LPLA SEPARATE ACCOUNT ONE
N-30D, 1997-03-10
Previous: GLOBALSTAR TELECOMMUNICATIONS LTD, 10-K, 1997-03-10
Next: JNL SERIES TRUST, 497, 1997-03-10



                      LONDON PACIFIC LIFE & ANNUITY COMPANY




                            LPLA SEPARATE ACCOUNT ONE
                                       AND
                       LPT VARIABLE INSURANCE SERIES TRUST

                                 REGENCY SERIES


                 FLEXIBLE CONTRIBUTION DEFERRED VARIABLE ANNUITY

                                  ANNUAL REPORT
                     FOR THE PERIOD ENDED DECEMBER 31, 1996




This Annual  Report has been  prepared to provide  information  to the owners of
London Pacific Life & Annuity Company's  Regency Series Variable Annuity.  If it
is used for any other  purpose,  it must be accompanied or preceded by a current
Regency  Series  prospectus,  which  discloses  any charges and other  important
information about the Separate Account, together with the current prospectus for
the LPT Variable Insurance Series Trust.





                                    CONTENTS






Message from the President..................................................2

LPLA SEPARATE ACCOUNT ONE:
Statement of Assets & Liabilities...........................................3
Statement of Operations.....................................................4
Statement of Changes in Net Assets..........................................5
Notes to Financial Statements.............................................6-9
Report of Independent Accountants..........................................10

LPT VARIABLE INSURANCE SERIES TRUST:
Individual Portfolio Review.............................................11-17
Statements of Assets & Liabilities.........................................18
Statements of Operations...................................................19
Statements of Changes in Net Assets........................................20
Financial Highlights.......................................................21
Schedules of Investments................................................22-52
Notes to Financial Statements...........................................53-60
Report of Independent Accountants..........................................61




                           MESSAGE FROM THE PRESIDENT

Dear Contract Owner:

We are pleased to provide you with the Annual Reports for LPLA Separate  Account
One and LPT Variable  Insurance  Series  Trust for the year ending  December 31,
1996. Thank you for investing with us!

As you may know, the financial  markets have continued  their upward trend,  not
only with a sharp rise in the Dow Jones industrial  Average,  but with increases
in other major indexes like the S&P 500 and the Russell 2000 as well. As of this
writing,  the Dow Jones is breaking  all records at the 7,000 level and confirms
what some economists say is a sustained bull market. While we hope that you have
benefitted  from the rise in the  markets  and  that you have  diversified  your
assets according to your financial advisor's instructions, timing is everything.
A noted  economist once told me that the difference  between a prudent  investor
and an anxious investor is three years. Opportunities E will always exist to buy
low and sell high.  Depending  on your entry date,  any market can be  volatile,
even the best of bull markets.

We are pleased to announce  that the 1996  performance*  of the  underlying  LPT
Variable Insurance Series [nest portfolios has been very good since the February
9, 1996 effective date. Most of the Portfolios  performed quite well relative to
their  comparative  indexes for the year.  Strong Growth Portfolio was up 20.27%
versus the  Russell  2000 Stock  Index of 14.55%,  Lexington  Corporate  Leaders
Portfolio  was up 12 84% and MAS Value  Portfolio was up 20.39% versus the S & P
500 Stock Index of 15.14% and the Lipper Growth & Income Index of 14.14%. Strong
International  Portfolio  was up 5.85%  versus the Morgan  Stanley EAFE Index of
3.99% and Berkeley Smaller Companies  Portfolio was up 2.42 % versus the Russell
2000 Stock Index of 14.55%.  MFS Total Return  Portfolio was up 9.81% versus the
Lipper Balanced Fund Index of 9.41% and Salomon U. S. Quality Bond Portfolio was
up 2.27% versus the Lipper Government Intermediate Index of 2.16%.

When  considering  the  financial  markets for 1997,  diversify  your assets and
expect volatility.  Furthermore,  it is always a good idea to keep in touch with
your financial advisor, especially if the market environment changes.


Thank  you for  selecting  the  Regency  Variable  Annuity.  We  appreciate  the
confidence  that you have  placed in us. and we look  forward  to serving  your
investment needs for the future.

Mark E. PRILLAMAN
President
LPT Variable Insurance Series Trust

*Past performance of unmanaged  indexes or of the LPT Variable  Insurance Series
Trust  Portfolios  is no  guarantee  of future  results.  Investment  return and
principal value of the investment will fluctuate so that the investor's  shares,
when redeemed,  may be worth more or less than their original cost.  Performance
numbers are net of all portfolio operating expenses, however they do not reflect
the deduction of insurance charges against assets.



                           LPLA SEPARATE ACCOUNT ONE

                       STATEMENT OF ASSETS AND LIABILITIES

                                DECEMBER 31, 1996

<TABLE>
<CAPTION>
<S>                              <C>         <C>            <C>              <C>               <C>
                                                 MFS Total       Salomon U.S.    Salomon Money         Strong      
                                   MAS Value      Return         Quality Bond        Market        International Stock
                                 Sub-Account    Sub-Account      Sub-Account      Sub-Account        Sub-Account
                                 ------------  --------------  ---------------  ----------------  --------------------
ASSETS
Investments in the LPT
Variable Insurance Trust,
at value (Note 3)                    $766,457      $1,046,614         $926,451          $417,951              $565,195
                                 ------------  --------------  ---------------  ----------------  --------------------

Total Assets                          766,457       1,046,614         926,451           417,951                565,195
                                 ------------  --------------  ---------------  ----------------  --------------------

LIABILITIES

Accrued expenses payable to
London Pacific Life & Annuity
Company  (Note 4)                          22              32              31                16                     15
Amounts retained by London
Pacific Life & Annuity Co. in
LPLA Separate Account One
(Note 7)                              153,196         139,219         127,999           130,261                133,139
                                 ------------   -------------  ---------------  ----------------  --------------------

TOTAL LIABILITIES                     153,218         139,251         128,030           130,277                133,154
                                 ------------   -------------  ---------------  ----------------  --------------------

NET ASSETS ATTRIBUTABLE TO
CONTRACT OWNERS                      $613,239        $907,363        $798,421          $287,674               $432,041
                                 ============   =============  ==============   ================  ====================

UNIT VALUE                             $12.12          $11.03          $10.15            $10.36                 $10.58
                                 ============   =============  ==============   ================  ====================

                                       50,583          82,279          78,700            27,763                 40,840
                                 ============   =============  ==============   ================  ====================
</TABLE>



<TABLE>
<CAPTION>
<S>                                      <C>            <C>                <C>
                                                        Berkeley Smaller      Lexington
                                         Strong Growth     Companies       Corporate Leaders
                                          Sub-Account    Sub-Account         Sub-Account
                                         ------------   ----------------   -----------------
Investments in the LPT
Variable Insurance Trust,
at value (Note 3)                            $722,959           $674,793            $489,190
                                         ------------   ----------------   -----------------

Total Assets                                  722,959            674,793             489,190
                                         ------------   ----------------   -----------------

LIABILITIES

Accrued expenses payable to
London Pacific Life & Annuity
Company  (Note 4)                                 17                  17                  13
Amounts retained by London
Pacific Life & Annuity Co. in
LPLA Separate Account One
(Note 7)                                      160,583            131,253              144,672
                                         -------------  ----------------    -----------------

TOTAL LIABILITIES                             160,600            131,270              144,685
                                         -------------  ----------------    -----------------

NET ASSETS ATTRIBUTABLE TO
CONTRACT OWNERS                              $562,359           $543,523             $344,505
                                         ============   ================    =================

UNIT VALUE                                     $12.62             $10.35               $11.51
                                         ============   ================    =================

                                               44,555             52,516               29,933
                                         ============   ================    =================
</TABLE>




                        See Notes to Financial Statements

<TABLE>
<CAPTION>
                            LPLA SEPARATE ACCOUNT ONE

                             STATEMENT OF OPERATIONS
          FOR THE PERIOD JANUARY 31, 1996 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1996

<S>                                      <C>            <C>            <C>              <C>               <C>
                                                         MFS Total       Salomon U.S.    Salomon Money         Strong      
                                          MAS Value       Return         Quality Bond        Market        International Stock
    INCOME AND EXPENSES                  Sub-Account    Sub-Account      Sub-Account      Sub-Account        Sub-Account
    Income:                              ------------  --------------  ---------------  ----------------  --------------------
      Dividends from the LPT Variable
      Insurance Series Trust
                                              $19,181         $15,103          $37,717           $15,124             $2,659
    Expenses:
      Mortality and other expense
      charges (Note 4)

    Net investment income                       1,620           2,240            5,845             1,903              1,726
                                         ------------  --------------  ---------------  ----------------  --------------------

                                               17,561          12,863           31,872            13,221             36,980
                                         ------------  --------------  ---------------  ----------------  --------------------
    REALIZED AND UNREALIZED GAIN
    (LOSS) ON INVESTMENTS.

    Net realized gain on sales of
    investments

    Net unrealized appreciation
    (depreciation) on investments                  29               2              102                 0                 75
      Beginning of period                ------------  --------------  ---------------  ----------------  ---------------------
      End of period
      Net unrealized appreciation
      (depreciation) during period
                                                    0               0                0                 0                  0
    NET REALIZED AND UNREALIZED GAIN           40,172          19,948              646                 0              2,107
    (LOSS) ON INVESTMENTS                ------------  --------------  ---------------  ----------------  ---------------------

    NET INCREASE (DECREASE) IN NET             40,172          19,948              646                 0              2,107
    ASSETS RESULTING FROM OPERATIONS     ------------  --------------  ---------------  ----------------  ---------------------


                                               40,201          19,950              748                 0              2,182
                                         ------------  --------------  ---------------  ----------------  ---------------------


                                              $57,762         $32,813          $32,620           $13,221             $3,115
                                         ============  ==============  ===============  ================  =====================
</TABLE>


<TABLE>
<CAPTION>
<S>                                      <C>            <C>                <C>
                                                        Berkeley Smaller      Lexington
                                         Strong Growth     Companies       Corporate Leaders
    INCOME AND EXPENSES                   Sub-Account    Sub-Account         Sub-Account
    Income:                              ------------   ----------------   -----------------
      Dividends from the LPT Variable
      Insurance Series Trust
                                              $38,140           $112,982              $4,264
    Expenses:
      Mortality and other expense
      charges (Note 4)

    Net investment income                       1,160              1,558                 672
                                         ------------    ---------------   ------------------
                                               36,980            111,424               3,592
    REALIZED AND UNREALIZED GAIN         ------------    ---------------   ------------------
    (LOSS) ON INVESTMENTS.

    Net realized gain on sales of
    investments

    Net unrealized appreciation
    (depreciation) on investments                 551                 85                   4
      Beginning of period                ------------    ---------------   ------------------
      End of period
      Net unrealized appreciation
      (depreciation) during period
                                                    0                  0                   0
    NET REALIZED AND UNREALIZED GAIN           (5,660)          (142,697)             24,589
    (LOSS) ON INVESTMENTS                -------------   ----------------  -----------------

    NET INCREASE (DECREASE) IN NET             (5,660)          (142,697)             24,589
    ASSETS RESULTING FROM OPERATIONS     -------------   ----------------  -----------------


                                               (5,109)          (142,612)             24,593
                                         -------------   ----------------  -----------------


                                              $31,871           ($31,188)            $28,185
                                         =============   ================  =================
</TABLE>





                        See Notes to Financial Statements
 
 

                            LPLA SEPARATE ACCOUNT ONE
                       STATEMENT OF CHANGES IN NET ASSETS
          FOR THE PERIOD JANUARY 31, 1996 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1996



<TABLE>
<CAPTION>
<S>                                   <C>         <C>            <C>              <C>               <C>
                                                      MFS Total       Salomon U.S.    Salomon Money         Strong      
                                       MAS Value      Return         Quality Bond        Market        International Stock
                                      Sub-Account    Sub-Account      Sub-Account      Sub-Account        Sub-Account
                                      ------------  --------------  ---------------  ----------------  --------------------
INCREASE(DECREASE) IN NET
  ASSETS FROM OPERATIONS
  Net investment income                    $17,561         $12,863          $31,872           $13,221                  $933
  Net realized gain on sales                    29               2              102                 0                    75 
  Net unrealized appreciation
  (depreciation) during the period          40,172          19,948              646                 0                 2,107
                                      ------------  --------------  ---------------  ----------------  --------------------
Net increase (decrease) in net assets
  resulting from operations                 57,762          32,813           32,260            13,221                 3,115
                                      ------------  --------------  ---------------  ----------------  --------------------
CONTRACT RELATED TRANSACTIONS:
  Transfers in from net premiums           286,034         414,918           95,545         2,841,064               155,627
  Transfers out from contract related
  transactions                                (357)         (3,655)          (3,368)                0                (1,948)
  Transfers between Separate Account                                                                     
  investment portfolios                    297,996         477,506           676,623       (2,561,350)               283,386
                                      ------------  --------------  ----------------  ----------------  --------------------
Net increase in net assets resulting
from contract related transactions         583,673         888,769           768,800          279,714                437,065
                                      ------------  --------------  ----------------  ---------------   --------------------
INITIAL CONTRIBUTION BY LONDON PACIFIC
  LIFE & ANNUITY COMPANY                   125,000         125,000           125,000          125,000                125,000


Change in amount retained by London
Pacific Life & Annuity Company in
LPLA Separate Account One (Note 7)        (153,196)       (139,219)         (127,999)         (130,261)             (133,139)
                                      -------------  --------------  ----------------  ----------------  --------------------

INCREASE IN NET ASSETS                     613,239         907,363           798,421           287,674               432,041

NET ASSETS, BEGINNING OF PERIOD                  0               0                 0                 0                     0
                                      ------------  --------------  ----------------  ----------------  --------------------
NET ASSETS, END OF PERIOD                 $613,239        $907,363          $798,421          $287,674              $432,041
                                      ============  ==============  ================  ================  ====================
</TABLE>

<TABLE>
<CAPTION><S>                                      <C>            <C>                <C>
                                                        Berkeley Smaller      Lexington
                                         Strong Growth     Companies       Corporate Leaders
                                          Sub-Account    Sub-Account         Sub-Account
                                         ------------   ----------------   -----------------
INCREASE(DECREASE) IN NET
  ASSETS FROM OPERATIONS
  Net investment income                       $36,980           $111,424             $3,592
  Net realized gain on sales                      551                 85                  4 
  Net unrealized appreciation
  (depreciation) during the period             (5,660)          (142,697)             24,589
                                         ------------   -----------------  -----------------
Net increase (decrease) in net assets
  resulting from operations                    31,871            (31,188)             28,185
                                         ------------   -----------------  -----------------
CONTRACT RELATED TRANSACTIONS:
  Transfers in from net premiums             227,819             246,768             187,429
  Transfers out from contract related
  transactions                                (2,879)             (1,896)                (53)
  Transfers between Separate Account                                                                     
  investment portfolios                      341,131             336,092             148,616
                                         ------------  ------------------  -----------------
Net increase in net assets resulting
from contract related transactions           566,071             580,964             335,992
                                         ------------  ------------------  -----------------
INITIAL CONTRIBUTION BY LONDON PACIFIC
  LIFE & ANNUITY COMPANY                     125,000             125,000             125,000


Change in amount retained by London
Pacific Life & Annuity Company in
LPLA Separate Account One (Note 7)          (160,583)           (131,253)           (144,672)
                                         -------------  ---------------    ------------------

INCREASE IN NET ASSETS                       562,359             543,523             344,505

NET ASSETS, BEGINNING OF PERIOD                    0                   0                   0
                                         -------------  ----------------   -----------------
NET ASSETS, END OF PERIOD                   $562,359            $543,523            $344,505
                                         =============  ================   =================
</TABLE>


                            LPLA SEPARATE ACCOUNT ONE
                          Notes to Financial Statements
                                December 31, 1996


NOTE 1 - Organization

LPLA Separate Account One ("Separate  Account") is a separate investment account
of London Pacific Life & Annuity Company  ("Company").  The Separate Account was
established  on November 23, 1994 under the insurance laws of the State of North
Carolina for the purpose of issuing flexible payment variable annuity contracts.
Under North  Carolina's  insurance laws, the assets of the Separate  Account are
clearly  identified and  distinguished  from the other assets and liabilities of
the Company. The Separate Account cannot be charged with liabilities arising out
of any other business of the Company.

The Separate  Account is a unit investment  trust registered with the Securities
and  Exchange  Commission  under the  Investment  Company Act of 1940.  Contract
owners  may  allocate  their  account  values  to one or  more  of the  Separate
Account's investment  Sub-Accounts.  Funds of the investment Sub-Accounts of the
Separate  Account  are  invested  exclusively  in  a  corresponding   investment
portfolio of the LPT Variable  Insurance Series Trust ("Trust") managed by LPIMC
Insurance  Marketing Services ("LPIMC"),  a registered  investment advisor and a
wholly-owned subsidiary of the Company.

NOTE 2 - Significant Accounting Policies

The  following  is a summary of  significant  accounting  policies  which are in
conformity with generally accepted accounting  principles  consistently followed
by the Separate  Account in the  preparation  of its financial  statements.  The
preparation  of financial  statements  in  conformity  with  generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of  assets  and  liabilities  at the date of the
financial  statements and the reported  amounts of revenues and expenses  during
the reported period. Actual results could differ from those estimates.

Investments - Security transactions are recorded on the trade date.  Investments
held by the  Sub-Accounts  are  stated at the net  asset  value per share of the
respective investment portfolio of the Trust. Realized gains and losses on sales
of shares of the Trust are determined based on the first-in,  first-out  method.
Dividends and capital gain  distributions  are recorded on the ex-dividend  date
and are reinvested in additional shares of the respective  investment  portfolio
of the Trust.

Federal  Income Taxes - Operations  of the Separate  Account are included in the
income tax return of the  Company,  which is taxed as a life  insurance  company
under the Internal  Revenue  Code.  The Separate  Account will not be taxed as a
registered  investment company under Sub-Chapter M of the Internal Revenue Code.
Under  existing  federal  income tax law, no taxes are payable on the investment
income or on the capital gains of the Separate Account.



                            LPLA SEPARATE ACCOUNT ONE
                          Notes to Financial Statements
                                December 31, 1996





NOTE 3 - Investments

The number of shares  owned,  aggregate  cost,  and net asset value per share of
each Sub-Account's investment in the Trust at December 31, 1996 were as follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
                                                              Portfolio Information
Investment                                  Number of                Aggregate                      Net Asset
Sub-Account                                 Shares                     Cost                      Value Per Share
- -------------------------------------------------------------------------------------------------------------------
<S>                                          <C>                      <C>              
MAS Value                                     64,647                   $726,285                       $11.86
MFS Total Return                              96,012                  1,026,666                        10.90
Salomon U.S. Quality Bond                     94,436                    925,805                         9.81
Salomon Money Market                         417,951                    417,951                         1.00
Strong International Stock                    53,401                    563,088                        10.58
Strong Growth                                 60,664                    728,619                        11.92
Berkeley Smaller Companies                    78,575                    817,490                         8.58
Lexington Corporate Leaders                   42,749                    464,601                        11.44
</TABLE>


NOTE 4 - Related Party Transactions

The Company  assesses a charge of 1.25% per annum based on the average daily net
assets of each  Sub-Account  at each  valuation  date for  mortality and expense
risks.  The Company also charges each  Sub-Account .15% and .10% per annum based
on the  average  daily net assets of each  Sub-Account  for  administrative  and
distribution expenses,  respectively.  These charges are deducted from the daily
unit value of each Sub-Account but are paid to the Company on a monthly basis. A
contract  maintenance  charge  of  $36  is  currently  deducted  on  the  policy
anniversary  date and upon full  surrender  of the policy  when the  accumulated
value is $50,000 or less.

London  Pacific  Financial  and  Insurance  Services  ("LPFIS"),   a  registered
broker/dealer  and  wholly-owned   subsidiary  of  the  Company,   is  principal
underwriter  and general  distributor  of the Separate  Account.  LPFIS does not
receive any compensation for sales of the variable annuity contracts.




                            LPLA SEPARATE ACCOUNT ONE
                          Notes to Financial Statements
                                December 31, 1996



Note 5 - Changes in Units Outstanding

Changes in units  outstanding for the period January 31, 1996  (commencement  of
operations) to December 31, 1996 were as follows:

<TABLE>
<CAPTION>
                                               Units             Units             Units             Net
Investment Sub-Account                       Purchased         Transferred       Redeemed          Increase
- -------------------------------           ---------------    ---------------    -----------       ----------
<S>                                            <C>              <C>               <C>               <C>
MAS Value                                       23,988            26,628            (33)            50,583
MFS Total Return                                37,908            44,705           (334)            82,279
Salomon U.S. Quality Bond                        9,805            69,231           (336)            78,700
Salomon Money Market                           277,258          (249,495)             0             27,763
Strong International Stock                      14,759            26,267           (186)            40,840
Strong Growth                                   17,977            26,809           (231)            44,555
Berkeley Smaller Companies                      22,713            29,987           (184)            52,516
Lexington Corporate Leaders                     16,470            13,468             (5)            29,933
</TABLE>


NOTE 6 - Diversification Requirements

Under the provisions of Section  817(h) of the Internal  Revenue Code a variable
annuity contract,  other than a contract issued in connection with certain types
of  employee  benefit  plans,  will not be treated as an  annuity  contract  for
federal  income tax  purposes  for any period for which the  investments  of the
segregated  asset  account  on which the  contract  is based are not  adequately
diversified. The Code provides that the "adequately diversified" requirement may
be met if the underlying investments satisfy either a statutory safe harbor test
or diversification requirements set forth in regulations issued by the Secretary
of Treasury.

The Internal Revenue Service has issued  regulations under Section 817(h) of the
Code.  The Company  believes that it satisfies the current  requirements  of the
regulations, and it intends that the Separate Account will continue to meet such
requirements.

NOTE 7 - Amount Retained by the Company

The amount  retained by the Company is  attributable  to the  Company's  initial
contribution to the Separate Account and the underlying  investment results. The
change in this  amount  arises from that  portion,  determined  ratably,  of the
Separate Account's  investment results applicable to the net assets owned by the
Company.  The  funds  contributed  by the  Company,  as well  as any  investment
appreciation  or  depreciation,  are not  subject to charges for  mortality  and
expense risks, administration expenses and distribution expenses.

Amounts  retained by the Company in the Separate  Account may be  transferred by
the Company to its General Account at any time.




                            LPLA SEPARATE ACCOUNT ONE
                          Notes to Financial Statements
                                December 31, 1996




NOTE 8 - Purchases and Sales of Securities

Cost of purchases  and  proceeds  from sales of the Trust shares by the Separate
Account during the year ended December 31, 1996 were as follows:

<TABLE>
<CAPTION>
                  Investment Sub-Account                      Purchases                 Sales
                  -------------------------                   ---------                 -----
                  <S>                                         <C>                       <C>
                  MAS Value                                    $726,613                   $357
                  MFS Total Return                            1,026,717                     53
                  Salomon U.S. Quality Bond                     980,727                 55,024
                  Salomon Money Market                        2,853,937              2,435,986
                  Strong International Stock                    564,621                  1,608
                  Strong Growth                                 730,723                  2,655
                  Berkeley Smaller Companies                    819,174                  1,769
                  Lexington Corporate Leaders                   464,650                     53
</TABLE>




                        REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors of London Pacific Life & Annuity
Company and Contract Owners of LPLA Separate Account One

In our opinion,  the  accompanying  statement of assets and  liabilities and the
related statements of operations and of changes in net assets present fairly, in
all material  respects,  the financial position of each of the Sub-Accounts (MAS
Value, MFS Total Return, Salomon U.S. Quality Bond, Salomon Money Market, Strong
International  Stock,  Strong Growth,  Berkeley Smaller  Companies and Lexington
Corporate Leaders)  constituting LPLA Separate Account One at December 31, 1996,
the  results of each of their  operations  and the  changes in each of their net
assets  for  the  period  indicated,   in  conformity  with  generally  accepted
accounting  principles.  These financial  statements are the  responsibility  of
London Pacific Life & Annuity  Company's  management;  our  responsibility is to
express  an  opinion  on these  financial  statements  based on our  audits.  We
conducted our audits of these financial  statements in accordance with generally
accepted auditing  standards which require that we plan and perform the audit to
obtain reasonable  assurance about whether the financial  statements are free of
material  misstatement.  An audit includes examining,  on a test basis, evidence
supporting the amounts and  disclosures in the financial  statements,  assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall  financial  statement  presentation.  We believe that our
audits, which included confirmation of investments owned at December 31, 1996 by
correspondence  with the  Trust,  provide a  reasonable  basis  for the  opinion
expressed above.


PRICE WATERHOUSE LLP
Boston, Massachusetts

February 18, 1997






                               MAS VALUE PORTFOLIO

INVESTMENT SUB-ADVISOR
Miller,  Anderson & Sherrerd, LLP

ABOUT THE PORTFOLIO
Invests in  companies  with equity  capitalizations  usually  greater  than $400
million  that  are  believed  to be  undervalued  based  on  price/earnings  and
price/book ratios.

PERFORMANCE
Net total return for the period February 9, 1996 through December 31, 1996

MAS Value Portfolio            20.39%
S&P 500 Index                  15.14%
Lipper Growth &
 Income Index                  14.14%

THE  STANDARD & POOR'S 500  COMPOSITE  STOCK PRICE INDEX ("S&P 500 INDEX") IS AN
UNMANAGED  INDEX OF 500  LEADING  STOCKS.  RESULTS  FOR THE S&P 500 INDEX DO NOT
REFLECT THE EXPENSES AND INVESTMENT MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

THE LIPPER GROWTH & INCOME INDEX IS A NON-WEIGHTED  INDEX OF 139 FUNDS INVESTING
IN STOCKS AND  CORPORATE  AND  GOVERNMENT  BONDS.  RESULTS  FOR THE INDEX DO NOT
REFLECT THE EXPENSES AND INVESTMENT MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

PAST  PERFORMANCE  IS NO  GUARANTEE  OF FUTURE  RESULTS.  INVESTMENT  RETURN AND
PRINCIPAL  VALUE OF AN INVESTMENT  WILL  FLUCTUATE SO THAT AN INVESTOR'S  SHARES
WHEN REDEEMED MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL  COST.  PERFORMANCE
NUMBERS  ARE NET OF ALL  PORTFOLIO  OPERATING  EXPENSES,  BUT DO NOT REFLECT THE
DEDUCTION OF INSURANCE CHARGES.

* DURING THE PERIOD NOTED,  THE INVESTMENT  ADVISOR (LPIMC  INSURANCE  MARKETING
SERVICES)  WAIVED A PORTION OF ITS  MANAGEMENT  FEE AND LONDON  PACIFIC LIFE AND
ANNUITY COMPANY  VOLUNTARILY  AGREED TO REIMBURSE CERTAIN OPERATING  EXPENSES OF
THE  PORTFOLIO.  IN THE ABSENCE OF THE WAIVER AND EXPENSE  REIMBURSEMENT,  TOTAL
RETURN WOULD HAVE BEEN LOWER.

     The MAS Value  Portfolio  earned a total  return of 20.39% from the date of
its  inception  on February  9, 1996  through  December  31,  1996.  This return
surpassed by a substantial  margin the 15.14% return earned over the same period
by the  Standard  & Poor's  500  Composite  Index (S&P 500 Index) and the 14.14%
return  earned  during that time period by the average  growth and income mutual
fund, as measured by Lipper Analytical Services.

     Successful  sector  and stock  selections  contributed  to the  Portfolio's
strong relative performance for the period.  Overweightings  compared to the S&P
500 Index in financial  services and heavy  industrials  benefited  performance.
Heavy industry represented our largest  overweighting with significant positions
in Trinova, Cummins Engine, Harnischfeger,  FMC and Kennametal. Within financial
services,  banking and insurance  companies  delivered  healthy  earnings growth
while trading at large  valuation  discounts.  The  Portfolio's  larger holdings
within the sector  included  American  Re,  Chase  Manhattan,  Providian,  Great
Western,   Allstate,   Citicorp,   Transatlantic   Holdings   and  Old  Republic
International.

     The Portfolio also  outperformed  the S&P 500 Index in the basic resources,
technology,  telephone,  utilities, and energy sectors. Strong performances were
delivered by such individual  securities as Dupont, Rohm and Haas, PHH, Seagate,
IBM, Sprint and British Petroleum.  The Portfolio also can attribute part of its
solid  performance to sectors of the market that were avoided.  Underweightings,
as compared to the S&P 500 Index, in telephone  utilities and consumer  services
served the Portfolio well as their performance lagged.

     On the other  hand,  the  Portfolio's  performance  suffered  somewhat as a
result of investors' affection for large capitalization, defensive growth stocks
during  the  year.  For the past two  years,  growth  stocks  have  outperformed
cyclical  stocks and large company  stocks have  outperformed  smaller ones. The
Portfolio's  holdings tend to be somewhat smaller and more cyclical than the S&P
500 Index. A rotation toward smaller and more cyclical companies is long overdue
and could further enhance the relative outperformance of the Portfolio.

     Moving ahead, the Portfolio remains prudently  optimistic for the potential
of the equity market.  Underweightings  should continue in the consumer,  health
care,  energy and utility  sectors which include most  beverage,  personal care,
food, consumer services, drug and medical products companies. As investors drove
up prices for these securities, due to their affection for large capitalization,
defensive  growth  companies,  the  securities  have  been  priced  out  of  the
Portfolio's   disciplined   valuation  range  as  have  many  technology  sector
securities,  although the Portfolio  continues to hold significant  positions in
IBM, Seagate,  Compaq and Tektronix.  Energy and telephone utility stocks remain
underweighted  due to high  price-earnings  ratios and modest  growth  outlooks.
Deteriorating competitive condition for electric utilities likely will keep that
sector at current, near-market weightings in the Fund.

     The Portfolio's overweighted position in banking and insurance should serve
it well as consolidation continues to benefit shareholders.  Strategically,  the
Portfolio will seek a more defensive overall structure given the high valuations
of the market overall. Specifically,  cash levels could remain in the 10% to 15%
range,  while individual  security  selection may tend toward more  conservative
price-earnings, price-sales and price-book levels.


$10,000 HYPOTHETICAL INVESTMENT SINCE INCEPTION FEBRUARY 9, 1996

 
                                                                           |
 $12,309                                               *                   |
                                                                           |
 $11,514                       #                                           |
                                                                           |
 $11,414      X                                                            |
                                                                           |
                                                                           |
 $10,000   ----------------------------------------------------------------
             2/9/96                                                 12/31/96


*  MAS VALUE PORTFOLIO
#  S&P 500
X  LIPPER GROWTH & INCOME INDEX
THE  CHART  ABOVE  ILLUSTRATES  THE  GROWTH IN VALUE OF A  HYPOTHETICAL  $10,000
INVESTMENT  MADE IN THE MAS VALUE  PORTFOLIO,  THE S&P 500 INDEX,  AND THE 
LIPPER GROWTH & INCOME INDEX ON FEBRUARY 9, 1996,  THE INCEPTION DATE OF THE 
PORTFOLIO. THE FIGURES FOR THE PORTFOLIO,  THE S&P 500 INDEX AND THE LIPPER 
GROWTH & INCOME INDEX INCLUDE REINVESTMENT OF DIVIDENDS.




                        MFS TOTAL RETURN PORTFOLIO


INVESTMENT SUB-ADVISOR
Massachusetts Financial Services Company

ABOUT THE PORTFOLIO
Invests in  securities  which are expected to provide  above-average  income and
opportunities  for growth of capital  and  income,  consistent  with the prudent
employment of capital.

PERFORMANCE
Net total return for the period February 9, 1996 through December 31, 1996

MFS Total
 Return Portfolio               9.81%
Lehman Brothers
 Aggregate Bond Index           0.34%
Lipper Balanced
 Fund Index                     9.41%

THE LEHMAN BROTHERS  AGGREGATE BOND INDEX IS AN UNMANAGED INDEX OF AVERAGE YIELD
U.S. INVESTMENT GRADE BONDS.  RESULTS FOR THE LEHMAN AGGREGATE BOND INDEX DO NOT
REFLECT THE EXPENSES AND INVESTMENT MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

THE LIPPER BALANCED FUND INDEX IS A NON-WEIGHTED INDEX OF 210 FUNDS INVESTING IN
STOCKS AND CORPORATE AND GOVERNMENT BONDS.  RESULTS FOR THE INDEX DO NOT REFLECT
THE EXPENSES AND INVESTMENT MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

PAST  PERFORMANCE  IS NO  GUARANTEE  OF FUTURE  RESULTS.  INVESTMENT  RETURN AND
PRINCIPAL  VALUE OF AN INVESTMENT  WILL  FLUCTUATE SO THAT AN INVESTOR'S  SHARES
WHEN REDEEMED MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL  COST.  PERFORMANCE
NUMBERS  ARE NET OF ALL  PORTFOLIO  OPERATING  EXPENSES,  BUT DO NOT REFLECT THE
DEDUCTION OF INSURANCE CHARGES.

* DURING THE PERIOD NOTED,  THE INVESTMENT  ADVISOR (LPIMC  INSURANCE  MARKETING
SERVICES)  WAIVED A PORTION OF ITS  MANAGEMENT  FEE AND LONDON  PACIFIC LIFE AND
ANNUITY COMPANY  VOLUNTARILY  AGREED TO REIMBURSE CERTAIN OPERATING  EXPENSES OF
THE  PORTFOLIO.  IN THE ABSENCE OF THE WAIVER AND EXPENSE  REIMBURSEMENT,  TOTAL
RETURN WOULD HAVE BEEN LOWER.


     The MFS Total Return Portfolio earned a total return of 9.81% from the date
of  its  inception  on  February  9,  1996  through   December  31,  1996,   far
outdistancing  the 0.34%  return of the  Lehman  Brothers  Aggregate  Bond Index
during the  period.  The  Portfolio's  performance  also  exceeded  the  average
balanced mutual fund which earned a 9.41% return during the period,  as measured
by Lipper Analytical Services.

     The Portfolio  invests in both common  stocks and corporate and  government
bonds. In addition,  the Portfolio  purchases  preferred  stocks and convertible
bonds, which can provide similar returns to common stocks with less risk. During
1996,  the  Portfolio  maintained  about 55% of its  investments  in common  and
preferred  stocks and convertible  bonds.  Fueled by the continuing  spectacular
returns earned by the U. S. stock market,  these holdings  generated the bulk of
the Portfolio's returns during the period.

     The remainder of the Portfolio was invested in corporate and U.S.  Treasury
bonds with an overall duration of five to six years. The fixed income portion of
the Portfolio also provided  positive  returns,  however,  the magnitude was far
less than that of the  Portfolio's  stock portion.  For example,  the securities
within the Lehman Brothers  Government  Corporate Bond Index,  which were fairly
representative  of the  Portfolio's  bond  allocation,  earned a total return of
3.28% during the year.

     Some of the best performers among the Portfolio's  stock holdings came from
the  financial  services  sectors.  Bank stocks in  particular  performed  well.
Earnings have risen steadily and an increase in merger  activity has made nearly
all banks more valuable.  During the year, the Portfolio  avoided  investment in
the technology and consumer sectors. In the manager's view, technology companies
with high  valuations  represented  greater risk than other  securities  and the
growth  prospects for consumer  companies were limited by  restrictions on their
ability to raise prices.

     The Portfolio's stock investment strategy has focused on companies that the
manager believes have earnings prospects or asset values equal to or higher than
the  overall  market as measured by the  Standard & Poor's 500  Composite  Stock
Index. In addition to the energy sector, the manager believes the healthcare and
aerospace industries fit this investment criteria.  Strong earnings and industry
consolidation  have  combined  to  improve  the  outlook  for many  health  care
companies.  The manager  believes  the  aerospace  industry  will benefit from a
cyclical increase in the number of aircraft built in the next three years.

     Given where equity valuations are today, the Portfolio likely will maintain
its current allocation between stock and bond investments.  However,  should the
equity market experience a meaningful correction,  the manager would seek to add
to the Portfolio's stock allocation while shares are at lower prices.



$10,000 HYPOTHETICAL INVESTMENT SINCE INCEPTION FEBRUARY 9, 1996



 
                                                                           |
 $10,981                                               *                   |
                                                                           |
 $10,941                       X                                           |
                                                                           |
 $10,034      #                                                            |
                                                                           |
                                                                           |
 $10,000   ----------------------------------------------------------------
             2/9/96                                                 12/31/96


*  MFS TOTAL RETURN PORTFOLIO
#  LEHMAN BROTHERS AGGREGATE BOND INDEX
X  LIPPER BOND FUND INDEX



THE  CHART  ABOVE  ILLUSTRATES  THE  GROWTH IN VALUE OF A  HYPOTHETICAL  $10,000
INVESTMENT MADE IN THE MFS TOTAL RETURN PORTFOLIO, THE LEHMAN BROTHERS AGGREGATE
BOND  INDEX,  AND THE LIPPER  BALANCED  FUND  INDEX ON  FEBRUARY  9,  1996,  THE
INCEPTION  DATE OF THE  PORTFOLIO.  THE  FIGURES FOR THE  PORTFOLIO,  THE LEHMAN
BROTHERS  AGGREGATE  BOND  INDEX,  AND THE LIPPER  BALANCED  FUND INDEX  INCLUDE
REINVESTMENT OF DIVIDENDS




                      SALOMON U.S. QUALITY BOND PORTFOLIO


INVESTMENT SUB-ADVISOR
Salomon Brothers
 Asset Management

ABOUT THE PORTFOLIO
Invests primarily in high quality debt securities of the U.S. Government and its
agencies to obtain a high level of current income.

PERFORMANCE
Net total return for the period February 9, 1996 through December 31, 1996

Salomon U.S. Quality
 Bond Portfolio                 2.27%
Lipper Government
 Intermediate Index             2.16%






THE LIPPER  GOVERNMENT  INTERMEDIATE  FUND INDEX IS A NON-WEIGHTED  INDEX OF 139
FUNDS INVESTING IN INTERMEDIATE  GOVERNMENT BONDS.  RESULTS FOR THE INDEX DO NOT
REFLECT THE EXPENSES AND INVESTMENT MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

PAST  PERFORMANCE  IS NO  GUARANTEE  OF FUTURE  RESULTS.  INVESTMENT  RETURN AND
PRINCIPAL  VALUE OF AN INVESTMENT  WILL  FLUCTUATE SO THAT AN INVESTOR'S  SHARES
WHEN REDEEMED MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL  COST.  PERFORMANCE
NUMBERS  ARE NET OF ALL  PORTFOLIO  OPERATING  EXPENSES,  BUT DO NOT REFLECT THE
DEDUCTION OF INSURANCE CHARGES.




* DURING THE PERIOD NOTED,  THE INVESTMENT  ADVISOR (LPIMC  INSURANCE  MARKETING
SERVICES)  WAIVED A PORTION OF ITS  MANAGEMENT  FEE AND LONDON  PACIFIC LIFE AND
ANNUITY COMPANY  VOLUNTARILY  AGREED TO REIMBURSE CERTAIN OPERATING  EXPENSES OF
THE  PORTFOLIO.  IN THE ABSENCE OF THE WAIVER AND EXPENSE  REIMBURSEMENT,  TOTAL
RETURN WOULD HAVE BEEN LOWER.


     The Salomon U. S.  Quality  Bond  Portfolio  earned a total return of 2.27%
from the date of its  inception on February 9, 1996  through  December 31, 1996,
beating by a narrow margin the 2.16% return of the average mutual fund investing
in intermediate term government securities, as measured by the Lipper Government
Intermediate Bond Index during the period.

     The bond market  rally of 1995  stalled in early 1996 as signs of a growing
U. S.  economy  emerged.  In fact,  during  the  first six  months of 1996,  the
Portfolio realized negative returns due to a sharp rise in interest rates. Gains
in  consumption,  housing,  business,  investment  and net  exports  combined to
accelerate  the  pace  of  economic  growth  and  push  interest  rates  higher.
Typically, as interest rates rise, the prices of most bonds decline.

     Even a fourth  quarter  rally  in the  bond  market  could  not push  total
returns,  comprised  of the income  generated by bonds and the increase in their
market value,  beyond generally mediocre levels for the period.  Most bond funds
failed to earn  total  returns  equivalent  to their  income  yields  during the
period.

     At the  close of the  period  on  December  31,  1996,  the  Portfolio  had
allocated its investments in fixed income  securities  across the following bond
market sectors:  46% U.S. Treasury securities,  27% mortgage-backed  securities;
16% U.S.  Government  Agency  Obligations,  4% Corporate Notes and Bonds, and 7%
Cash Equivalents.

     As  the  Portfolio  moves  into  1997,  the  outlook  for   mortgage-backed
securities  appears  attractive  as  higher  interest  rates  have  reduced  the
incentive for  homeowners to refinance  their  mortgages.  Barring a significant
rally,  mortgages  should  continue to perform well in the months  ahead.  These
securities will continue to be a core holding for the Fund.

     Opportunities  are limited to achieve  significant  returns in the arena of
high  quality  corporate  bonds.  Current  spreads  between the prices for these
securities  and their yield are at  historically  rich levels.  The  Portfolio's
assets can be better invested for greater  incremental  return elsewhere without
incurring a significantly different level of risk.



$10,000 HYPOTHETICAL INVESTMENT SINCE INCEPTION FEBRUARY 9, 1996




 
                                                                           |
                                                                           |
                                                                           |
 $10,227                       *                                           |
                                                                           |
 $10,216      X                                                            |
                                                                           |
                                                                           |
 $10,000   ----------------------------------------------------------------
             2/9/96                                                 12/31/96


*  SALOMON U.S. QUALITY BOND PORTFOLIO
X  LIPPER GOVERNMENT INTERMEDIATE INDEX



THE  CHART  ABOVE  ILLUSTRATES  THE  GROWTH IN VALUE OF A  HYPOTHETICAL  $10,000
INVESTMENT  MADE IN THE  SALOMON  U.S.  QUALITY  BOND  PORTFOLIO  AND THE LIPPER
GOVERNMENT  INTERMEDIATE  INDEX ON FEBRUARY 9, 1996,  THE INCEPTION  DATE OF THE
PORTFOLIO.  THE FIGURES FOR THE PORTFOLIO AND THE LIPPER GOVERNMENT INTERMEDIATE
INDEX INCLUDE REINVESTMENT OF DIVIDENDS.



                     STRONG INTERNATIONAL STOCK PORTFOLIO



INVESTMENT SUB-ADVISOR
Strong Capital Management, Inc.


ABOUT THE PORTFOLIO
Invests  primarily in companies  located  outside of the United  States that are
believed to have strong potential for capital growth.

PERFORMANCE
Net total return for the period February 9, 1996 through December 31, 1996

Strong International
 Stock Portfolio               5.85%*
Morgan Stanley
 EAFE Index                    3.99%
Lipper International
 Index                        11.38%

THE  MORGAN  STANLEY  EUROPE,  ASIA,  FAR EAST  INDEX IS AN  UNMANAGED  INDEX OF
LEADING INTERNATIONAL STOCKS.  RESULTS FOR THE INDEX DO NOT REFLECT THE EXPENSES
AND INVESTMENT MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

THE LIPPER  INTERNATIONAL  FUND INDEX IS A NON-WEIGHTED  INDEX OF 115 FUNDS THAT
INVEST ASSETS IN SECURITIES WHOSE PRIMARY MARKETS ARE OUTSIDE THE UNITED STATES.
RESULTS FOR THE INDEX DO NOT REFLECT THE EXPENSES AND INVESTMENT MANAGEMENT FEES
INCURRED BY THE PORTFOLIO.

PAST  PERFORMANCE  IS NO  GUARANTEE  OF FUTURE  RESULTS.  INVESTMENT  RETURN AND
PRINCIPAL  VALUE OF AN INVESTMENT  WILL  FLUCTUATE SO THAT AN INVESTOR'S  SHARES
WHEN REDEEMED MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL  COST.  PERFORMANCE
NUMBERS  ARE NET OF ALL  PORTFOLIO  OPERATING  EXPENSES,  BUT DO NOT REFLECT THE
DEDUCTION OF INSURANCE CHARGES.


* DURING THE PERIOD NOTED,  THE INVESTMENT  ADVISOR (LPIMC  INSURANCE  MARKETING
SERVICES)  WAIVED A PORTION OF ITS  MANAGEMENT  FEE AND LONDON  PACIFIC LIFE AND
ANNUITY COMPANY  VOLUNTARILY  AGREED TO REIMBURSE CERTAIN OPERATING  EXPENSES OF
THE  PORTFOLIO.  IN THE ABSENCE OF THE WAIVER AND EXPENSE  REIMBURSEMENT,  TOTAL
RETURN WOULD HAVE BEEN LOWER.




     The Strong  International  Stock  Portfolio  earned a total return of 5.85%
from the date of its  inception on February 9, 1996  through  December 31, 1996,
surpassing  the total  return  during the same  period  for the  Morgan  Stanley
Capital  International  Europe,  Asia and Far East Index which was 3.99%. Lipper
Analytical  Services set the total return for the average  mutual fund investing
in foreign stocks at 11.38% during the same period.

     During the fourth quarter of 1996,  international markets continued to make
little  progress and on the whole  continued  to lag a still strong U.S.  equity
market. In general,  Europe continued to perform  satisfactorily,  driven not so
much  by  economic  strength  as by the  continued  move  toward  restructuring,
improved shareholder return and better corporate profitability.

     Unfortunately  the  Portfolio's  gains in Europe were  partially  offset by
weakness in Asia, where the Portfolio maintained a larger exposure.  Solid gains
in Hong Kong,  Indonesia  and New  Zealand  were more than offset by declines in
Japan and Thailand.  Slower economic and export growth,  overheating  economies,
over capacity and decreased  competitiveness  are some of the problems that have
variously affected several Asian countries.

     The widespread recovery in international  markets has yet to materialize as
the Portfolio's  manager has  anticipated.  Strength has been evident,  but only
inconsistently.   Nevertheless,   valuations   in  several   markets   now  seem
unreasonably  low, the manager  believes,  both relative to their history and to
the U.S.  stock market.  The manager  expects many of these  undervaluations  to
begin to catch up to Wall Street valuation levels in the year ahead.

     While the positive  restructuring  story in Europe will no doubt  continue,
the manager  believes in particular  that strength should return during the year
to come in some  Asian  markets,  whose  weaknesses  have been  exaggerated.  In
addition,  a number of  emerging  markets  in Eastern  Europe,  Africa and Latin
America  should  also  regain  strength  as  investors  rediscover  the value of
accessing  higher  growth rate  potentials  that are  available in the developed
world.


$10,000 HYPOTHETICAL INVESTMENT SINCE INCEPTION FEBRUARY 9, 1996


 
                                                                           |
 $11,380                                               X                   |
                                                                           |
 $10,585                       *                                           |
                                                                           |
 $10,399      #                                                            |
                                                                           |
                                                                           |
 $10,000   ----------------------------------------------------------------
             2/9/96                                                 12/31/96


*  STRONG INTERNATIONAL PORTFOLIO
#  MORGAN STANLEY EAFE INDEX
X  LIPPER INTERNATIONAL INDEX




THE  CHART  ABOVE  ILLUSTRATES  THE  GROWTH IN VALUE OF A  HYPOTHETICAL  $10,000
INVESTMENT MADE IN THE STRONG INTERNATIONAL STOCK PORTFOLIO,  THE MORGAN STANLEY
EAFE  INDEX,  AND THE  LIPPER  INTERNATIONAL  INDEX ON  FEBRUARY  9,  1996,  THE
INCEPTION  DATE OF THE  PORTFOLIO.  THE  FIGURES FOR THE  PORTFOLIO,  THE MORGAN
STANLEY EAFE INDEX, AND THE LIPPER  INTERNATIONAL INDEX INCLUDE  REINVESTMENT OF
DIVIDENDS


                           STRONG GROWTH PORTFOLIO


INVESTMENT SUB-ADVISOR
Strong Capital Management, Inc.


ABOUT THE PORTFOLIO
Invests in equity  securities  that are believed to have above  average  capital
growth potential.


PERFORMANCE
Net total return for the period February 9, 1996 through December 31, 1996

Strong Growth Portfolio        20.27%
Russell 2000 Small
 Company Index                 14.55%
S&P 500 Index                  15.14%


THE  STANDARD & POOR'S 500  COMPOSITE  STOCK PRICE INDEX ("S&P 500 INDEX") IS AN
UNMANAGED  INDEX OF 500  LEADING  STOCKS.  RESULTS  FOR THE S&P 500 INDEX DO NOT
REFLECT THE EXPENSES AND INVESTMENT MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

THE RUSSELL 2000 SMALL COMPANY INDEX IS AN UNMANAGED INDEX OF 2000 SMALL COMPANY
STOCKS.  RESULTS  FOR THE  INDEX DO NOT  REFLECT  THE  EXPENSES  AND  INVESTMENT
MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

PAST  PERFORMANCE  IS NO  GUARANTEE  OF FUTURE  RESULTS.  INVESTMENT  RETURN AND
PRINCIPAL  VALUE OF AN INVESTMENT  WILL  FLUCTUATE SO THAT AN INVESTOR'S  SHARES
WHEN REDEEMED MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL  COST.  PERFORMANCE
NUMBERS  ARE NET OF ALL  PORTFOLIO  OPERATING  EXPENSES,  BUT DO NOT REFLECT THE
DEDUCTION OF INSURANCE CHARGES.

* DURING THE PERIOD NOTED,  THE INVESTMENT  ADVISOR (LPIMC  INSURANCE  MARKETING
SERVICES)  WAIVED A PORTION OF ITS  MANAGEMENT  FEE AND LONDON  PACIFIC LIFE AND
ANNUITY COMPANY  VOLUNTARILY  AGREED TO REIMBURSE CERTAIN OPERATING  EXPENSES OF
THE  PORTFOLIO.  IN THE ABSENCE OF THE WAIVER AND EXPENSE  REIMBURSEMENT,  TOTAL
RETURN WOULD HAVE BEEN LOWER.




     The Strong Growth  Portfolio  earned a total return of 20.27% from the date
of its inception on February 9, 1996 through  December 31, 1996. The Portfolio's
performance  compared  well against the 14.55% return earned by the Russell 2000
Index,  and the 15.14%  return  generated by the Standard & Poor's 500 Composite
Stock Index (S&P 500 Index) during the same period.

     During the fourth quarter of 1996, the large-capitalization U. S. equity
market continued to significantly outperform the broader market. Both non-U.S.
investors and domestic index fund purchases continued to push prices of many 
large, highly liquid companies to approximately two times their growth rates.
Within the U. S. many small- and medium-sized companies are selling at a more
reasonable one times their growth rates. For this reason, the Portfolio 
continues to overweight high quality medium- and small-cap growth companies
relative to the popular large capitalization indexes such as the S&P 500 Index.

     During the fourth quarter of 1996, the Portfolio's overall risk was lowered
by adding shares of more  large-cap  stocks and those with lower  price-earnings
ratios, as well as by trimming higher-multiple issues.

     While the long-term  outlook for technology  companies remains favorable in
the manager's view,  selected shares were sold from the Portfolio's  holdings in
this sector.  Also,  the manager sold several  positions in commercial  services
companies and in consumer oriented stocks,  particularly retailers.  The outlook
in this sector may be somewhat uncertain, the manager believes, because consumer
credit is reaching record levels.

     The Portfolio added select  investments in the financial services sector as
well as other  interest-sensitive  businesses,  in  response  to  interest  rate
declines during the fourth  quarter.  In addition,  the Portfolio  increased its
commitment to oil services stocks in light of the accelerating  demand for these
companies' services.

     The  manager's  outlook for the coming months is somewhat  cautious.  It is
likely  that the  relative  disparity  between  the  valuations  of  small-  and
mid-sized  companies  compared  to those of larger  companies  will  tighten  as
investors  take  advantage  of the  disequilibrium  across size  segments of the
markets. High valuations and the likelihood of three consecutive years of double
digit returns,  an  historically  unusual  occurrence,  may signal the market is
poised for a rest. Continued growth in corporate earnings and low interest rates
will be essential to keep this bull market  running in the  short-term.  In this
environment,  the manager  expects to focus on adding to the  Portfolio  quality
companies with sustainable earnings growth and attractive valuations.


$10,000 HYPOTHETICAL INVESTMENT SINCE INCEPTION FEBRUARY 9, 1996


 
                                                                           |
 $12,027                                               *                   |
                                                                           |
 $11,514                       X                                           |
                                                                           |
 $11,455      #                                                            |
                                                                           |
                                                                           |
 $10,000   ----------------------------------------------------------------
             2/9/96                                                 12/31/96


* STRONG GROWTH PORTFOLIO
# RUSSELL 2000 SMALL COMPANY INDEX
X S&P 500



THE  CHART  ABOVE  ILLUSTRATES  THE  GROWTH IN VALUE OF A  HYPOTHETICAL  $10,000
INVESTMENT MADE IN THE STRONG GROWTH  PORTFOLIO,  THE RUSSELL 2000 SMALL COMPANY
INDEX,  AND THE S&P 500  INDEX ON FEBRUARY  9, 1996,  THE INCEPTION  DATE OF THE
PORTFOLIO.  THE FIGURES FOR THE PORTFOLIO, THE RUSSELL 2000 SMALL COMPANY INDEX,
AND THE S&P 500 INDEX INCLUDE REINVESTMENT OF DIVIDENDS.


                      BERKELEY SMALLER COMPANIES PORTFOLIO


INVESTMENT SUB-ADVISOR
Berkeley Capital Management

ABOUT THE PORTFOLIO
Invests in securities of companies that typically have market  capitalization of
less  than  $1  billion   that  are  expected  to  provide   long-term   capital
appreciation.

PERFORMANCE
Net total return for the period February 9, 1996 through December 31, 1996

Berkeley Smaller
 Companies Portfolio            2.42%
Russell 2000 Small
 Company Index                 14.55%
S&P 500 Index                  15.14%

THE  STANDARD & POOR'S 500  COMPOSITE  STOCK PRICE INDEX ("S&P 500 INDEX") IS AN
UNMANAGED  INDEX OF 500  LEADING  STOCKS.  RESULTS  FOR THE S&P 500 INDEX DO NOT
REFLECT THE EXPENSES AND INVESTMENT MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

THE RUSSELL 2000 SMALL COMPANY INDEX IS AN UNMANAGED INDEX OF 2000 SMALL COMPANY
STOCKS.  RESULTS  FOR THE  INDEX DO NOT  REFLECT  THE  EXPENSES  AND  INVESTMENT
MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

PAST  PERFORMANCE  IS NO  GUARANTEE  OF FUTURE  RESULTS.  INVESTMENT  RETURN AND
PRINCIPAL  VALUE OF AN INVESTMENT  WILL  FLUCTUATE SO THAT AN INVESTOR'S  SHARES
WHEN REDEEMED MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL  COST.  PERFORMANCE
NUMBERS  ARE NET OF ALL  PORTFOLIO  OPERATING  EXPENSES,  BUT DO NOT REFLECT THE
DEDUCTION OF INSURANCE CHARGES.

* DURING THE PERIOD NOTED,  THE INVESTMENT  ADVISOR (LPIMC  INSURANCE  MARKETING
SERVICES)  WAIVED A PORTION OF ITS  MANAGEMENT  FEE AND LONDON  PACIFIC LIFE AND
ANNUITY COMPANY  VOLUNTARILY  AGREED TO REIMBURSE CERTAIN OPERATING  EXPENSES OF
THE  PORTFOLIO.  IN THE ABSENCE OF THE WAIVER AND EXPENSE  REIMBURSEMENT,  TOTAL
RETURN WOULD HAVE BEEN LOWER.


     The Berkeley  Smaller  Companies  Portfolio  earned a total return of 2.42%
from the date of its  inception on February 9, 1996  through  December 31, 1996.
The Portfolio's  return  significantly  trailed the returns of its two benchmark
indexes:  the  Russell  2000  Index at  14.55%  and the  Standard  & Poor's  500
Composite Stock Index (S&P 500 Index) at 15.14%

     It is interesting to note that while returns for the U.S.  equity market in
1996 were strong, they also were fairly narrowly concentrated.  For example, the
NASDAQ Composite's return was 20.30% for the year.  However,  for nearly half of
the 5,400  publicly  traded  NASDAQ  stocks with market  valuations  of over $10
million but under $1 billion, the average total return was -30.00% for the year.
Close to  one-third of the NASDAQ's  total return could be  attributed  to three
companies: Microsoft, Intel and Cisco Systems. A small number of large companies
fueled  strong  gains for the  broader  equity  market as  investors  flocked to
larger, more growth oriented companies.  Investors' flight to quality,  inspired
by an overall concern for the duration of the bull market,  disrupted the normal
valuation premium that typically attaches to small, aggressive growth companies.

     Further,  the  Portfolio's  performance  lagged due to  selected  Portfolio
holdings as well.  For example,  the  Portfolio's  10% position in retail stocks
hurt  performance.  Fundamental  performance of retailers owned by the Portfolio
was  generally  quite  good.  However,  the  securities  had been  purchased  at
relatively  high  prices  after a first  quarter  rally in the  share  prices of
retailers,  under the  assumption  that  positive  wage and consumer  confidence
trends would  continue to benefit  share  prices.  While this proved  correct in
large part,  stock  performance  did not  follow.  In the fourth  quarter,  when
Christmas sales were  unexceptional,  already weak stocks  exhibited even weaker
performance relative to the market.

     On a positive  note,  the  Portfolio's  mid-1996  reduction  of  healthcare
holdings  proved  beneficial.  The manager  believed  that new efforts to reform
healthcare were likely with the beginning of a new presidential term in 1997 and
share prices would suffer as a result. The decision was a good one as healthcare
stocks were one of the worst performing  sectors of the S&P 500 Index during the
year. The Portfolio's  shift out of the healthcare sector was accompanied by the
establishment  of initial  positions in the business  services sector during the
summer.  The  Portfolio  entered the sector at attractive  valuation  levels and
added to its total position as the year progressed.  Opportunity in the business
services  sector  is being  driven  by the  accelerating  level  of  outsourcing
occurring throughout the economy,  resulting in new revenue growth opportunities
for  outsourcers  as well as  improving  margins.  At  December  31,  1996,  the
Portfolio invested 15% of assets in the business services sector.

     Going forward,  the Portfolio plans to maintain  investment  initiatives in
energy and  technology.  The energy  sector is  undergoing a cyclical  upturn in
demand.  which should result in positive  trends for this  normally  slow-growth
business.  Technology companies continue to improve demand for their products by
positively impacting the economics of their customers'  businesses.  At December
31, 1996, the Portfolio invested 8% of its assets in semiconductor stocks, 8% in
local area networking and wide area  networking  stocks,  11% in  communications
stocks and 23% in software stocks.

$10,000 HYPOTHETICAL INVESTMENT SINCE INCEPTION FEBRUARY 9, 1996


 


                                                                           |
 $11,514                                               X                   |
                                                                           |
 $11,455                       #                                           |
                                                                           |
 $10,242      *                                                            |
                                                                           |
                                                                           |
 $10,000   ----------------------------------------------------------------
             2/9/96                                                 12/31/96


* BERKELEY SMALLER COMPANIES PORTFOLIO
# RUSSELL 2000 SMALL COMPANY INDEX
X S&P 500
 
THE  CHART  ABOVE  ILLUSTRATES  THE  GROWTH IN VALUE OF A  HYPOTHETICAL  $10,000
INVESTMENT MADE IN THE BERKELEY SMALLER  COMPANIES  PORTFOLIO,  THE RUSSELL 2000
SMALL  COMPANY INDEX,  AND THE S&P 500 INDEX ON FEBRUARY 9, 1996,  THE INCEPTION
DATE OF THE  PORTFOLIO.  THE FIGURES FOR THE  PORTFOLIO,  THE RUSSELL 2000 SMALL
COMPANY INDEX, AND THE S&P 500 INDEX INCLUDE REINVESTMENT OF DIVIDENDS.


                     LEXINGTON CORPORATE LEADERS PORTFOLIO


INVESTMENT SUB-ADVISOR
Lexington Management Corporation

ABOUT THE PORTFOLIO
Invests in large well-established companies believed to have long-term potential
for strong capital growth and earnings.

PERFORMANCE
Net total return for the period February 9, 1996 through December 31, 1996

Lexington Corporate
 Leaders Portfolio             12.84%
S&P 500 Index                  15.14%
Lipper Growth &
 Income Index                  14.14%

THE  STANDARD & POOR'S 500  COMPOSITE  STOCK PRICE INDEX ("S&P 500 INDEX") IS AN
UNMANAGED  INDEX OF 500  LEADING  STOCKS.  RESULTS  FOR THE S&P 500 INDEX DO NOT
REFLECT THE EXPENSES AND INVESTMENT MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

THE LIPPER GROWTH & INCOME INDEX IS A NON-WEIGHTED  INDEX OF 139 FUNDS INVESTING
IN STOCKS AND  CORPORATE  AND  GOVERNMENT  BONDS.  RESULTS  FOR THE INDEX DO NOT
REFLECT THE EXPENSES AND INVESTMENT MANAGEMENT FEES INCURRED BY THE PORTFOLIO.

PAST  PERFORMANCE  IS NO  GUARANTEE  OF FUTURE  RESULTS.  INVESTMENT  RETURN AND
PRINCIPAL  VALUE OF AN INVESTMENT  WILL  FLUCTUATE SO THAT AN INVESTOR'S  SHARES
WHEN REDEEMED MAY BE WORTH MORE OR LESS THAN THEIR  ORIGINAL  COST.  PERFORMANCE
NUMBERS  ARE NET OF ALL  PORTFOLIO  OPERATING  EXPENSES,  BUT DO NOT REFLECT THE
DEDUCTION OF INSURANCE CHARGES.

* DURING THE PERIOD NOTED,  THE INVESTMENT  ADVISOR (LPIMC  INSURANCE  MARKETING
SERVICES)  WAIVED A PORTION OF ITS  MANAGEMENT  FEE AND LONDON  PACIFIC LIFE AND
ANNUITY COMPANY  VOLUNTARILY  AGREED TO REIMBURSE CERTAIN OPERATING  EXPENSES OF
THE  PORTFOLIO.  IN THE ABSENCE OF THE WAIVER AND EXPENSE  REIMBURSEMENT,  TOTAL
RETURN WOULD HAVE BEEN LOWER.


     The Lexington  Corporate  Leaders Portfolio earned a total return of 12.84%
from the date of its  inception on February 9, 1996  through  December 31, 1996,
trailing the 15.14% return  earned by the Standard & Poor's 500 Composite  Stock
Index (S&P 500 Index) and the 14.14%  return  earned by the  average  growth and
income mutual fund tracked by Lipper Analytical Services during the period.

     Throughout the year, the Portfolio benefited from the continued strength in
blue chip and multinational  companies.  The oil sector which lagged for most of
1996  gained  momentum  late  in  the  fourth  quarter  and  contributed  to the
Portfolio's performance.

     The positive  economic  factors that serve as a backdrop for the  financial
markets have not changed  materially  over the past year.  Key positive  factors
like  moderate   economic  growth,   low  inflation,   a  benign  interest  rate
environment,  positive earnings growth and a favorable supply/demand dynamic for
stocks may have varied considerably  during the year,  contributing to some bond
market  volatility,  but by year-end  interest rates were 60 basis points higher
and the S&P 500 Index had a total  return of 23%,  fueled  partly by strong cash
flows into equity mutual funds and, to a lesser extent, favorable earnings.

     As 1997  begins,  the U.S.  economy  appears to be on a continued  moderate
growth curve,  inflation has yet to show up in the commonly watched  statistics,
earnings  should be able to grow in the 7% to 10%  range,  and cash  flows  into
equity mutual funds appear strong.  Much like last year the manager expects that
changes in the  perceptions  of these issues will cause some  volatility  in the
markets,  but at the end of the day, the scenario should result in a bond market
that does not move significantly in either direction and a stock market that can
generate a total return of between 8% and 12%.

     Although the differences  between the current environment and that of early
1996 may be few, they can be significant.

         1) Stock valuations are less attractive.  The  price-earnings  multiple
for the unmanaged S&P 500 Index entering 1996 was 15.5 times estimated  earnings
and, currently stands at 17.5 times 1997 estimated earnings. At current interest
rate and  inflation  levels,  that  valuation  level does not appear  excessive,
however, there is less margin for error.

         2) While reported  inflation  remains  benign,  pressures are building.
Wages have been  rising  for some time with  corporations  able to offset  these
increases with increased  productivity and aggressive  control of benefit costs.
As the economic  expansion  matures,  these  controls  become more  difficult to
sustain.  Additionally,  energy and food costs have been rising and although the
markets  have so far  ignored  them,  further  upward  pressure  could force the
markets to pay attention.

         3) Estimates of only moderate  earnings  growth do not permit much room
for  disappointment  which  can come from  several  directions:  the  previously
discussed  wage  pressures,  strong  dollar,  higher  energy costs and less than
expected demand either domestically or from overseas.

     Although  market risks have increased,  the manager  believes that the U.S.
economy will remain strong and investors in the  Portfolio  should  benefit from
continued economic growth.

$10,000 HYPOTHETICAL INVESTMENT SINCE INCEPTION FEBRUARY 9, 1996


 
                                                                           |
 $11,514                                               #                   |
                                                                           |
 $11,414                       *                                           |
                                                                           |
 $11,284      X                                                            |
                                                                           |
                                                                           |
 $10,000   ----------------------------------------------------------------
             2/9/96                                                 12/31/96


* LEXINGTON CORPORATE LEADERS PORTFOLIO
# S&P 500
X LIPPER GROWTH & INCOME INDEX
THE  CHART  ABOVE  ILLUSTRATES  THE  GROWTH IN VALUE OF A  HYPOTHETICAL  $10,000
INVESTMENT MADE IN THE BERKELEY SMALLER  COMPANIES  PORTFOLIO,  THE RUSSELL 2000
SMALL  COMPANY  INDEX, AND THE S&P 500 INDEX ON FEBRUARY 9, 1996,  THE INCEPTION
DATE OF THE  PORTFOLIO.  THE FIGURES FOR THE  PORTFOLIO,  THE RUSSELL 2000 SMALL
COMPANY INDEX, AND THE S&P 500 INDEX INCLUDE REINVESTMENT OF DIVIDENDS.


<TABLE>
<CAPTION>
                       LPT VARIABLE INSURANCE SERIES TRUST
                      STATEMENTS OF ASSETS AND LIABILITIES
                                DECEMBER 31, 1996

<S>                                            <C>          <C>            <C>             <C>              <C>
                                                            MFS TOTAL      SALOMON U.S.    SALOMON MONEY    STRONG      
                                               MAS VALUE    RETURN         QUALITY BOND    MARKET           INTERNATIONAL STOCK
                                               SUB-ACCOUNT  SUB-ACCOUNT    SUB-ACCOUNT     SUB-ACCOUNT      SUB-ACCOUNT
                                               -----------  ------------   ------------    -------------    --------------------
       ASSETS
       Investments at value, see accompanying
        schedules                               $1,201,185    $1,358,282     $1,432,344       $1,102,547              $1,211,266
       Repurchase agreements at cost and value     238,000       283,000        181,000          239,000                       0
       Cash                                            622           644            327              417                   7,663
       Foreign currency at value                         0           157              0                0                   7,939
       Dividends and/or interest receivable          1,807        12,839         19,904               48                   1,278
       Receivable for investments securities             0             0              0                0                       0
       sold
       Receivable for Trust shares sold                  0        51,207              0                0                  12,517
       Expense reimbursements receivable
                                                    14,133        13,105         12,606           13,915                  13,123
                                                ----------   -----------      ---------       ----------     -------------------

                TOTAL ASSETS                    $1,455,747    $1,719,234      $1,646,181      $1,355,927              $1,253,786

       Investments at cost                      $1,026,427    $1,260,663      $1,426,036      $1,102,547              $1,162,642
       Foreign currency at cost                         $0          $168              $0              $0                  $7,856

       LIABILITIES

       Payable for investment securities           $14,564      $119,721         $74,219              $0                     $0
       purchased
       Payable for Trust shares redeemed                 0        49,500               0         158,793                 12,100
       Custodian fees payable                        2,900         4,203           2,400           2,149                  3,574
       Advisory fees payable                         1,016           935             731             416                    750
       Accrued legal and audit fees                 13,003        13,003          13,003          13,003                 13,003
       Accrued expenses and other liabilities        3,201         3,197           3,280           3,179                  3,190
                                                ----------    ----------    ------------      ----------      -----------------
                                                                             
                                                                                                                         3,190
                TOTAL LIABILITIES                   34,684       190,559          93,633         177,540                32,617

       NET ASSETS                               $1,421,063    $1,528,675      $1,552,548      $1,178,387            $1,221,169
                                                ==========    ==========      ==========      ==========      ================

       COMPONENTS OF NET ASSETS:

                Paid-in capital                 $1,229,226    $1,433,860      $1,568,259      $1,178,387            $1,165,571
                Undistributed net investment
                  income/(loss)                          0           166               6               0                     0
                Accumulated net realized
                gain/(loss) on
                  securities and foreign            17,079        (2,959)        (22,025)              0                 6,891
                currency
                  transactions
                Net unrealized appreciation/
                  (depreciation) of securities
                  and foreign currency
                  transactions                     174,758        97,608           6,308               0                48,707


       NET ASSETS                               $1,421,063    $1,528,675      $1,552,548      $1,178,387            $1,221,169
                                                ==========    ==========      ==========      ==========            ==========

       SHARES OUTSTANDING (UNLIMITED
       AUTHORIZATION, $.01 PAR VALUE)
                                                   119,862       140,275         158,255       1,178,387               115,378
                                                ==========    ==========      ==========      ==========            ==========



       NET ASSET VALUE, OFFERING PRICE AND
       REDEMPTION PRICE, PER SHARE (NET ASSETS/
       SHARES OUTSTANDING)                          $11.86        $10.90           $9.81           $1.00                $10.58
                                                ==========    ==========      ==========      ==========            ==========
</TABLE>

<TABLE>
<CAPTION>
<S>                                          <C>            <C>                <C>
                                                             BERKELEY SMALLER  LEXINGTON
                                              STRONG GROWTH  COMPANIES         CORPORATE LEADERS
                                              SUB-ACCOUNT    SUB-ACCOUNT       SUB-ACCOUNT
                                              -------------  ----------------  -----------------
       ASSETS
       Investments at value, see accompanying
        schedules                               $1,345,844         $1,170,474         $1,305,536
       Repurchase agreements at cost and value     254,000            325,000                  0
       Cash                                            566             15,068             21,703
       Foreign currency at value                         0                  0                  0
       Dividends and/or interest receivable            731                 24              2,338
       Receivable for investments securities        61,565              7,166                  0
       sold
       Receivable for Trust shares sold             50,069                  0                  0
       Expense reimbursements receivable
                                                    14,660             11,423             13,521
                                              ------------    ---------------  -----------------

                TOTAL ASSETS                    $1,727,435         $1,529,155         $1,343,098

       Investments at cost                      $1,206,209         $1,202,494         $1,156,549
       Foreign currency at cost                         $0                 $0                 $0

       LIABILITIES

       Payable for investment securities          $114,952            $66,775                 $0
       purchased
       Payable for Trust shares redeemed            48,400                  0                  0
       Custodian fees payable                        3,970              3,705               2,783
       Advisory fees payable                           955              1,249                 712
       Accrued legal and audit fees                 13,003             13,003              13,003
       Accrued expenses and other liabilities        3,192              3,179               3,179
                                                ----------     --------------  ------------------
                                                                             
                                                    
                TOTAL LIABILITIES                  214,472             87,911              19,677

       NET ASSETS                               $1,512,963         $1,441,244          $1,323,421
                                                ==========     ==============  ==================

       COMPONENTS OF NET ASSETS:

                Paid-in capital                 $1,337,112         $1,738,580          $1,174,334
                Undistributed net investment
                  income/(loss)                         93                 20                 102
                Accumulated net realized
                gain/(loss) on
                  securities and foreign            36,123           (265,336)                 (2)
                currency
                  transactions
                Net unrealized appreciation/
                  (depreciation) of securities
                  and foreign currency
                  transactions                     139,635            (32,020)             148,987


       NET ASSETS                               $1,5124963         $1,441,244           $1,323,421
                                                ==========      =============  ===================

       SHARES OUTSTANDING (UNLIMITED
       AUTHORIZATION, $.01 PAR VALUE)
                                                   126,979            167,884              115,649
                                                ==========      =============  ===================



       NET ASSET VALUE, OFFERING PRICE AND
       REDEMPTION PRICE, PER SHARE (NET ASSETS/
       SHARES OUTSTANDING)                          $11.92              $8.58               $11.44
                                                ==========      =============  ===================
</TABLE>

<TABLE>
<CAPTION>
                       LPT VARIABLE INSURANCE SERIES TRUST
                            STATEMENTS OF OPERATIONS
          FOR THE PERIOD JANUARY 31, 1996 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1996


<S>                                           <C>              <C>              <C>              <C>               <C>
                                                                            
                                                                  MFS TOTAL      SALOMON U. S.                          STRONG
                                                 MAS VALUE         RETURN        QUALITY BOND     SALOMON MONEY     INTERNATIONAL
                                                 PORTFOLIO        PORTFOLIO        PORTFOLIO     MARKET PORTFOLIO  STOCK PORTFOLIO
                                              ---------------- ---------------- ---------------- ----------------- ---------------
         INVESTMENT INCOME
         Income:
                  Dividends                           $20,847          $16,418             $0                $0          $14,718
                  Foreign withholding tax on 
                   dividend income                       (127)            (199)             0                 0           (1,260)
                                      
                  Interest                              2,804           24,063           75,535            51,088          4,235
                                                        -----           ------           ------            ------          -----
                                
                 
                  TOTAL INVESTMENT INCOME              23,524           40,282           75,535            51,088         17,693
                                                       ------           ------           ------            ------         ------
         EXPENSES:
               Investment advisory fees                 9,048            7,846            6,497             4,340          7,681
               Administration fees                     18,511           18,511           18,511            18,511         18,511
               Custodian fees                          25,778           31,006           18,723            16,671         28,335
               Printing expenses                        1,284            1,284            1,284             1,284          1,284
               Legal and audit fees                    15,495           15,495           15,495            15,495         15,495
               Insurance expense                        3,854            3,854            3,854             3,854          3,854
               Trustees' fees and expenses              3,185            3,185            3,185             3,185          3,185
               Other expense                            1,000            1,000            1,000             1,000          1,000
                                                        -----            -----            -----             -----          -----
                  Expenses before waiver of
                   fees and expense 
                   reimbursement                       78,155           82,181           68,549            64,340         79,345
                  Fees waived by investment 
                    advisor (Note 3)                   (2,907)          (3,879)          (2,954)           (2,321)        (1,351)
                    Expense reimbursement
                    (Note 3)                          (62,226)         (65,124)         (54,144)          (53,653)       (63,100)
                                                      --------         --------         --------          --------       --------
         
                  TOTAL EXPENSES                       13,022           13,178           11,451             8,366         14,894
                                                       ------           ------           ------             -----         ------
                                                                                                      

         NET INVESTMENT INCOME                         10,502           27,104           64,084            42,722          2,799
               
                                                       ------           ------           ------            ------          -----

         REALIZED AND UNREALIZED GAIN
         (LOSS) ON INVESTMENTS

         Net realized gain (loss) on securities
          and foreign currency transactions            49,011           (2,959)         (22,025)                 0        10,921
           

         Net change in unrealized
          appreciation/(depreciation) of
          securities and  foreign currency
          transactions                                174,758           97,608            6,308                  0        48,707
                                                      -------           ------            -----                  -        ------
           
         


         NET GAIN (LOSS)  ON INVESTMENTS              223,769           94,649         (15,717)                  0        59,628
                                                      -------           ------         --------                  -        ------
         NET INCREASE (DECREASE) IN NET
         ASSETS RESULTING FROM OPERATIONS            $234,271         $121,753          $48,367            $42,722       $62,427
                                                     ========         ========          =======            =======       =======
</TABLE>
          
<TABLE>
<CAPTION>
                       LPT VARIABLE INSURANCE SERIES TRUST
                            STATEMENTS OF OPERATIONS
          FOR THE PERIOD JANUARY 31, 1996 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1996


<S>                                           <C>              <C>               <C>
                                                                                  LEXINGTON
                                                               BERKELEY SMALLER   CORPORATE
                                              STRONG GROWTH    COMPANIES          LEADERS
                                              PORTFOLIO        PORTFOLIO          PORTFOLIO
                                              ---------------- ----------------- ---------------
         INVESTMENT INCOME
         Income:
                  Dividends                            $37,460          $261,566         $25,805
                  Foreign withholding tax on 
                   dividend income                         (28)                0            (338)
                                      
                  Interest                               3,397             8,880           1,123
                                                         -----             -----           -----
                                 
                 
                  TOTAL INVESTMENT INCOME               40,829           270,446          26,590
                                                        ------           -------          ------
         EXPENSES:
               Investment advisory fees                  8,705            12,480           6,503               
               Administration fees                      18,511            18,511          18,511
               Custodian fees                           30,363            31,784          18,848
               Printing expenses                         1,284             1,284           1,284
               Legal and audit fees                     15,495            15,495          15,495
               Insurance expense                         3,854             3,854           3,854
               Trustees' fees and expenses               3,185             3,185           3,185
               Other expense                             1,000             1,000           1,000
                                                         -----             -----           -----
                  Expenses before waiver of
                   fees and expense 
                   reimbursement                        82,397            87,593          68,680
                  Fees waived by investment 
                    advisor (Note 3)                    (1,476)           (5,873)         (1,290)
                    Expense reimbursement
                    (Note 3)                           (66,268)          (64,717)        (54,801)
                                                       --------          --------        --------
         
                  TOTAL EXPENSES                        14,653            17,003          12,589
                                                        ------            ------          ------
                                                                                                      

         NET INVESTMENT INCOME                          26,176           253,443          14,001                        
                                                        ------           -------          ------

         REALIZED AND UNREALIZED GAIN
         (LOSS) ON INVESTMENTS

         Net realized gain (loss) on securities
          and foreign currency transactions            106,629          (265,336)             (2)
           

         Net change in unrealized
          appreciation/(depreciation) of
          securities and  foreign currency
          transactions                                 139,635           (32,020)         148,987
                                                       -------           --------         -------
           
         


         NET GAIN (LOSS)  ON INVESTMENTS               246,264          (297,356)         148,985
                                                       -------          ---------         -------
         NET INCREASE (DECREASE) IN NET
         ASSETS RESULTING FROM OPERATIONS             $272,440          $(43,913)        $162,986
                                                      ========          =========        ========
</TABLE>

<TABLE>
<CAPTION>
                       LPT VARIABLE INSURANCE SERIES TRUST
                       STATEMENTS OF CHANGES IN NET ASSETS
          FOR THE PERIOD JANUARY 31, 1996 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1996

<S>                                           <C>              <C>              <C>              <C>               <C>
                                                                            
                                                                  MFS TOTAL      SALOMON U. S.                          STRONG
                                                 MAS VALUE         RETURN        QUALITY BOND     SALOMON MONEY     INTERNATIONAL
                                                 PORTFOLIO        PORTFOLIO        PORTFOLIO     MARKET PORTFOLIO  STOCK PORTFOLIO
                                              ---------------- ---------------- ---------------- ----------------- ---------------
       INCREASE (DECREASE) IN NET ASSETS
       FROM OPERATIONS
       Net investment income                           $10,502          $27,104           64,084            42,722           2,799

       Net realized gain/(loss) on
        securities and foreign  currency
        transactions                                    49,011           (2,959)         (22,025)                0          10,921
       Net unrealized appreciation
        (depreciation)of securities and
        foreign currency transactions during
        the period                                     174,758           97,608            6,308                 0          48,707
        Net increase (decrease) in net assets
         resulting  from operations                    234,271          121,753           48,367            42,722          62,427
                                                       -------          -------           ------            ------          ------

       DISTRIBUTIONS TO SHAREHOLDERS FROM:
       Net investment income                           (10,502)         (26,938)        (64,078)           (42,722)           (576)
       Net realized gain on investments                (31,932)               0               0                  0          (6,253)
                                                       --------               -               -                  -          -------
           Total distributions                         (42,434)         (26,938)        (64,078)           (42,722)         (6,829)

       SHARE TRANSACTIONS
       Net proceeds from sale of shares               1,387,694       1,661,251       1,674,647          3,995,273       1,327,854
       Issued to shareholders in                         42,434          26,938          64,078             42,722           6,829
        reinvestment of dividends
       Cost of  shares repurchased                     (200,902)       (254,329)       (170,466)        (2,859,608)       (169,112)
                                                       ---------       ---------       ---------        -----------       ---------

         Net increase from share                      1,229,226       1,433,860       1,568,259          1,178,387       1,165,571
          transactions (Note 5)                       ---------       ---------       ---------          ---------       ---------
       

       TOTAL INCREASE IN NET ASSETS                   1,421,063       1,528,675       1,552,548          1,178,387       1,221,169
                                                      ---------       ---------       ---------          ---------       ---------

       NET ASSETS AT BEGINNING OF PERIOD                      0               0               0                  0               0
                                                      ---------       ---------       ---------          ---------       ---------
 
       NET ASSETS AT END OF PERIOD                   $1,421,063      $1,528,675      $1,552,548         $1,178,387      $1,221,169
                                                     ==========      ==========      ==========         ==========      ==========
        Accumulated undistributed net
        investment income (loss) included
        in net assets at end of period                       $0            $166              $6                 $0              $0
                                                     ==========      ==========      ==========         ==========      ==========
</TABLE>
 
<TABLE>
<CAPTION>
<S>                                           <C>              <C>               <C>
                                                                                  LEXINGTON
                                                               BERKELEY SMALLER   CORPORATE
                                              STRONG GROWTH    COMPANIES          LEADERS
                                              PORTFOLIO        PORTFOLIO          PORTFOLIO
                                              ---------------- ----------------- ---------------
       INCREASE (DECREASE) IN NET ASSETS
       FROM OPERATIONS
       Net investment income                           $26,176          $253,443          14,001

       Net realized gain/(loss) on
        securities and foreign  currency
        transactions                                    10,921           106,629              (2)
       Net unrealized appreciation
        (depreciation)of securities and
        foreign currency transactions during
        the period                                     139,635          (32,020)         148,987
        Net increase (decrease) in net assets
         resulting  from operations                    272,440          (43,913)         162,986
                                                       -------          --------         -------

       DISTRIBUTIONS TO SHAREHOLDERS FROM:
       Net investment income                           (26,083)        (253,423)         (13,899)
       Net realized gain on investments                (70,506)               0               0
                                                       --------               -               -
           Total distributions                         (96,589)        (253,423)         (13,899)

       SHARE TRANSACTIONS
       Net proceeds from sale of shares               1,481,628       2,060,025        1,250,539
       Issued to shareholders in                         96,589         253,423           13,929
        reinvestment of dividends
       Cost of  shares repurchased                     (241,105)       (574,868)         (90,134)
                                                       ---------       ---------       ---------

         Net increase from share                      1,337,112       1,738,580        1,174,334
          transactions (Note 5)                       ---------       ---------       ----------
       

       TOTAL INCREASE IN NET ASSETS                   1,512,963       1,441,244        1,323,421
                                                      ---------       ---------        ---------

       NET ASSETS AT BEGINNING OF PERIOD                      0               0                0
                                                      ---------       ---------        ---------
 
       NET ASSETS AT END OF PERIOD                   $1,512,963      $1,441,244       $1,323,421
                                                     ==========      ==========       ==========
 
       Accumulated undistributed net
        investment income (loss) included
        in net assets at end of period                      $93             $20             $102
                                                     ==========      ==========       ==========
</TABLE>

<TABLE>
<CAPTION>
                       LPT VARIABLE INSURANCE SERIES TRUST
                              FINANCIAL HIGHLIGHTS
          FOR THE PERIOD JANUARY 31, 1996 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1996
                  FOR A SHARE OUTSTANDING THROUGHOUT THE PERIOD

<S>                                          <C>           <C>              <C>                 <C>               <C>
                                                                                                    
                                                                              SALOMON U. S.                           STRONG
                                             MAS VALUE        MFS TOTAL        QUALITY BOND      SALOMON MONEY     INTERNATIONAL
                                             PORTFOLIO     RETURN PORTFOLIO     PORTFOLIO       MARKET PORTFOLIO  STOCK PORTFOLIO
                                            ------------- ----------------- ------------------- ----------------- ----------------

     Net asset value, beginning of period          $10.00            $10.00              $10.00             $1.00           $10.00

     INCOME FROM INVESTMENT OPERATIONS:
     Net investment income                           0.10              0.25                0.49              0.04             0.03
     Net realized and unrealized gain
     (loss) on investments                           2.13              0.85               (0.25)             0.00             0.61
                                                     ----              ----               ------             ----             ----
     Total from investment operations                2.23              1.10                 0.24             0.04             0.64
                                                     ----              ----                 ----             ----             ----

     Dividends from net investment income           (0.10)            (0.20)               (0.43)           (0.04)           (0.01)
     Distributions from net realized                (0.27)            (0.00)               (0.00)           (0.00)           (0.05)
      capital gains                                 ------            ------               ------           ------           ------
                                     
     Total distributions                            (0.37)            (0.20)               (0.43)           (0.04)           (0.06)
                                                    ------            ------               ------           ------           ------

     Net asset value, end of period                $11.86            $10.90                $9.81            $1.00           $10.58
                                                   ======            ======                =====             =====          ======

     TOTAL RETURN ++                               20.39%              9.81%                2.27%            3.93%           5.85%
                                                   ======              =====                =====            =====           =====

     RATIOS TO AVERAGE NET
     ASSETS/SUPPLEMENTAL DATA

     Net assets, end of period (in 000's)         $1,421             $1,529               $1,553           $1,178          $1,221
     Ratio of operating expenses to
      average net assets +                          1.26%              1.26%                0.97%            0.87%           1.45%
     Ratio of net investment income to
      average net assets +                          1.01%              2.59%                5.41%            4.43%           0.27%
     Portfolio turnover rate                       41.08%             53.91%              231.03%              N/A          49.32%
     Average commission rate per share +++       $0.0542            $0.0571                   N/A              N/A        $0.0096
     Ratio of operating expenses to
      average net assets before waiver of fees
      and expense reimbursements +                 7.55%               7.84%                 5.79%            6.67%          7.74%
     Net investment income (loss) per      share before waiver of fees and expense
      reimbursements                             ($0.52)             ($0.38)                $0.05           ($0.01)        ($0.58)
</TABLE>

<TABLE>
<CAPTION>
                       LPT VARIABLE INSURANCE SERIES TRUST
                              FINANCIAL HIGHLIGHTS
          FOR THE PERIOD JANUARY 31, 1996 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1996
                  FOR A SHARE OUTSTANDING THROUGHOUT THE PERIOD

<S>                                          <C>                <C>                 <C>
                                                                                    LEXINGTON
                                                                 BERKELEY SMALLER   CORPORATE
                                             STRONG GROWTH         COMPANIES         LEADERS
                                               PORTFOLIO           PORTFOLIO        PORTFOLIO
                                             ------------------ ------------------- ---------------

     Net asset value, beginning of period                $10.00              $10.00          $10.00

     INCOME FROM INVESTMENT OPERATIONS:
     Net investment income                                 0.25                2.10            0.14
     Net realized and unrealized gain
     (loss) on investments                                 2.49               (1.69)           1.42
                                                           ----               ------           ----
     Total from investment operations                      2.74               0.41             1.56
                                                           ----               ----             ----
     LESS DISTRIBUTIONS:
     Dividends from net investment income                 (0.22)             (1.83)           (0.12)
     Distributions from net realized                      (0.60)             (0.00)           (0.00)
      capital gains                                       ------             ------           ------
                                     
     Total distributions                                  (0.82)             (1.83)           (0.12)
                                                          ------             ------           ------

     Net asset value, end of period                      $11.92              $8.58           $11.44
                                                         ======              =====           ======

     TOTAL RETURN ++                                      20.27%             2.42%            12.84%
                                                          ======             =====            ======

     RATIOS TO AVERAGE NET
     ASSETS/SUPPLEMENTAL DATA
     Net assets, end of period (in 000's)                $1,513            $1,441            $1,323
     Ratio of operating expenses to
      average net assets +                                 1.26%             1.36%             1.26%
     Ratio of net investment income to
      average net assets +                                 2.25%            20.30%             1.40%
     Portfolio turnover rate                             422.67%          2242.85%             0.00%
     Average commission rate per share +++              $0.0575           $0.0478           $0.0500
     Ratio of operating expenses to
      average net assets before waiver of fees
      and expense reimbursements +                         7.09%             7.02%             6.86%
     Net investment income (loss) per
      share before waiver of fees and expense
      reimbursements                                     ($0.39)            $1.51            ($0.41)
<FN>
     +   Annualized
     ++  Total return represents aggregate total return for the period February 9, 1996 (effective date) to
     December 31, 1996.  The total return would have been lower if certain  fees had not been  waived by the
     investment advisor, and if certain expenses had not been reimbursed by London Pacific.
     +++  Average commission rate paid per share on equity securities purchased and sold by the Portfolio. Amount
     excludes mark-ups, mark-downs or spreads paid on shares traded.
</TABLE>


<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                               MAS VALUE PORTFOLIO
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------

COMMON STOCKS - 84.53%
         FINANCIAL SERVICES - 18.86%
254      Allstate Corporation...................................................      $14,700
250      American General Corporation...........................................       10,219
304      Bank of New York Company, Inc..........................................       10,260
250      Capital One Financial Corporation......................................        9,000
150      Chase Manhattan Corporation (New)......................................       13,387
100      Chubb Corporation .....................................................        5,375
132      Citicorp...............................................................       13,596
100      Crestar Financial Corporation..........................................        7,437
193      Dean Witter Discover & Company.........................................       12,786
280      Everest Reinsurance Holdings...........................................        8,050
100      Federal Home Loan Mortgage Corporation.................................       11,012
300      Federal National Mortgage Association..................................       11,175
200      First Chicago NBD Corporation..........................................       10,750
100      First Union Corporation................................................        7,400
462      Great Western Financial Corporation....................................       13,398
155      ITT Hartford Group, Inc................................................       10,462
134      Mellon Bank Corporation................................................        9,514
340      Old Republic International Corporation.................................        9,095
350      Providian Corporation..................................................       17,981
198      Reliastar Financial Corporation........................................       11,434
123      Republic New York Corporation..........................................       10,040
154      Salomon, Inc...........................................................        7,257
302      Signet Banking Corporation.............................................        9,286
100      St. Paul Companies, Inc................................................        5,862
163      Standard Federal Bancorporation........................................        9,271
115      Transatlantic Holdings, Inc............................................        9,257
                                                                                        -----
                                                                                      268,004
                                                                                      -------
         PRODUCER DURABLES - 12.12%
281      Case Corporation.......................................................       15,314
100      Caterpillar, Inc.......................................................        7,525
</TABLE>


                        See Notes to Financial Statements

<TABLE>
<CAPTION>
                     THE LPT VARIABLE INSURANCE SERIES TRUST
                               MAS VALUE PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                 <C>
                                                                                      VALUE
SHARES                                                                               (Note 2)
- ------                                                                               --------

COMMON STOCKS - (CONTINUED)
         PRODUCE DURABLES - (CONTINUED)
587      Cummins Engine, Inc....................................................      $27,002
300      Deere & Company........................................................       12,187
535      Harnischfeger Industries, Inc..........................................       25,747
423      Kennametal, Inc........................................................       16,444
257      Parker-Hannifin Corporation............................................        9,959
322      Tecumseh Products Company..............................................       18,475
150      Textron, Inc...........................................................       14,137
700      Trinova Corporation....................................................       25,462
                                                                                       ------
                                                                                      172,252
                                                                                      -------
         AUTOS & TRANSPORTATION - 9.88%
200      AMR Corporation +......................................................       17,625
100      Burlington Northern Santa Fe...........................................        8,638
200      CSX Corporation........................................................        8,450
200      Eaton Corporation......................................................       13,950
745      Ford Motor Company.....................................................       23,747
450      General Motors Corporation.............................................       25,088
540      Goodyear Tire and Rubber...............................................       27,743
242      UAL Corporation +......................................................       15,125
                                                                                       ------
                                                                                      140,366
                                                                                      -------
         TECHNOLOGY - 9.84%
350      Beckman Industries, Inc................................................       13,431
233      Compaq Computer Corporation +..........................................       17,300
202      International Business Machines........................................       30,502
200      Raytheon Company.......................................................        9,625
612      Seagate Technology +...................................................       24,174
150      Standard Register......................................................        4,875
571      Stratus Computer, Inc +................................................       15,560
282      Tektronix, Inc.........................................................       14,452
200      TRW, Inc...............................................................        9,900
                                                                                        -----
                                                                                      139,819
                                                                                      -------
</TABLE>



                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                               MAS VALUE PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                <C>
                                                                                      VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------

COMMON STOCKS - (CONTINUED)
         MATERIALS AND PROCESSING - 9.22%
90       Bowater, Inc...........................................................       $3,386
200      Cabot Corporation......................................................        5,025
250      Cyprus Amax Materials Company..........................................        5,844
103      Dow Chemical Company...................................................        8,073
200      DuPont (E.I.) DeNemours & Company......................................       18,875
195      FMC Corporation +......................................................       13,674
427      Great Lakes Chemical Corporation.......................................       19,962
300      Mallinckrodt Group, Inc................................................       13,238
61       Potash Corporation of Saskatchewan.....................................        5,185
300      Premark International, Inc.............................................        6,675
306      Rhone Poulnec SA, ADR..................................................       10,368
219      Rohm & Haas Company....................................................       17,876
100      Westvaco Corporation...................................................        2,875
                                                                                        -----
                                                                                      131,056
                                                                                      -------
         ENERGY - 6.78%
189      Amoco Corporation......................................................       15,215
100      Atlantic Richfield Company.............................................       13,250
122      British Petroleum, PLC, ADR............................................       17,248
400      Mapco, Inc.............................................................       13,600
188      Panenergy Corporation..................................................        8,460
251      Repsol, S.A., ADR......................................................        9,569
300      Ultramar Corporation...................................................        9,488
375      YPF, S.A., ADR.........................................................        9,469
                                                                                        -----
                                                                                       96,299
                                                                                       ------
</TABLE>

                        See Notes to Financial Statements


<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                               MAS VALUE PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996

<S>                                                                                  <C>
                                                                                      VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------

COMMON STOCKS - (CONTINUED)
         CONSUMER STAPLES - 5.55%
472      Archer-Daniels-Midland Company.........................................      $10,384
405      IBP, Inc...............................................................        9,821
251      Philip Morris Companies, Inc...........................................       28,269
250      RJR Nabisco Holdings Corporation.......................................        8,500
233      Tupperware Corporation.................................................       12,495
266      Universal Foods Corporation............................................        9,377
                                                                                        -----
                                                                                       78,846
                                                                                       ------
         UTILITIES - 4.63%
400      Central Maine Power Company............................................        4,650
172      Cinergy Corporation....................................................        5,741
267      DTE Energy Company.....................................................        8,644
250      El Paso Natural Gas Company............................................       12,625
307      Entergy Corporation....................................................        8,519
253      General Public Utilities Corporation...................................        8,507
349      Peco Energy Company....................................................        8,812
305      Unicom Corporation.....................................................        8,273
                                                                                        -----
                                                                                       65,771
                                                                                       ------
         DRUGS & HEALTH CARE - 2.88%
400      Bergen Brunswig Corporation, Class A...................................       11,400
374      Foundation Health Corporation +........................................       11,875
300      Maxicare Health Plans, Inc. +..........................................        6,675
200      Nellcor Puritan Bennett, Inc. +........................................        4,375
300      Tenet Healthcare Corporation +.........................................        6,563
                                                                                        -----
                                                                                       40,888
                                                                                       ------
         CONSUMER DISCRETIONARY - 2.32%
329      Dillard Department Stores, Inc.........................................       10,158
150      Springs Industries, Inc., Class A......................................        6,450
100      Talbots, Inc...........................................................        2,863
200      VF Corporation.........................................................       13,500
                                                                                       ------
                                                                                       32,971
                                                                                       ------
</TABLE>



                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                               MAS VALUE PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------

         COMMON STOCKS - (CONTINUED)
         COMMUNICATION - 2.00%
526      MCI Communications Corporation.........................................      $17,194
282      Sprint Corporation.....................................................       11,245
                                                                                       ------
                                                                                       28,439
                                                                                       ------
         BUSINESS SERVICES - 0.45%
428      Olsten Corporation.....................................................        6,474
                                                                                        -----
         TOTAL COMMON STOCKS (COST $1,026,427)                                      1,201,185
</TABLE>


<TABLE>
<CAPTION>
PRINCIPAL
AMOUNT
<S>                                                                                   <C>
SHORT-TERM OBLIGATIONS - 16.75%
$238,000        Repurchase Agreement with State Street
                Bank and Trust Company, dated 12/31/96 at
                2.0%, due 01/02/97, maturity value
$238,025
(collateralized by U.S. Treasury Note,
                6.00%, due 05/31/98, par value $245,000;
                market value $247,170) (Cost $238,000)..........................      238,000
</TABLE>

<TABLE>
<CAPTION>
<S>                                                            <C>                 <C>
TOTAL INVESTMENTS (COST $1,264,427*).................          101.28%               1,439,185
OTHER ASSETS AND LIABILITIES (NET)...................           (1.28)                 (18,122)
                                                               --------             ----------
NET ASSETS...........................................          100.00%              $1,421,063
                                                               =======              ==========
<FN>
* Aggregate cost for Federal tax purposes (Note 4)
+ Non-income producing security
</TABLE>



         ---------------------------------------------------------------
                                GLOSSARY OF TERMS

                         ADR American Depository Receipt
         ---------------------------------------------------------------





                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                           MFS TOTAL RETURN PORTFOLIO
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------

COMMON STOCKS - 53.41%
         FINANCIAL SERVICES - 11.36%
160      Allstate Corporation...................................................       $9,260
160      American Express Company...............................................        9,040
100      Arden Reality, Inc. ...................................................        2,775
50       Associates First Capital Corporation, Class A..........................        2,206
140      Bank of Boston Corporation.............................................        8,995
270      Bank of New York Company, Inc..........................................        9,112
155      Chase Manhattan Corporation (New)......................................       13,833
120      Chubb Corporation......................................................        6,450
90       Cigna Corporation......................................................       12,296
80       Crestar Financial Corporation..........................................        5,950
70       Federal Home Loan Mortgage Corporation.................................        7,709
200      Fleet Financial Group, Inc.............................................        9,975
270      National City Corporation..............................................       12,116
150      Nationsbank Corporation................................................       14,662
50       Northern Trust Corporation.............................................        1,812
160      Norwest Corporation....................................................        6,960
100      Salomon, Inc. +........................................................        6,025
280      Southern National Corporation..........................................       10,150
160      St. Paul Companies, Inc................................................        9,380
150      Travelers Group, Inc. .................................................        6,806
160      Torchmark..............................................................        8,080
                                                                                        -----
                                                                                      173,592
                                                                                      -------
         ENERGY - 8.59%
110      Amoco Corporation......................................................        8,855
60       Atlantic Richfield Company.............................................        7,950
120      British Petroleum PLC, ADR.............................................       16,965
300      Enron Corporation......................................................        7,200
100      Exxon Corporation......................................................        9,800
80       Mobil Corporation......................................................        9,780
340      Occidental Petroleum Company...........................................        7,947
220      Panenergy Corporation..................................................        9,900
140      Repsol SA, ADR.........................................................        5,337
</TABLE>


                        See Notes to Financial Statements

<TABLE>
<CAPTION>
                     THE LPT VARIABLE INSURANCE SERIES TRUST
                           MFS TOTAL RETURN PORTFOLIO
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 1996

<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
COMMON STOCK - (CONTINUED)

         ENERGY - (CONTINUED)
70       Royal Dutch Petroleum Company, NY Shares...............................      $11,952
90       Schlumberger, Ltd......................................................        8,989
30       Sun, Inc...............................................................          731
90       Texaco, Inc............................................................        8,831
200      Union Pacific Resource Group, Inc. ....................................        5,850
470      USX Marathon Group.....................................................       11,221
                                                                                       ------
                                                                                      131,308
                                                                                      -------
         TECHNOLOGY - 4.78%
180      Allied Signal, Inc.....................................................       12,060
40       Analog Devices, Inc. +.................................................        1,355
160      Digital Equipment Corporation +........................................        5,820
90       General Dynamics Corporation...........................................        6,345
70       Honeywell, Inc.........................................................        4,603
50       International Business Machines........................................        7,550
80       Lockheed Martin Corporation............................................        7,320
170      Raytheon Company.......................................................        8,181
300      United Technologies Corporation........................................       19,800
                                                                                       ------
                                                                                       73,034
                                                                                       ------
         MATERIALS AND PROCESSING - 4.56%
40       Air Products and Chemicals, Inc. ......................................        2,765
110      Aluminum Company of America............................................        7,012
50       Dow Chemical Company...................................................        3,919
100      DuPont (E.I.) DeNemours & Company......................................        9,437
150      Freeport McMoran Copper & Gold, Class B................................        4,481
310      B.F. Goodrich Company..................................................       12,555
100      Nalco Chemical Company.................................................        3,702
100      Olin Corporation.......................................................        3,763
</TABLE>





                        See Notes to Financial Statements

<TABLE>
<CAPTION>
                     THE LPT VARIABLE INSURANCE SERIES TRUST
                           MFS TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996

<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
COMMON STOCKS - (CONTINUED)
         MATERIALS AND PROCESSING (CONTINUED)
20       Phelps Dodge Corporation...............................................       $1,350
100      Praxair, Inc...........................................................        4,613
100      Rohm & Haas Company....................................................        8,163
90       Weyerhaeuser Company...................................................        4,264
120      Witco Corporation......................................................        3,660
                                                                                        -----
                                                                                       69,684
                                                                                       ------
         UTILITIES - 4.47%
100      Allegheny Power Systems, Inc...........................................        3,037
100      CMS Energy Corporation.................................................        3,362
200      Carolina Power & Light Company.........................................        7,300
230      Coastal Corporation....................................................       11,241
100      Eastern Enterprises....................................................        3,537
160      FPL Group, Inc.........................................................        7,360
80       Peco Energy Company....................................................        2,020
200      Pinnacle West Capital Corporation......................................        6,350
100      Portland General Corporation...........................................        4,200
100      Sonat, Inc.............................................................        5,150
100      Texas Utilities Company................................................        4,075
200      UGI Corporation........................................................        4,475
165      Williams Companies, Inc................................................        6,187
                                                                                        -----
                                                                                       68,294
                                                                                       ------
         DRUGS & HEALTH CARE - 4.18%
140      American Home Products Corporation.....................................        8,208
120      Astra AB, ADR..........................................................        5,880
100      Baxter International, Inc..............................................        4,100
120      Columbia/HCA Healthcare Corporation....................................        4,890
200      Lion Nathan, Ltd. (New Zealand)........................................          479
110      Meditrust..............................................................        4,400
190      Pharmacia & Upjohn, Inc. ..............................................        7,529
90       Rhone-Poulenc Rorer, Inc...............................................        7,031
</TABLE>



                        See Notes to Financial Statements

<TABLE>
<CAPTION>
                     THE LPT VARIABLE INSURANCE SERIES TRUST
                           MFS TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------

COMMON STOCKS - (CONTINUED)
         DRUGS & HEALTH CARE - (CONTINUED)
70       St. Jude Medical, Inc. +...............................................       $2,984
180      SmithKline Beecham, PLC, ADR...........................................       12,240
140      United Healthcare Corporation..........................................        6,300
                                                                                        -----
                                                                   
                                                                                       64,041
                                                                                       ------
         CONSUMER STAPLES - 3.51%
100      American Brands, Inc...................................................        4,963
80       Colgate Palmolive Company..............................................        7,380
100      Dimon, Inc.............................................................        2,313
110      General Mills, Inc.....................................................        6,971
130      McCormick & Company, Inc. .............................................        3,063
110      Pepsico, Inc. .........................................................        3,218
160      Phillip Morris Companies, Inc..........................................       18,019
90       Rubbermaid, Inc........................................................        2,048
210      Stanley Works..........................................................        5,670
                                                                                        -----
                                                                                       53,645
                                                                                       ------

         PRODUCER DURABLES - 2.77%
140      Browning Ferris Industries, Inc... ....................................        3,675
100      Cooper Industries, Inc. ...............................................        4,213
230      Deere & Company........................................................        9,344
160      General Electric Company...............................................       15,820
150      WMX Technologies, Inc. ................................................        4,894
80       York International Corporation.........................................        4,470
                                                                                        -----
                                                                                       42,416
                                                                                       ------
         CONSUMER DISCRETIONARY - 2.60%
160      Eastman Kodak Company..................................................       12,840
100      May Department Stores Company..........................................        4,675
70       Rite Aid Corporation...................................................        2,783
170      Sears Roebuck & Company................................................        7,841
120      VF Corporation.........................................................        8,100
150      Wal-Mart Stores, Inc...................................................        3,431
                                                                                        -----
                                                                                       39,670
                                                                                       ------
</TABLE>




                        See Notes to Financial Statements
<TABLE>
<CAPTION>
                     THE LPT VARIABLE INSURANCE SERIES TRUST
                           MFS TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                      VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
COMMON STOCKS - (CONTINUED)
         COMMUNICATION - 2.41%
30       AT&T Corporation.......................................................       $1,305
100      Ameritech Corporation..................................................        6,063
170      BellSouth Corporation..................................................        6,864
210      GTE Corporation........................................................        9,555
320      MCI Communications Corporation.........................................       10,460
70       Telephone & Data Systems, Inc..........................................        2,538
                                                                                        -----
                                                                                       36,785
                                                                                       ------
         AUTOS & TRANSPORTATION - 2.28%
100      Burlington Northern Santa Fe...........................................        8,638
70       CSX Corporation........................................................        2,958
150      Dana Corporation.......................................................        4,894
220      Ford Motor Company.....................................................        7,013
40       General Motors Corporation.............................................        2,230
210      Illinois Central Corporation...........................................        6,720
110      Volvo Artiebolaget, ADR................................................        2,393
                                                                                        -----
                                                                                       34,846
                                                                                       ------
         OTHER - 1.90%
100      Henkel KGAA (Germany)..................................................        5,023
200      Hospitality Properties Trust...........................................        5,800
11       Novartis AG (Switzerland)..............................................       12,209
110      Sherwin Williams Company...............................................        6,160
                                                                                        -----
                                                                                       29,192
                                                                                       ------
         TOTAL COMMON STOCKS (COST $725,872)....................................      816,507
                                                                                      =======
</TABLE>




                        See Notes to Financial Statements

<TABLE>
<CAPTION>
                     THE LPT VARIABLE INSURANCE SERIES TRUST
                           MFS TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                      VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
PREFERRED STOCKS - 2.26%
50       American Radio Systems Corporation, Non-Voting, 144A...................       $2,350
60       Case Corporation, Series A, Non-Voting.................................        7,965
100      Finova Financial Trust  ...............................................        5,250
100      Host Marriott Financial Trust, 144A....................................        5,363
80       Loral Space & Communications, 144A.....................................        4,550
50       Timet Capital Trust, 144A..............................................        2,700
111      Unocal Corporation, Non-Voting.........................................        6,299
                                                                                        -----
         TOTAL PREFERRED STOCKS (COST $31,550)..................................       34,477
                                                                                       ------

PRINCIPAL
AMOUNT
TREASURY OBLIGATIONS - 32.99%

$  80,000       United States Treasury Bond, 6.75%
                Due 08/15/2026..................................................       80,600
   80,000       United States Treasury Note, 6.875%
                Due 05/15/2006..................................................       82,488
  339,000       United States Treasury Note, 6.375%
                Due 08/15/2002..................................................      341,224
                                                                                      -------
                TOTAL TREASURY OBLIGATIONS (COST $500,530)......................      504,312
                                                                                      -------
CORPORATE BONDS AND NOTES - 0.20%
    3,000        ADT Operations, Inc., LYON
                 0.00%, due 07/06/2010..........................................        1,965
    1,000        National Data Corporation, Subordinated Convertible
                 Note, 5.00%, Due 11/01/2003....................................        1,021
                                                                                        -----
                 TOTAL CORPORATE BONDS AND NOTES (COST $2,711)..................        2,986
                                                                                        -----
</TABLE>


                        See Notes to Financial Statements


<TABLE>
<CAPTION>                     THE LPT VARIABLE INSURANCE SERIES TRUST
                           MFS TOTAL RETURN PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996

<S>                                                                                <C>
SHORT-TERM OBLIGATIONS - 18.51%
$283,000        Repurchase Agreement with State Street Bank & Trust
                Company, dated 12/31/96 at 2.0%, due 01/02/97, maturity
                value $283,031 (collateralized by U.S. Treasury Note, 6.00%,
                due 05/31/98, par value $290,000; market value $292,569)
                (Cost $283,000).................................................     $283,000
                                                                                     --------
</TABLE>

<TABLE>
<CAPTION>
<S>                                                        <C>                      <C>
TOTAL INVESTMENTS (COST $1,543,663*).................      107.37%                  1,641,282
OTHER ASSETS AND LIABILITIES.........................       (7.37)                   (112,607)
                                                           --------                 ----------
NET ASSETS...........................................      100.0%                   $1,528,675
                                                           ======                   ==========
<FN>
* Aggregate cost for Federal tax purposes is $1,543,692 (Note 4)
+ Non-income producing security
144A after the name of a security represents those  securities  exempt  under
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. The value of these securities amounted to $14,963 or 0.98%
of net assets.
</TABLE>

         ---------------------------------------------------------------
                                GLOSSARY OF TERMS

                         ADR American Depository Receipt
                          LYON Liquid Yield Option Note

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



                        See Notes to Financial Statements
<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                       SALOMON U.S. QUALITY BOND PORTFOLIO
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 1996
<S>                                                                                      <C>
PRINCIPAL                                                                                  VALUE
AMOUNT                                                                                   (NOTE 2)
- ---------                                                                                --------
TREASURY OBLIGATIONS - 45.46%
U.S. TREASURY NOTES - 43.84%
$200,000       6.50%, due 05/31/2001............................................          $202,188
 100,000       6.625%, due 07/31/2001...........................................           101,594
 125,000       5.875%, due 11/15/2005...........................................           120,527
 150,000       7.00%, due 07/15/2006............................................           155,837
 100,000       6.50%, due 10/15/2006............................................           100,547
                                                                                           -------
               TOTAL U.S. TREASURY NOTES (COST $674,777)........................           680,693
                                                                                           -------

U.S. TREASURY BOND - 1.62%
  25,000       6.750%, due 08/15/2026 (Cost $24,801)............................            25,187
                                                                                            ------
               Total Treasury Obligations (Cost $699,578).......................           705,880
                                                                                           -------

U.S. GOVERNMENT AGENCY OBLIGATIONS - 43.21%
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION (GNMA) - 18.81%
  50,000       7.00%, 30 Year (A)...............................................            48,906
 248,351       Pool #432575, 7.00%, due 04/15/2026..............................           243,074
                                                                                           -------
               Total GNMA (Cost $291,005).......................................           291,980
                                                                                           -------

STUDENT LOAN MARKETING ASSOCIATION (SLMA) - 8.30%
 125,000       7.20%, due 11/09/2000 (Cost $128,639)............................           128,809
                                                                                           -------

FEDERAL HOME LOAN BANK (FHLB) - 7.96%
  125,000       5.89%, due 07/24/2000 (Cost $124,030)...........................          123,574
                                                                                          -------
Federal National Mortgage Association (FNMA) - 4.12%
  25,000        7.00%, 30 Year (A)..............................................           24,445
   4,811        Pool #100090, 14.50%, due 11/01/2014............................            5,934
   7,833        Pool #303791, 12.50%, due 08/01/2015............................            9,201
  12,224        Pool #100089, 13.00%, due 11/01/2015............................           14,436
   8,665        Pool #303792, 11.50%, due 09/01/2019............................            9,880
                                                                                           ------
                TOTAL FNMA (COST $64,239)                                                  63,896
                                                                                           ------
</TABLE>



                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                       SALOMON U.S. QUALITY BOND PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                      <C>
PRINCIPAL                                                                                  VALUE
AMOUNT                                                                                   (NOTE 2)
- ---------                                                                                --------

U.S. GOVERNMENTAL AGENCY OBLIGATIONS (CONTINUED)
FEDERAL HOME LOAN MORTGAGE CORPORATION (FHLMC) - 4.02%
$55,959         11.75%, due 08/01/2014 (Cost $62,604)                                    $62,621
                                                                                         -------
                TOTAL U.S. GOVERNMENT AGENCY OBLIGATIONS
                (COST $670,517).................................................         670,880
                                                                                         =======

CORPORATE BONDS AND NOTES - 3.58%
 50,000         Mellon Financial Company, 9.75%
                Due 06/15/2001 (Cost $55,941)...................................          55,584
                                                                                          ------

SHORT TERM OBLIGATION - 11.66%
181,000         Repurchase Agreement with State Street Bank & Trust
                Company, dated 12/31/96 at 6.25%, due 01/02/97,
                maturity value $181,063 (collateralized by U.S. Treasury Bond,
                5.125%, due 05/15/98, par value $185,000; market value $187,313)
                (Cost $181,000).................................................         181,000
                                                                                         --------
</TABLE>

<TABLE>
<CAPTION>
<S>                                                        <C>                         <C>

TOTAL INVESTMENTS (COST $1,607,036*).................      103.91%                     1,613,344
OTHER ASSETS AND LIABILITIES (NET)...................       (3.91)                       (60,796)
                                                           -------                     ----------
NET ASSETS...........................................      100.00%                    $1,552,548
                                                           =======                     ==========
<FN>
*     Aggregate cost for Federal tax purposes (Note 4)
(A)   Dollar Roll (Note 2)
</TABLE>



                        See Notes to Financial Statements
<TABLE>
<CAPTION>
                     THE LPT VARIABLE INSURANCE SERIES TRUST
                         SALOMON MONEY MARKET PORTFOLIO
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 1996
<S>                                                                                      <C>
PRINCIPAL                                                                                  VALUE
AMOUNT                                                                                   (NOTE 2)
- ---------                                                                                --------
U.S. TREASURY BILLS - 21.19%
$230,000        4.60%, due 01/09/1997+..........................................        $229,765
  20,000        4.70%, due 01/09/1997+..........................................          19,979
                TOTAL U.S. TREASURY BILLS (COST $249,744).......................         249,744
                                                                                         -------


U.S. GOVERNMENT AGENCY OBLIGATIONS - 68.15%
FEDERAL FARM CREDIT BANK (FFCB) - 23.76%
 280,000       5.24%, due 01/02/1997+ (Cost $279,959)...........................         279,959
                                                                                         -------

FEDERAL HOME LOAN MORTGAGE CORPORATION (FHLMC) - 21.09%
  250,000      5.23%, due 02/10/1997+ (Cost $248,547)...........................         248,547
                                                                                         -------
FEDERAL HOME LOAN BANK (FHLB) - 14.82%
  175,000      5.46%, due 01/14/1997+ (Cost $174,655)...........................         174,655
                                                                                         -------

FEDERAL NATIONAL MORTGAGE ASSOCIATION (FNMA) - 8.48%
  100,000       5.22%, due 01/07/1997+ (Cost $99,913)...........................          99,913
                                                                                          ------
                TOTAL U.S. GOVERNMENT AGENCY OBLIGATIONS
                (COST $803,074) ................................................         803,074
                                                                                         =======


COMMERCIAL PAPER - 4.22%
   50,000       Ford Motor Credit Company, 5.28%
                Due 02/07/1997+ (Cost $49,729)..................................          49,729
                                                                                          ------
</TABLE>



                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                         SALOMON MONEY MARKET PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                      <C>
PRINCIPAL                                                                                 VALUE
AMOUNT                                                                                   (NOTE 2)
- ---------                                                                                --------

REPURCHASE AGREEMENT - 20.28%
$239,000              Repurchase Agreement with State Street
                      Bank and Trust Company, dated 12/31/96 at
                      6.25%, due 01/02/97, maturity value $239,083
                      (collateralized by U.S. Treasury Bond,
                      6.125%, due 05/15/98, par value $245,000;
                      market value $248,063) (Cost $239,000)....................         $239,000
</TABLE>

<TABLE>
<CAPTION><S>                                                         <C>                       <C>
TOTAL INVESTMENTS (COST $1,341,547*).................       113.84%                   $1,341,547
OTHER ASSETS AND LIABILITIES (NET)...................       (13.84)                     (163,160)
                                                            -------                   ----------
NET ASSETS...........................................       100.00%                   $1,178,387
                                                            =======                   ==========
<FN>
* Aggregate cost for Federal tax purposes (Note 4)
+ Rate represents annualized yield at date of purchase
</TABLE>



                        See Notes to Financial Statements
<TABLE>
<CAPTION>
                     THE LPT VARIABLE INSURANCE SERIES TRUST
                      STRONG INTERNATIONAL STOCK PORTFOLIO
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 1996
<S>                                                                                      <C>
                                                                                          VALUE
SHARES                                                                                   (NOTE 2)
- ------                                                                                   --------
COMMON STOCKS - 73.52%
         NEW ZEALAND - 14.57%
  97,533 Guinness Peat Group, PLC...............................................         $56,541
 175,000 Shortland Property.....................................................         121,244
                                                                                         -------
                                                                                         177,785
                                                                                         -------
         JAPAN - 14.48%
   1,100 Canon Sales Company, Inc...............................................          24,506
   3,000 Chubu Steel Plate Company, Ltd.........................................          16,035
   1,100 Family Mart Company....................................................          43,977
  10,000 Ishikawajima Harina Heavy Industries...................................          44,469
   2,000 Nomura Securities Company, Ltd.........................................          30,049
   2,000 TOC Company............................................................          17,788
                                                                                          ------
                                                                                         176,824
                                                                                         -------
         ITALY - 14.30%
128,000  Gemina +...............................................................          62,945
 30,000  Simint, SPA +..........................................................         111,734
                                                                                         -------
                                                                                         174,679
                                                                                         -------
         HONG KONG - 7.63%
 84,984  CDL Hotels International...............................................          48,620
 26,000  Peregrine Investment Holdings..........................................          44,541
                                                                                          ------
                                                                                          93,161
                                                                                          ------
         AUSTRALIA - 6.87%
  26,461 Normandy Mining, Ltd...................................................          36,596
   7,508 WMC, Ltd.... ..........................................................          47,324
                                                                                          ------
                                                                                          83,920
                                                                                          ------
         MALAYSIA - 4.77%
 13,000  IJM Corporation Berhad.................................................          30,628
  7,000  Malaysian Resource Corporation.........................................          27,579
                                                                                          ------
                                                                                          58,207
                                                                                          ------
         INDONESIA - 4.34%
 32,000  Bukaka Teknik Utama....................................................          24,047
  9,000  Semen Gresik ..........................................................          28,959
                                                                                          ------
                                                                                          53,006
                                                                                          ------
</TABLE>



                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                      STRONG INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                      <C>
                                                                                          VALUE
SHARES                                                                                   (NOTE 2)
- ------                                                                                   --------
COMMON STOCKS - (CONTINUED)
         FRANCE - 1.97%     100 Pathe..................................................................         $24,092
                                                                                         -------

         UNITED KINGDOM - 1.96%
   5,152 Inchcape, PLC..........................................................          23,919
                                                                                          ------

         UNITED STATES - 1.82%
   1,300 Compania De Minas Buenaventura, ADR....................................          22,263
                                                                                          ------

         THAILAND - 0.81%
   4,900 Finance One Public Company, Ltd. ......................................           9,935
         TOTAL COMMON STOCKS (COST $855,288)....................................         897,791
                                                                                         =======


PREFERRED STOCK - 8.81%
         AUSTRALIA - 8.81%
  24,179 News Corporation (Cost $99,291)........................................         107,625
                                                                                         -------


WARRANTS - 0.69%
   1,100 Morgan Stanley Group, Inc. (United States) expires 08/15/1997 +........           4,125
 10,400  Normandy Mining (Australia) expires 04/08/2001 +.......................           3,472
   2,600 Peregrine Investment Holdings (Hong Kong),
         expires 05/15/1998 + ..................................................             832
                                                                                             ---
         TOTAL WARRANTS (COST $10,642)..........................................           8,429
                                                                                           =====
</TABLE>


                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                      STRONG INTERNATIONAL STOCK PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                   <C>
PRINCIPAL                                                                              VALUE
AMOUNT                                                                                (NOTE 2)
- ---------                                                                             ---------
U.S. TREASURY BILL - 16.17%
$200,000  5.045%, due 04/03/1997+ (Cost $197,421)...............................      $197,421
                                                                                      --------
</TABLE>

<TABLE>
<CAPTION>
<S>                                                        <C>                       <C>
TOTAL INVESTMENTS (COST $1,162,642*).................       99.19%                   1,211,266
OTHER ASSETS AND LIABILITIES (NET)...................        0.81                        9,903
                                                           -------                       -----
NET ASSETS...........................................      100.00%                  $1,221,169
                                                           =======                  ==========
<FN>
* Aggregate cost for Federal tax purposes (Note 4)
+ Non-income producing security
+ Rate represents annualized yield at rate of purchase
</TABLE>



         ---------------------------------------------------------------
                                GLOSSARY OF TERMS

                         ADR American Depository Receipt
         ---------------------------------------------------------------



                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     The LPT Variable Insurance Series Trust
                      Strong International Stock Portfolio
                       Schedule of Investments (Continued)
                          December 31, 1996 (Unaudited)


As of December 31, 1996, sector diversification of the Portfolio was as follows:

                                                                    % OF            VALUE
           SECTOR DIVERSIFICATION                                NET ASSETS       (NOTE 2)
           ----------------------                                ----------       ---------
<S>                                                              <C>              <C>
COMMON STOCKS:
Consumer Discretionary...............................               22.68%        $276,849
Producer Durables....................................               10.49          128,103
Materials and Processing.............................               10.44          127,534
Financial Services...................................               16.85          205,769
Other................................................               13.06          159,536
                                                                    -----          -------
TOTAL COMMON STOCKS..................................               73.52          897,791
PREFERRED STOCKS.....................................                8.81          107,625
WARRANTS.............................................                0.69            8,429
U.S. TREASURY BILLS..................................               16.17          197,421
                                                                    -----          -------
TOTAL INVESTMENTS....................................               99.19        1,211,266
OTHER ASSETS AND LIABILITIES (Net)...................                0.81            9,903
                                                                    -----       ----------
NET ASSETS...........................................              100.0%       $1,221,169
                                                                   ======       ==========
</TABLE>


                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                             STRONG GROWTH PORTFOLIO
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 1996
<S>                                                                                   <C>
                                                                                        VALUE
SHARES                                                                                (NOTE 2)
- ------                                                                                --------
COMMON STOCKS - 82.41%
         TECHNOLOGY - 23.06%
   100   Advanced Fibre Communications +........................................       $5,562
   100   Altera Corporation +...................................................        7,269
   200   Candence Design System, Inc. +.........................................        7,950
   300   CBT Group Publishing, Ltd., ADR +......................................       16,275
   500   Cisco Systems, Inc. +..................................................       31,812
   800   Danka Business System, ADR ............................................       28,300
   100   Dell Computer Corporation +............................................        5,312
   300   Intel Corporation......................................................       39,281
   200   International Business Machines........................................       30,200
   200   Maxim Integrated Products, Inc. +......................................        8,650
   200   McAfee Associates, Inc. +..............................................        8,800
   200   Microsoft Corporation  +...............................................       16,525
   500   National Semiconductor Corporation +...................................       12,187
   100   Netscape Communications Corporation +..................................        5,687
   300   Parametric Technology Corporation +....................................       15,413
   200   Perkin Elmer Corporation +.............................................       11,775
   300   Sipex Corporation +....................................................        9,675
   400   Sykes Enterprises, Inc +...............................................       15,000
   300   3Com Corporation +.....................................................       22,013
   500   Tellabs, Inc. +........................................................       18,813
   300   Teradyne, Inc. + ......................................................        7,313
   200   US Robotics Corporation  +.............................................       14,400
   200   Uniphase Corporation  +................................................       10,500
                                                                                       ------
                                                                                      348,712
                                                                                      -------
         DRUGS & HEALTH CARE - 13.05%
   200   Abbott Labs............................................................       10,150
   100   American Home Products Corporation.....................................        5,863
   400   Amerisource Health Corporation, Class A +..............................       19,300
   600   Cardinal Health, Inc...................................................       34,950
   300   Dura Pharmaceuticals, Inc. +...........................................       14,325
</TABLE>


                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                             STRONG GROWTH PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
COMMON STOCKS - (CONTINUED)
         DRUGS & HEALTH CARE - (CONTINUED)
   500   Healthsouth Corporation +..............................................       $19,312
   300   Eli Lilly & Company....................................................        21,900
   400   Medtronic, Inc. .......................................................        27,200
   300   Oxford Health Plans, Inc. + ...........................................        17,569
   200   Parexel International Corporation +....................................        10,325
   200   Pfizer, Inc. ..........................................................        16,575
                                                                                        ------
                                                                                       197,469
                                                                                       -------
         FINANCIAL SERVICES - 12.89%
   400   American Express Company...............................................        22,600
   100   Chase Manhattan Corporation (New)......................................         8,925
   200   Citicorp...............................................................        20,600
   400   Conseco, Inc. .........................................................        25,500
   300   Federal National Mortgage Association..................................        11,175
   200   First Bank Systems, Inc................................................        13,650
   200   Firstar Corporation New................................................        10,500
   200   Mellon Bank Corporation................................................        14,200
   200   MGIC Investment Corporation............................................        15,200
   300   Norwest Corporation....................................................        13,050
   400   Schwab Charles Corporation.............................................        12,800
   200   TCF Financial Corporation..............................................         8,700
   400   Travelers Group, Inc. .................................................        18,150
                                                                                        ------
                                                                                       195,050
                                                                                       -------
         CONSUMER DISCRETIONARY - 12.02%
   300   Boston Chicken, Inc. + ................................................        10,762
   200   Coca Cola Company......................................................        10,525
   500   Carnival Corporation...................................................        16,500
   500   Consolidated Stores Corporation +......................................        16,062
   200   Cognizant Corporation..................................................         6,600
   400   CUC International, Inc. +..............................................         9,500
   400   Dollar Tree Stores, Inc. +.............................................        15,300
   100   HFS, Inc. +  ..........................................................         5,975
   200   Jones Apparel Group, Inc. + ...........................................         7,475
   300   Kohl's Corporation +...................................................        11,775
   200   Midwest Express Holdings, Inc. +.......................................         7,200
</TABLE>


                        See Notes to Financial Statements


<TABLE>
<CAPTION>
                     THE LPT VARIABLE INSURANCE SERIES TRUST                             STRONG GROWTH PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
COMMON STOCKS - (CONTINUED)
         CONSUMER DISCRETIONARY - (CONTINUED)
   300   Nautica Enterprises, Inc. +............................................       $7,575
   200   Peoplesoft, Inc. +.....................................................        9,587
   350   Regal Cinemas, Inc. +  ................................................       10,762
   600   Service Corporation International......................................       16,800
   600   Staples, Inc. +........................................................       10,837
   300   Starbucks Corporation +................................................        8,588
                                                                                        -----
                                                                                      181,823
                                                                                      -------
         ENERGY - 5.81%
   400   Baker Hughes, Inc. ....................................................       13,800
   200   BJ Services Company +..................................................       10,200
   100   Diamond Offshore Drilling, Inc. + .....................................        5,700
   200   Ensco International, Inc. + ...........................................        9,700
   300   Global Marine, Inc. + .................................................        6,188
   300   Noble Affiliates, Inc. ................................................       14,363
   100   Schlumberger, Ltd.......................................................       9,987
   400   Smith International, Inc. +............................................       17,950
                                                                                       ------
                                                                                       87,888
                                                                                       ------
         MATERIALS AND EQUIPMENT - 4.30%
 1,000   Accustaff, Inc. +......................................................       21,125
   100   Alco Standard Corporation..............................................        5,162
   200   Applied Materials, Inc. + .............................................        7,188
   350   Corestaff, Inc. +......................................................        8,291
   600   Monsanto Company.......................................................       23,325
                                                                                       ------
                                                                                       65,091
                                                                                       ------

         CONSUMER STAPLES - 2.97%
   300   Interstate Bakeries Corporation........................................       14,738
   200   Kimberly Clark Corporation.............................................       19,050
   100   Philip Morris Companies, Inc. .........................................       11,263
                                                                                       ------
                                                                                       45,051
</TABLE>


                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                             STRONG GROWTH PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
COMMON STOCKS - (CONTINUED)
         PRODUCT DURABLES - 2.89%
   400   Boston Scientific Corporation +........................................      $24,000
   200   General Electric Company...............................................       19,775
                                                                                       ------
                                                                                       43,775
                                                                                       ------
         COMMUNICATIONS - 2.44%
   600   Cincinnati Bell, Inc...................................................       36,975
                                                                                       ------

         UTILITIES - 1.52%
   300   Cooper Cameron Corporation +...........................................       22,950
                                                                                       ------


         REAL ESTATE - 1.46%
   400   Starwood Lodging Trust.................................................       22,050
                                                                                       ------
         Total Common Stocks (Cost $1,107,199)..................................    1,246,834
                                                                                    =========

PRINCIPAL
AMOUNT
- ------
SHORT TERM OBLIGATIONS - 23.33%
          U.S. TREASURY BILLS - 6.54%
$100,000  5.02%, due 03/13/1997+ (Cost $99,010).................................       99,010
                                                                                       ------

          REPURCHASE AGREEMENT - 16.79%
 254,000  Repurchase Agreement with State Street Bank and Trust Company, dated
          12/31/96 at 2.00%, due 01/02/97, maturity value $254,028
          (collateralized by U.S. Treasury Note, 6.00%, due 05/31/98,
          par value $260,000; market value $262,303)
          (Cost $254,000).......................................................      254,000
                                                                                      -------
         Total Short Term Obligations (Cost $353,010)...........................      353,010
                                                                                      -------
</TABLE>

                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                             STRONG GROWTH PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996

                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
<S>                                                        <C>                      <C>
TOTAL INVESTMENTS (COST $1,460,209*).................      105.74%                  $1,599,844
OTHER ASSETS AND LIABILITIES (NET)...................       (5.74)                     (86,881)
                                                           -------                  ----------
NET ASSETS...........................................      100.00%                  $1,512,963
                                                           =======                  ==========
<FN>
*  Aggregate cost for Federal tax purposes is $1,469,950 (Note 4)
+  Non-income producing security
+  Rate represents annualized yield at date of purchase
</TABLE>

         ---------------------------------------------------------------
                                GLOSSARY OF TERMS

                         ADR American Depository Receipt
         ---------------------------------------------------------------

                        See Notes to Financial Statements
<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                      BERKELEY SMALLER COMPANIES PORTFOLIO
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
COMMON STOCKS - 63.88%
         TECHNOLOGY - 26.37%
    500  ADC Telecommunications, Inc. +.........................................      $15,563
    250  Apac Teleservices, Inc. +..............................................        9,594
    300  Applied Magnetics Corporation  +.......................................        8,963
    800  Bitstream, Inc. +......................................................        5,200
    600  Aspect Teleservices, Inc. +............................................       38,100
    300  Chips & Technologies, Inc. +...........................................        5,475
    500  Cotelligent Group, Inc. +..............................................       12,062
    200  Davox Corporation  +...................................................        8,250
    900  Edify Software, Inc. +.................................................       14,400
    700  Fore Systems, Inc.  +..................................................       23,013
    500  Forte Software, Inc. +.................................................       16,375
    100  Gateway 2000, Inc. +...................................................        5,356
    500  Hologic, Inc.+.........................................................       12,375
    600  I2 Technologies, Inc. +................................................       22,950
    500  Inacom Corporation  +..................................................       20,000
    500  Inso Corporation  +....................................................       19,875
    700  McAfee Associates, Inc. +..............................................       30,800
    400  Pegasystems, Inc. +....................................................       12,050
    500  Pure Atria Corporation  +..............................................       12,375
    900  Sunquest Information Systems, Inc. +...................................       12,825
  2,000  Systemsoft Corporation +...............................................       29,750
    200  U.S. Robotics Corporation..............................................       14,400
    700  Vantive Corporation  +.................................................       21,875
    200  Videoserver, Inc.  +...................................................        8,500
                                                                                        -----
                                                                                      380,126
                                                                                      -------
</TABLE>


                        See Notes to Financial Statements
<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                      BERKELEY SMALLER COMPANIES PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996

<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
COMMON STOCKS - (CONTINUED)
         COMMUNICATIONS - 10.71%
   100   Adtran, Inc. +.........................................................        $4,150
   700   Ascend Communications, Inc. +..........................................        43,488
   250   Cascade Communications Corporation  +..................................        13,781
 1,700   DSP Communications, Inc. +.............................................        32,937
 1,200   Pairgain Technologies +................................................        36,525
   700   Snyder Communications, Inc. +..........................................        18,900
   200   Westell Technologies  +................................................         4,575
                                                                                         -----
                                                                                       154,356
                                                                                       -------

         DRUGS & HEALTH CARE - 8.48%
   900   ABR Information Services, Inc. +.......................................        35,437
   500   Access Health, Inc. +..................................................        22,375
   400   Cohr, Inc.  +..........................................................        10,800
   700   Endosonics Corporation  +..............................................        10,675
 1,200   Medical Resources, Inc.  +.............................................        13,650
   800   Rexall Sundown, Inc. +.................................................        21,750
   300   Spine Tech, Inc.  +....................................................         7,500
                                                                                         -----
                                                                                       122,187
                                                                                       -------
          BUSINESS SERVICES - 5.24%
   200   CKS Group, Inc. +......................................................        $8,362
 1,200   Cognos, Inc. +.........................................................        33,750
   200   Metzler Group, Inc.  +.................................................         6,350
   200   Quintiles Transnational Corporation +..................................        13,250
   300   Registry, Inc.  +......................................................        13,838
                                                                                        ------
                                                                                        75,550
                                                                                        ------
</TABLE>

                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                      BERKELEY SMALLER COMPANIES PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                  <C>
                                                                                       VALUE
SHARES                                                                               (NOTE 2)
- ------                                                                               --------
COMMON STOCKS - (CONTINUED)
         ENERGY - 5.16%
   400   ENSCO International, Inc. +............................................       $19,400
   500   Marine Drilling Companies, Inc. +......................................         9,844
   400   Pride Petroleum Services, Inc.  +......................................         9,300
   400   Reading & Bates Corporation +..........................................        10,600
   400   Seacor Holdings, Inc. +................................................        25,200
                                                                                        ------
                                                                                        74,344
                                                                                        ------
         Consumer Discretionary - 4.35%
   500   Claire S Stores, Inc...................................................         6,500
   500   Finish Line, Inc., Class A +...........................................        10,562
   400   Hot Topic, Inc. +......................................................         7,900
   600   Just for Feet, Inc. +..................................................        15,750
   200   Party City Corporation +...............................................         3,400
   800   Vans, Inc.  +..........................................................        10,000
   400   Wet Seal, Inc. +.......................................................         8,550
                                                                                         -----
                                                                                        62,662
                                                                                        ------
         ELECTRICAL EQUIPMENT - 1.31%
   600   Kent Electronics Corporation  +........................................        15,450
   400   Lightbridge, Inc.  +...................................................         3,425
                                                                                         -----
                                                                                        18,875
                                                                                        ------
         PRODUCER DURABLE - 1.15%
   400   American Disposal Services, Inc.  +....................................         7,400
   700   Industri Matematik International Corporation  +........................         9,188
                                                                                         -----
                                                                                        16,588
                                                                                        ------
         TRANSPORTATION - 0.63%
   200   Tidewater, Inc.........................................................         9,050
                                                                                         -----

         CONSUMER SERVICES - 0.48%
   350   WMS Industries, Inc.  +................................................         7,000
                                                                                         -----
         TOTAL COMMON STOCKS (COST $952,758)                                           920,738
                                                                                       =======
</TABLE>

                        See Notes to Financial Statements
<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                      BERKELEY SMALLER COMPANIES PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                   <C>
PRINCIPAL                                                                             VALUE
AMOUNT                                                                                (NOTE 2)
- ------                                                                                --------
SHORT-TERM OBLIGATION - 39.88%
                U.S. TREASURY BILL - 17.33%
$250,000        4.75%, due 01/09/97+ (Cost $249,736)............................      $249,736
                                                                                      --------

                REPURCHASE AGREEMENT - 22.55%
 325,000        Repurchase Agreement with State Street
                Bank and Trust Company, dated 12/31/96 at
                2.0%, due 01/02/97, maturity value $325,036
                (collateralized by U.S. Treasury Note,
                6.00%, due 05/31/98, par value $330,000;
                market value $332,923)  (Cost $325,000).........................        325,000
                                                                                        -------
                TOTAL SHORT-TERM OBLIGATION (COST $574,736).....................        574,736
                                                                                        -------
</TABLE>

<TABLE>
<CAPTION>
<S>                                                        <C>                       <C>
TOTAL INVESTMENTS (COST $1,527,494*).................      103.76%                   $1,495,474
OTHER ASSETS AND LIABILITIES (NET)...................       (3.76)                      (54,230)
                                                           -------                   -----------
NET ASSETS...........................................      100.00%                   $1,441,244
                                                           =======                   ==========
<FN>
* Aggregate cost for Federal tax purposes is $1,532,498 (Note 4)
+ Non-income producing security
+ Rate represents annualized yield at date of purchase
</TABLE>

                        See Notes to Financial Statements
<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                      LEXINGTON CORPORATE LEADERS PORTFOLIO
                             SCHEDULE OF INVESTMENTS
                                DECEMBER 31, 1996
<S>                                                                                   <C>
                                                                                        VALUE
SHARES                                                                                (NOTE 2)
- ------                                                                                --------
COMMON STOCKS - 98.64%
         ENERGY - 23.10%
450      Chevron Corporation....................................................       $29,250
450      Exxon Corporation......................................................        44,100
450      Mobil Corporation......................................................        55,012
450      Royal Dutch Petroleum Company, NY Shares...............................        76,837
450      Schlumberger, Ltd......................................................        44,944
450      Texaco, Inc. ..........................................................        44,156
390      Union Pacific Resource Group, Inc. ....................................        11,407
                                                                                        ------
                                                                                       305,706
                                                                                       -------

         CONSUMER DISCRETIONARY - 19.92%
450      American Brands, Inc...................................................        22,331
840      Coca Cola Company......................................................        44,205
450      Eastman Kodak Company..................................................        36,112
450      McDonalds Corporation..................................................        20,362
450      Philip Morris Companies, Inc...........................................        50,681
450      Procter & Gamble Company...............................................        48,375
450      Wal-Mart Stores, Inc...................................................        10,294
450      Walt Disney Company....................................................        31,331
                                                                                        ------
                                                                                       263,691
                                                                                       -------

         TECHNOLOGY - 11.17%
450      Allied Signal, Inc.....................................................        30,150
450      Boeing Company.........................................................        47,869
840      Hewlett Packard Company................................................        42,210
450      Motorola, Inc..........................................................        27,619
                                                                                        ------
                                                                                       147,848
                                                                                       -------
         AUTOS & TRANSPORTATION - 8.62%
450      Burlington Northern Santa Fe...........................................        38,869
450      General Motors Corporation.............................................        25,087
450      Goodyear Tire and Rubber Company.......................................        23,119
450      Union Pacific Corporation..............................................        27,056
                                                                                        ------
                                                                                       114,131
                                                                                       -------
</TABLE>



                        See Notes to Financial Statements

<TABLE>
<CAPTION>

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                      LEXINGTON CORPORATE LEADERS PORTFOLIO
                       SCHEDULE OF INVESTMENTS (CONTINUED)
                                DECEMBER 31, 1996
<S>                                                                                   <C>
                                                                                        VALUE
SHARES                                                                                (NOTE 2)
- ------                                                                                --------
COMMON STOCKS - (CONTINUED)
         MATERIALS & PROCESSING - 8.45%
450      Aluminum Company of America............................................       $28,687
450      Bethlehem Steel Corporation +..........................................         4,050
450      DuPont (E.I.) DeNemours & Company......................................        42,469
450      International Paper Company............................................        18,169
450      Union Carbide Corporation..............................................        18,394
                                                                                        ------
                                                                                       111,769
                                                                                       -------
         FINANCIAL SERVICES - 8.12%
450      American Express Company...............................................        25,425
450      J.P. Morgan & Company, Inc.............................................        43,931
840      Travelers Group, Inc...................................................        38,115
                                                                                        ------
                                                                                       107,471
                                                                                       -------
         PRODUCER DURABLES - 5.92%
450      Caterpillar, Inc.......................................................        33,863
450      General Electric Company...............................................        44,494
                                                                                        ------
                                                                                        78,357
                                                                                        ------
         DRUGS & HEALTH CARE - 5.85%
840      Johnson & Johnson......................................................        41,790
450      Merck & Company, Inc...................................................        35,663
                                                                                        ------
                                                                                        77,453
                                                                                        ------
         UTILITIES - 5.36%
450      Consolidated Edison Company of New York................................        13,163
450      Duke Power Company.....................................................        20,813
450      Houston Industries, Inc................................................        10,181
450      Pacific Gas & Electric Company.........................................         9,450
450      Union Electric Company.................................................        17,325
                                                                                        ------
                                                                                        70,932
                                                                                        ------
         COMMUNICATIONS - 2.13%
450      AT&T Corporation.......................................................        19,575
186      Lucent Technologies, Inc. .............................................         8,603
                                                                                         -----
                                                                                        28,178
                                                                                        ------
</TABLE>

<TABLE>
<CAPTION>
<S>                                                        <C>                      <C>
TOTAL INVESTMENTS (COST $1,156,549*).................       98.64%                   1,305,536
OTHER ASSETS AND LIABILITIES.........................        1.36                       17,885
                                                           ------                    ---------
NET ASSETS...........................................      100.0%                   $1,323,421
                                                           ======                   ==========
<FN>
* Aggregate cost for Federal tax purposes
+ Non-income producing security
</TABLE>

                        See Notes to Financial Statements

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                                DECEMBER 31, 1996


1.     ORGANIZATION AND BUSINESS

       The LPT Variable Insurance Series Trust (the "Trust") was organized under
the laws of the  Commonwealth  of  Massachusetts  on January 23, 1995,  and is a
business entity commonly known as a "Massachusetts Business Trust". The Trust is
registered  under the  Investment  Company Act of 1940,  as amended,  (the "1940
Act"), as an open-end series  management  investment  company.  The trust offers
eight  managed  investment  portfolios  (the  "Portfolios")  to the public  only
through certain  variable annuity  contracts  offered by London Pacific Life and
Annuity  Company  ("London  Pacific"):  the Salomon Money Market  Portfolio (the
"Money  Portfolio");   the  Salomon  U.S.  Quality  Bond  Portfolio  (the  "Bond
Portfolio");  and the MAS Value, MFS Total Return,  Strong  International Stock,
Strong Growth,  Berkeley  Smaller  Companies,  and Lexington  Corporate  Leaders
Portfolios (the "Equity Portfolios").

2.     SIGNIFICANT ACCOUNTING POLICIES

       The following is a summary of significant  accounting  policies which are
in  conformity  with  generally  accepted  accounting  principles   consistently
followed  by the  Trust in the  preparation  of its  financial  statements.  The
preparation  of financial  statements  in  conformity  with  generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of  assets  and  liabilities  at the date of the
financial  statements and the reported  amounts of revenues and expenses  during
the reported period. Actual results could differ from those estimates.

       SECURITY VALUATION:  Securities which are traded on a recognized exchange
(including  securities  traded through the National Market System) are valued at
the last sale price on the  securities  exchange  on which such  securities  are
primarily traded,  or, if there were no sales during the day, at the closing bid
price.  Portfolio  securities that are primarily traded on foreign exchanges are
generally  valued at the most recent closing values of such  securities on their
respective  exchanges,  except when an occurrence subsequent to the time a value
was so established  is likely to have changed the value,  then the fair value of
those  securities  will be determined by the Board of Trustees or its delegates.
Over-the-counter  securities  that are not traded  through the  National  Market
System are valued on the basis of the bid price at the close of business on each
day.  Short-term  investments  that  mature  in 60 days or less  are  valued  at
amortized cost. Long-term debt securities are valued using information furnished
by an  independent  pricing  service  approved  by the Board of  Trustees  which
utilizes market quotations and transactions, quotations from dealers and various
relationships  among securities in determining value. If not valued by a pricing
service, such securities are valued at prices obtained from independent brokers.
Investments with prices that cannot be readily  obtained,  if any, are stated at
fair value as determined  in good faith under  consistently  applied  procedures
established  by  and  under  the  supervision  of the  Board  of  Trustees.  The
investments  of the Money  Portfolio are valued  utilizing  the  amortized  cost
valuation  method  permitted in accordance  with Rule 2a-7 under the  Investment
Company Act of 1940. This method involves valuing a portfolio security initially
at its cost, and,  thereafter,  assuming a constant  amortization to maturity of
any discount or premium.

       REPURCHASE AGREEMENTS:  Each Portfolio may engage in Repurchase Agreement
transactions.  Under the terms of a typical Repurchase Agreement,  the Portfolio
through its custodian takes possession of an underlying debt obligation, subject
to an obligation of the seller to  repurchase  and the Portfolio to resell,  the
obligation  at an  agreed-upon  price and time,  thereby  determining  the yield
during the Portfolio's  holding period. This arrangement results in a fixed rate
of return  that is not  subject to market  fluctuations  during the  Portfolio's
holding  period.  The value of the  collateral is at least equal at all times to
the total amount of the repurchase obligations, including interest. In the event
of  counterparty  default,  the Portfolio has the right to use the collateral to
offset losses  incurred.  There is potential  loss to the Portfolio in the event
the Portfolio is delayed or prevented  from  exercising its rights to dispose of
the collateral securities, including the risk of a possible decline in the value
of the  underlying  securities  during the period while the  Portfolio  seeks to
assert its rights. Each Portfolio may enter into Repurchase Agreements only with
banks or dealers which, in the opinion of each Portfolio's Sub-advisor, based on
guidelines   established   by  the  Trust's   Board  of  Trustees,   are  deemed
creditworthy.

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                DECEMBER 31, 1996


       DOLLAR ROLL  TRANSACTIONS:  The Salomon U.S.  Quality  Bond  Portfolio in
order to seek a high  level of  current  income,  may  enter  into  dollar  roll
transactions  with financial  institutions to take advantage of opportunities in
the mortgage market. The values of the dollar roll transactions are reflected in
the Portfolio's Statements of Assets and Liabilities.  A dollar roll transaction
involves the sale by the Portfolio of securities that it holds with an agreement
by the  Portfolio to  repurchase  similar  securities at a agreed upon price and
date. The securities  repurchased will bear the same interest as those sold, but
generally  will be  collateralized  at time of  delivery by  different  pools of
mortgages with different  prepayment  histories than those  securities sold. The
Portfolio is paid a fee for  entering  into a dollar roll  transaction,  that is
accrued as income over the life of the dollar roll  contract.  During the period
between the sale and  repurchase,  the Portfolio will not be entitled to receive
interest and principal payments on the securities sold.  Management  anticipates
that the proceeds of the sale will be invested in additional instruments for the
Portfolio,  and the income from these investments,  together with any additional
income received on the sale will generate income for the Portfolio exceeding the
interest  that  would  have been  earned on the  securities  sold.  Dollar  roll
transactions  involve the risk that the market value of the  securities  sold by
the Portfolio may decline below the repurchase price of those similar securities
which the  Portfolio is  obligated to purchase or that the return  earned by the
Portfolio with the proceeds of a dollar roll may not exceed transaction costs.

     FOREIGN CURRENCY  TRANSLATION:  The books and records of the Portfolios are
maintained in U.S. Dollars. Investment valuations,  other assets and liabilities
initially  expressed as foreign  currencies are converted each business day into
U.S. dollars based upon current  exchange rates.  Purchases and sales of foreign
investments  and income and expenses are converted into U.S.  dollars based upon
exchange rates  prevailing on the respective  dates of such  transactions.  That
portion of unrealized  gains or losses on  investments  due to  fluctuations  in
foreign currency exchange rates is not separately disclosed.

       SECURITY  TRANSACTIONS AND INVESTMENT INCOME:  Security  transactions are
recorded  on the trade  date.  Net  realized  gains  and  losses  from  security
transactions  are recorded on the basis of identified  cost.  Interest income is
recorded  on the  accrual  basis and  consists  of  interest  accrued,  and,  if
applicable, discount earned less premiums amortized. Dividend income is recorded
on the ex-dividend date,  except that certain dividends from foreign  securities
are recorded as soon as a portfolio is informed of the ex-dividend date.

       DISTRIBUTIONS TO SHAREHOLDERS:  Dividends from net investment  income are
declared daily and reinvested  monthly for the Money  Portfolio and are declared
and distributed  annually for all other  Portfolios.  All  Portfolios,  with the
exception  of the Money  Portfolio,  declare  and  distribute,  if any,  all net
realized capital gains at least annually. The amount and character of income and
gains to be distributed are determined in accordance with income tax regulations
which  may  differ  from  generally  accepted   accounting   principles.   These
differences  include  treatment of losses on wash sale transactions and realized
and unrealized gains and losses on foreign currency contracts. Reclassifications
are made to a portfolio's capital accounts to reflect income and gains available
for  distribution  (or  available  capital  loss  carryovers)  under  income tax
regulations. The calculation of net investment income per share in the financial
highlights table excludes these adjustments.

       FEDERAL  INCOME  TAXES:  The Trust  treats each  Portfolio  as a separate
entity for Federal  income tax purposes.  Each Portfolio of the Trust intends to
qualify each year as a "regulated  investment company" under Subchapter M of the
Internal Revenue Code of 1986, as amended. By so qualifying, each Portfolio will
not be subject to Federal income taxes to the extent it  distributes  all of its
taxable  income and net realized  gains for the tax year ending  December 31. In
addition, by distributing during each calendar year substantially all of its net
investment  income,  capital  gains,  and certain  other  amounts,  if any, each
Portfolio  will not be subject  to Federal  excise  tax.  Therefore,  no Federal
income tax provision is required.  Withholding  taxes on foreign dividend income
and gains  have been paid or  provided  for in  accordance  with the  applicable
country's tax rules and rates.

       EXPENSES:  The Trust  accounts  separately for assets,  liabilities,  and
operations of each Portfolio.  Expenses  directly  attributed to a Portfolio are
charged to the Portfolio, while expenses which are attributable to more than one
Portfolio of the Trust are allocated among the respective Portfolios.

                     THE LPT VARIABLE INSURANCE SERIES TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                DECEMBER 31, 1996


3.     INVESTMENT ADVISORY, SUB-ADVISORY, ADMINISTRATION FEES, AND OTHER RELATED
       PARTY TRANSACTIONS

       LPIMC Insurance Marketing Services  ("LPIMC"),  a wholly owned subsidiary
of London Pacific,  serves as investment advisor to the Trust.  Berkeley Capital
Management,  a wholly owned subsidiary of the London Pacific Group, Ltd., and an
affiliate of London  Pacific,  serves as  Sub-advisor  to the  Berkeley  Smaller
Companies Portfolio, Miller, Anderson & Sherrerd, LLP, an indirect, wholly owned
subsidiary of the Morgan Stanley Group,  Inc.,  serves as Sub-advisor to the MAS
Value Portfolio,  Massachusetts  Financial Services Company,  an indirect wholly
owned subsidiary of Sun Life Assurance Company of Canada,  serves as Sub-advisor
to the MFS Total Return  Portfolio,  Salomon  Brothers Asset Management Inc., an
indirect,  wholly owned subsidiary of Salomon Inc., serves as Sub-advisor to the
Salomon U.S.  Quality Bond and Salomon Money Market  Portfolios,  Strong Capital
Management,  Inc., a privately  held  corporation,  serves as Sub-advisor to the
Strong   International  Stock  and  Strong  Growth  Portfolios,   and  Lexington
Management  Corporation,  a wholly owned  subsidiary  of Lexington  Global Asset
Managers,  Inc.,  serves  as  Sub-advisor  to the  Lexington  Corporate  Leaders
Portfolio.

       The Trust pays LPIMC a monthly fee in arrears  based on a  percentage  of
the average daily net assets of each  Portfolio  during the month,  out of which
LPIMC pays the  Sub-advisor of each Portfolio a monthly fee in arrears at annual
rates as follows:

<TABLE>
<CAPTION>
                                                     FEES ON           FEES ON         FEES ON
                                                   AVERAGE NET       AVERAGE NET     AVERAGE NET
                                    FEES ON       ASSETS BETWEEN   ASSETS BETWEEN      ASSETS
                                  AVERAGE NET    $25 MILLION AND    $100 MILLION      EXCEEDING
       NAME OF PORTFOLIO          ASSETS UP TO     $100 MILLION       AND $500      $500 MILLION
                                   $25 MILLION                         MILLION
       -----------------           -----------     ------------        -------      ------------
<S>                                <C>              <C>                <C>           <C>
MAS Value Portfolio
     LPIMC                            .25%             .25%             .25%            .25%
     Sub-advisor                     .625%            .375%             .25%            .20%
                                     -----            -----             ----            ----
         Total Fees Paid to
           LPIMC *                   .875%            .625%             .50%            .45%
                                     =====            =====             ====            ====
</TABLE>


<TABLE>
<CAPTION>
                                                     FEES ON
                                                     AVERAGE           FEES ON
                                    FEES ON         NET ASSETS        AVERAGE NET
                                  AVERAGE NET      BETWEEN $200        ASSETS
       NAME OF PORTFOLIO          ASSETS UP TO     MILLION AND     EXCEEDING $1.3
                                  $200 MILLION     $1.3 BILLION        BILLION
       -----------------          ------------     ------------       ---------
<S>                                 <C>               <C>              <C>MFS Total Return Portfolio
     LPIMC                            .25%             .25%             .25%
     Sub-advisor                      .50%             .45%             .40%
                                      ----             ----             ----

Total Fees Paid to                    .75%             .70%             .65%
                                      ====             ====             ====

  LPIMC *
</TABLE>

<TABLE>
<CAPTION>
                                                                                       FEES ON
                                                 FEES ON AVERAGE       FEES ON       AVERAGE NET
                                                    NET ASSETS       AVERAGE NET       ASSETS
                                    FEES ON        BETWEEN $50     ASSETS BETWEEN      BETWEEN
                                  AVERAGE NET      MILLION AND      $150 MILLION    $300 MILLION
           NAME OF PORTFOLIO      ASSETS UP TO      $150 MILLION       AND $300        AND $500
                                  $50 MILLION                          MILLION         MILLION
          ------------------      -----------      --------------      -------         -------
<S>                                 <C>             <C>               <C>            <C>
Salomon U.S. Quality Bond
Portfolio
     LPIMC                            .25%             .25%             .25%             25%
     Sub-advisor                      .30%            .275%             .25%            .20%
                                      ----            -----             ----            ----
         Total Fees Paid to
           LPIMC *                    .55%            .525%             .50%            .45%
                                      ====            =====             ====            ====
</TABLE>


                     THE LPT VARIABLE INSURANCE SERIES TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                DECEMBER 31, 1996

<TABLE>
<CAPTION>
                                                                                       FEES ON
                                                 FEES ON AVERAGE       FEES ON       AVERAGE NET
                                                    NET ASSETS       AVERAGE NET       ASSETS
                                    FEES ON        BETWEEN $50     ASSETS BETWEEN      BETWEEN
                                  AVERAGE NET      MILLION AND      $150 MILLION    $300 MILLION
                                 ASSETS UP TO      $150 MILLION       AND $300        AND $500
                                 $50 MILLION                          MILLION         MILLION
                                 ------------    ----------------  --------------  -------------
<S>                                <C>               <C>              <C>             <C>
Salomon Money Market Portfolio
     LPIMC                            .25%             .25%             .25%            .25%
     Sub-advisor                      .20%            .175%             .15%            .10%
                                      ----            -----             ----            ----
         Total Fees Paid to
           LPIMC *                    .45%            .425%             .40%            .35%
                                      ====            =====             ====            ====
</TABLE>

<TABLE>
<CAPTION>


                                                      FEES ON
                                                    AVERAGE NET        FEES ON
                                     FEES ON      ASSETS BETWEEN     AVERAGE NET
                                   AVERAGE NET     $150 MILLION        ASSETS
       NAME OF PORTFOLIO          ASSETS UP TO       AND $500      EXCEEDING $500
                                   $150 MILLION        MILLION          MILLION
       -----------------         ---------------  --------------  ----------------
<S>                               <C>              <C>             <C>
Strong International Stock
Portfolio and Strong Growth
Portfolio
     LPIMC                            .25%             .25%             .25%
     Sub-advisor                      .50%             .45%             .40%
                                      ----             ----             ----
         Total Fees Paid to
           LPIMC *                    .75%             .70%             .65%
                                      ====             ====             ====
</TABLE>

<TABLE>
<CAPTION>
                                                      FEES ON
                                     FEES ON        AVERAGE NET
                                   AVERAGE NET        ASSETS
       NAME OF PORTFOLIO          ASSETS UP TO     EXCEEDING $10
                                   $10 MILLION        MILLION
       -----------------        ----------------  ----------------
<S>                                <C>               <C>Berkeley Smaller Companies
Portfolio
     LPIMC                            .25%             .25%
     Sub-advisor                      .75%             .50%
                                      ----             ----
         Total Fees Paid to
           LPIMC *                    1.00%            .75%
                                      =====            ====
</TABLE>

<TABLE>
<CAPTION>
                                                     FEES ON
                                                    AVERAGE NET        FEES ON
                                     FEES ON      ASSETS BETWEEN     AVERAGE NET
                                   AVERAGE NET     $10 MILLION         ASSETS
       NAME OF PORTFOLIO          ASSETS UP TO       AND $100      EXCEEDING $100
                                   $10 MILLION       MILLION           MILLION
       -----------------         ---------------  ---------------  ---------------
<S>                                <C>              <C>              <C>
Lexington Corporate Leaders
Portfolio
     LPIMC                            .25%             .25%             .25%
     Sub-advisor                      .40%             .35%             .30%
                                      ----             ----             ----
         Total Fees Paid to
           LPIMC *                    .65%             .60%             .55%
                                      ====             ====             ====
<FN>
            * Fees paid to LPIMC  include  fees paid for  services  rendered  by
LPIMC  to the  Portfolio  and  those  fees  that  LPIMC  will in turn pay to the
Sub-advisor.
</TABLE>


                     THE LPT VARIABLE INSURANCE SERIES TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                DECEMBER 31, 1996

           LPIMC and certain  Sub-advisors  have  voluntarily  agreed to waive a
portion of the fees  payable to them during the first six months of  operations.
Any fee waivers by a Sub-advisor are passed through to the Portfolios.

           The Trust and LPIMC also  entered  into an  Administrative  Agreement
with State  Street  Bank and Trust  Company  ("SSB&T"),  a  Massachusetts  Trust
Company,  whereby  SSB&T  performed  administrative  services  for  each  of the
Portfolios  and  received  an  administration  fee  and  certain   out-of-pocket
expenses. The Trust terminated the Administrative Agreement effective October 1,
1996 and LPIMC began providing the administrative  services previously performed
by SSB&T. LPIMC does not charge the Portfolios a separate fee for this service.

       In the event  normal  operating  expenses  of each  Portfolio,  excluding
brokerage commissions,  but including the advisory fee, exceed certain voluntary
expense  limitations  based on average net assets (MAS Value  Portfolio - 1.29%;
MFS Total Return Portfolio - 1.29%; Salomon U.S. Quality Bond Portfolio - 0.99%;
Salomon Money Market Portfolio - 0.89%;  Strong  International Stock Portfolio -
1.49%; Strong Growth - 1.29%;  Berkeley Smaller Companies Portfolio - 1.39%; and
Lexington  Corporate  Leaders  Portfolio  - 1.29%),  London  Pacific has agreed,
through December 31, 1997, to reimburse each Portfolio for expenses in excess of
the  stated  expense  limitations.  The  expense  limitations  may be removed or
revised after December 31, 1997, without prior notice to existing shareholders.

           For the  eleven  months  ended  December  31,  1996,  London  Pacific
voluntarily agreed to reimburse the Portfolios as follows:

       NAME OF PORTFOLIO                                   REIMBURSEMENT
       ------------------                                  --------------

MAS Value Portfolio                                             $62,226
MFS Total Return Portfolio                                       65,124
Salomon U.S. Quality Bond Portfolio                              54,144
Salomon Money Market Portfolio                                   53,653
Strong International Stock Portfolio                             63,100
Strong Growth Portfolio                                          66,268
Berkeley Smaller Companies Portfolio                             64,717
Lexington Corporate Leaders Portfolio                            54,801

       The  Trust  pays no  salaries  or  compensation  to any of its  officers.
Trustees  who are not  directors,  officers,  or  employees  of the Trust or any
investment  advisor  are  reimbursed  for their  travel  expenses  in  attending
meetings of the Trustees, and receive fees for each Trust meeting attended. Such
amounts are paid by the Trust.

4.     PURCHASES AND SALES OF SECURITIES

       The cost of purchases and proceeds  from sales of investment  securities,
excluding short-term investments, for the eleven months ended December 31, 1996,
were as follows:

<TABLE><CAPTION>

                                                 PURCHASES                      SALES
                                            ------------------------------------------------
PORTFOLIO                                 OTHER        GOVERNMENT        OTHER     GOVERNMENT
- ---------------------------------------------------------------------------------------------
<S>                                   <C>             <C>          <C>             <C>
MAS Value Portfolio                   $1,391,680             $0      $416,264              $0
MFS Total Return Portfolio               953,489        848,569       204,452         333,949
Salomon U.S. Quality Bond Portfolio       56,808      4,279,022             0       2,883,377
Strong International Stock Portfolio   1,430,980              0       478,929               0
Strong Growth Portfolio                5,801,123              0     4,800,552               0
Berkeley Smaller Companies Portfolio  21,079,668              0    19,861,575               0
Lexington Corporate Leaders Portfolio  1,156,577              0            26               0
</TABLE>




                     THE LPT VARIABLE INSURANCE SERIES TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                DECEMBER 31, 1996

       At December 31, 1996,  aggregate gross  unrealized  appreciation  for all
securities  in which  there was an excess of value  over tax cost and  aggregate
gross unrealized depreciation for all securities in which there was an excess of
tax cost over value were as follows:

<TABLE>
<CAPTION>

                                                 TAX BASIS
                                                 ---------
                                                                      NET UNREALIZED
                                       UNREALIZED      UNREALIZED      APPRECIATION
PORTFOLIO                             APPRECIATION    DEPRECIATION    (DEPRECIATION)      COST
- ------------------------------------------------------------------------------------------------
<S>                                      <C>            <C>             <C>           <C>
MAS Value Portfolio                      $189,822       $15,064           $174,758    $1,264,427
MFS Total Return Portfolio                104,049         6,459             97,590     1,543,692
Salomon U.S. Quality Bond Portfolio        10,350         4,042              6,308     1,607,036
Strong International Stock Portfolio      130,339        81,715             48,624     1,162,642
Strong Growth Portfolio                   146,534        16,640            129,894     1,469,950
Berkeley Smaller Companies Portfolio       43,364        80,388           (37,024)     1,532,498
Lexington Corporate Leaders Portfolio     165,068        16,081            148,987     1,156,549
</TABLE>

5.     SHARES OF BENEFICIAL INTEREST

       The Trust's  Declaration  of Trust  authorizes  the  Trustees to issue an
unlimited number of shares of beneficial interest for the Portfolios,  each with
a $.01 par value.

       The Salomon Money Market Portfolio has sold shares,  issued  reinvestment
of dividends and redeemed shares only at a constant net asset value of $1.00 per
share,  the  number of  shares  represented  by such  sales,  reinvestments  and
redemptions are the same as the dollar amounts shown for such transactions.

       London Pacific  directly and through its LPLA Separate  Account One, owns
of record  100% of each  Portfolio's  outstanding  shares.  Changes in shares of
beneficial  interest  for the period from  January 31, 1996 to December 31, 1996
were as follows:


                                                  SHARES AND AMOUNT
                                                  -----------------

SALOMON MONEY MARKET PORTFOLIO
       Sold                                           $3,995,273
       Issued as reinvestment
         of dividends                                     42,722
       Redeemed                                      (2,859,608)
                                                     -----------
       Net increase                                   $1,178,387
                                                      ==========


                                               SHARES           AMOUNT
                                               ------           ------
MAS VALUE FUND
       Sold                                   134,159         $1,387,694
       Issued as reinvestment
         of dividends                           3,597             42,434
       Redeemed                              (17,894)          (200,902)
                                             --------          ---------
       Net increase                           119,862         $1,229,226
                                              =======         ==========



                     THE LPT VARIABLE INSURANCE SERIES TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                DECEMBER 31, 1996

                                                SHARES            AMOUNT
                                                ------            ------
MFS TOTAL RETURN PORTFOLIO
       Sold                                    161,535        $1,661,251
       Issued as reinvestment
         of dividends                            2,481            26,938
       Redeemed                                (23,741)        (254,329)
                                               --------       ----------
       Net increase                            140,275        $1,433,860
                                               =======        ==========


SALOMON U.S. QUALITY BOND PORTFOLIO
       Sold                                    168,853        $1,674,647
       Issued as reinvestment
         of dividends                            6,530            64,078
       Redeemed                                (17,128)        (170,466)
                                               --------       ----------
       Net increase                            158,255        $1,568,259
                                               =======        ==========


STRONG INTERNATIONAL STOCK PORTFOLIO
       Sold                                    130,739        $1,327,854
       Issued as reinvestment
         of dividends                              647             6,829
       Redeemed                                (16,008)        (169,112)
                                               --------       ----------
       Net increase                            115,378        $1,165,571
                                               =======        ==========


STRONG GROWTH PORTFOLIO
       Sold                                    138,342        $1,481,628
       Issued as reinvestment
         of dividends                            8,177            96,589
       Redeemed                                (19,540)        (241,105)
                                               --------       ----------
       Net increase                            126,979        $1,337,112
                                               =======        ==========


BERKELEY SMALLER COMPANIES PORTFOLIO
       Sold                                    191,499        $2,060,025
       Issued as reinvestment
         of dividends                           29,494           253,423
       Redeemed                                (53,109)        (574,868)
                                               --------       ----------
       Net increase                            167,884        $1,738,580
                                               =======        ==========

                                               Shares           Amount

LEXINGTON CORPORATE LEADERS PORTFOLIO
       Sold                                    122,449        $1,250,539
       Issued as reinvestment
         of dividends                            1,232            13,929
       Redeemed                                (8,032)          (90,134)
                                               -------        ----------
       Net increase                            115,649        $1,174,334
                                               =======        ==========





                     THE LPT VARIABLE INSURANCE SERIES TRUST
                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                DECEMBER 31, 1996


6.     FOREIGN SECURITIES

     All  Portfolios  may invest in securities of foreign  companies and foreign
     governments.  There are  certain  risks  involved in  investing  in foreign
     securities  that are in addition  to the usual  risks  inherent in domestic
     investments.  These risks  include  those  resulting  from  future  adverse
     political  and  economic  developments,   reduced  availability  of  public
     information concerning issues, lower standards of accounting, auditing, and
     financial reporting,  less market liquidity,  greater volatility of prices,
     and a possible imposition of currency exchange blockages or restrictions on
     securities, transactions, or transfer of assets.

7.      CAPITAL LOSS CARRYFORWARD

      At December 31, 1996, the following funds had a capital loss  carryforward
which expires on December 31, 2004:

                FUND                                             AMOUNT
                ----                                             ------

         MFS Total Return Portfolio                              $2,904
         Salomon U.S. Quality Bond Portfolio                     22,025
         Salomon Money Market Portfolio                              27
         Berkeley Smaller Companies Portfolio                    46,696
         Lexington Corporate Leaders Portfolio                        2

     At  December  31,  1996,   Berkeley  Smaller  Companies   Portfolio  has  a
     Post-October loss of $213,636, which is deferred until January 1, 1997.





                        REPORT OF INDEPENDENT ACCOUNTANTS


     To the Trustees and Shareholders of
     The London Pacific Trust
     Variable Insurance Series Trust

     In our opinion,  the  accompanying  statements  of assets and  liabilities,
     including  the  schedules of  investments,  and the related  statements  of
     operations  and of  changes  in net  assets  and the  financial  highlights
     present fairly, in all material respects, the financial position of each of
     the portfolios  (Berkeley Smaller Companies,  Lexington  Corporate Leaders,
     MAS Value,  MFS Total Return,  Salomon Money Market,  Salomon U.S.  Quality
     Bond, Strong Growth,  Strong  International  Stock) constituting The London
     Pacific Trust Variable Insurance Series Trust (the "Trust") at December 31,
     1996, and the results of each of their  operations,  the changes in each of
     their net assets and their financial  highlights for the period January 31,
     1996  (commencement of operations) to December 31, 1996, in conformity with
     generally accepted accounting  principles.  These financial  statements and
     financial highlights (hereafter referred to as "financial  statements") are
     the  responsibility  of the Trust's  management;  our  responsibility is to
     express an opinion on these  financial  statements  based on our audit.  We
     conducted  our  audit of these  financial  statements  in  accordance  with
     generally  accepted  auditing  standards  which  require  that we plan  and
     perform  the  audit  to  obtain  reasonable  assurance  about  whether  the
     financial statements are free of material  misstatement.  An audit includes
     examining, on a test basis, evidence supporting the amounts and disclosures
     in the financial  statements,  assessing the accounting principles used and
     significant  estimates  made by  management,  and  evaluating  the  overall
     financial statement presentation. We believe that our audit, which included
     confirmation of securities at December 31, 1996 by correspondence  with the
     custodian  and  brokers  and  the   application  of  alternative   auditing
     procedures where  confirmations from brokers were not received,  provides a
     reasonable basis for the opinion expressed above.






     Price Waterhouse LLP
     Boston, Massachusetts
     February 10, 1997






           This Annual  Report has been prepared to provide  information  to the
           owners of London  Pacific  Life & Annuity  Company's  Regency  Series
           Variable  Annuity.  If it is used for any other  purpose,  it must be
           accompanied or preceded by a current Regency Series prospectus, which
           discloses  any  charges  and other  important  information  about the
           Separate  Account,  together with the current  prospectus for the LPT
           Variable Insurance Series Trust.




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