not associated with investing exclusively in the U.S.

<PAGE>
 
                           STATEMENTS OF NET ASSETS
                                 JUNE 30, 1995
                                  (UNAUDITED)

<TABLE>
<CAPTION>

 PRINCIPAL                                                                      MARKET
  AMOUNT                                                                        VALUE
----------                                                                   ----------- 
<C>           <S>                                                            <C> 
              CORPORATE BONDS 

              AEROSPACE & DEFENSE - 5.1%
$4,900,000    Lockheed Corporation, 7.875% - 2023 .......................    $ 5,028,625

 
              ALUMINUM - 1.1%
 1,000,000    Alcan Aluminum Ltd., 9.625% - 2019 ........................      1,146,250

 
              BANKS - 8.2%
 3,640,000    Citicorp, 9.375% - 2016 ...................................      3,844,750
 4,000,000    Bank of Montreal, 7.80% - 2007 ............................      4,225,000
                                                                             -----------
                                                                               8,069,750
 
              BROKERS, DEALERS & SERVICES - 5.4%
 1,000,000    Bear Stearns, 8.75% - 2004 ................................      1,101,250
 4,000,000    Lehman Brothers Holdings, Inc., 8.50% - 2007 ..............      4,230,000
                                                                             -----------
                                                                               5,331,250
 
              DISCOUNT STORES - 4.5%
 4,500,000    Wal-Mart Stores, Inc., 7.25% - 2013 .......................      4,483,125
 

              DRUGS - 4.5%
 4,500,000    Eli Lilly & Company, 7.125% - 2025 ........................      4,449,375

 
              DRUG STORES - 5.1%
 4,800,000    Rite Aid Corporation, 7.625% - 2005 .......................      5,064,000

 
              FOOD & BEVERAGE TRADE - 4.5%
 4,300,000    Super Valu Stores, 8.875% - 2016 ..........................      4,504,250
 

              INSURANCE - 4.5%
 4,000,000    GEICO Corporation, 9.15% - 2021 ...........................      4,490,000

 
              LUMBER & WOOD PRODUCTS - 4.9%
 4,500,000    Georgia Pacific Company, 9.125% - 2022 ....................      4,826,250
 

              MACHINERY - 3.5%
 3,500,000    Ingersoll-Rand Company, 7.20% - 2025 ......................      3,430,000
 

              PAPER PRODUCTS - 9.7%
 4,600,000    International Paper Products, 7.625% - 2007 ...............      4,887,500
 5,000,000    Scott Paper Company, 7.00% - 2023 .........................      4,650,000
                                                                             -----------
                                                                               9,537,500

              PETROLEUM REFINING & PRODUCTS - 9.6%
              BPAmerica, Inc.,
 3,500,000    8.75% debs. - 2003 ........................................      3,906,875
 1,000,000    10.00% debs. - 2018 .......................................      1,116,250
 4,500,000    Texaco Capital, Inc., 7.50% - 2043 ........................      4,471,875
                                                                             -----------
                                                                               9,495,000
 
              SANITARY SERVICES - 5.0%
 4,500,000    Waste Management Inc., 8.75% - 2018 .......................      4,978,125
 

              SPECIALTY CHEMICALS & PLASTICS - 4.6%
 4,000,000    Rohm & Haas Company, 9.50% - 2021 .........................      4,525,000
 

              TELECOMMUNICATION EQUIPMENT - 3.3%
 3,000,000    Comsat Corporation, 8.125% - 2004 .........................      3,240,000
 

              UTILITIES - ELECTRIC - 4.5%
 4,500,000    Potomac Edison Company, 7.625% - 2025 .....................      4,421,250

 
              UTILITIES - ELECTRIC & GAS - 8.2%
 5,000,000    Public Service Electric & Gas Company, 8.75% - 2021 .......      5,362,500
 2,500,000    Washington Gas & Light Company, 8.625% - 2017 .............      2,700,000
                                                                             -----------
                                                                               8,062,500
                                                                             -----------
              Total corporate bonds - (cost $92,018,283) - 96.2% ........     95,082,250
 
 

              GOVERNMENT & GOVERNMENT AGENCY SECURITIES
 
              U.S. GOVERNMENT AGENCIES - 1.6%
 1,500,000    Federal Home Loan Mortgage Corporation, 7.974% - 2005 .....      1,539,240
                                                                             -----------
              Total government & government agency securities -
              (cost $1,500,000) - 1.6% ..................................      1,539,240
                                                                             -----------
              Total investments - (cost $93,518,283) - 97.8% ............     96,621,490

              Cash and other assets, less liabilities - 2.2% ............      2,199,79
                                                                             -----------
              Total net assets - Corporate Bond Series - 100.0% .........    $98,821,286
                                                                             ===========
</TABLE>
___________

See accompanying notes.

<PAGE>

 
                           STATEMENTS OF NET ASSETS
                                 JUNE 30, 1995
                                  (UNAUDITED)


<TABLE> 
<CAPTION> 

 PRINCIPAL                                                                     MARKET
  AMOUNT                                                                       VALUE
----------                                                                   ---------- 
<C>           <S>                                                            <C> 
              U.S. GOVERNMENT AND GOVERNMENT AGENCY SECURITIES 
 
              FEDERAL NATIONAL MORTGAGE CORPORATION - 39.6%
$  500,000    8.20% - 2016 ..............................................    $  560,805
 1,000,000    8.10% - 2019 ..............................................     1,115,770
 1,000,000    9.05% - 2021 ..............................................     1,055,730
   500,000    7.93% - 2025 ..............................................       552,360
                                                                             ----------
                                                                              3,284,665
 
              GOVERNMENT NATIONAL MORTGAGE ASSOCIATION - 22.0%
   987,063    8.50%, due 8-20-24 ........................................     1,016,945
   760,861    9.50%, due 8-15-09 ........................................       803,766
     6,313    11.00%, due 10-15-15 ......................................         6,942
                                                                             ----------
                                                                              1,827,653

              U.S. TREASURY BONDS - 35.2%
 1,100,000    8.75% - 2008 ..............................................     1,266,166
 1,050,000    7.25% - 2016 ..............................................     1,114,837
   500,000    7.50% - 2016 ..............................................       544,720
                                                                             ----------
                                                                              2,925,723
 
              U.S. TREASURY NOTES - 1.2%
   100,000    5.125% - 1995 .............................................        99,804
                                                                             ----------
              Total investments - (cost $7,712,181) - 98.0% .............     8,137,845
              Cash and other assets, less liabilities - 2.0% ............       162,077
                                                                             ----------
              Total net assets - U.S. Government Series - 100.0% ........    $8,299,922
                                                                             ==========


              CORPORATE BONDS 
  
              ALUMINUM - 4.4%
   148,000    Alcan Aluminum, 9.20% - 2001 ..............................    $  165,390
 

              BANKS - 3.9%
   150,000    Nationsbank, 6.50% - 2003 .................................       146,250

 
              ELECTRIC COMPANIES - 8.1%
   150,000    Consolidated Edison Company, 6.625% - 2002 ................       149,250
   150,000    Texas Utilities Electric Company, 7.375% - 2001 ...........       154,125
                                                                             ----------
                                                                                303,375

              ELECTRIC & GAS COMPANIES - 4.3%
   150,000    Public Service Electric & Gas Company, 8.75% - 1999 .......       161,813

 
              FINANCE - 12.8%
   150,000    Ford Motor Credit Company, 8.375% - 2000 ..................       160,313
   150,000    Household Finance Corporation, 8.00% - 2004 ...............       161,063
   150,000    International Lease Finance Corporation, 8.25% - 2000 .....       159,375
                                                                             ----------
                                                                                480,751
 
              GROCERY STORES - 4.1%
   150,000    Penn Traffic Company, 10.65% - 2004 .......................       155,813
 

              NATURAL GAS EXPLORATION & PRODUCTION - 4.4%
   150,000    Vastar Resources, Inc., 8.75% - 2005 ......................       164,438

 
              PETROLEUM REFINING & PRODUCTS - 4.5%
   150,000    BP America, 8.75% - 2003 ..................................       167,438
 

              RETAIL TRADE - 7.0%
   100,000    Kmart Corporation, 8.125% - 2006 ..........................       104,125
   150,000    Wal-Mart Stores, Inc., 7.50% - 2004 .......................       158,438
                                                                             ----------
                                                                                262,563
 
              SANITARY SERVICES - 4.2%
   150,000    WMX Technologies, Inc., 8.25% - 1999 ......................       159,750

 
              TOBACCO PRODUCTS - 4.2%
   150,000    Philip Morris Companies, Inc., 7.625% - 2002 ..............       156,750
                                                                             ----------
              Total corporate bonds - (cost $2,178,942) - 61.9% .........     2,324,331
 
 

              GOVERNMENT & GOVERNMENT AGENCY SECURITIES
 
              CANADIAN PROVINCES - 4.4%
   150,000    Province of Quebec, 8.625% - 2005 .........................       166,125

 
              U.S. GOVERNMENT AGENCIES - 18.0%
              Federal Home Loan Bank,
   150,000    7.69% - 1996 ..............................................       153,386
   100,000    7.17% - 2000 ..............................................       103,750
   100,000    Federal Home Loan Mortgage Corporation, 7.69% - 1996 ......       102,285
              Federal National Mortgage Association,
   150,000    7.05% - 1998 ..............................................       153,556
   150,000    8.50% - 2005 ..............................................       160,977
                                                                             ----------
                                                                                673,954
 
              U.S. TREASURY - 12.3%
              U.S. Treasury Notes,
   150,000    7.375% - 1997 .............................................       154,872
   150,000    7.50% - 1997 ..............................................       153,713
   150,000    7.25% - 1998 ..............................................       154,866
                                                                             ----------
                                                                                463,451
                                                                             ----------
              Total government & government agency securities - 
              (cost $1,254,116) - 34.7% .................................     1,303,530
                                                                             ----------
              Total investments - (cost $3,433,058) - 96.6% .............     3,627,861
              Cash and other assets, less liabilities - 3.4% ............       125,907
                                                                             ----------
              Total net assets - Limited Maturity Bond Series - 100.0% ..    $3,753,768
                                                                             ==========
</TABLE>

See accompanying notes.

<PAGE>
 
                           STATEMENTS OF NET ASSETS
                                 JUNE 30, 1995
                                  (UNAUDITED)


<TABLE> 
<CAPTION> 

   PRINCIPAL                                                                         MARKET
    AMOUNT                                                                           VALUE
--------------                                                                     ----------
<C>               <S>                                                              <C>

                  GOVERNMENT OBLIGATIONS                               
 
                  ARGENTINA - 4.5%
       350,000    Republic of Argentina, 5.00% - 2023 .........................    $  168,000
 
                  AUSTRALIA - 3.9%
       200,000    Treasury Corporation of Victoria, 10.25% - 2006/2/ ........         147,756
 
                  BRAZIL - 5.3%
       350,000    Republic of Brazil, 7.25% - 2024 ............................       200,375
 
                  CANADA - 3.8%
       200,000    Republic of Canada, 8.00% - 2023/2/ .........................       140,546
 
                  ECUADOR - 4.3%
       500,000    Republic of Ecuador, 3.00% - 2025 ...........................       160,000
 
                  GERMANY - 3.8%
       200,000    Bundesrepublic Deutschland, 6.875% - 2005/2/ ................       144,243
 
                  GREECE - 8.4%
    70,000,000    Hellenic Treasury Note, 17.75% - 2002/2/ ....................       313,130
 
                  IRELAND - 4.3%
       100,000    Republic of Ireland, 8.00% - 2000/2/ ........................       160,651
 
                  ITALY - 3.7%
   250,000,000    Buoni Poliennali Del Tes, 8.50% - 1999/2/ ...................       138,135
  
                  PHILIPPINES - 4.8%
       250,000    Central Bank of Philippines, 5.75% - 2017 ...................       180,938
 
                  PORTUGAL - 4.0%
    22,500,000    Obrig Do Tes Medio Prazo, 8.875% - 1997/2/ ..................       149,045
 
                  SOUTH AFRICA - 3.1%
       500,000    Republic of South Africa, 11.50% - 2000/2/ ..................       114,727
                                                                                   ----------
                  Total government obligations - (cost $2,048,251) - 53.9% ....     2,017,546
 
 
                  CORPORATE BONDS

                  BRAZIL - 3.7%
       150,000    Aracruz Celulose S.A., 10.375% - 2002 .......................       139,875
 
                  CZECHOSLOVAKIA - 3.9%
     3,750,000    Skofin S.R.O., 11.625% - 2008/2/ ............................       146,430
 
                  DENMARK - 4.0%
       900,000    Nykredit, 8.00% - 2026/2/ ...................................       148,051
 
                  INDONESIA - 4.1%
       150,000    Indah Kiat International Finance, 11.875% - 2002 ............       152,250
 
                  MEXICO - 3.5%
       150,000    Cemex S.A., 8.875% - 1998 ...................................       129,844
 
                  SOUTH AFRICA - 3.6%
       500,000    Electricity Supply Commission, 15.00% - 1998/2/ .............       133,882
 
                  UNITED STATES - 4.1%
       150,000    Chiquita Brands International, Inc., 11.50% - 2001 ..........       153,750
                                                                                   ----------
                  Total corporate bonds - (cost $1,010,864) - 26.9% ...........     1,004,082
 
 
                  POLAND - 4.3%
       380,000    Government of Poland Treasury Bill, 0% - 07/26/95/2/ ........       159,655
 
                  TURKEY - 2.8%
 5,000,000,000    Government of Turkey Treasury Bill, 0% - 08/10/95/2/ ........       104,648
 
                  UNITED STATES - 10.6%
       200,000    U.S. Treasury Bill, 5.33% - 08/31/95.........................       198,194
       200,000    U.S. Treasury Bill, 5.34% - 08/31/95.........................       198,190
                                                                                   ----------
                                                                                      396,384
                                                                                   ----------
                  Total short-term investments - (cost $663,749) - 17.7% ......       660,687
                                                                                   ----------
                  Total investments - (cost $3,722,864) - 98.5% ...............     3,682,315
                  Cash and other assets, less liabilities - 1.5% ..............        57,874
                                                                                   ----------
                  Total net assets - Global Aggressive Bond Series - 100.0% ...    $3,740,189
                                                                                   ========== 
</TABLE>
___________


See accompanying notes.

<PAGE>
 
                           STATEMENTS OF NET ASSETS
                                 JUNE 30, 1995
                                  (UNAUDITED)

<TABLE> 
<CAPTION> 

 PRINCIPAL                                                                                              MARKET
  AMOUNT                                                                                                 VALUE
----------                                                                                            -----------
<C>           <S>                                                                                     <C> 

              MUNICIPAL BONDS 
 
              EDUCATION REVENUE - 16.5%
$1,000,000    Clark County, Nevada School District, Series A, 5.50% - 2016 .......................    $   932,500
 1,250,000    Florida State Board of Education Capital Outlay Refunding, Series A, 5.50% - 2014 ..      1,182,813
 1,000,000    Illinois Educational Facility Authority (Northwestern University), 6.90% - 2021 ....      1,128,750
 1,000,000    North Brunswick Township, N.J. Board of Education, 6.30% - 2013 ....................      1,028,750
                                                                                                      -----------
                                                                                                        4,272,813

              ELECTRIC UTILITY REVENUE - 19.0%
 1,300,000    Intermountain Power Agency (Utah) Power Supply, Series C, 5.25% - 2014 .............      1,196,000
 1,200,000    Massachusetts Muncipal Wholesale Electric Company Power Supply System, Series B, 
              6.625% - 2004 ......................................................................      1,291,500
 1,000,000    Puerto Rico Electric Power Authority, 7.00% - 2021 .................................      1,096,250
 1,300,000    Washington Public Power Supply System, Nuclear Project #2, 6.30% - 2012 ............      1,314,625
                                                                                                      -----------
                                                                                                        4,898,375
 
              GENERAL OBLIGATION - 23.2%
 1,000,000    Chicago, Illinois Metropolitan Water Reclamation District G.O., 6.25% - 2014 .......      1,023,750
 1,000,000    Houston, Texas G.O., 6.25% - 2012 ..................................................      1,021,250
 1,400,000    State of Illinois G.O., 6.25% - 2011 ...............................................      1,424,500
 1,250,000    Commonwealth of Massachusetts G.O., Series A, 6.50% - 2011 .........................      1,298,438
 1,250,000    State of Washington G.O., 5.80% - 2020 .............................................      1,201,563
                                                                                                      -----------
                                                                                                        5,969,501
 
              HIGHWAY REVENUE - 5.5%
 1,400,000    Harris County, Texas, Series A, Toll Road & Tax, 6.125% - 2020 .....................      1,414,000

 
              SEWER REVENUE - 3.9%
 1,000,000    King County, Washington Sewer Revenue, Series A, 6.25% - 2034 ......................        998,750
 
 
              TRANSPORTATION - 5.4%
 1,300,000    Metropolitan Transit Authority of New York Service Contract Refunding Series 5, 
              7.00% - 2012 .......................................................................      1,387,750

 
              VARIOUS PURPOSE REVENUE - 16.6%
 1,250,000    Austin Texas Utility System, 5.75% - 2024 ..........................................      1,200,000
 1,000,000    Indianapolis, Indiana Local Public Improvement Bond Bank, Series A, 6.00% - 2018 ...        988,750
 1,000,000    New York State Local Government Assistance Corporation, Series A, 6.50% - 2020 .....      1,031,250
 1,000,000    Salt River Project, Arizona Agriculture Improvement & Power District Electric 
              System, 6.625% - 2012 ..............................................................      1,052,500
                                                                                                      -----------
                                                                                                        4,272,500
 
              WASTE MANAGEMENT - 3.9%
 1,000,000    Kentucky Infrastructure Authority, Solid Waste Revolving Fund, PG-A, 6.30% - 2012 ..      1,015,000
 
              WATER SUPPLY REVENUE - 3.8%
 1,000,000    Metropolitan Water District, Southern California Water Works, 6.00% - 2021 .........        981,250
                                                                                                      -----------
              Total investments - (cost $25,023,340) - 97.8% .....................................     25,209,939
              Cash and other assets - less liabilities - 2.2% ....................................        560,151
                                                                                                      -----------
              Total net assets - Tax-Exempt Fund - 100.0% ........................................    $25,770,090
                                                                                                      =========== 
</TABLE>


See accompanying notes.

<PAGE>
 
                           STATEMENTS OF NET ASSETS
                                 JUNE 30, 1995
                                  (UNAUDITED)

<TABLE> 
<CAPTION> 


 PRINCIPAL                                                                               MARKET
  AMOUNT                                                                     RATING       VALUE
----------                                                                   ------    -----------
<C>           <S>                                                            <C>       <C> 
              COMMERCIAL PAPER 
 
              AIR TRANSPORTATION - 1.8%
$1,000,000    Harper Group, Inc., (The), 5.90% - 9-12-95 ................      A1      $   988,036

 
              ALCOHOLIC & MALT BEVERAGES - 3.5%
 2,000,000    Anheuser-Busch Companies, Inc.,                                  A1+
              5.87% - 7-10-95 ...........................................                  998,532
              5.90% - 7-21-95 ...........................................                  996,722
                                                                                       -----------
                                                                                         1,995,254
 
              AUTOMOBILES - 3.5%
 2,000,000    Toyota Motor Credit Corporation, 5.84% - 7-12-95 ..........      A1+       1,996,431

 
              BEVERAGES - 3.5%
 2,000,000    Coca-Cola Company, (The), 5.80% - 9-15-95 .................      A1+       1,975,511

 
              BUSINESS SERVICES - 8.8%
 2,000,000    AICredit Corporation, 5.91% - 7-19-95 .....................      A1+       1,994,090
 1,000,000    General Electric Capital Corporation, 5.80% - 9-14-95 .....      A1+         987,917
 1,000,000    Nordstrom Credit, Inc., 5.985% - 7-12-95 ..................      A1          998,171
 1,000,000    Penney (J.C.) Funding Corporation, 5.90% - 7-24-95 ........      A1          996,230
                                                                                       -----------
                                                                                         4,976,408
 
              COMPUTERS - 1.8%
 1,000,000    Hewlett-Packard Company, 5.83% - 8-29-95 ..................      A1+         990,445

 
              CONSTRUCTION - 6.1%
 1,500,000    Stanley Works, 5.975% - 7-26-95 ...........................      A1        1,493,776
 2,000,000    Vulcan Materials Company, 5.75% - 8-1-95 ..................      A1+       1,990,097
                                                                                       -----------
                                                                                         3,483,873
 
              DISCOUNT STORES - 3.5%
 2,000,000    Wal-Mart Stores, Inc., 5.965% - 7-14-95 ...................      A1+       1,995,692

 
              DRUGS & TOILETRIES - 1.8% 
 1,000,000    Allergan, Inc., 5.91% - 8-01-95 ...........................      A1          994,911

 
              ELECTRIAL EQUIPMENT - 3.5%
 2,000,000    General Electric Company, 5.98% - 7-12-95 .................      A1+       1,996,345
 

              ELECTRIC COMPANIES & SYSTEMS - 15.8%
 2,000,000    Alabama Power Company,                                           A1
              5.89% - 7-31-95 ...........................................                  497,546
              5.965% - 7-31-95 ..........................................                1,492,544
 2,200,000    Central & South West Corporation,                                P1
              5.91% - 7-14-95 ...........................................                1,995,732
              5.88% - 7-18-95 ...........................................                  199,445
 2,500,000    New England Power Company,                                       A1
              5.92% - 8-18-95 ...........................................                1,488,160
              5.80% - 9-15-95 ...........................................                   97,756
 2,000,000    South Carolina Electric & Gas Company, 5.93% - 8-07-95 ....      A1        1,987,810
   300,000    Tampa Electric Company, 5.86% - 7-10-95 ...................      A1+         299,560
                                                                                       -----------
                                                                                         8,948,553
 
              ELECTRONICS - 4.4%
 2,500,000    TDKU.S.A. Corporation, 5.94% - 7-17-95 ....................      A1+       2,493,400

 
              GAS & ELECTRIC COMPANIES - 3.8%
 2,175,000    Baltimore Gas & Electric Company,                                A1
              5.91% - 7-27-95 ...........................................                  995,732
              5.91% - 8-08-95 ...........................................                1,167,670
                                                                                       -----------
                                                                                         2,163,402
 
              GROCERY STORES - 4.4%
 2,500,000    Winn Dixie Stores, Inc., 5.86% - 9-14-95 ..................      A1        2,469,479

 
              INSURANCE - 3.5%
 2,000,000    American General Corporation, 6.00% - 7-19-95 .............      A1+       1,994,000

 
              LEASING COMPANIES - 7.9%
 2,000,000    International Lease Finance Corporation, 6.00% - 7-13-95 ..      A1        1,996,000
 2,500,000    P.H.H. Corporation,                                              A1
              5.935% - 7-05-95 ..........................................                  499,670
              5.93% - 7-13-95 ...........................................                1,996,047
                                                                                       -----------
                                                                                         4,491,717
 
              PRINTING - 3.5%
 2,000,000    Houghton Mifflin Company, 5.985% - 7-10-95 ................      A1        1,997,007

 
              TELEPHONE & TELEGRAPH - 5.4%
 2,000,000    AT&T Corporation, 5.81% - 8-18-95 .........................      A1+       1,984,507
 1,100,000    GTE Northwest, Inc., 6.03% - 7-05-95 ......................      A1        1,099,263
                                                                                       -----------
                                                                                         3,083,770
 
              TOBACCO PRODUCTS - 7.0%
 2,000,000    B.A.T. Capital Corporation, 5.95% - 7-26-95 ...............      A1        1,991,778
 2,000,000    Philip Morris Companies, Inc.,                                   A1       
              5.90% - 7-07-95 ...........................................                  999,017
              5.83% - 8-04-95 ...........................................                  994,494
                                                                                       -----------
                                                                                         3,985,289
 
              TOYS & SPORTING GOODS - 4.9%
   800,000    Hasbro, Inc., 5.88% - 8-14-95 .............................      A1          794,251
 2,000,000    Toys "R" Us, Inc., 5.91% - 7-28-95 ........................      A1+       1,991,135
                                                                                       -----------
                                                                                         2,785,386
                                                                                       -----------
              Total commercial paper - (cost $55,804,909) - 98.4% .......               55,804,909

 
              FEDERAL FARM CREDIT BANKS - 5.3%
 1,000,000    6.15% - 10-02-95 ..........................................                1,000,000
 2,000,000    5.70% - 01-02-96 ..........................................                2,000,000
                                                                                       -----------
                                                                                         3,000,000
 
              SBAPOOLS - 3.4%
 1,913,991    SBAPool GCS# 501 927, 7.25%, due 7-25-17/1/ ...............                1,932,224
                                                                                       -----------
 
              Total U.S. government and government agency securities -
              (cost $4,932,224) - 8.7% ..................................                4,932,224
                                                                                       -----------
 
              Total investments - (cost $60,737,133) - 107.1% ...........               60,737,133
              Cash and other assets, less liabilities - (7.1%) ..........               (4,007,638)
                                                                                       -----------
              Total net assets - Cash Fund 100.0% .......................              $56,729,495
                                                                                       ===========
</TABLE>

The identified cost of investments owned at June 30, 1995 was the same for
Federal income tax and book purposes.

Ratings were provided by Moody's Investor Services and Standard & Poor's
Corporation.

/1/Variable rate security which may be reset the first of each month.

/2/Principal amount on foreign bond is reflected in local currency (i.e.
Japanese yen, Canadian dollar or deutsche mark) while market value is reflected
in base U.S. dollars.

See accompanying notes.
<PAGE>
 
                               SEMIANNUAL REPORT

                                 JUNE 30, 1995

                                   THE STRONG
                               DISCOVERY FUND II

                        [PHOTO OF LITTLE BOY BY A LAKE]

                              [STRONG FUNDS LOGO]
<PAGE>
 
                               TABLE OF CONTENTS

INVESTMENT REVIEW
   The Strong Discovery Fund II............................................  2
                                                                           
FINANCIAL INFORMATION                                                      
   Schedule of Investments in Securities...................................  4
   Statement of Operations.................................................  8
   Statement of Assets and Liabilities.....................................  9
   Statement of Changes in Net Assets...................................... 10
   Notes to Financial Statements........................................... 11
                                                                           
FINANCIAL HIGHLIGHTS....................................................... 15

The Strong Discovery Fund II

The Strong Discovery Fund II is all about growth. We believe that investing in
the common stock of companies that are growing considerably faster than the
overall economy--companies with a special product, run by enlightened and
dedicated management--will produce superior investment returns over time for our
shareholders.

Our task is to find those growth companies and own their stock at the most 
opportune time. That, in a nutshell, is what drives our investment decisions.

                                 MARKET SUMMARY

The first half of 1995 was a good period for equity investors.  The benchmark
S&P 500 Index rose a robust 20.21%, while Strong Discovery Fund II increased by
16.62%. While our Fund was a little slow out of the blocks--finishing the first
quarter up a modest 4.60%--the second quarter saw a much more attractive gain of
11.49%.1

Since its inception in May 1992 through June 30 of this year, Strong Discovery 
Fund II has generated a cumulative total return of 46.58%.

As of June 30, 1995, the Fund was "fully invested." Of the Fund's $156.5
million in net assets, nearly all were invested in stocks. The Fund was
aggressively positioned to take advantage of the bull market. At mid-year, the
Fund's diversified portfolio owned stock in a wide variety of domestic and
foreign concerns, from computer software (SAP AG) to copier dealers (Danka
Business Systems) to motorcycles (Harley-Davidson).

                               PREVAILING THEMES

While our team of investment professionals monitors economic trends across the
nation and world, four investment themes dominated our portfolio during the
first half of 1995:  technology, consolidation, the continued deregulation of
radio and television, and financial services.

TECHNOLOGY. The worldwide technological revolution is having a dramatic effect
on the productivity and efficiency of business and industry.  Consequently,
technology stocks were the biggest winners in the market's stellar performance
through the first half of 1995. We believe the advance of technology and its
positive impact on industry will persist.  In our portfolio, computer software
manufacturers like the German firm SAP AG and McAfee Associates, a Santa Clara,
California firm that specializes in computer virus software, have positioned
their companies and products for prosperity.

CONSOLIDATION. Across a variety of individual industries, companies are
consolidating to increase efficiency and market share.  This is a trend we see
in businesses as diverse as medical services and video rental.  In the former
category, we particularly like Medpartners, of Birmingham, Alabama, and Phy
Cor, of  Nashville, Tennessee, operators of multi-specialty medical clinics.
In the latter category, the Movie Gallery, based in Dothan, Alabama, has been
strategically acquiring video stores from Texas to Illinois at a steady and
impressive clip.

DEREGULATION OF RADIO AND TELEVISION. Thanks to the continuing pro-deregulation
mood in Washington, some well-positioned and ambitious media companies have
been expanding their operations and growing their earnings at a convincing
rate.  Evergreen Media, an Irving, Texas, radio-station complex, and SFX
Broadcasting are two such properties that have made contributions to the Fund's
performance.

FINANCIAL SERVICES. Lower interest rates--a concept that the Federal Reserve has
now embraced--have benefited a number of our holdings in the financial services
sector.  A good example of a company poised to capitalize on this trend is
Mercury Finance Company, of Northbrook, Illinois,





2
<PAGE>
 
which, among other credit operations,  purchases installment contracts from
automobile dealers and retail vendors.

                                  OUR OUTLOOK

As the second half of the year began, the Federal Reserve, inspired by a
general slowdown in the nation's economy, cut short-term rates by one-quarter
of a percentage point (0.25%).  The market responded favorably.

Our portfolio management team believes that inflation will remain under
control, that the Federal Reserve will likely continue to ratchet down interest
rates through the second half of 1995, and that the financial climate-allowing
for an occasional correction-will continue to be hospitable to investors.

And one final, personal note: I think U.S. industry, pretty much across the
board, is in the best shape I've seen in the nearly 30 years since I graduated
from business school.  Overall, American companies are more efficient, more
productive, and more competitive than at any moment in my professional
lifetime.

Which, at the risk of sounding repetitious, is good news for growth stocks.

Thank you for your continued confidence in the Strong Discovery Fund II. We
look forward to making your investment grow.

Sincerely,


Richard S. Strong
Portfolio Manager


                                ASSET ALLOCATION
                                (as of 6/30/95)

Cash Equivalents 4.6%
Common & Preferred Stocks 95.4%

The Fund's allocation is presented as a percentage of net assets.  Please see
the Schedule of Investments in Securities for a complete listing of the Fund's
portfolio.

Growth of an assumed $10,000 investment
from 5/8/92 to 6/30/95

The Strong Discovery Fund II
5/92                   10000
6/92                   9591
12/92                  10887
6/93                   11392
12/93                  13285
6/94                   11885
12/94                  12569
6/95                   14658

S&P 500 Stock Index
5/92                   10000
6/92                   9857
12/92                  10680
6/93                   11201
12/93                  11756
6/94                   11358
12/94                  11912
6/95                   14319

Average annual total returns
through 6/30/95
Since inception        12.92%
on 5/8/92
3-year                 15.19%
1-year                 23.34%


This graph, prepared in accordance with SEC regulations, compares a $10,000
investment in the Fund, made at its inception, with a similar investment in the
Standard & Poor's 500 Stock Index, an unmanaged index generally representative
of the U.S. stock market.  Results include the reinvestment of all dividends
and capital gains distributions.  Source for the index data is Micropal.
Performance is historical and does not represent future results.  Investment
returns and principal value vary, and you may have a gain or loss when you sell
shares.

1    Source of index information: Micropal
2    The Fund's returns include the effect of deducting the Fund's expenses,
     but do not include charges and expenses attributable to any particular
     insurance product.  Excluding such fees and expenses from the Fund's
     return quotations has the effect of increasing the performance quoted.


                                                                               3
<PAGE>
 
SCHEDULE OF INVESTMENTS IN SECURITIES                  June 30, 1995 (Unaudited)

<TABLE>
<CAPTION>
          SHARES OR                                                                           VALUE
      PRINCIPAL AMOUNT                                                                      (NOTE 2)           
---------------------------------------------------------------------------------------------------------------
  <S>       <C>                                                                              <C>
            COMMON STOCKS 90.0%*
            DOMESTIC STOCKS 80.7%*
            AIRLINE 0.8%*
   46,500   America West Airlines, Inc. Class B+                                             $   563,812
   19,600   Southwest Airlines Company                                                           467,950
    4,500   ValuJet Airlines, Inc.+                                                              147,937
                                                                                            ------------
                                                                                               1,179,699
            AUTO & TRUCK PARTS 1.6%*
   14,000   Bandag, Inc. Class A                                                                 801,500
   11,300   Exide Corporation                                                                    485,900
   22,450   The Goodyear Tire & Rubber Company                                                   926,062
   21,900   Thompson PBE, Inc.+                                                                  361,350
                                                                                            ------------
                                                                                               2,574,812
            AUTOMOBILE 3.4%*
   63,200   Chrysler Corporation                                                               3,025,700
   37,600   Ford Motor Company                                                                 1,118,600
   23,500   General Motors Corporation                                                         1,101,562
                                                                                            ------------
                                                                                               5,245,862
            BANK -- MONEY CENTER 0.3%*
    7,300   Citicorp                                                                             422,487

            BROKERAGE & INVESTMENT MANAGEMENT 2.1%*
    8,800   Associated Estates Realty Corporation                                                185,900
    3,900   Equity Inns, Inc.                                                                     41,925
    7,900   Franklin Resources, Inc.                                                             351,550
    9,000   Merry Land & Investment Company, Inc.                                                183,375
    9,150   The Quick & Reilly Group, Inc.                                                       331,687
    4,200   RFS Hotel Investors, Inc.                                                             64,050
   35,100   ROC Communities, Inc.                                                                776,587
   35,600   Salomon, Inc.                                                                      1,428,450
                                                                                            ------------
                                                                                               3,363,524
            CHEMICAL -- SPECIALTY 1.2%*
   30,500   W.R. Grace & Company                                                               1,871,937

            COMMERCIAL SERVICE 3.2%*
   37,400   Career Horizons Corporation+                                                         710,600
   67,100   Consolidated Graphic, Inc.+                                                          922,625
    5,000   Diebold, Inc.                                                                        217,500
   99,675   Education Alternatives, Inc.+                                                      1,221,019
   15,000   Insurance Auto Auctions, Inc.+                                                       438,750
   40,200   Sensormatic Electronics Corporation                                                1,427,100
                                                                                            ------------
                                                                                               4,937,594
            COMPUTER -- MAINFRAME 0.5%*
    1,700   International Business Machines Corporation                                          163,200
   62,900   Unisys Corporation+                                                                  684,037
                                                                                            ------------
                                                                                                 847,237
            COMPUTER -- PERIPHERAL EQUIPMENT 1.7%*
    8,500   American Power Conversion+                                                           194,437
   14,100   Digi International, Inc.+                                                            320,775
   30,300   EMC Communications Corporation+                                                      734,775
    3,900   FileNet Corporation+                                                                 157,462
   14,950   Komag, Inc.+                                                                         777,400
    3,700   U.S. Robotics, Inc.+                                                                 403,300
    3,600   Western Digital Corporation                                                           62,550
                                                                                            ------------
                                                                                               2,650,699

            COMPUTER -- PERSONAL & WORKSTATION 2.4%*
   40,900   Apple Computer, Inc.                                                             $ 1,899,294
   36,650   Compaq Computer Corporation+                                                       1,662,994
    3,650   Sun Microsystems, Inc.+                                                              177,025
                                                                                            ------------
                                                                                               3,739,313
            COMPUTER SERVICE 1.3%*
    4,250   Cycare Systems, Inc.+                                                                115,812
   40,500   Datalogix International, Inc.+                                                       987,187
   44,600   Pyxis Corporation+                                                                 1,009,075
                                                                                            ------------
                                                                                               2,112,074
            COMPUTER SOFTWARE 13.1%*
   47,500   Acclaim Entertainment, Inc.+                                                         875,781
   14,200   Adobe Systems, Inc.                                                                  823,600
    3,700   Ascend Communications, Inc.+                                                         186,850
    7,000   Aspen Technology, Inc.+                                                              178,500
   15,425   Autodesk, Inc.                                                                       663,275
   10,500   BMC Software, Inc.+                                                                  811,125
   33,000   Cabletron Systems, Inc.+                                                           1,757,250
   31,800   Computer Associates International, Inc.                                            2,154,450
   51,900   Computer Network Technology Corporation+                                             531,975
   17,200   Concentra Corporation+                                                               167,700
   22,400   Electronic Arts, Inc.+                                                               607,600
    5,850   Expert Software, Inc.+                                                               108,225
   17,400   Hyperion Software Corporation+                                                       787,350
   64,200   Informix Corporation+                                                              1,629,075
  150,000   McAfee Associates, Inc.+                                                           4,546,875
   11,100   Medic Computer Systems, Inc.+                                                        427,350
    8,850   Microsoft Corporation+                                                               799,819
   46,500   NetManage, Inc.+                                                                     790,500
   49,000   Novell, Inc.+                                                                        976,937
   13,900   Platinum Technology, Inc.+                                                           251,937
   93,300   Saber Software Corporation+                                                          810,544
   12,000   Spyglass, Inc.+                                                                      343,500
    1,950   Sterling Software, Inc.+                                                              75,075
    9,000   Symantec Corporation+                                                                259,875
                                                                                            ------------
                                                                                              20,565,168
            COMPUTER SYSTEMS 1.0%*
   33,800   Oracle Systems Corporation+                                                        1,305,525
   10,600   System Software Associates, Inc.                                                     212,000
                                                                                            ------------
                                                                                               1,517,525
            CONSUMER -- MISCELLANEOUS 0.2%*
   16,400   Equity Corporation International+                                                    332,100

            DIVERSIFIED OPERATIONS 1.3%*
   11,300   Alco Standard Corporation                                                            902,587
   26,125   Jason, Inc. (Acquired 1/21/94; Cost $229,900) (r)+                                   224,152
    4,050   Lockheed Martin Corporation                                                          255,656
   11,700   Tyco International, Ltd.                                                             631,800
                                                                                            ------------
                                                                                               2,014,195
            ELECTRONIC PART DISTRIBUTION 0.1%*
    2,450   Kent Electronics Corporation+                                                         92,794
   22,000   Richey Electronics, Inc.+                                                            132,000
                                                                                            ------------
                                                                                                 224,794
            ELECTRONIC PRODUCTS -- MISCELLANEOUS 0.4%*
   30,900   Teltrend, Inc.+                                                                      610,275
</TABLE>


                      See notes to financial statements.


4
<PAGE>
 
<TABLE>
<CAPTION>
          SHARES OR                                                                           VALUE
      PRINCIPAL AMOUNT                                                                      (NOTE 2)           
---------------------------------------------------------------------------------------------------------------
  <S>       <C>                                                                              <C>
            ELECTRONICS -- SEMICONDUCTOR/COMPONENT 8.5%*
    4,100   Advanced Micro Devices, Inc.+                                                    $   149,137
   13,500   Altera Corporation                                                                   583,875
    7,650   Applied Materials, Inc.+                                                             662,681
   30,700   Atmel Corporation+                                                                 1,700,012
   12,300   The Cherry Corporation+                                                              162,975
   30,725   Cypress Semiconductor, Inc.+                                                       1,244,362
    4,350   Dallas Semiconductor Corporation                                                      89,175
    3,100   Integrated Device Technology, Inc.+                                                  143,375
    3,400   Integrated Silicon Solution, Inc.+                                                   177,650
   18,200   Intel Corporation                                                                  1,152,287
    2,400   Kulicke & Soffa Industries, Inc.+                                                    159,150
    3,200   Linear Technology Corporation                                                        211,200
    7,400   LSI Logic Corporation+                                                               289,525
   24,050   Maxim Integrated Products, Inc.+                                                   1,226,550
   17,400   Micron Technology, Inc.                                                              954,825
   34,000   Motorola, Inc.                                                                     2,282,250
    2,550   Sierra Semiconductor Corporation+                                                     80,962
    4,600   Texas Instruments, Inc.                                                              615,825
   35,000   VLSI Technology, Inc.+                                                             1,054,375
    3,400   Xilinx, Inc.+                                                                        319,600
                                                                                            ------------
                                                                                              13,259,791
            FINANCE -- MISCELLANEOUS 1.4%*
   14,500   Advanta Corporation Class B                                                          547,375
    7,400   American Express Company                                                             259,925
    9,250   Dean Witter, Discover & Company                                                      434,750
   11,700   MBNA Corporation                                                                     394,875
   25,100   Mercury Finance Company                                                              483,175
                                                                                            ------------
                                                                                               2,120,100
            FOOD 0.2%*
    9,100   Lancaster Colony Corporation                                                         325,325

            HEALTHCARE -- DRUG/DIVERSIFIED 0.5%*
   38,000   Barr Laboratories, Inc.+                                                             821,750

            HEALTHCARE -- MEDICAL SUPPLY 2.5%*
    8,200   Bausch & Lomb, Inc.                                                                  340,300
   12,900   Dentsply International, Inc.                                                         464,400
   54,672   Laboratory Corporation of America Holdings+                                          724,404
    9,801   Laboratory Corporation of America Holdings
              Warrants, Expire 4/28/00+                                                           14,702
   12,200   McKesson Corporation                                                                 570,350
   51,600   Omnicare, Inc.                                                                     1,399,650
    6,550   Patterson Dental Company+                                                            155,562
    4,900   Sybron International Corporation+                                                    195,388
                                                                                            ------------
                                                                                               3,864,756
            HEALTHCARE -- PATIENT CARE 2.7%*
   16,900   American Oncology Resources, Inc.+                                                   468,975
   14,400   Apria Healthcare Group+                                                              406,800
   12,500   FPA Medical Management, Inc.+                                                        125,000
    4,350   Manor Care, Inc.                                                                     126,694
   25,250   Medpartners, Inc.+                                                                   486,062
   48,300   Phy Cor, Inc.+                                                                     1,696,538
   29,600   Physician Reliance Network, Inc.+                                                    577,200
   34,200   Professional Sports Care Management, Inc.+                                           348,413
                                                                                            ------------
                                                                                               4,235,682

            HOUSEHOLD APPLIANCES & FURNISHINGS 0.3%*
   25,500   SHAW Industries, Inc.                                                            $   433,500

            HOUSING RELATED 0.1%*
    4,850   Danaher Corporation                                                                  146,713

            INSURANCE -- MULTI-LINE 0.1%*
    2,250   MGIC Investment Corporation                                                          105,469

            INSURANCE -- PROPERTY & CASUALTY 0.4%*
   16,700   Vesta Insurance Group, Inc.                                                          574,063

            LEISURE PRODUCT 3.4%*
   23,500   Custom Chrome, Inc.+                                                                 470,000
  197,825   Harley-Davidson, Inc.                                                              4,821,984
                                                                                            ------------
                                                                                               5,291,984
            LEISURE SERVICE 1.3%*
   12,800   Bally Entertainment Corporation+                                                     156,800
   14,550   GTECH Holdings Corporation+                                                          425,588
   37,450   Promus Companies, Inc.+                                                            1,460,550
                                                                                            ------------
                                                                                               2,042,938
            MACHINE TOOL 1.0%*
   54,900   Applied Power, Inc.                                                                1,585,238

            MACHINERY -- MISCELLANEOUS 0.2%*
    8,550   PRI Automation, Inc.+                                                                280,013

            MACHINERY -- TRANSPORTATION & EQUIPMENT PARTS 0.5%*
   23,550   Trinity Industries, Inc.                                                             783,038

            MANUFACTURING 0.0%*
    1,600   Matthews International Corporation Class A                                            30,000

            MEDIA -- PUBLISHING 0.5%*
   20,800   Time Warner, Inc.                                                                    855,400

            MEDIA -- RADIO/TV 1.1%*
   20,000   Comcast Corporation Class A                                                          371,250
   36,586   Evergreen Media Corporation Class A+                                                 951,236
    7,500   SFX Broadcasting, Inc.+                                                              200,625
    9,400   Tele-Communications, Inc. Class A+                                                   220,313
                                                                                            ------------
                                                                                               1,743,424
            MORTGAGE & RELATED SERVICE 1.9%*
   92,150   Countrywide Credit Industries, Inc.                                                1,935,150
    7,800   Finova Group, Inc.                                                                   273,000
    8,350   Green Tree Financial Corporation                                                     370,531
    5,850   North American Mortgage Company                                                      135,281
    8,800   Pulte Corporation                                                                    246,400
                                                                                            ------------
                                                                                               2,960,362
            OFFICE AUTOMATION 2.2%*
   35,850   Corporate Express, Inc.+                                                             766,294
   52,850   Nu-Kote Holding, Inc.+                                                             1,677,988
    1,600   Pitney Bowes, Inc.                                                                    61,400
    8,500   Xerox Corporation                                                                    996,625
                                                                                            ------------
                                                                                               3,502,307
</TABLE>

                      See notes to financial statements.

                                                                               5
<PAGE>
 
SCHEDULE OF INVESTMENTS IN SECURITIES (continued)      June 30, 1995 (Unaudited)

<TABLE>
<CAPTION>
          SHARES OR                                                                           VALUE
      PRINCIPAL AMOUNT                                                                      (NOTE 2)           
---------------------------------------------------------------------------------------------------------------
  <S>       <C>                                                                              <C>
            OIL -- NORTH AMERICAN EXPLORATION &
            PRODUCTION 0.8%*
    8,100   Cross Timber Oil Company                                                         $   128,588
   92,300   Flores & Rucks, Inc.+                                                              1,130,675
                                                                                            ------------
                                                                                               1,259,263
            PAPER & FOREST PRODUCTS 0.0%*
    2,350   Specialty Paperboard, Inc.+                                                           31,138

            PERSONAL & COMMERCIAL LENDING 0.6%*
   20,400   First USA, Inc.                                                                      905,250

            POLLUTION CONTROL 0.0%*
    2,000   Asyst Technologies, Inc.+                                                             74,250

            PRECIOUS METAL/GEM/STONE 1.1%*
   39,850   Barrick Gold Corporation                                                           1,006,213
    8,700   Newmont Mining Company                                                               364,313
   26,800   Santa Fe Pacific Gold Corporation                                                    324,950
                                                                                            ------------
                                                                                               1,695,476
            RAILROAD 1.0%*
    3,750   Kansas City Southern Industries, Inc.                                                139,688
   27,994   Santa Fe Pacific Corporation                                                         713,847
   15,600   Wisconsin Central Transportation Corporation+                                        764,400
                                                                                            ------------
                                                                                               1,617,935
            RETAIL -- DEPARTMENT STORE 0.8%*
    8,200   Dillard Department Stores, Inc. Class A                                              240,875
   33,800   Federated Department Stores, Inc.+                                                   870,350
    4,000   May Department Stores Company                                                        166,500
      900   Mercantile Stores Company, Inc.                                                       41,850
                                                                                            ------------
                                                                                               1,319,575
            RETAIL -- DISCOUNT & VARIETY 0.4%*
   39,600   Price/Costco, Inc.+                                                                  643,500

            RETAIL -- RESTAURANT 1.0%*
    7,700   Apple South, Inc.                                                                    150,150
   29,600   DF & R Restaurants, Inc.+                                                            654,900
   20,400   Quality Dining, Inc.+                                                                331,500
   21,000   Wendy's International, Inc.                                                          375,375
                                                                                            ------------
                                                                                               1,511,925
            RETAIL -- SPECIALTY 6.0%*
      600   Borders Group, Inc.                                                                    8,625
   45,700   CUC International, Inc.+                                                           1,919,400
   22,500   Friedman's, Inc. Class A+                                                            427,500
    1,500   The Gap, Inc.                                                                         52,313
   47,200   The Home Depot, Inc.                                                               1,917,500
    3,650   Just For Feet, Inc.+                                                                 145,544
   29,400   The Limited, Inc.                                                                    646,800
    3,000   Michaels Stores, Inc.+                                                                63,750
   59,800   Movie Gallery, Inc.+                                                               2,096,738
   25,700   Neostar Retail Group, Inc.+                                                          398,350
   45,700   Office Depot, Inc.+                                                                1,285,313
    3,400   OfficeMax, Inc.+                                                                      94,775
    1,600   Tandy Corporation                                                                     83,000
    4,800   Viking Office Products, Inc.+                                                        175,800
                                                                                            ------------
                                                                                               9,315,408

            TELECOMMUNICATION EQUIPMENT 5.1%*
  $11,000   ADC Telecommunications, Inc.+                                                    $   393,250
   14,500   The Allen Group, Inc.                                                                429,563
   35,600   Boston Technology, Inc.+                                                             663,050
   19,300   C-Cor Electronics, Inc.+                                                             530,750
   48,500   Comverse Technology, Inc.+                                                           860,875
    3,500   DSC Communications Corporation+                                                      162,750
   29,200   General Instrument Corporation                                                     1,120,550
   10,200   Global Village Communication+                                                        159,375
   11,000   Newbridge Networks Corporation+                                                      387,750
  112,250   Scientific-Atlanta, Inc.                                                           2,469,500
    4,050   Spectrian Corporation+                                                               160,988
   14,750   Tellabs, Inc.+                                                                       709,844
                                                                                            ------------
                                                                                               8,048,245
            TELECOMMUNICATION SERVICE 0.2%*
    3,500   Comsat Corporation                                                                    68,688
   13,600   EqualNet Holding Corporation+                                                        204,000
    2,000   Sprint Corporation                                                                    67,250
                                                                                            ------------
                                                                                                 339,938
            TRANSPORTATION SERVICE 0.2%*
    4,700   Fritz Companies, Inc.+                                                               275,831

            TRUCKING 0.1%*
    9,050   Knight Transportation, Inc.+                                                         122,175
                                                                                            ------------
            Total Domestic Stocks                                                            126,331,057

            FOREIGN STOCKS 9.3%*
            CANADA 0.8%*
            CONSUMER -- MISCELLANEOUS 0.2%*
    9,400   The Loewen Group, Inc. (USD)                                                         334,875

            LEISURE SERVICE 0.1%*
   17,000   CINAR Films, Inc. (USD)+                                                             166,813

            PRECIOUS METAL/GEM/STONE 0.5%*
   28,800   Placer Dome, Inc. (USD)                                                              752,400
                                                                                            ------------
                                                                                               1,254,088

            FINLAND 0.8%*
            TELECOMMUNICATION EQUIPMENT
   21,150   Nokia Corporation ADR (USD)                                                        1,261,069

            HONG KONG 3.7%*
            BANK -- MONEY CENTER 1.1%*
   13,700   HSBC Holdings PLC ADR (USD)                                                        1,757,315

            CONGLOMERATE 1.5%*
  315,000   Citic Pacific, Ltd.                                                                  791,856
   56,000   Guangdong Investment, Ltd.                                                            30,580
   21,300   Hutchison Whampoa, Ltd. ADR (USD)                                                    514,776
   23,500   Swire Pacific, Ltd. 'A'                                                              179,199
  102,500   Swire Pacific, Ltd. ADR (USD)                                                        781,573
                                                                                            ------------
                                                                                               2,297,984
            ELECTRIC POWER 0.5%*
  338,000   Consolidated Electric Power Asia, Ltd.                                               784,147

            FINANCE -- MISCELLANEOUS 0.0%*
   16,000   Guoco Group, Ltd.                                                                     74,652
</TABLE>

                      See notes to financial statements.

6
<PAGE>
 
<TABLE>
<CAPTION>
          SHARES OR                                                                           VALUE
      PRINCIPAL AMOUNT                                                                      (NOTE 2)           
---------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>
            REAL ESTATE 0.4%*
   56,000   Cheung Kong Holdings, Ltd.                                                       $   277,206
   60,000   New World Development Company, Ltd.                                                  199,685
   21,300   Sun Hung Kai Properties, Ltd.                                                        157,605
                                                                                            ------------
                                                                                                 634,496
            TELECOMMUNICATION SERVICE 0.2%*
   96,000   Hong Kong Telecommunications, Ltd.                                                   189,836
    3,700   Hong Kong Telecommunications, Ltd. ADR (USD)                                          73,538
                                                                                            ------------
                                                                                                 263,374
                                                                                            ------------
                                                                                               5,811,968
            IRELAND 0.6%*
            COMPUTER SOFTWARE 0.4%*
   13,950   CBT Group PLC ADR (USD)+                                                             591,131

            HEALTHCARE -- DRUG/DIVERSIFIED 0.2%*
    5,600   Elan Corporation PLC ADR (USD)+                                                      228,900
                                                                                            ------------
                                                                                                 820,031
            ISRAEL 0.6%*
            HEALTHCARE -- DRUG/DIVERSIFIED
   25,750   Teva Pharmaceutical Industries, Ltd. ADR (USD)                                       965,625

            SWEDEN 0.1%*
            TELECOMMUNICATION EQUIPMENT
    5,200   Ericsson (LM) Telephone Company ADR (USD)                                            104,000

            THAILAND 0.3%*
            BANK -- MONEY CENTER
   50,000   Bangkok Bank Public Company, Ltd. (Fgn Reg)                                          551,165

            UNITED KINGDOM 2.4%*
            OFFICE AUTOMATION
  157,575   Danka Business Systems PLC ADR (USD)                                               3,811,345
                                                                                            ------------
            Total Foreign Stocks                                                              14,579,291
                                                                                            ------------
            TOTAL COMMON STOCKS
              (COST $129,052,460)                                                            140,910,348

            FOREIGN PREFERRED STOCK 5.4%*
            GERMANY
    6,600   SAP AG (Cost $6,711,899)                                                           8,377,842

            CASH EQUIVALENTS 3.8%*
            COMMERCIAL PAPER 3.8%*
            DISCOUNTED 3.6%*
$5,700,000  Burlington Northern Railroad Company
              Due 7/03/95                                                                    $ 5,700,000

            INTEREST BEARING, DUE UPON DEMAND 0.2%*
      100   Eli Lilly & Company, 5.55%                                                               100
  119,500   General Mills, Inc., 5.72%                                                           119,500
    2,000   Pitney Bowes Credit Corporation, 5.73%                                                 2,000
  134,800   Southwestern Bell Telephone Company, 5.71%                                           134,800
                                                                                            ------------
                                                                                                 256,400
                                                                                            ------------
            Total Cash Equivalents (Cost $5,956,400)                                           5,956,400
                                                                                            ------------
            TOTAL INVESTMENTS IN SECURITIES
              (COST $141,720,759) 99.2%*                                                     155,244,590
            Other Assets and Liabilities, Net 0.8%*                                            1,262,368
                                                                                            ------------
            NET ASSETS 100.0%*                                                              $156,506,958
                                                                                            ============

        *   Percentages are calculated as a percentage of net assets.
    (USD)   U.S. Dollar-denominated.
      (r)   Restricted Security.
        +   Non-income producing.


                                                See notes to financial statements.
</TABLE>




                                                                              7
<PAGE>
 
STATEMENT OF OPERATIONS
For the Six Months Ended June 30, 1995 (Unaudited)

<TABLE>
<S>                                                                                               <C>
INCOME:
  Dividends                                                                                       $   697,501
  Interest                                                                                            168,044
                                                                                                  -----------
  Total Income                                                                                        865,545

EXPENSES:
  Investment Advisory Fees                                                                            659,273
  Custodian Fees                                                                                       52,621
  Shareholder Servicing Costs                                                                           2,493
  Reports to Shareholders                                                                              11,520
  Federal and State Registration Fees                                                                  10,409
  Other                                                                                                24,337
                                                                                                  -----------
  Total Expenses                                                                                      760,653
                                                                                                  -----------
NET INVESTMENT INCOME                                                                                 104,892

REALIZED AND UNREALIZED GAIN (LOSS):
  Net Realized Gain (Loss) on:
    Investments                                                                                     5,503,025
    Futures Contracts, Options, and Forward Foreign
       Currency Contracts                                                                            (247,895)
    Foreign Currencies                                                                                     61
  Change in Unrealized Appreciation/Depreciation on:
    Investments                                                                                    16,206,842
    Futures Contracts, Options, and Forward Foreign
       Currency Contracts                                                                             (95,171)
                                                                                                  -----------
NET GAIN                                                                                           21,366,862
                                                                                                  -----------
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                                              $21,471,754
                                                                                                  ===========
</TABLE>

                                              See notes to financial statements.





8
<PAGE>
 
STATEMENT OF ASSETS AND LIABILITIES
June 30, 1995 (Unaudited)

<TABLE>
<S>                                                                                            <C>
ASSETS:
  Investments in Securities, at Value (Cost of $141,720,759)                                   $   155,244,590
  Receivable from Brokers for Securities and Forward Foreign
    Currency Contracts Sold                                                                          3,150,421
  Dividends and Interest Receivable                                                                    123,328
  Other                                                                                                 26,275
                                                                                               ---------------
  Total Assets                                                                                     158,544,614

LIABILITIES:
  Payable to Brokers for Securities and Forward Foreign Currency
    Contracts Purchased                                                                              1,851,831
  Accrued Operating Expenses and Other Liabilities                                                     185,825
                                                                                               --------------- 
  Total Liabilities                                                                                  2,037,656
                                                                                               --------------- 
NET ASSETS                                                                                     $   156,506,958
                                                                                               ===============
Capital Shares
  Authorized                                                                                    10,000,000,000
  Outstanding                                                                                       13,330,128

NET ASSET VALUE PER SHARE                                                                      $         11.74
                                                                                               ===============
</TABLE>


                      See notes to financial statements.





                                                                              9
<PAGE>
 
STATEMENT OF CHANGES IN NET ASSETS
For the Six Months Ended June 30, 1995 (Unaudited) and the Year Ended December
31, 1994


<TABLE>
<CAPTION>
                                                                                       June 30, 1995         Dec. 31, 1994
                                                                                       -------------         -------------
<S>                                                                                    <C>                    <C>
OPERATIONS:
  Net Investment Income                                                                $    104,892           $  1,047,186
  Net Realized Gain                                                                       5,255,191              2,742,107
  Change in Unrealized Appreciation/Depreciation                                         16,111,671             (8,202,698)
                                                                                       ------------           ------------
  Increase (Decrease) in Net Assets Resulting from Operations                            21,471,754             (4,413,405)

CAPITAL SHARE TRANSACTIONS                                                               16,149,397             60,217,692

DISTRIBUTIONS:
  From Net Investment Income                                                                (41,510)            (1,047,186)
  In Excess of Net Investment Income                                                             --             (4,473,221)
  From Net Realized Gains                                                                        --             (3,294,825)
                                                                                       ------------           ------------
TOTAL INCREASE IN NET ASSETS                                                             37,579,641             46,989,055

NET ASSETS:
  Beginning of Period                                                                   118,927,317             71,938,262
                                                                                       ------------           ------------
  End of Period                                                                        $156,506,958           $118,927,317
                                                                                       ============           ============
</TABLE>

                                              See notes to financial statements.





10
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS
June 30, 1995 (Unaudited)

1.     ORGANIZATION
       The Strong Discovery Fund II is a diversified series of the Strong
       Variable Insurance Funds, Inc., an open-end management investment
       company registered with the Securities and Exchange Commission under the
       Investment Company Act of 1940.

2.     SIGNIFICANT ACCOUNTING POLICIES
       The following is a summary of significant accounting policies followed
       by the Fund in the preparation of its financial statements.  

       (A)    Security Valuation -- Investments in securities for which market
              quotations are readily available are valued at fair value as
              determined by a pricing service on the basis of the average of
              the most recent bid and asked prices in the principal market
              (closing sales prices if the principal market is an exchange) in
              which such securities are normally traded. Securities for which
              quotations are not readily available are valued at fair value as
              determined in good faith under consistently applied procedures
              established by and under the general supervision of the Directors
              of the Fund. Debt securities which are purchased within 60 days
              of their stated maturity are valued at amortized cost, which
              approximates current value.  

              The Fund owns certain investment securities which are
              restricted as to resale. These securities are valued after giving
              due consideration to pertinent factors including recent private
              sales, market conditions, and the issuer's financial performance.
              The Fund bears the costs, if any, associated with the disposition
              of restricted securities. Where such disposition depends on a
              security's registration under the Securities Act of 1933, the
              Fund will bear such registration costs unless the Fund has
              registration rights, in which case the issuer will bear such
              costs. Aggregate cost and fair value of these restricted
              securities held at June 30, 1995 were $229,900 and $224,152
              respectively, representing 0.1% of net assets of the Fund.

       (B)    Federal Income Taxes and Distributions to Shareholders -- It is
              the Fund's policy to comply with the requirements of the Internal
              Revenue Code applicable to regulated investment companies and to
              distribute substantially all of its taxable income to its
              shareholders in a manner which results in no tax cost to the
              Fund. Therefore, no Federal income tax provision is required.

              The character of distributions made during the year from net
              investment income or net realized gains may differ from the
              characterization for Federal tax purposes due to differences in
              the recognition of income and expense items for financial
              statement and tax purposes.

       (C)    Realized Gains and Losses On Investment Transactions -- The Fund
              determines the gain or loss realized on investment transactions
              by comparing the identified cost of the security lot sold with
              the net sales proceeds.

       (D)    Futures -- The Fund may enter into futures contracts for any
              lawful purpose, including hedging, risk management, or enhancing
              returns, but not for speculation. Upon entering into a futures
              contract, the Fund deposits cash, U.S. government securities or
              other liquid, high-grade debt obligations in a segregated account
              with its custodian, in the name of the futures broker through
              whom the transaction was effected, equal to the minimum "initial
              margin" requirements of the applicable futures exchange.
              Additionally, the Fund receives from or pays to the broker an
              amount of cash equal to the daily fluctuation in the value of the
              contract. Such receipts or payments are known as "variation
              margin," and are recorded by the Fund as unrealized gains or
              losses.  When the contract is closed, the Fund records a realized
              gain or loss equal to the difference between the value of the
              contract at the time it was opened and the value at the time it
              was closed.  

              The use of futures contracts may involve, to varying degrees,
              elements of market risk in excess of the amount recognized in the
              statement of assets and liabilities. The successful use of
              futures contracts by the Fund is dependent upon the ability of
              Strong Capital Management, Inc. (the "Advisor") to correctly
              anticipate trends in the underlying assets of the futures
              contracts. To the extent that the Fund is engaging in futures
              contracts other than for hedging purposes, the Fund's successful
              use of such transactions is more dependent upon the Advisor's
              ability to correctly anticipate such trends, since losses in
              these transactions may not be offset in gains in the Fund's
              portfolio or in lower purchase prices for assets it intends to
              acquire. The Advisor's prediction of trends in underlying assets
              may prove to be inaccurate, which could result in substantial
              losses to the Fund.  Hedging transactions are also subject to
              risks. If the Advisor incorrectly anticipates trends in the
              underlying asset, the Fund may be in a worse position than if no
              hedging had occurred. In addition, there may be imperfect
              correlation between the Fund's use of futures contracts and the
              assets being hedged.

       (E)    Options -- The Fund may engage in options transactions for any
              lawful purpose, including hedging, risk management, or enhancing
              returns, but not for speculation. The Fund may purchase or write
              put and call options on securities, futures contracts, indices,
              and foreign currency, and enter into closing transactions with
              respect to such options to terminate an existing position.


                                                                              11
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (continued)
June 30, 1995 (Unaudited)

              Premiums received by the Fund upon writing put or call options
              are recorded in the Fund's statement of assets and liabilities as
              an asset with a corresponding liability which is subsequently
              adjusted to the current market value of the option. When an
              option that is written by the Fund expires, is exercised, or is
              closed, the Fund realizes a gain or loss, and the liability is
              eliminated. The Fund continues to bear the risk of adverse
              movements in the price of the underlying asset during the period
              of the option, although any potential loss during the period
              would be reduced by the amount of the option premium received.
              The use of written option contracts may involve elements of
              market risk in excess of the amount recognized in the statement
              of assets and liabilities. The contract value represents the
              Fund's involvement in these financial instruments. When required
              by SEC guidelines, the Fund will set aside permissible liquid
              assets in a segregated account to secure its potential
              obligations under its written options positions.

              The successful use of option contracts by the Fund is dependent
              upon the ability of the Advisor to correctly anticipate trends in
              the underlying assets of the option contracts. To the extent that
              the Fund is engaging in option contracts other than for hedging
              purposes, the Fund's successful use of such transactions is more
              dependent upon the Advisor's ability to correctly anticipate such
              trends, since losses in these transactions may not be offset in
              gains in the Fund's portfolio or in lower purchase prices for
              assets it intends to acquire. The Advisor's prediction of trends
              in underlying assets may prove to be inaccurate, which could
              result in substantial losses to the Fund. Hedging transactions
              are also subject to risks. If the Advisor incorrectly anticipates
              trends in the underlying asset, the Fund may be in a worse
              position than if no hedging had occurred. In addition, there may
              be imperfect correlation between the Fund's use of option
              contracts and the assets being hedged.
       (F)    Foreign Currency Translation -- Investment securities and other
              assets and liabilities denominated in foreign currencies are
              converted to U.S. dollars based upon current exchange rates.
              Purchases and sales of foreign investment securities and income
              are converted to U.S. dollars based upon currency exchange rates
              prevailing on the respective dates of such transactions. The
              effect of changes in foreign exchange rates on realized and
              unrealized security gains or losses is reflected as a component
              of such gains or losses.
       (G)    When-Issued Securities -- The Fund may purchase securities on a
              when-issued or delayed delivery basis. Although the payment and
              interest terms of these securities are established at the time
              the purchaser enters into the agreement, these securities may be
              delivered and paid for at a future date, generally within 45
              days. The Fund records purchases of when-issued securities and
              reflects the values of such securities in determining net asset
              value in the same manner as other portfolio securities. The Fund
              segregates and maintains at all times permissible liquid assets
              in an amount at least equal to the amount of outstanding
              commitments for when-issued securities.
       (H)    Other -- Portfolio transactions are recorded on the trade date.
              Dividend income and distributions to shareholders are recorded on
              the ex-dividend date. Interest income is recorded on the accrual
              basis.

3.     NET ASSETS
       Net assets as of June 30, 1995 were as follows:

<TABLE>
       <S>                                                                                      <C>
       Capital Stock                                                                            $139,978,516
       Undistributed Net Investment Income                                                            63,327
       Undistributed Net Realized Gain                                                             3,036,455
       Net Unrealized Appreciation                                                                13,428,660
                                                                                                ------------
       Net Assets                                                                               $156,506,958
                                                                                                ============
</TABLE>

4.     CAPITAL SHARE TRANSACTIONS
       Transactions in shares of the Fund for the six months ended June 30,
       1995 and the year ended December 31, 1994 were as follows:

<TABLE>
<CAPTION>
                                                             June 30, 1995                        December 31, 1994
                                                     -------------------------------        ------------------------------
                                                      Shares               Dollars             Shares            Dollars
                                                      ------               -------             ------            -------
<S>                                                  <C>               <C>                  <C>              <C>
Shares Sold                                           3,756,836         $ 39,652,194         9,271,840        $101,330,716
Shares Issued in Reinvestment of Dividends                3,924               41,477           851,339           8,806,683
Shares Redeemed                                      (2,245,025)         (23,544,274)       (4,541,890)        (49,919,707)
                                                     ----------         ------------        ----------        -----------
Net Increase                                          1,515,735         $ 16,149,397         5,581,289        $ 60,217,692
                                                     ==========         ============        ==========        ============
</TABLE>
12
<PAGE>
 
5.     RELATED PARTY TRANSACTIONS
       Strong Capital Management, Inc. (the "Advisor"), with whom certain
       officers and directors of the Fund are affiliated, provides investment
       advisory services and shareholder recordkeeping and related services to
       the Fund. Investment advisory fees, which are established by terms of an
       Advisory Agreement, are based on an annualized rate of 1.00% of the
       average daily net assets of the Fund.  Advisory fees are subject to
       reimbursement by the Advisor if the Fund's operating expenses exceed
       certain levels. Shareholder recordkeeping and related service fees are
       based on contractually established rates for each open and closed
       shareholder account. In addition, the Advisor is compensated for certain
       other services related to costs incurred for reports to shareholders.

       Certain information regarding these transactions for the six months
       ended June 30, 1995 is as follows:

<TABLE>
       <S>                                                                                       <C>
       Payable to Advisor at June 30, 1995                                                       $142,930
       Other Shareholder Servicing Expenses Paid to Advisor                                            92
       Unaffiliated Directors' Fees                                                                 1,588
</TABLE>

6.     INVESTMENT TRANSACTIONS
       Aggregate purchases and sales of long-term securities for the six months
       ended June 30, 1995 were $287,333,907 and $258,057,681, respectively.

7.     INCOME TAX INFORMATION
       At June 30, 1995, based on investment cost for Federal income tax
       purposes of $142,209,995.21, net unrealized appreciation was
       $12,939,497.65, consisting of $15,585,414.78 in aggregate gross
       unrealized appreciation and $2,645,917.13 in aggregate gross unrealized
       depreciation.

8.     FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS
       The Fund may enter into forward foreign currency exchange contracts for
       any lawful purpose, including hedging, risk management, or enhancing
       returns, but not for speculation.  

       Forward foreign currency exchange contracts are typically used by the
       Fund to hedge currency exposure related to receivables from securities
       sold and payables for securities purchased. Forward foreign currency
       exchange contracts are valued at the forward rate, and are
       marked-to-market daily. The change in market value is recorded by the
       Fund as an unrealized gain or loss. When the contract is closed, the
       Fund records an exchange gain or loss equal to the difference between
       the value of the contract at the time it was opened and the value at the
       time it was closed.  

       The use of forward foreign currency exchange contracts does not
       eliminate fluctuations in the underlying prices of the Fund's portfolio
       securities, but it does establish a rate of exchange that can be
       achieved in the future. Although forward foreign currency exchange
       contracts limit the risk of loss due to a decline in the value of the
       hedged currency, they also limit any potential gain that might result
       should the value of the currency increase. In addition, the Fund could
       be exposed to risks if the counterparties to the contracts are unable to
       meet the terms of their contracts.  

       At June 30, 1995, the Fund had entered into forward foreign currency
       exchange contracts as follows:

<TABLE>
<CAPTION>
                                  Currency          Settlement           Currency Value          Unrealized
                                    Sold               Date                in USD               Depreciation
                      -------------------------     ----------           --------------         ------------
                      <S>        <C>                  <C>                <C>                     <C>
                      9,572,734  German Marks         7/19/95            $6,942,303                $89,952
                      1,297,466  German Marks         7/26/95               940,843                  4,450
                        165,000  German Marks         7/31/95               119,645                    769
</TABLE>

9.     FOREIGN INVESTMENTS
       Investments in foreign markets can pose more risks than U.S.
       investments, and to the extent that the Fund invests in foreign
       securities, the Fund's share price is expected to be more volatile than
       that of a U.S. securities-only fund. The value of the Fund's foreign
       securities will fluctuate with changes in stock market conditions,
       currency values, interest rates, foreign government regulations, and
       economic and political conditions in countries in which the Fund
       invests. These risks are generally intensified for investments in
       emerging markets.





                                                                              13
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (continued)
June 30, 1995 (Unaudited)

10.    ANNUAL MEETING
       A shareholder meeting was held on April 13, 1995 in Milwaukee,
       Wisconsin. Results of the shareholder vote, calculated as a percentage
       of total shares voted, are as follows:

<TABLE>
<CAPTION>
                                                                SHARES VOTED 11,784,081.469
                                                     ---------------------------------------------------
    PROPOSALS                                        AFFIRMATIVE         WITHHOLD
    ---------                                        -----------         --------
<S>                                                    <C>                <C>                  
    1    Election of Directors
         Richard S. Strong                               97.69%              2.31%
         John Dragisic                                   97.56               2.44
         Marvin E. Nevins                                96.90               3.10
         Willie D. Davis                                 97.47               2.53
         William F. Vogt                                 97.67               2.33
         Stanley Kritzik                                 97.47               2.53

<CAPTION>
                                                      AFFIRMATIVE          AGAINST            ABSTAIN
                                                      -----------          -------            -------
<S>                                                    <C>                <C>                  <C>
    2    Ratify Selection of Auditors                    96.64%              0.61%              2.75%
    3    Adopt Advisory Agreement                        93.51               2.42               4.07
    4    Adopt Revised Articles                          92.92               2.76               4.32
    5    Amend Investment Objective                      92.86               2.60               4.54
    6    Amend or Adopt a Fundamental
         Investment Limitation Concerning:
    6A   Diversification                                 93.21               1.27               5.52
    6B   Concentration                                   93.14               1.31               5.55
    6C   Lending                                         92.41               2.06               5.53
    6D   Purchasing and Selling Real Estate              92.27               2.19               5.54
    6E   Borrowing                                       90.92               3.54               5.54
    6F   Underwriting Securities                         92.40               2.07               5.53
    6G   Purchasing or Selling Financial
         Commodities                                     91.62               2.86               5.52
    6H   Issuing Senior Securities                       93.04               1.43               5.53
    6I   Pooled Fund Structures                          92.27               2.20               5.53
    7    Eliminate a Fundamental
         Investment Limitation Concerning:
    7A   Use of Margin                                   87.82               4.04               8.14
    7B   Purchase of Investment Company
         Securities                                      89.64               2.18               8.18
    7C   Investment in Oil and Gas Interests             89.72               2.12               8.16
    7D   Pledging Assets                                 88.27               3.57               8.16
    7E   Securities Investments of
         Directors and Officers                          88.83               3.03               8.14
    7F   Fund Portfolio Transactions with
         Directors and Officers                          88.29               3.52               8.19
    7G   Investing in Securities for the
         Purpose of Management
         or Control                                      89.53               2.29               8.18
</TABLE>





14
<PAGE>
 
FINANCIAL HIGHLIGHTS

The following presents information relating to a share of capital stock
outstanding for the entire period.

<TABLE>
<CAPTION>
                                                         1995***         1994             1993            1992**
                                                         -------         ----             ----            ------
<S>                                                      <C>             <C>              <C>              <C>
Net Asset Value, Beginning of Period                     $10.07          $11.54           $10.15           $10.00
INCOME FROM INVESTMENT OPERATIONS
    Net Investment Income                                  0.01            0.10             0.05             0.04
    Net Realized and Unrealized Gains
      (Losses) on Investments                              1.66           (0.71)            2.09             0.78
                                                         ------          ------          -------           ------
TOTAL FROM INVESTMENT OPERATIONS                           1.67           (0.61)            2.14             0.82
LESS DISTRIBUTIONS
    From Net Investment Income                            (0.00)          (0.10)           (0.05)           (0.04)
    In Excess of Net Investment Income                       --           (0.43)           (0.70)              --
    From Net Realized Gains                                  --           (0.33)              --            (0.63)(1)
                                                         ------          ------          -------           ------
TOTAL DISTRIBUTIONS                                       (0.00)          (0.86)           (0.75)           (0.67)
                                                         ------          ------          -------           ------
NET ASSET VALUE, END OF PERIOD                           $11.74          $10.07          $ 11.54           $10.15
                                                         ======          ======          =======           ======
Total Return                                             +16.6%           -5.4%           +22.0%            +8.9%

Net Assets, End of Period (In Thousands)               $156,507        $118,927          $71,938          $26,739
Ratio of Expenses to Average Net Assets                    1.2%*            1.2%             1.3%            1.7%*
Ratio of Net Investment Income to Average Net Assets       0.2%*            1.1%             0.5%            0.5%*
Portfolio Turnover Rate                                   204.9%          662.5%           976.5%        1,767.9%*
</TABLE>


      *   Calculated on an annualized basis.
     **   Inception date is May 8, 1992. Total return is not annualized.
    ***   For the six months ended June 30, 1995 (Unaudited). Total return and
          portfolio turnover rate are not annualized.
    (1)   Ordinary income distribution for tax purposes.





                                                                              15
<PAGE>
 
                            DIRECTORS OF THE FUND

                Richard S. Strong            John Dragisic
                Marvin E. Nevins             Stanley Kritzik
                Willie D. Davis              William F. Vogt


                             OFFICERS OF THE FUND

                              Richard S. Strong
                            Chairman of the Board

                                John Dragisic
                                Vice Chairman

                              Lawrence A. Totsky
                                Vice President

                               Thomas P. Lemke
                                Vice President

                               Ann E. Oglanian
                                  Secretary

                              Ronald A. Neville
                                  Treasurer

                              Investment Advisor
                       Strong Capital Management, Inc.
                  P.O. Box 2936, Milwaukee, Wisconsin 53201

                                 Distributor
                       Strong Funds Distributors, Inc.
                  P.O. Box 2936, Milwaukee, Wisconsin 53201

                                  Custodian
                            Firstar Trust Company
                   P.O. Box 701, Milwaukee, Wisconsin 53201

                 Transfer Agent and Dividend-Disbursing Agent
                       Strong Capital Management, Inc.
                  P.O. Box 2936, Milwaukee, Wisconsin 53201

                                   Auditors
                           Coopers & Lybrand L.L.P.
            411 East Wisconsin Avenue, Milwaukee, Wisconsin 53202

                                Legal Counsel
                             Godfrey & Kahn, S.C.
              780 North Water Street, Milwaukee, Wisconsin 53202


      This report must be preceded or accompanied by the prospectus for
                        the Strong Discovery Fund II.







                             [STRONG FUNDS LOGO]
                       STRONG FUNDS DISTRIBUTORS, INC.
                                P.O. Box 2936
                          Milwaukee, Wisconsin 53201


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