(ART)
    -------------------------------------------------------------------------
 
    Zenith Fund
 
    Variable Products
 
 
    Annual Reports
    December 31, 1995
 

 
                                   IMPORTANT:
 
  Some funds appearing in this report may not be available under your variable
life or variable annuity product.

 
                                                              February 15, 1996
 
TO OUR POLICYHOLDERS/CONTRACT OWNERS:
 
I am pleased to provide you with the 1995 Annual Report for the Zenith Fund
variable life insurance and variable annuity products. This report includes
performance histories, present investments, and financial reports as of
December 31, 1995, as well as the outlook and strategy of each fund. It is
intended to help you make an informed decision regarding the investment of the
cash value of your variable product.
 
This report also contains important information regarding the recent sale of
Draycott Partners, Ltd., the subadvisor to the International Equity Series, to
Cursitor Holdings, Limited.
 
The New England offers many variable life and variable annuity products to
help you meet your financial objectives. We are committed to meeting your
expectations by providing quality products with strong performance potential
and excellent personal service.
 
Please feel free to contact one of our Registered Representatives* with any
questions you may have regarding your financial objectives. Thank you for
making The New England your financial partner.
 
Sincerely,
 
                                          [ART]
 
Kernan King                               Bruce Long
President                                 President
New England Life                          New England Annuities
 
* Variable products are offered through New England Securities.
 
 
                                                                           LOGO

  
                            NEW ENGLAND ZENITH FUND
                      DRAYCOTT INTERNATIONAL EQUITY SERIES
 
          Supplement dated January 26, 1996 to New England Zenith Fund
         Prospectus dated May 1, 1995 as Supplemented in November, 1995
 
  The following paragraph is added to the section of the Prospectus captioned
"Management":
 
  On December 29, 1995, NEIC, the parent company of Draycott, sold Draycott to
Cursitor Holdings, Limited ("Cursitor"). Cursitor, headquartered at 66
Buckingham Gate, London, England SW1E 6AU, is an international investment
management group that had approximately $9.4 billion in assets under management
at September 30, 1995. Alliance Capital Management L.P. ("Alliance Capital") is
expected to acquire the business of Cursitor in 1996. As a result of this
transaction, Draycott will become a wholly-owned subsidiary of a new entity,
Cursitor Alliance LLC, in which Alliance Capital will directly and indirectly
own a 93% interest. Alliance Capital Management Corporation ("ACMC") is the
sole general partner of, and the owner of a 1% general partnership interest in,
Alliance Capital. ACMC is an indirectly wholly owned subsidiary of The
Equitable Life Assurance Society of the United States, which is a wholly-owned
subsidiary of The Equitable Companies Incorporated, a holding company
controlled by AXA, a French insurance holding company. Effective December 29,
1995, short-term U.S. cash management services for the Draycott International
Equity Series are provided by Draycott (rather than by Back Bay Advisors).






 
                                       1

 
ZENITH LOOMIS SAYLES SMALL CAP SERIES
PORTFOLIO MANAGERS: MARY CHAMPAGNE AND JEFFREY PETHERICK;LOOMIS SAYLES &
COMPANY, L.P.
 
                                        MARKET REVIEW
 
  Photo Mary     Photo Jeffrey Petherick
   Champagne                             Equity investors were well rewarded
                                       in 1995. Slow economic growth, low
                                       inflation and declining interest rates
                                       provided the perfect backdrop for
                                       rising corporate profits and, in turn,
                                       healthy stock market returns.
 
                                         Market performance, although strong,
                                       was somewhat surprising. Smaller
                                       companies, which tend to be more
                                       niche-
oriented and therefore less sensitive to economic swings, typically fare
better than larger companies when the economy begins to slow. This was not the
case in 1995, however. Small-cap stocks on the whole lagged large-cap stocks
for much of the year for several reasons. Many large-cap stocks delivered
double digit returns, making it unnecessary for investors to flee the safety
of well-established issues in search of higher earnings growth. In addition,
many marginal investors who were hurt with small-cap stocks in 1994 have yet
to return to the market. Finally, a large number of initial public offerings
in the small-cap market, coupled with a shrinking supply of large-cap issues--
the result of stock buy-backs and corporate takeovers--led to better
performance for larger-cap stocks.
 
  Despite the fact that the small-cap market lagged the larger-cap market
overall, the smaller companies we owned held their own. Technology stocks, for
example, proved to be solid contributors to the Series' performance. The
Series was neither dramatically overweighted nor underweighted in this sector.
Rather, we maintained a balanced positioning throughout the year. This
somewhat neutral stance helped the Series participate in the market's upside,
yet cushioned the Series on the downside when technology stocks were badly hit
in the latter half of 1995. The Series also maintained substantial positions
in the financial services and health care sectors over the course of the year,
while in the second half, we broadened the portfolio to include some energy
stocks, which helped boost performance dramatically.
 
  We also tended to avoid consumer cyclicals--stocks whose performance is
closely tied to economic cycles--for much of 1995. This strategy worked to the
Series' advantage as industries in this sector--retailing and restaurants, for
example--have continued to underperform.
 
  As always, our investment approach is one of individual stock selection: on
a stock by stock basis, we seek out those issues that are out of market favor,
yet have strong earnings potential. Stocks that were representative of our
strategy over the past year include: Seitel, a producer of seismic charts for
the oil and gas industry; DVI Health Services, a financier of large health and
medical equipment purchases; and Keystone International, a manufacturer of
pumps and valves for a growing international market.
 
OUTLOOK AND STRATEGY
 
  Looking ahead, we expect favorable market conditions for small-cap stocks in
1996. We anticipate a further drop in interest rates early in the year, which
should lead to a pickup in economic activity and improved market performance,
especially in the small-cap market. Small-cap earnings growth should also be
stronger in 1996, leading to renewed interest in this segment.
 
 
                                                                              1

 
                                             FUND FACTS
                                             GOAL: long-term growth from
                                             investment in common stocks or
                                             their equivalent.
                                             START DATE: May 1, 1994
                                             SIZE: $27.7 million as of
                                             December 31, 1995
                                             MANAGERS: Jeffrey Petherick and
                                             Mary Champagne. Mr. Petherick
                                             has co-managed the Series since
                                             its inception in May 1994. Ms.
                                             Champagne joined the management
                                             of the Fund in July 1995. Mr.
                                             Petherick has also co-managed
                                             the Loomis Sayles portion of the
                                             New England Star Advisers Fund
                                             since July 1, 1994. Ms.
                                             Champagne has co-managed the
                                             Loomis Sayles portion of the New
                                             England Star Advisers Fund since
                                             July 1995. They also manage the
                                             Loomis Sayles Small Cap Fund and
                                             the Maxim Series--Small Cap
                                             Fund. Mr. Petherick joined
                                             Loomis Sayles in 1990. Ms.
                                             Champagne joined Loomis Sayles
                                             in 1993.

    
     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Loomis Sayles    Lipper Variable Small
              Small Cap        Company Fund Average

                          
1995             28.88%               29.06%

Since
Inception        14.14%                 --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index




                              Loomis Sayles
                             Small Cap Series   Russell 2000
                             ----------------   ------------
                                          
5/1/94                       $10,000            $10,000
  1994                       $ 9,677            $10,027
  1995                       $12,468            $12,879

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


 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES SMALL CAP SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--82.3% OF TOTAL NET ASSETS



 SHARES                                                               VALUE (a)
                                                               
         AEROSPACE--1.2%
  14,800 Whittaker Corp.(c).......................................   $   321,900
                                                                     -----------
         AUTOMOBILE & RELATED--1.9%
  18,100 Masland Corp.............................................       253,400
   7,000 Strattec Security Corp.(c)...............................       124,250
     500 Tower Automotive(c)......................................         8,750
   7,800 Walbro Corp..............................................       140,400
                                                                     -----------
                                                                         526,800
                                                                     -----------
         BANKS--SAVINGS & LOAN--3.2%
  12,000 Charter One Financial, Inc. .............................       367,500
   6,150 Commercial Federal Corp. ................................       232,163
   7,500 First Financial Corp. ...................................       172,500
   9,100 First Savings Bank of Washington Bancorp. ...............       119,437
                                                                     -----------
                                                                         891,600
                                                                     -----------
         BUSINESS SERVICES--2.4%
   9,200 CDI Corp.(c).............................................       165,600
   6,800 Career Horizons, Inc.(c).................................       229,500
   5,500 Cort Business Services Corp.(c)..........................        90,750
   6,900 W.H. Brady Co. ..........................................       186,300
                                                                     -----------
                                                                         672,150
                                                                     -----------
         CHEMICALS--SPECIALTY--2.7%
   5,300 Cambrex Corp.............................................       219,288
   3,700 Cytec Industries, Inc.(c)................................       230,787
   5,600 Intertape Polymer Group, Inc. ...........................       175,700
   6,000 Learonal, Inc. ..........................................       138,000
                                                                     -----------
                                                                         763,775
                                                                     -----------
         COMPUTER SOFTWARE & SERVICES--2.3%
   4,000 Analysts Internation Corp................................       120,000
   8,200 Control Data Systems, Inc.(c)............................       160,925
   7,200 MDL Information System, Inc.(c)..........................       165,600
   3,200 SPSS, Inc.(c)............................................        62,400
   2,300 Sterling Software, Inc.(c)...............................       143,462
                                                                     -----------
                                                                         652,387
                                                                     -----------
         ELECTRICAL EQUIPMENT--1.5%
   9,100 Gasonics International Corp.(c)..........................       122,850
  21,900 Numerex Corp.(c).........................................       142,350
  10,400 Woodhead Industries......................................       148,200
                                                                     -----------
                                                                         413,400
                                                                     -----------
         ELECTRONIC COMPONENTS--3.3%
   6,100 Amphenol Corp.(c)........................................       147,925
   3,000 Burr Brown Corp.(c)......................................        76,500
     700 Dallas Semiconductor Corp. ..............................        14,525
  18,700 Dynatech Corp.(c) .......................................       317,900
   6,500 Unitrode Corp.(c)........................................       183,625
   5,100 Zilog, Inc.(c)...........................................       186,788
                                                                     -----------
                                                                         927,263
                                                                     -----------



 SHARES                                                               VALUE (a)
                                                               
         ENVIROMENTAL SERVICES--2.0%
   7,100 United Waste Systems, Inc.(c)............................   $   264,475
  18,400 World Fuel Services Corp. ...............................       292,100
                                                                     -----------
                                                                         556,575
                                                                     -----------
         FINANCIAL SERVICES--3.7%
   6,000 Cityscape Financial Corp.................................       124,500
  16,200 DVI(c)...................................................       226,800
   4,900 Eaton Vance Corp.........................................       138,425
  10,600 Imperial Credit Industries, Inc.(c)......................       230,550
     264 Investors Financial Services Co.(c)......................         5,470
  14,800 WFS Financial, Inc.(c)...................................       288,600
                                                                     -----------
                                                                       1,014,345
                                                                     -----------
         FOOD--0.7%
   5,200 Universal Foods Corp.....................................       208,650
                                                                     -----------
         FREIGHT TRANSPORTATION--3.0%
   9,300 ABC Rail Products Corp.(c)...............................       205,762
  18,200 Harper Group, Inc........................................       323,050
  15,500 TNT Freightways Corp.....................................       311,938
                                                                     -----------
                                                                         840,750
                                                                     -----------
         HEALTH CARE--MEDICAL TECHNOLOGY--3.6%
   9,000 Conmed Corp.(c)..........................................       225,000
  11,600 Gelman Sciences, Inc.(c).................................       292,900
   2,000 Lunar Corp.(c)...........................................        55,000
  15,100 Sofamor/Danek Group, Inc.(c).............................       428,462
                                                                     -----------
                                                                       1,001,362
                                                                     -----------
         HEALTH CARE--SERVICES--6.2%
  11,100 Community Health Systems, Inc.(c)........................       395,438
  19,945 Grancare, Inc.(c)........................................       289,202
  14,900 Health Images, Inc.......................................       108,025
   5,000 Healthplan Services Corp.(c).............................       125,000
   8,900 Medisense, Inc.(c).......................................       281,463
  24,300 Regency Health Services(c)...............................       246,037
   8,500 Sierra Health Services, Inc.(c)..........................       269,875
                                                                     -----------
                                                                       1,715,040
                                                                     -----------
         HOME PRODUCTS--3.4%
   5,000 Aptargroup, Inc. ........................................       186,875
   6,300 Bush Boake Allen, Inc.(c)................................       172,463
  17,550 Inbrand Corp.(c).........................................       289,575
  21,150 US Can Corp.(c)..........................................       285,525
                                                                     -----------
                                                                         934,438
                                                                     -----------
         HOTELS & RESTAURANTS--0.1%
   3,000 Supertel Hospitality, Inc.(c)............................        30,000
                                                                     -----------
         HOUSING & BUILDING MATERIALS--3.6%
  20,200 Congoleum Corp...........................................       217,150
  10,500 Crossman Communities, Inc.(c)............................       196,875
  16,100 Giant Cement Holdings, Inc.(c)...........................       185,150
  12,400 Toro Co..................................................       407,650
                                                                     -----------
                                                                       1,006,825
                                                                     -----------


                See accompanying notes to financial statements.
 
                                                                               3

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES SMALL CAP SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)



 SHARES                                                               VALUE (a)
                                                               
         INSURANCE--7.1%
  10,200 Allied Group, Inc........................................   $   367,200
   5,300 Amerin Corp.(c)..........................................       141,775
  12,200 Capital Resource Corp....................................       375,150
   3,600 Meadrowbrook Insurance Group(c)..........................       120,600
  10,600 Protective Life Corp.....................................       331,250
  11,900 Reinsurance Group of America, Inc. ......................       435,837
   7,150 Triad Guaranty, Inc.(c)..................................       189,475
                                                                     -----------
                                                                       1,961,287
                                                                     -----------
         LEISURE--0.6%
   4,095 Harman International.....................................       164,312
                                                                     -----------
         MACHINERY--3.5%
   7,700 Greenfield Industries, Inc...............................       240,625
   8,700 Hardinge Bros, Inc.......................................       226,200
  14,900 Keystone International, Inc..............................       298,000
   5,400 Wolverine Tube, Inc.(c)..................................       202,500
                                                                     -----------
                                                                         967,325
                                                                     -----------
         MEDIA & ENTERTAINMENT--2.2%
   7,200 Banta Corp...............................................       316,800
   6,900 Houghton Mifflin Co......................................       296,700
                                                                     -----------
                                                                         613,500
                                                                     -----------
         METALS--3.6%
  15,200 Citation Corp.(c)........................................       182,400
   5,500 Cleveland Cliffs, Inc. ..................................       225,500
  10,300 Quanex Corp..............................................       199,563
  19,300 Republic Engineered Steels(c)............................        89,262
  33,800 UNR Industries, Inc. ....................................       291,525
                                                                     -----------
                                                                         988,250
                                                                     -----------
         MULTI-INDUSTRY--1.6%
  36,000 Griffon Corp.(c).........................................       324,000
   3,700 Insilco Corp.(c).........................................       117,937
                                                                     -----------
                                                                         441,937
                                                                     -----------
         OIL--INDEPENDENT PRODUCERS--4.2%
  18,100 Belden & Blake Corp.(c)..................................       316,750
  13,400 Cross Timbers Oil Co.....................................       236,175
  19,400 Lomak Petroleum, Inc.(c).................................       189,150
  19,100 Vintage Petroleum, Inc...................................       429,750
                                                                     -----------
                                                                       1,171,825
                                                                     -----------
         OIL--SERVICES--2.5%
   3,000 Global Industries, Inc.(c)...............................        90,000
  17,900 Pride Petroleum Services, Inc.(c)........................       190,188
  11,400 Seitel, Inc.(c)..........................................       403,275
                                                                     -----------
                                                                         683,463
                                                                     -----------
         PAPER PRODUCTS--1.1%
  15,000 Caraustar Industries, Inc................................       300,000
                                                                     -----------
         REAL-ESTATE INVESTMENT TRUSTS--6.2%
  18,700 Capstone Capital Corp.(c)................................       357,638
  17,800 Chateau Properties, Inc..................................       400,500
  12,600 HGI Realty, Inc..........................................       288,225



   SHARES                                                           VALUE (a)
                                                             
     17,000 Liberty Property....................................   $   352,750
     12,700 Patriot American Hospitality(c).....................       327,025
                                                                   -----------
                                                                     1,726,138
                                                                   -----------
            RETAIL--3.4%
      7,200 Borders Group, Inc.(c)..............................       133,200
     18,050 Cato Corp. Class A(c)...............................       139,887
      1,200 Claire Speciality Stores............................        21,150
     21,800 Cole National Corp.(c)..............................       302,475
     13,000 Haverty Furniture Companies, Inc....................       180,375
      6,800 Office Max, Inc.(c).................................       152,150
                                                                   -----------
                                                                       929,237
                                                                   -----------
            TELECOMMUNICATIONS--0.3%
      6,800 Davel Communications Group(c).......................        91,800
                                                                   -----------
            TEXTILE & APPAREL--1.2%
      7,900 Jones Apparel Group(c)..............................       311,063
                                                                   -----------
            Total Common Stocks
             (Identified Cost $20,587,015)......................    22,827,397
                                                                   -----------
 
SHORT-TERM INVESTMENTS--18.4%
 

    FACE
   AMOUNT                                                           VALUE (a)
                                                             
            COMMERICAL PAPER--18.4%
 $1,311,233 Associates Corp. NA, 5.954%,
             1/02/96............................................     1,311,233
  1,300,000 Chevron Oil Finance Co., 5.754%, 1/02/96............     1,300,000
  1,300,000 Exxon Asset Management, 5.553%, 1/02/96.............     1,300,000
  1,200,000 General Electric Capital Corp., 5.553%, 1/02/96.....     1,200,000
                                                                   -----------
            Total Short-Term Investments
             (Identified Cost $5,111,233).......................     5,111,233
                                                                   -----------
            Total Investments--100.7%
             (Identified Cost $25,698,248)(b)...................    27,938,630
            Cash and Receivables................................       673,358
            Liabilities.........................................      (870,842)
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $27,741,146
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
  At December 31,1995 the net unrealized appreciation on investments based on
  cost of $25,700,577 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $ 2,764,087
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................      (526,034)
                                                                   -----------
            Net unrealized appreciation.........................   $ 2,238,053
                                                                   ===========

(c) Non-income producing security.

                See accompanying notes to financial statements.
 
4

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES SMALL CAP SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
DECEMBER 31, 1995                         


                                                               
ASSETS
 Investments at value.....................................           $27,938,630
 Receivable for:
 Fund shares sold.........................................                79,549
 Securities sold..........................................               534,881
 Dividends and interest...................................                41,863
 Due from advisor.........................................                17,065
                                                                     -----------
                                                                      28,611,988
LIABILITIES
 Payable for:
 Securities purchased.....................................  $815,769
 Fund shares redeemed.....................................     4,675
 Accrued expenses:
 Management fees..........................................    12,082
 Other expenses...........................................    38,316
                                                            --------
                                                                         870,842
                                                                     -----------
                                                                     $27,741,146
                                                                     ===========
NET ASSETS
 Net Assets consist of:
 Capital paid in..........................................           $25,080,746
 Undistributed net investment income......................                14,855
 Accumulated net realized gains...........................               405,163
 Unrealized appreciation on investments...................             2,240,382
                                                                     -----------
NET ASSETS................................................           $27,741,146
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($27,741,146 divided by 233,502 shares of beneficial
 interest)................................................           $    118.80
                                                                     ===========
Identified cost of investments............................           $25,698,248
                                                                     ===========


STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                                
INVESTMENT INCOME
 Dividends................................................            $  155,166
 Interest.................................................               178,490
                                                                      ----------
                                                                         333,656
EXPENSES
 Management fees..........................................  $147,104
 Trustees' fees and expenses..............................    15,050
 Custodian................................................    84,932
 Audit and tax services...................................    11,400
 Legal....................................................    11,958
 Printing.................................................     8,923
 Registration.............................................         7
 Miscellaneous............................................     3,577
                                                            --------
  Total expenses..........................................   282,951
  Less expenses assumed by the investment adviser.........  (135,845)    147,106
                                                            --------  ----------
NET INVESTMENT INCOME.....................................               186,550
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on investments--net........................             1,462,220
 Unrealized appreciation on investments--net..............             2,281,753
                                                                      ----------
Net gain on investment transactions.......................             3,743,973
                                                                      ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS................            $3,930,523
                                                                      ==========

                See accompanying notes to financial statements.
 
                                                                               5

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES SMALL CAP SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                 FOR THE PERIOD
                                                 MAY 1, 1994 (a)
                                                     THROUGH        YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                                 ---------------   ------------
                                                             
FROM OPERATIONS
 Net investment income.........................    $    4,483      $   186,550
 Net realized gain on investments..............           455        1,462,220
 Unrealized appreciation (depreciation) on in-
  vestments....................................       (41,371)       2,281,753
                                                   ----------      -----------
 INCREASE (DECREASE) IN NET ASSETS FROM OPERA-
  TIONS........................................       (36,433)       3,930,523
                                                   ----------      -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income.........................        (4,709)        (171,695)
 Net realized gain on investments..............             0       (1,055,203)
                                                   ----------      -----------
                                                       (4,709)      (1,226,898)
                                                   ----------      -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares..................     5,264,621       25,462,402
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income......         4,709          171,695
 Distributions from net realized gain..........             0        1,055,203
                                                   ----------      -----------
                                                    5,269,330       26,689,300
 Cost of shares redeemed.......................    (2,123,311)      (4,756,656)
                                                   ----------      -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS...........................     3,146,019       21,932,644
                                                   ----------      -----------
 TOTAL INCREASE IN NET ASSETS..................     3,104,877       24,636,269
NET ASSETS
 Beginning of the year.........................             0        3,104,877
                                                   ----------      -----------
 End of the year...............................    $3,104,877      $27,741,146
                                                   ==========      ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year.........................    $        0      $         0
                                                   ==========      ===========
 End of the year...............................    $        0      $    14,855
                                                   ==========      ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares................        95,218          234,111
 Issued in connection with the reinvestment of:
 Distributions from net investment income......            49            1,477
 Distributions from net realized gain..........             0            9,076
                                                   ----------      -----------
                                                       95,267          244,664
 Redeemed......................................       (63,128)         (43,301)
                                                   ----------      -----------
 Net change....................................        32,139          201,363
                                                   ==========      ===========
(a) Commencement of Operations
 
FINANCIAL HIGHLIGHTS
 

                                                  MAY 2, 1994*
                                                     THROUGH        YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                                 ---------------   ------------
                                                             
Net Asset Value, Beginning of Year.............    $   100.00      $     96.61
                                                   ----------      -----------
Income From Investment Operations
 Net Investment Income.........................          0.14             0.85
 Net Realized and Unrealized Gain (Loss) on In-
  vestments....................................         (3.38)           26.93
                                                   ----------      -----------
 Total From Investment Operations..............         (3.24)           27.78
                                                   ----------      -----------
Less Distributions
 Distributions From Net Investment Income......         (0.15)           (0.78)
 Distributions From Net Realized Capital Gains.          0.00            (4.81)
                                                   ----------      -----------
 Total Distributions...........................         (0.15)           (5.59)
                                                   ----------      -----------
Net Asset Value, End of Year...................    $    96.61      $    118.80
                                                   ==========      ===========
TOTAL RETURN (%)...............................         (3.23)***        28.88
Ratio of Operating Expenses to Average Net As-
 sets (%)......................................          1.00**            .99
Ratio of Net Investment Income to Average Net
 Assets (%)....................................          0.32**           1.26
Portfolio Turnover Rate (%)....................            80**             98
Net Assets, End of Year (000)..................    $    3,105      $    27,741
The ratios of expenses to average net assets
 without giving effect to the voluntary expense
 limitations described in Note 4 to the Finan-
 cial Statements would have been (%)...........          2.31**           1.91

 
  * Commencement of operations.
 ** Computed on an annualized basis.
*** Not computed on an annualized basis.

                See accompanying notes to financial statements.
 
6

 
ZENITH DRAYCOTT INTERNATIONAL EQUITY SERIES
PORTFOLIO MANAGERS: NICHOLAS D. P. CARN , TIMOTHY S. GRIFFEN, GREGORY D.
ECKERSLEY AND NIGEL HANKIN; DRAYCOTT PARTNERS, LTD.
 
                                        MARKET REVIEW
 
Photo Nicholas  Photo Timothy S. Griffen
  D. P. Carn                             The international investment climate
                                       in 1995 was characterized by declining
                                       interest rates and low inflation
                                       worldwide and a pronounced slowing of
                                       European economies. Despite slower
                                       growth, European markets fared
                                       relatively well, while the financial
                                       markets of Southeast Asia--which
                                       continue to be dominated by increasing
                                       inflation and upward pressures on
                                       interest rates--provided a sharp
                                       contrast. In Japan, the economy
                                       remained weak, although there were
                                       some signs of renewed growth late in
                                       the year.
 
 Photo Gregory     Photo Nigel Hankin    Against this backdrop, your Series
 D. Eckersley                          delivered a return of 6.03% for the
                                       twelve months ended December 31, 1995
                                       compared to the return of 11.55% for
                                       the same period for the Europe,
                                       Australia, Far East Index/2/ (EAFE),
                                       the major benchmark for international
                                       stocks.
 
                                         Our investment goal over the past
                                       year was two-fold: gradually increase
                                       exposure to the Japanese market while
                                       maintaining a significant weighting in
                                       the United Kingdom.
 
  In the United Kingdom, economic forces continue to set the stage for strong
corporate earnings growth, thereby providing attractive investment
opportunities. Of the major markets, the British stock market was one of
1995's top-performers, delivering a return of close to 21% in U.S. dollar
terms. True to our investment goal for the year, we overweighted the Series in
the United Kingdom. In fact, British holdings accounted for more than 20% of
assets for much of 1995--a positioning which helped boost performance.
 
  Our investment policy in Britain over the past twelve months was to shift
attention away from export-oriented sectors, which tended to underperform,
toward those sectors more related to domestic consumption. We also avoided
those sectors related to housing and building construction. One of our
favorite British stocks was Glaxo, a drug company that is currently benefiting
from a combination of growing global drug sales and a significant reduction in
operating costs.
 
  In Japan, the economy has been struggling for more than five years now. Real
estate prices have fallen, banks have suffered and consumer spending has
slowed. And yet, foreign demand for Japanese goods has remained strong,
resulting in a significant trade surplus and, until this past summer, a rising
yen. The surge in the U.S. dollar versus the yen later in 1995 was just one
sign that Japanese fiscal and monetary policy is beginning to produce results.
In fact, we witnessed what we believed to be a recent low for the Japanese
stock market this past year, suggesting that a full economic recovery for that
country is just around the corner.
 
  Reflecting our bullish hopes for Japanese equities, we gradually increased
our position in Japan over the past twelve months. Japanese holdings now
account for over 33% of the portfolio--up from 23% at mid-year. Sectors we
found attractive in Japan included financial services and banking. We believe
these will be the major beneficiaries as deflation ends in that country.
 
  Over the past twelve months, we continued to emphasize "blue chip" companies
in major non-U.S. markets. Indicative of the types of stocks we sought out was
Asahi Bank--one of the so-called Japanese city banks. With the company on
sound footing and business growing, Asahi's operating profits are reaching
record levels. Another one of our favorites is Takashiyama, a specialty
retailer poised to benefit from a rebound in domestic consumption and a
further relaxation in Japan's very strict rules regarding new store openings.
 
                                                                              7

 
  In addition to our weightings in Japan and the United Kingdom, we also sought
out opportunities in Spain, Switzerland, Norway, the Netherlands and Germany.
In fact, over the past twelve months, the Series remained fully invested among
more than 10 countries. We also maintained positions in Singapore, Malaysia and
Thailand early in the year, although we gradually cut back our holdings in
Southeast Asia due to concerns over interest rates and domestic inflationary
pressures.
 
  Finally, we avoided Mexico and the extremely speculative markets of Latin
America during the year--a move that helped shelter the Series from dramatic
underperformance in that corner of the world.
 
OUTLOOK AND STRATEGY
 
  International stock markets continue to offer tremendous opportunities for
investors who recognize the wisdom of international diversification and are
aware of its risks. In fact, given 1995's sharp gains in domestic markets,
foreign markets appear to have greater relative value in the near term.
 
  Our emphasis on fundamental research and discovery of undervalued stocks and
market situations remain keys to successful investment in 1996. Looking ahead,
we expect further drops in interest rates in Europe and a continued slowing of
European economies, some to near-recessionary levels. On the other hand, we are
quite optimistic about the Japanese economy. We're looking for continued
improvement in Japanese financial conditions in the near term, with
developments which could lead to a full economic recovery within the next six
months.
 
 
                                              FUND FACTS
 
                                              GOAL: total return from long-term
                                              growth of capital and dividend
                                              income, primarily through
                                              investment in international
                                              securities.
 
                                              START DATE: October 31, 1994
 
                                              SIZE: $16.3 million as of
                                              December 31, 1995
 
                                              MANAGERS: Nicholas Carn, Timothy
                                              Griffen, Gregory Eckersley and
                                              Nigel Hankin have served as
                                              portfolio managers since the
                                              Series' inception in 1994. Each
                                              has also served as a portfolio
                                              manager of New England
                                              International Equity Fund since
                                              1991. They also have managed the
                                              Maxim Series Fund--Foreign Equity
                                              Portfolio since November 1994.
 

     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Draycott         Lipper Variable International
              Int'l Equity     Fund Average

                          
1995              6.03%               10.05%

Since
Inception         8.79%                 --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index




                               Draycott
                             International
                             Equity Series       EAFE(2)
                             ---------------   ---------
                                         
10/31/94                     $10,000           $10,000
    1994                     $10,260           $ 9,583
    1995                     $10,899           $10,690

 
  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
8

 
NEW ENGLAND ZENITH FUND
(DRAYCOTT INTERNATIONAL EQUITY SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--92.4% OF TOTAL NET ASSETS



 SHARES                                                               VALUE (a)
                                                               
         AUSTRALIA--4.4%
   6,300 Advance Bank Australia...................................   $    50,479
   4,200 Amcor Ltd. ..............................................        29,657
   4,900 Broken Hill Property.....................................        69,199
  19,400 CSR Ltd. ................................................        63,157
  19,750 Fairfax (John)...........................................        41,103
   3,800 Lend Lease Corp. ........................................        55,077
   8,900 Mayne Nickless Ltd. .....................................        39,690
   5,800 National Australia Bank..................................        52,163
  15,100 News Corporation.........................................        80,584
  19,200 North Ltd. ..............................................        53,516
  40,800 Normandy Mining Ltd. ....................................        59,135
  15,000 QNI Limited..............................................        31,663
  11,300 WMC Limited..............................................        72,567
   6,700 Woolworths Ltd. .........................................        16,135
                                                                     -----------
                                                                         714,125
                                                                     -----------
         FINLAND--1.8%
   2,800 Cultor OY................................................       115,878
   1,900 Kymmene Corporation......................................        50,237
   3,500 Nokia (AB) OY............................................       135,191
                                                                     -----------
                                                                         301,306
                                                                     -----------
         GERMANY--6.0%
   1,600 Adidas...................................................        84,657
     100 Boss (Hugo) AG...........................................        83,025
     710 Mannesmann AG............................................       226,042
     530 Hoechst AG...............................................       143,723
     280 Siemens AG...............................................       153,224
   1,530 SGL Carbon...............................................       118,390
   3,810 Veba Ag. ................................................       161,749
                                                                     -----------
                                                                         970,810
                                                                     -----------
         GREAT BRITAIN--25.4%
 104,500 ASDA Group...............................................       180,144
  23,200 BAT Industries...........................................       204,293
   4,750 Barclays.................................................        54,442
  14,100 Bass.....................................................       157,336
  15,150 British Aerospace........................................       187,243
  14,150 British Airways..........................................       102,406
  25,650 British Telecommunication................................       140,619
  15,700 British Sky Broadcast....................................        99,116
  40,600 Burton Group.............................................        84,807
  47,450 Caradon PLC..............................................       144,067
  11,250 Commercial Union.........................................       109,722
  24,850 Compass Group............................................       189,105
  22,000 Courtaulds...............................................       138,888
  24,800 General Electric.........................................       136,344
  17,150 Glaxo Welcome............................................       243,706
  77,600 Ladbroke Group...........................................       176,555
  36,990 LLoyds TSB Group.........................................       190,436
  12,800 Pearson..................................................       123,945
  35,100 Pillar Properties Inv. ..................................        77,406



 SHARES                                                               VALUE (a)
                                                               
  13,150 Prudential Corporation...................................   $    84,651
  14,400 Reed International.......................................       219,500
   9,715 Shell Transportation & Trading...........................       128,472
  15,800 Smithkline Beecham.......................................       174,220
  33,650 Telewest Communications..................................        81,003
  21,500 Ti Group.................................................       153,094
   6,265 Thorn EmI................................................       147,552
  28,950 Tomkins..................................................       126,564
  17,450 United News & Media PLC..................................       150,255
  26,100 Williams Holdings........................................       132,750
                                                                     -----------
                                                                       4,138,641
                                                                     -----------
         ITALY--4.8%
  54,750 BCA Fideuram SPA.........................................        63,261
  14,200 Burgo (Cartiere) SA......................................        70,860
  92,200 Credito Italiano.........................................       107,403
   7,900 Edison...................................................        34,025
  26,900 Eni SPA..................................................        94,007
 155,750 Olivetti and C SPA.......................................       124,845
  18,400 RAS......................................................       112,905
  24,350 Saipem...................................................        56,117
  75,760 Telecom Italia Mob.......................................        79,666
  15,760 Unicem (Union Cem).......................................        39,992
                                                                     -----------
                                                                         783,081
                                                                     -----------
         JAPAN--33.3%
   9,000 Asahi Glass Co. .........................................       100,242
  19,000 Asahi Bank...............................................       239,225
   6,000 Bank of Tokyo............................................       105,182
   7,000 Canon Inc. ..............................................       126,780
   9,000 Dai Nippon Printing......................................       152,542
   4,000 Daiwa Securities.........................................        61,211
      13 East Japan Railway.......................................        63,206
  12,000 Fuji Bank................................................       264,988
   2,000 Hitachi..................................................        20,145
   7,000 Honda Motor Co. .........................................       144,407
   7,000 Isetan Co. ..............................................       115,254
  28,000 Ishikawajima Har.........................................       117,966
   7,000 Kirin Brewery Co. .......................................        82,712
  12,000 Matsushita Electronic Industries.........................       195,254
  11,000 Mitsubishi Bank..........................................       258,886
  11,000 Mitsubishi Corp. ........................................       135,303
  16,000 Mitsubishi Chemical......................................        77,792
  11,000 Mitsubishi Heavy Industrial..............................        87,680
   9,000 Mitsui + Co. ............................................        78,973
  19,000 MItsukoshi...............................................       178,499
  11,000 Mitsui Fudosan Co. ......................................       135,303
   6,000 Nippondenso Co. .........................................       112,155
  39,000 Nippon Steel Corp. ......................................       133,714
   6,000 Nomura Securities........................................       130,751
  19,000 Odakyu Electric Railway..................................       129,734
   9,000 Okumura Corporation......................................        81,937


                See accompanying notes to financial statements.
 
                                                                               9

 
NEW ENGLAND ZENITH FUND
(DRAYCOTT INTERNATIONAL EQUITY SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)              



 SHARES                                                               VALUE (a)
                                                               
          JAPAN--(CONTINUED)
   9,000  Onward Kkashiyama......................................    $   146,441
   9,000  Ricom Company..........................................         98,499
   9,000  Sakura Bank............................................        114,189
  11,000  Sanwa Bank.............................................        223,729
   5,000  Sony Corp..............................................        299,758
  12,000  Sumitomo Bank..........................................        254,528
   1,000  Sumitomo Marine & Fire.................................          8,213
  15,000  Sumitomo Realty & Development..........................        106,053
  12,000  Sumitomo Rubber........................................        100,184
   7,000  Takashimaya Co. .......................................        111,864
  15,000  Tokai Bank.............................................        209,200
   4,000  Toto...................................................         55,787
  11,000  Yakult Honsha Co. .....................................        150,218
  10,000  Yamanouchi Pharmaceutical..............................        215,012
                                                                     -----------
                                                                       5,423,516
                                                                     -----------
          NETHERLAND--4.8%
   1,900  Akzo Nobel NV..........................................        219,755
   3,500  Fortis Amev NV.........................................        234,468
   1,100  Nutricia Ver Berdj.....................................         88,976
   2,600  N V Koninklijke Sphinx Gus.............................         50,227
   5,300  Philips Electronic.....................................        191,562
                                                                     -----------
                                                                         784,988
                                                                     -----------
          NORWAY--1.5%
   1,880  Kvaerner AS............................................         66,485
   3,300  Norske Skogsindust.....................................         91,173
   6,000  Schibsted A/S..........................................         81,464
                                                                     -----------
                                                                         239,122
                                                                     -----------
          SPAIN--5.2%
   1,755  Acerinox SA............................................        177,526
   3,400  BCO Santander SA.......................................        170,700
   1,550  Gas Natural Sdg SA.....................................        241,509
  35,500  Sevillana de Elec......................................        275,688
                                                                     -----------
                                                                         865,423
                                                                     -----------
          SWITZERLAND--5.2%
     263  Alusuisse Lonza HD.....................................        208,394
      36  Roche Holdings AG......................................        284,785
     100  Sandoz AG..............................................         91,547
     904  Zurich Versicherun.....................................        270,377
                                                                     -----------
                                                                         855,103
                                                                     -----------
          Total Common Stocks
           (Identified Cost $14,217,725).........................     15,076,115
                                                                     -----------




SHORT-TERM INVESTMENTS--5.3%



   FACE
  AMOUNT                                                            VALUE (a)
                                                             
 $865,000 Repurchase agreement with State Street Bank & Trust
           Company dated 12/29/95 at 5.000% to be repurchased at
           $865,480 on 1/2/96 collateralized by $865,000
           U.S.Treasury Notes 8.00%, due 8/15/99 with a value of
           $1,009,891...........................................   $   865,000
                                                                   -----------
          Total Short-Term Investments
           (Identified Cost $865,000)...........................       865,000
                                                                   -----------
          Total Investments--97.7%
           (Identified Cost $15,082,725)........................    15,941,115
          Cash and Receivables(c)...............................       418,547
          Liabilities...........................................       (92,155)
                                                                   -----------
          TOTAL NET ASSETS--100%................................   $16,267,507
                                                                   ===========
(a) See Note 1a.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost of $15,104,781 for federal income tax purposes was as follows:
          Aggregate gross unrealized appreciation for all
           investments in which there is an excess of value over
           tax cost.............................................   $ 1,138,334
          Aggregate gross unrealized depreciation for all
           investments in which there is an excess of tax cost
           over value...........................................      (302,000)
                                                                   -----------
          Net unrealized appreciation...........................   $   836,334
                                                                   ===========

  As of December 1995, the Series had a net tax basis capital loss
  carryforward as follows:
    Expiring December 31, 2002 $323
    Expiring December 31, 2003 $50,456
(c) Including deposits in foreign denominated currencies with a value of
    $252,491 and a cost of $253,850.
 
TEN LARGEST INDUSTRY HOLDINGS AT DECEMBER 31, 1995
 

                                                                         
Banking.................................................................... 14.6
Consumer Basics............................................................ 12.6
Basic Industries........................................................... 10.7
Miscellaneous Industries...................................................  6.7
Consumer Non-Durables......................................................  6.7
Capital Goods..............................................................  6.3
Finance....................................................................  6.3
Consumer Durables..........................................................  6.1
Utilities..................................................................  5.8
Communications.............................................................  4.4

 
                See accompanying notes to financial statements.

10

 
NEW ENGLAND ZENITH FUND
(DRAYCOTT INTERNATIONAL EQUITY SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
DECEMBER 31, 1995                         


                                                              
ASSETS
 Investments at value.....................................          $15,941,115
 Cash.....................................................                  567
 Foreign cash at value....................................              252,491
 Receivable for:
 Fund shares sold.........................................               88,653
 Dividends and interest...................................               19,415
 Foreign taxes............................................               13,223
 Due from advisor.........................................               36,493
 Unamortized organization expense.........................                7,705
                                                                    -----------
                                                                     16,359,662
LIABILITIES
 Payable for:
 Securities purchased.....................................  $29,374
 Fund shares redeemed.....................................       80
 Withholding Taxes........................................    2,656
 Accrued expenses:
 Management fees..........................................    5,181
 Other expenses...........................................   54,864
                                                            -------
                                                                         92,155
                                                                    -----------
                                                                    $16,267,507
                                                                    ===========
NET ASSETS
 Net Assets consist of:
 Capital paid in..........................................          $15,581,805
 Distributions in excess of net investment income.........               (6,800)
 Accumulated net realized losses..........................             (164,529)
 Unrealized appreciation on investments, forward contracts
  and foreign currency....................................              857,031
                                                                    -----------
NET ASSETS................................................          $16,267,507
                                                                    ===========
Computation of offering price:
Net asset value and redemption price per share
 ($16,267,507 divided by 1,516,717 shares of beneficial
 interest)................................................          $     10.73
                                                                    ===========
Identified cost of investments............................          $15,082,725
                                                                    ===========



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                               
INVESTMENT INCOME
 Dividends..............................................             $174,150(a)
 Interest...............................................               72,866
                                                                     --------
                                                                      247,016
EXPENSES
 Management fees........................................  $  85,666
 Trustees' fees and expenses............................     15,050
 Custodian..............................................    147,730
 Audit and tax services.................................     28,000
 Legal..................................................     10,821
 Printing...............................................      4,651
 Registration...........................................          7
 Insurance..............................................         98
 Amortization of organization expenses..................      2,347
 Miscellaneous..........................................      3,165
                                                          ---------
  Total expenses........................................    297,535
  Less expenses assumed by the investment adviser.......   (173,796)  123,739
                                                          ---------  --------
NET INVESTMENT INCOME...................................              123,277
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS,
 CONTRACTS AND FOREIGN CURRENCY TRANSACTIONS
 Realized gain (loss) on:
 Investments--net.......................................   (205,658)
 Foreign currency transactions--net.....................     80,389
                                                          ---------
  Total realized loss on investments and foreign
   currency transactions................................   (125,269)
                                                          ---------
 Unrealized appreciation on:
 Investments--net.......................................    543,413
 Foreign currency transactions--net.....................    255,106
                                                          ---------
  Total unrealized appreciation on investments and
   foreign currency transactions........................    798,519
                                                          ---------
Net gain on investment transactions.....................              673,250
                                                                     --------
NET INCREASE IN NET ASSETS FROM OPERATIONS..............             $796,527
                                                                     ========

(a)Net of foreign taxes of: $26,441
 
                See accompanying notes to financial statements.

                                                                              11

 
NEW ENGLAND ZENITH FUND
(DRAYCOTT INTERNATIONAL EQUITY SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS




                                                 FOR THE PERIOD
                                              OCTOBER 31, 1994 (a)
                                                    THROUGH         YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                              -------------------- ------------
                                                             
FROM OPERATIONS
 Net investment income......................      $     7,643      $   123,277
 Net realized loss on investments and for-
  eign currency transactions................           (2,176)        (125,269)
 Unrealized appreciation on investments, and
  foreign currency transactions.............           58,511          798,519
                                                  -----------      -----------
 INCREASE IN NET ASSETS FROM OPERATIONS.....           63,978          796,527
                                                  -----------      -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income......................           (5,791)        (123,277)
 In excess of net investment income.........                0          (48,516)
 Paid in capital............................           (2,628)               0
                                                  -----------      -----------
                                                       (8,419)        (171,793)
                                                  -----------      -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares...............        3,566,918       16,189,698
 Net asset value of shares issued in connec-
  tion with the reinvestment of:
 Distributions from net investment income...            5,791          171,793
 Distributions from paid in capital.........            2,628                0
                                                  -----------      -----------
                                                    3,575,337       16,361,491
 Cost of shares redeemed....................       (1,641,679)      (3,707,935)
                                                  -----------      -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS........................        1,933,658       12,653,556
                                                  -----------      -----------
 TOTAL INCREASE IN NET ASSETS...............        1,989,217       13,278,290
NET ASSETS
 Beginning of the year......................        1,000,000        2,989,217
                                                  -----------      -----------
 End of the year............................      $ 2,989,217      $16,267,507
                                                  ===========      ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year......................      $         0      $         0
                                                  ===========      ===========
 End of the year............................      $         0      $    (6,800)
                                                  ===========      ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares.............          355,009        1,564,292
 Issued in connection with the reinvestment
  of:
 Distributions from net investment income...              571           16,055
 Distributions from paid in capital.........              257                0
                                                  -----------      -----------
                                                      355,837        1,580,347
 Redeemed...................................         (163,731)        (355,736)
                                                  -----------      -----------
 Net change.................................          192,106        1,224,611
                                                  ===========      ===========
(a) Commencement of Operations
 
FINANCIAL HIGHLIGHTS
 

                                               OCTOBER 31, 1994*
                                                    THROUGH         YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                              -------------------- ------------
                                                             
Net Asset Value, Beginning of Year..........      $     10.00      $     10.23
                                                  -----------      -----------
Income From Investment Operations
 Net Investment Income......................             0.03             0.09
 Net Realized and Unrealized Gain (Loss) on
  Investments...............................             0.23             0.53
                                                  -----------      -----------
 Total From Investment Operations...........             0.26             0.62
                                                  -----------      -----------
Less Distributions
 Distributions From Net Investment Income...            (0.02)           (0.09)
 Distributions in Excess of Net Investment
  Income....................................             0.00            (0.03)
 Distributions From Paid-in Capital.........            (0.01)            0.00
                                                  -----------      -----------
 Total Distributions........................            (0.03)           (0.12)
                                                  -----------      -----------
Net Asset Value, End of Year................      $     10.23      $     10.73
                                                  ===========      ===========
TOTAL RETURN (%)............................             2.60***          6.03
Ratio of Operating Expenses to Average Net
 Assets (%).................................             1.30**           1.30
Ratio of Net Investment Income to Average
 Net Assets (%).............................             2.56**           1.29
Portfolio Turnover Rate (%).................                4**             89
Net Assets, End of Year (000)...............      $     2,989      $    16,268
The ratios of expenses to average net assets
 without giving effect to the voluntary
 expense limitations described in Note 4 to
 the Financial Statements would have been
 (%)........................................             5.38**           3.12

  * Commencement of operations.
 ** Computed on an annualized basis.
*** Not computed on an annualized basis.
 
                See accompanying notes to financial statements.  

12

 
ZENITH ALGER EQUITY GROWTH SERIES
PORTFOLIO MANAGERS: DAVID D. ALGER, SEILAI KHOO AND RON TARRARO; FRED ALGER
MANAGEMENT, INC.
 
                    MARKET REVIEW
 
  Photo David
     Alger           1995 proved to be a very good year for the stock market.
                   The general stock market indices all posted substantial
                   gains, and the Alger Growth Equity Series had a very
                   impressive 48.7% return for the year, significantly
                   outperforming all major indices, including the Standard &
                   Poor's 500 Index/1//9/, which returned 37.44%. In fact,
                   according to Lipper Analytical Services, Inc., the
                   portfolio ended the year ranked second out of ninety-six
                   variable product growth funds.
 
                     As of December 31, 1995, the Alger Equity Growth Series
                   portfolio held 66 stocks with a
median price/earnings ratio (P/E) of 24.4x, 1 year earnings per share (EPS)
growth of 36.61% based on 1995 estimated earnings, and a weighted average
annual five year EPS growth estimate of 25.3%. The weighted average market cap
was $10.3 billion. The top three industry sectors were semiconductors,
computer networking and pharmaceuticals. The portfolio held 17 stocks for the
entire 12 month period of which 16 advanced and only 1 declined in price. Of
the 16 that advanced, 11 appreciated more than 50%. The portfolio did not
invest in derivative securities during the year.
 
  The year began with growth stocks undervalued relative to the market and
interest rates at a fairly high level of 7.89%. The Federal Reserve Board had
targeted a desired growth rate of 2.5% for 1995, a substantial reduction from
the 4.1% growth in 1994. Predictably, the economy began to decelerate from a
fairly strong fourth quarter in response to increases in interest rates (both
long and short) that occurred during 1994. This deceleration had a negative
impact on consumer spending--principally in interest-sensitive sectors such as
housing and autos. Many non-growth groups, including those that were depressed
in 1994, including financials and utilities, had an excellent first quarter.
As a result, growth stocks remained deeply undervalued relative to the market
and presented excellent investment opportunities for the rest of the year.
 
  In the second quarter, growth stocks improved to the low end of their normal
range. Technology related stocks started to do especially well in April (after
March earnings were announced) with positive product cycles in all areas of
technology. Additionally, businesses were continuing to lay off employees and
invest heavily in information technology to augment productivity. The
portfolio had strong performance returns during this time, due primarily to a
large exposure to technology related stocks (40-55% of the portfolio).
 
  Second quarter Gross Domestic Product (GDP) annualized growth was a very
slow 1.3%. In response, the Fed lowered rates by 1/4 point in July. At the
same time, the bond market rallied sharply due to the slowdown in the economy
and lack of inflation. The market in general rose quickly, with the Dow Jones
Industrial Average breaking one record after another. Technology stocks
continued to respond strongly to extremely favorable second quarter earnings,
especially semiconductors and related semiconductor equipment (approximately
20-30% of the portfolio). The third quarter ended with GDP up a surprising
4.2%. This better than expected growth rate resulted in a build-up in
inventories, suggesting that the fourth quarter numbers would be lower than
the third quarter.
 
  As the fourth quarter progressed, it became clear that the economy was
decelerating sharply, especially at the consumer level. This began to have
negative implications for certain technology stocks--especially commodity-
based semiconductors (DRAM's and SRAM's) which were also beset by a build-up
of capacity in Asia. We had a substantial commitment to technology related
stocks entering the fourth quarter--approximately 50% of the portfolio.
Significant sell-offs began to occur and we liquidated select technology
holdings. By December, we had reduced the portfolio's technology related
exposure from 50+% to approximately 35%, retaining stocks that we felt still
had good fundamentals. In general, prices of growth stocks, which had peaked
at around 1.7x market in September and October, fell dramatically as investors
took profits and rotated into defensive stocks, sending the averages higher
but depressing growth stocks. We had predicted that the Fed would lower rates
in December, and this proved an accurate forecast on December 19th. This
action eliminated some negativity in the market and we regained some of our
lost momentum.
 
                                                                             13

 
OUTLOOK AND STRATEGY
 
  At present, technology stocks have continued to be subject to periods of
excessive profit taking. There were sharp sell-offs in the technology sector
during the fourth quarter of 1995. We believe that this phenomenon has been
greatly overdone and that many of our holdings are exceedingly undervalued. We
recently completed a study that shows that if our top thirteen technology
holdings were to return to the high P/E multiples reached in 1995, based on
1996 projected earnings, the average appreciation would be in excess of 70%.
Therefore, we are extremely reluctant to sell stocks that are doing well at
this price. We believe that this strategy will, in the end, prevail.
 
  What we see for the economy in 1996 is as follows:
 
    1) The first quarter may grow, but at a slow rate;
    2) The Fed may be anxious to supply credit in small increments;
    3) Inflation, after a brief commodity-based scare, may be low;
    4) Corporate profits may rise, but not as sharply as in 1995;
    5) The stock market may have a good year, possibly reaching 6000.
 
  In conclusion, we expect that 1996 will be another successful year for the
Alger Equity Growth Series.
 
                                              FUND FACTS
 
                                              GOAL: long-term capital
                                              appreciation.
 
                                              START DATE: October 31, 1994
 
                                              SIZE: $46.4 million
 
                                              MANAGERS: David D. Alger,
                                              President and Chief Investment
                                              Officer (since 1995), Executive
                                              Vice President, Portfolio Manager
                                              and Director of Research (since
                                              1971), Fred Alger Management
                                              Inc.; Portfolio Manager, The
                                              Alger Growth Portfolio (since
                                              1986), The Alger American Fund
                                              Growth Portfolio (since 1989) and
                                              The Alger Defined Contribution
                                              Trust Growth Portfolio (since
                                              1993). Seilai Khoo and Ron
                                              Tarraro have managed the Series
                                              since 1995.


     A $10,000 Investment Compared to an Index

Average Annual Total Return

 
 

              Alger Equity     Lipper Variable Small
              Growth           Fund Average

                          
1995             48.70%               32.47%

Since
Inception        32.42%                 --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index





                              Alger Equity
                                 Growth        S&P 500(19)
                             ---------------   ---------
                                         
10/31/94                     $10,000           $10,000
    1994                     $ 9,580           $ 9,794
    1995                     $14,245           $13,461

 
  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
 
14

 
NEW ENGLAND ZENITH FUND
(ALGER EQUITY GROWTH SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--87.9% OF TOTAL NET ASSETS



 SHARES                                                               VALUE (a)
                                                               
        AIRLINES--0.8%
  5,000 Delta Air Lines, Inc. ....................................   $   369,375
                                                                     -----------
        APPAREL--0.9%
 10,000 Tommy Hilfiger Corp. .....................................       423,750
                                                                     -----------
        BIO TECHNOLOGY--2.7%
 31,000 Biochem Pharmacy, Inc. ...................................     1,243,875
                                                                     -----------
        BUILDING & CONSTRUCTION--1.7%
 22,500 Clayton Homes, Inc. ......................................       480,938
  9,200 Pulte Corp. ..............................................       309,350
                                                                     -----------
                                                                         790,288
                                                                     -----------
        CASINOS & RESORTS--0.2%
  2,800 Mirage Resorts, Inc. .....................................        96,600
                                                                     -----------
        COMMUNICATIONS--5.5%
 13,500 DSC Communications Corp.(c)...............................       497,813
 10,000 Glenayre Technologies, Inc. ..............................       622,500
  5,400 Tellabs, Inc.(c)..........................................       199,800
  8,000 US Robotics, Inc. ........................................       702,000
 11,000 Viacom Inc.--Class B(c)...................................       521,125
                                                                     -----------
                                                                       2,543,238
                                                                     -----------
        COMPUTER RELATED & BUSINESS
        EQUIPMENT--18.1%
 26,750 Bay Networks, Inc. .......................................     1,100,094
 11,500 Cisco Systems, Inc. ......................................       858,187
  9,000 Compaq Computer Corp.(c)..................................       432,000
 23,350 Dell Computer Corp. ......................................       808,494
 22,900 Digital Equipment Corp.(c)................................     1,468,462
 19,801 First Data Corp. .........................................     1,324,192
 17,400 Seagate Technology........................................       826,500
 12,600 Summit Technology, Inc. ..................................       425,250
 24,900 3Com Corp.(c).............................................     1,160,962
                                                                     -----------
                                                                       8,404,141
                                                                     -----------
        COMPUTER SOFTWARE--1.0%
  5,000 Broderbund Software, Inc. ................................       303,750
  6,000 Informix Corporation......................................       180,000
                                                                     -----------
                                                                         483,750
                                                                     -----------
        COMPUTER TECHNOLOGY--1.9%
  3,550 Adaptec, Inc. ............................................       145,550
 10,000 America Online, Inc. .....................................       375,000
 10,000 General Datacomm Industries, Inc. ........................       171,250
  6,500 Silicon Graphics, Inc. ...................................       178,750
                                                                     -----------
                                                                         870,550
                                                                     -----------
        DEFENSE--3.6%
  3,000 Lockheed Martin Corp. ....................................       237,000
 14,400 Loral Corp. ..............................................       509,400
 10,200 McDonnell Douglas Corp. ..................................       938,400
                                                                     -----------
                                                                       1,684,800
                                                                     -----------



 SHARES                                                               VALUE (a)
                                                               
        FINANCE--2.8%
  6,900 American International Group, Inc. .......................   $   638,250
 10,600 Travelers Group, Inc. ....................................       666,475
                                                                     -----------
                                                                       1,304,725
                                                                     -----------
        FINANCIAL SERVICES--0.7%
  4,500 Lehman Brothers Holdings, Inc. ...........................        95,625
  4,000 Merrill Lynch & Co., Inc. ................................       204,000
                                                                     -----------
                                                                         299,625
                                                                     -----------
        HEALTH CARE--11.8%
  8,400 Apria Health Care Group, Inc. ............................       237,300
  6,000 Boston Scientific Corp. ..................................       294,000
 20,000 Cardinal Health, Inc. ....................................     1,095,000
 16,400 Columbia/HCA Healthcare Corp. ............................       832,300
 12,000 Genzyme Corp. ............................................       748,500
  3,450 Health Management Assoc., Inc. ...........................        90,131
 16,500 Merck & Co., Inc. ........................................     1,084,875
  4,300 Nellcor Puritan Bennett, Inc. ............................       249,400
 20,000 Occusystems, Inc. ........................................       400,000
  7,000 United Healthcare Corp. ..................................       458,500
                                                                     -----------
                                                                       5,490,006
                                                                     -----------
        HEALTH CARE--ADMINISTRATIVE
        SERVICES--3.0%
 33,400 Healthsource, Inc. .......................................     1,202,400
 10,000 Liposome, Inc. ...........................................       200,000
                                                                     -----------
                                                                       1,402,400
                                                                     -----------
        HEALTH MAINTENANCE SERVICES--2.5%
 15,500 Oxford Health Plans, Inc. ................................     1,145,062
                                                                     -----------
        MEDICAL SERVICES--0.6%
  5,200 Medtronic, Inc. ..........................................       290,550
                                                                     -----------
        MISCELLANEOUS--2.6%
 27,000 Service Corp. International...............................     1,188,000
                                                                     -----------
        PHARMECUTICALS--3.7%
 16,200 Eli Lilly & Company.......................................       911,250
 14,700 Smithkline Beecham PLC....................................       815,850
                                                                     -----------
                                                                       1,727,100
                                                                     -----------
        RESTAURANTS & LODGING--5.9%
 14,400 Boston Chicken, Inc. .....................................       462,600
  7,150 Cracker Barrel Old Country Store..........................       123,338
 20,000 La Quinta Inns, Inc. .....................................       547,500
 35,800 Lone Star Steakhouse Saloon...............................     1,373,825
  6,000 Outback Steakhouse, Inc. .................................       215,250
                                                                     -----------
                                                                       2,722,513
                                                                     -----------
        RETAILING--6.6%
  9,800 Cintas Corp. .............................................       436,100
 10,000 CompUSA, Inc. ............................................       311,250
 56,000 Officemax, Inc. ..........................................     1,253,000


                See accompanying notes to financial statements.
 
                                                                              15

 
NEW ENGLAND ZENITH FUND
(ALGER EQUITY GROWTH SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)               



 SHARES                                                               VALUE (a)
                                                               
        RETAILING--(CONTINUED)
 20,000 The Gap, Inc..............................................   $   840,000
  5,000 Viking Office Products, Inc...............................       232,500
                                                                     -----------
                                                                       3,072,850
                                                                     -----------
        SEMI-CONDUCTORS--11.3%
 27,000 Altera Corp...............................................     1,343,250
 17,800 Intel Corp. ..............................................     1,010,150
 10,000 LSI Logic Corp............................................       327,500
 15,000 Linear Technology Corporation.............................       588,750
 32,600 Maxim Integrated Products, Inc............................     1,255,100
 23,300 Xilinx, Inc...............................................       710,650
                                                                     -----------
                                                                       5,235,400
                                                                     -----------
        Total Common Stocks
         (Identified Cost $36,287,708)............................    40,788,598
                                                                     -----------



SHORT-TERM INVESTMENTS--16.2%



    FACE
   AMOUNT                                 VALUE (a)
                                   
 $7,504,356 Seven Seas U.S. Government
             Money Market Fund........   $ 7,504,356
                                         -----------
            Total Short-Term
             Investment
             (Identified Cost
             $7,504,356)................   7,504,356
                                         -----------
            Total Investments--104.1%
             (Identified cost
             $43,792,064)(b)............  48,292,954
            Receivables...............       266,770
            Liabilities...............    (2,173,322)
                                         -----------
            TOTAL NET ASSETS--100%...... $46,386,402
                                         ===========
(a) See Note 1A.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost of $43,809,703 for federal income tax purposes was as follows:
            Aggregate gross unrealized
             appreciation for all
             investments in which
             there is an excess of
             value over tax cost......   $ 5,430,730
            Aggregate gross unrealized
             depreciation for all
             investments in which
             there is an excess of tax
             cost over value..........      (947,479)
                                         -----------
            Net unrealized
             appreciation.............   $ 4,483,251
                                         ===========

(c) Non-income producing security.

                See accompanying notes to financial statements.
 
16

 
NEW ENGLAND ZENITH FUND
(ALGER EQUITY GROWTH SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
DECEMBER 31, 1995                         



ASSETS
                                                              
 Investments at value..................................             $48,292,954
 Receivable for:
 Fund shares sold......................................                 215,212
 Dividends and interest................................                  43,853
 Unamortized organization expense......................                   7,705
                                                                    -----------
                                                                     48,559,724
LIABILITIES
 Payable for:
 Securities purchased..................................  $2,110,953
 Fund shares redeemed..................................       1,877
 Accrued expenses:
 Management fees.......................................      21,027
 Other expenses........................................      39,465
                                                         ----------
                                                                      2,173,322
                                                                    -----------
                                                                    $46,386,402
                                                                    ===========
NET ASSETS
 Net Assets consist of:
 Capital paid in.......................................             $42,729,581
 Undistributed net investment income...................                   1,354
 Accumulated net realized losses.......................                (845,423)
 Unrealized appreciation on investments................               4,500,890
                                                                    -----------
NET ASSETS.............................................             $46,386,402
                                                                    ===========
Computation of offering price:
Net asset value and redemption price per share
 ($46,386,402 divided by 3,362,196 shares of beneficial
 interest).............................................             $     13.80
                                                                    ===========
Identified cost of investments.........................             $43,792,064
                                                                    ===========



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                             
INVESTMENT INCOME
 Dividends.............................................            $   81,944(a)
 Interest..............................................               124,430
                                                                   ----------
                                                                      206,374
EXPENSES
 Management fees.......................................  $144,943
 Trustees' fees and expenses...........................    15,049
 Custodian.............................................    52,793
 Audit and tax services................................    19,800
 Legal.................................................    10,821
 Printing..............................................     4,920
 Registration..........................................         7
 Amortization of organization expenses.................     2,347
 Miscellaneous.........................................     2,575
                                                         --------
  Total expenses.......................................   253,255
  Less expenses assumed by the investment adviser......   (77,254)    176,001
                                                         --------  ----------
NET INVESTMENT INCOME..................................                30,373
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on investments--net.....................               448,499
 Unrealized appreciation on investments--net...........             4,579,507
                                                                   ----------
Net gain on investment transactions....................             5,028,006
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS.............            $5,058,379
                                                                   ==========

 
(a) Net of foreign taxes of: $319

                See accompanying notes to financial statements.
 
                                                                              17

 
NEW ENGLAND ZENITH FUND
(ALGER EQUITY GROWTH SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                 FOR THE PERIOD
                                               OCTOBER 31, 1994(a)
                                                     THROUGH        YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                               ------------------- ------------
                                                             
FROM OPERATIONS
 Net investment income.......................      $    3,467      $    30,373
 Net realized gain (loss) on investments.....          (7,937)         448,499
 Unrealized appreciation (depreciation) on
  investments................................         (78,617)       4,579,507
                                                   ----------      -----------
 INCREASE (DECREASE) IN NET ASSETS FROM OPER-
  ATIONS.....................................         (83,087)       5,058,379
                                                   ----------      -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income.......................          (3,466)         (30,373)
 In excess of net investment income..........            (534)            (993)
 Net realized gain on investments............               0       (1,285,986)
                                                   ----------      -----------
                                                       (4,000)      (1,317,352)
                                                   ----------      -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares................       1,872,491       47,127,562
 Net asset value of shares issued in connec-
  tion with the reinvestment of:
 Distributions from net investment income....           4,000           31,366
 Distributions from net realized gain........               0        1,285,986
                                                   ----------      -----------
                                                    1,876,491       48,444,914
 Cost of shares redeemed.....................      (1,872,491)      (7,716,452)
                                                   ----------      -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS.........................           4,000       40,728,462
                                                   ----------      -----------
 TOTAL INCREASE (DECREASE) IN NET ASSETS.....         (83,087)      44,469,489
NET ASSETS
 Beginning of the year.......................       2,000,000        1,916,913
                                                   ----------      -----------
 End of the year.............................      $1,916,913      $46,386,402
                                                   ==========      ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year.......................      $        0      $         0
                                                   ==========      ===========
 End of the year.............................      $        0      $     1,354
                                                   ==========      ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares..............         220,620        3,648,304
 Issued in connection with the reinvestment
  of:
 Distributions from net investment income....             421            2,303
 Distributions from net realized gain........               0           94,419
                                                   ----------      -----------
                                                      221,041        3,745,026
 Redeemed....................................        (220,620)        (583,251)
                                                   ----------      -----------
 Net change..................................             421        3,161,775
                                                   ==========      ===========
(a) Commencement of Operations
 
FINANCIAL HIGHLIGHTS
 

                                                OCTOBER 31, 1994*
                                                     THROUGH        YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                               ------------------- ------------
                                                             
Net Asset Value, Beginning of Year...........      $    10.00      $      9.56
                                                   ----------      -----------
Income From Investment Operations
 Net Investment Income.......................            0.02             0.01
 Net Realized and Unrealized Gain (Loss) on
  Investments................................           (0.44)            4.65
                                                   ----------      -----------
 Total From Investment Operations............           (0.42)            4.66
                                                   ----------      -----------
Less Distributions
 Distributions From Net Investment Income....           (0.02)           (0.01)
 Distributions From Net Realized Capital
  Gains......................................            0.00            (0.41)
                                                   ----------      -----------
 Total Distributions.........................           (0.02)           (0.42)
                                                   ----------      -----------
Net Asset Value, End of Year.................      $     9.56      $     13.80
                                                   ==========      ===========
TOTAL RETURN (%).............................           (4.20)***        48.70
Ratio of Operating Expenses to Average Net
 Assets (%)..................................            0.85**           0.83
Ratio of Net Investment Income to Average Net
 Assets (%)..................................            1.07**           0.14
Portfolio Turnover Rate (%)..................              32**            107
Net Assets, End of Year (000)................      $    1,917      $    46,386
The ratios of expenses to average net assets
 without giving effect to the voluntary
 expense limitations described in Note 4 to
 the Financial Statements would have been
 (%).........................................            2.74**           2.45

  * Commencement of operations.
 ** Computed on an annualized basis.
*** Not computed on an annualized basis.

                See accompanying notes to financial statements.
 
18

 
ZENITH CAPITAL GROWTH SERIES
PORTFOLIO MANAGER: G. KENNETH HEEBNER; CAPITAL GROWTH MANAGEMENT, L.P.
 
                    MARKET REVIEW
 
    Photo G.          In 1995, an economic environment fell into place that was
Kenneth Heebner     highly favorable to the stock market, and particularly the
                    kind of growth stocks your Series invests in. Both bond and
                    stock markets prospered. Among the key factors were a
                    benign inflationary background and moderating interest
                    rates, along with low labor and capital costs and high
                    productivity--a combination that permitted many companies
                    to enjoy increased revenues, expanding profit margins and
                    earnings growth.
 
                      Taking advantage of these positive trends, the Series
                    rewarded shareholders with very
strong performance in 1995. Total return was 38.03% for the 12 months ended
December 31, 1995. The Series outperformed the overall market as measured by
the Standard and Poor's 500 Index,/1//9/ which had a total return of 37.44% for
the period.
 
  The Series delivered these strong returns in 1995 by staying fully invested
in a rising stock market. Most holdings rose in price, and the Series benefited
significantly from its substantial positions in airlines, banks and technology
stocks.
 
  Holdings in steel, chemical and copper stocks were sold in the first quarter,
in anticipation of a slow-growth economy. A large position in technology stocks
was taken early in the year. Most of these issues were sold during the second
half of the year, at higher prices.
 
  Over the last two years many investors have come to appreciate the difficulty
of trying to time moves in and out of the market. In early 1995, few market
observers anticipated the long string of record highs that we witnessed last
year. Manager Ken Heebner's investment approach--concentrating on a relatively
small number of holdings that he believes can deliver earnings in excess of the
consensus view--has delivered positive results for shareholders over the years.
Although past performance does not guarantee future results, the Series' long-
term record demonstrates that the surest way to take advantage of the market's
potential for growth is to stay invested.
 
                                              FUND FACTS
 
                                              GOAL: long-term growth of
                                              capital.
 
                                              START DATE: August 26, 1983
 
                                              SIZE: $921.4 million as of
                                              December 31, 1995
 
                                              MANAGER: G. Kenneth Heebner,
                                              since 1983; portfolio manager of
                                              New England Growth Fund since
                                              1976; CGM Capital Development
                                              Fund since 1976; CGM Mutual Fund
                                              since 1981; CGM Realty Fund since
                                              1994; CGM Fixed Income Fund since
                                              1993.


     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Capital          Lipper Variable
              Growth           Growth Fund Average

                          

1 year         38.03%                32.47%

5 years        16.37%                17.27%

10 years       22.02%                14.24%

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index





                                Zenith
                                Capital
                                Growth         S&P 500(19)
                             ---------------   -----------
                                         
12/31/85                     $10,000           $10,000
    1986                     $19,520           $11,862
    1987                     $29,807           $12,480
    1988                     $27,184           $14,539
    1989                     $35,557           $19,132
    1990                     $34,312           $18,535
    1991                     $52,841           $24,159
    1992                     $49,618           $25,997
    1993                     $57,045           $28,613
    1994                     $53,012           $29,002
    1995                     $73,173           $39,860

 
  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
                                                                              19

 
NEW ENGLAND ZENITH FUND
(CAPITAL GROWTH SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--98.5% OF TOTAL NET ASSETS



  SHARES                                                             VALUE (a)
                                                              
           AEROSPACE--6.1%
   721,000 Boeing Co.............................................   $ 56,508,375
                                                                    ------------
           AIRLINES--9.6%
    90,000 AMR Corp.(c)..........................................      6,682,500
   680,000 Northwest Airlines Corp.(c)...........................     34,680,000
   265,000 UAL Corp.(c)..........................................     47,302,500
                                                                    ------------
                                                                      88,665,000
                                                                    ------------
           BANKS--MONEY CENTER--12.7%
   930,000 Chemical Banking Corp. ...............................     54,637,500
   926,000 CitiCorp..............................................     62,273,500
                                                                    ------------
                                                                     116,911,000
                                                                    ------------
           BEVERAGES AND TOBACCO--4.5%
   745,000 Pepsico, Inc..........................................     41,626,875
                                                                    ------------
           CHEMICALS--2.4%
   423,000 Air Products & Chemicals, Inc.........................     22,313,250
                                                                    ------------
           COMPUTER SOFTWARE & SERVICES--4.6%
   485,000 Computer Associates International, Inc................     27,584,375
   211,000 Computer Sciences Corp.(c)............................     14,822,750
                                                                    ------------
                                                                      42,407,125
                                                                    ------------
           DEFENSE--1.9%
   220,000 Lockheed Martin Corp. ................................     17,380,000
                                                                    ------------
           DRUGS--13.4%
   924,000 Eli Lilly and Co......................................     51,975,000
   775,000 Merck and Company, Inc. ..............................     50,956,250
   330,000 Pfizer, Inc...........................................     20,790,000
                                                                    ------------
                                                                     123,721,250
                                                                    ------------
           FINANCIAL SERVICES--1.9%
   253,000 First Data Corp.......................................     16,919,375
                                                                    ------------
           FOOD--RETAILERS/WHOLERS--5.5%
   560,000 Philip Morris Companies, Inc..........................     50,680,000
                                                                    ------------
           FREIGHT TRANSPORTATION--5.2%
   611,000 Burlington Northern Santa Fe Corp. ...................     47,658,000
                                                                    ------------
           HOME PRODUCTS AND COSMETIC--3.8%
   425,000 Procter and Gamble Co. ...............................     35,275,000
                                                                    ------------
           INSURANCE--11.9%
 1,215,000 Allstate Corp.........................................     49,966,875
   638,850 American International Group, Inc. ...................     59,093,625
                                                                    ------------
                                                                     109,060,500
                                                                    ------------
           MACHINERY--2.1%
   555,000 Deere & Co............................................     19,563,750
                                                                    ------------



  SHARES                                                             VALUE (a)
                                                              
            RETAIL--7.8%
   820,000  May Department Stores Co. ..........................    $ 34,645,000
   940,000  Sears Roebuck and Co................................      36,660,000
                                                                    ------------
                                                                      71,305,000
                                                                    ------------
            MISCELLANEOUS--5.1%
   498,000  United Technologies Corp............................      47,247,750
                                                                    ------------
            Total Common Stock
             (Identified Cost $780,984,415).....................     907,242,250
                                                                    ------------

 
SHORT-TERM INVESTMENTS--0.6%
 


    FACE
   AMOUNT                                                          VALUE (A)
                                                            
 $5,910,000 Chevron Oil Finance Co.
             5.7500%, 01/02/96.................................      5,910,000
                                                                  ------------
            Total Short-Term Investments
             (Identified Cost $5,910,000)......................      5,910,000
                                                                  ------------
            Total Investments--99.1%
             (Identified Cost $786,894,415)(b).................    913,152,250
            Cash and Receivables...............................     23,889,162
            Liabilities........................................    (15,597,592)
                                                                  ------------
            TOTAL NET ASSETS--100%.............................   $921,443,820
                                                                  ============
(a) See Note 1A.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost of $788,379,751 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost.....................................   $129,236,142
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax
             cost over value...................................     (4,463,643)
                                                                  ------------
            Net unrealized appreciation........................   $124,772,499
                                                                  ============

(c) Non-Income producing security.
 
                See accompanying notes to financial statements.

20

 
NEW ENGLAND ZENITH FUND
(CAPITAL GROWTH SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
DECEMBER 31, 1995                       


                                                              
ASSETS
 Investments at value.................................              $913,152,250
 Cash.................................................                       956
 Receivable for:
 Fund shares sold.....................................                   668,455
 Securities sold......................................                21,702,342
 Dividends and interest...............................                 1,517,409
                                                                    ------------
                                                                     937,041,412
LIABILITIES
 Payable for:
 Securities purchased.................................  $14,184,326
 Fund shares redeemed.................................      669,835
 Accrued expenses:
 Management fees......................................      493,781
 Deferred trustees' fees..............................       44,575
 Other expenses.......................................      205,075
                                                        -----------
                                                                      15,597,592
                                                                    ------------
                                                                    $921,443,820
                                                                    ============
NET ASSETS
 Net Assets consist of:
 Capital paid in......................................              $775,378,866
 Undistributed net investment income..................                    28,556
 Accumulated net realized gains.......................                19,778,563
 Unrealized appreciation on investments...............               126,257,835
                                                                    ------------
NET ASSETS............................................              $921,443,820
                                                                    ============
Computation of offering price:
Net asset value and redemption price per share
 ($921,443,820 divided by 2,459,656 shares of
 beneficial interest).................................              $     374.62
                                                                    ============
Identified cost of investments........................              $786,894,415
                                                                    ============



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                           
INVESTMENT INCOME
 Dividends..........................................             $ 13,027,061(a)
 Interest...........................................                  124,993
                                                                 ------------
                                                                   13,152,054
EXPENSES
 Management fees....................................  $5,232,562
 Trustees' fees and expenses........................      41,166
 Custodian..........................................     143,365
 Audit and tax services.............................      14,900
 Legal..............................................       8,055
 Printing...........................................     240,863
 Registration.......................................           7
 Miscellaneous......................................      20,525
                                                      ----------
  Total expenses....................................                5,701,443
                                                                 ------------
NET INVESTMENT INCOME...............................                7,450,611
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on investments--net..................              132,068,325
                                                                 ------------
 Unrealized appreciation on investments--net........              114,117,353
                                                                 ------------
Net gain on investment transactions.................              246,185,678
                                                                 ------------
NET INCREASE IN NET ASSETS FROM OPERATIONS..........             $253,636,289
                                                                 ============

 
(a) Net of foreign taxes of: $29,811

                See accompanying notes to financial statements.
 
                                                                              21

 
NEW ENGLAND ZENITH FUND
(CAPITAL GROWTH SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                    YEAR ENDED     YEAR ENDED
                                                   DECEMBER 31,   DECEMBER 31,
                                                       1994           1995
                                                   -------------  -------------
                                                            
FROM OPERATIONS
 Net investment income...........................  $  10,848,989  $   7,450,611
 Net realized gain on investments................     18,279,890    132,068,325
 Unrealized appreciation (depreciation) on in-
  vestments......................................    (79,261,045)   114,117,353
                                                   -------------  -------------
 INCREASE (DECREASE) IN NET ASSETS FROM OPERA-
  TIONS..........................................    (50,132,166)   253,636,289
                                                   -------------  -------------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income...........................    (10,566,409)    (7,422,072)
 Net realized gain on investments................    (19,094,533)  (112,289,797)
                                                   -------------  -------------
                                                     (29,660,942)  (119,711,869)
                                                   -------------  -------------
FROM CAPITAL SHARE TRANSACTIONS
 Proceeds from sale of shares....................    265,969,106    211,234,567
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income........     10,556,416      7,422,051
 Distributions from net realized gain............     18,284,122    112,289,762
                                                   -------------  -------------
                                                     294,809,644    330,946,380
 Cost of shares redeemed.........................   (192,273,754)  (210,553,681)
                                                   -------------  -------------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS.............................    102,535,890    120,392,699
                                                   -------------  -------------
 TOTAL INCREASE IN NET ASSETS....................     22,742,782    254,317,119
NET ASSETS
 Beginning of the year...........................    644,383,919    667,126,701
                                                   -------------  -------------
 End of the year.................................  $ 667,126,701  $ 921,443,820
                                                   =============  =============
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year...........................  $      (1,766) $     278,739
                                                   =============  =============
 End of the year.................................  $     278,739  $      28,556
                                                   =============  =============
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares..................        773,701        561,255
 Issued in connection with the reinvestment of:
 Distributions from net investment income........         33,768         19,951
 Distributions from net realized gain............         58,487        301,846
                                                   -------------  -------------
                                                         865,956        883,052
 Redeemed........................................       (562,304)      (559,603)
                                                   -------------  -------------
 Net change......................................        303,652        323,449
                                                   =============  =============

 
FINANCIAL HIGHLIGHTS
 


                                         YEAR ENDED DECEMBER 31,
                               ------------------------------------------------
                                 1991      1992      1993      1994      1995
                               --------  --------  --------  --------  --------
                                                        
Net Asset Value, Beginning of
 Year........................  $ 249.04  $ 347.36  $ 322.23  $ 351.63  $ 312.30
                               --------  --------  --------  --------  --------
Income From Investment Opera-
 tions
 Net Investment Income.......      3.16      4.04      2.12      5.28      3.47
 Net Realized and Unrealized
  Gain (Loss) on Investments.    130.75    (25.10)    46.21    (30.54)   114.91
                               --------  --------  --------  --------  --------
 Total From Investment Opera-
  tions......................    133.91    (21.06)    48.33    (25.26)   118.38
                               --------  --------  --------  --------  --------
Less Distributions
 Distributions From Net In-
  vestment Income............     (3.22)    (4.07)    (2.18)    (5.15)    (3.48)
 Distributions From Net Real-
  ized Capital Gains.........    (31.93)     0.00    (16.75)    (8.92)   (52.58)
 Distributions From Paid-in
  Capital....................     (0.44)     0.00      0.00      0.00      0.00
                               --------  --------  --------  --------  --------
 Total Distributions.........    (35.59)    (4.07)   (18.93)   (14.07)   (56.06)
                               --------  --------  --------  --------  --------
Net Asset Value, End of Year.  $ 347.36  $ 322.23  $ 351.63  $ 312.30  $ 374.62
                               ========  ========  ========  ========  ========
TOTAL RETURN (%).............     54.00     (6.05)    14.97     (7.07)    38.03
Ratio of Operating Expenses
 to Average Net Assets (%)...      0.70      0.70      0.68      0.67      0.71
Ratio of Net Investment In-
 come to Average Net Assets
 (%).........................      1.22      1.53      0.67      1.61      0.92
Portfolio Turnover Rate (%)..       174       207       169       140       242
Net Assets, End of Year
 (000).......................  $343,965  $472,017  $644,384  $667,127  $921,444


                See accompanying notes to financial statements.
 
22

 
ZENITH LOOMIS SAYLES AVANTI GROWTH SERIES
PORTFOLIO MANAGERS: RICHARD HURCKES AND SCOTT PAPE; LOOMIS SAYLES & COMPANY,
L.P.
 
                                        MARKET REVIEW
 
 Photo Richard      Photo Scott Pape
    Hurckes                              In 1995, the economic environment
                                       proved to be extremely good for the
                                       stock market, and for growth investing
                                       in particular. A combination of steady
                                       growth in revenue, low labor and
                                       capital costs and high productivity
                                       allowed American corporations to enjoy
                                       expanding profit margins and strong
                                       earnings growth.
 
                                         American companies doing business
                                       internationally
benefited from the decline of the U.S. dollar early in the year. Corporations
with significant global sales experienced healthy profits thanks in part to
favorable currency translations.
 
  Loomis Sayles Avanti Growth Series remained fully in the stock market as the
market rose to new highs in 1995. For the 12 months ended December 31, 1995,
the Series achieved a total return of 30.35% at net asset value. This compares
favorably to a 32.47% return for the Lipper Variable Growth Fund Average/1//1/
and S&P 500 Index/1//9/ return of 37.44% over the same period.
 
  The Series' successful performance was driven by our investment in premier
companies across a broad spectrum of industries. Holdings that delivered the
largest gains were those in the technology, medical technology and financial
sectors.
 
  Early in the year, we anticipated the strength of technology stocks, and
increased our position in that sector. Among our best performers were Oracle
Systems, a leader in database management software, and Cisco Systems, a
principal provider of inter-networking software used to connect computers
worldwide. During the fourth quarter, we reduced our technology holdings
slightly in the wake of increasing price volatility, and locked in some of the
sizeable gains made earlier in the year.
 
  In 1995, we also built up our position in medical technology stocks, adding
two distinguished companies--Medtronic, a leading worldwide manufacturer of
pacemakers and implantable defribrillators, and Boston Scientific, a pioneer
in technology for interventional cardiology procedures such as angioplasty.
Both companies enjoyed strong profits during the year and contributed greatly
to the performance of the Series.
 
  Pharmaceutical companies in the portfolio such as Johnson & Johnson, Merck
and biotechnology leader Amgen also experienced good revenue gains due in
large part to their proprietary products and increasing international sales.
 
  Financial stocks contributed to the Series' performance in the first half of
the year. The prices of First Data Corp., a premier data processing company,
and MBNA, one of the largest credit card issuers in the nation, were driven up
by strong earnings. By mid-year, as the growth rate of earnings slowed, we
began to shift out of the financial sector and into other areas, including
consumer non-durables and medical technology.
 
  The Series' portfolio includes several Fortune 100 companies doing business
internationally. During 1995, we maintained our existing positions in Gillette
and Coca-Cola and added Proctor & Gamble and Duracell. All benefited from
strong consumer demand abroad and favorable currency exchange rates.
 
  In 1995, we took advantage of the growth opportunities in equity securities
of companies with market capitalization under $1 billion by increasing the
percentage of these stocks from 23% to 30%. Examples include technology stars
Informix and Parametric, retailers Starbucks and PETsMART, Inc., transaction
processors Paychex Inc. and Medaphis and medical providers HealthSouth and
Ventritex. Each is a superbly managed industry leader. Correspondingly, we
reduced our investment in mid-size and large, blue chip companies, which
offered relatively less upside potential.
 
                                                                             23

 
OUTLOOK AND STRATEGY
 
  We believe the stock market will generate positive returns for investors in
1996, as it has in most Presidential election years. While we don't expect a
repeat of 1995's impressive performance levels, we do expect a favorable
climate for growth stocks. We expect American companies may benefit from
domestic economic growth of about 2% and continuing low interest rates and
inflation. Companies doing business internationally should continue to profit
from the low value of the U.S. dollar.
 
  Economic conditions that favor smaller, emerging companies is likely to
continue; therefore our interest in the technology and medical technology
sectors--areas where attractive emerging companies can be found--remains
strong.
 
  The Series will continue to own America's premier companies--leaders in their
respective industries with strong management and excellent prospects for
increased revenues and earnings. We feel these stocks offer investors the best
opportunities for long-term growth.
 
 
 
                                              FUND FACTS
 
                                              GOAL: long-term growth of
                                              capital.
 
                                              START DATE: May 1, 1993
 
                                              SIZE: $48.8 million as of
                                              December 31, 1995
 
                                              MANAGERS: Richard Hurckes and
                                              Scott Pape since 1993; They have
                                              managed New England Capital
                                              Growth Fund since 1992. Mr.
                                              Hurckes joined Loomis Sayles in
                                              1971. Mr. Pape joined Loomis
                                              Sayles in 1991.


     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Loomis Sayles    Lipper Variable Growth
              Avanti Growth    Fund Average

                          
1 year           30.35%              32.47%

Since
Inception        16.15%                --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index





                              Loomis Sayles
                              Avanti Growth     S&P 500(19)
                             ----------------   ------------
                                          
4/30/93                       $10,000            $10,000
   1993                       $11,474            $10,819
   1994                       $11,443            $10,966
   1995                       $14,916            $15,072

 
  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
24

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES AVANTI GROWTH SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--94.7% OF NET ASSETS



 SHARES                                                             VALUE (a)
                                                             
        BANKS--SAVINGS AND LOAN--1.9%
 18,500 First Bank System.......................................   $   918,063
                                                                   -----------
        BEVERAGES--3.1%
 14,200 Coca Cola Co. ..........................................     1,054,350
  8,500 Pepsico, Inc. ..........................................       474,937
                                                                   -----------
                                                                     1,529,287
                                                                   -----------
        BUSINESS SERVICES--11.9%
 10,000 Checkfree Corp. ........................................       215,000
 14,000 Ceridian Corp.(c).......................................       577,500
 16,700 Cintas Corp. ...........................................       743,150
 21,550 CUC International, Inc. ................................       735,394
 12,500 Danka Business Systems..................................       462,500
 15,000 First Data Corp. .......................................     1,003,125
 27,750 Fiserv, Inc. ...........................................       832,500
 13,700 Medaphis Corp. .........................................       506,900
 15,000 Paychex, Inc. ..........................................       748,125
                                                                   -----------
                                                                     5,824,194
                                                                   -----------
        CHEMICAL--MAJOR--0.7%
  6,500 Air Products & Chemicals, Inc. .........................       342,875
                                                                   -----------
        COMPUTER SOFTWARE & SERVICES--8.6%
  6,000 Adobe Systems, Inc. ....................................       372,000
 10,900 Autodesk Inc. ..........................................       373,325
  5,200 Broderbund Software, Inc. ..............................       315,900
 16,500 FTP Software, Inc. .....................................       478,500
 27,000 Informix Corp. .........................................       810,000
 10,500 Microsoft Corp.(c)......................................       921,375
 22,000 Oracle Systems Corp.(c).................................       932,250
                                                                   -----------
                                                                     4,203,350
                                                                   -----------
        ELECTRICAL EQUIPMENT--1.3%
  9,000 General Electric Co. ...................................       648,000
                                                                   -----------
        ELECTRONIC COMPONENTS--7.5%
 19,000 Intel Corp. ............................................     1,078,250
 16,500 LSI Logic Corp.(c)......................................       540,375
 12,500 Micron Technology.......................................       495,313
 10,000 Motorola, Inc. .........................................       570,000
 16,700 Premier Industrial Corp. ...............................       409,150
  8,000 Solectron Corp. ........................................       353,000
  4,100 Texas Instruments, Inc. ................................       212,175
                                                                   -----------
                                                                     3,658,263
                                                                   -----------
        FINANCIAL SERVICES--2.1%
 10,000 Dean Witter Discover & Co. .............................       470,000
 14,500 MBNA Corp. .............................................       534,687
                                                                   -----------
                                                                     1,004,687
                                                                   -----------
        FOOD--PACKAGED & MISCELLANEOUS--1.9%
  8,300 Dreyers Grand Ice Cream, Inc. ..........................       275,975
 30,800 Starbucks Corp. ........................................       646,800
                                                                   -----------
                                                                       922,775
                                                                   -----------



 SHARES                                                               VALUE (a)
                                                               
        HEALTH CARE--DRUGS--8.1%
 15,200 Amgen, Inc.(c)............................................   $   902,500
  6,600 Johnson & Johnson.........................................       565,125
 16,500 Merck & Co. ..............................................     1,084,875
 60,000 Oncor, Inc. ..............................................       270,000
 13,700 Smithkline Beecham PLC....................................       760,350
 20,000 Somatogen, Inc. ..........................................       377,500
                                                                     -----------
                                                                       3,960,350
                                                                     -----------
        HEALTH CARE--MEDICAL TECHNOLOGY--5.4%
 23,500 Boston Scientific Corp. ..................................     1,151,500
 20,000 Medtronic, Inc. ..........................................     1,117,500
 21,000 Ventritex, Inc. ..........................................       364,875
                                                                     -----------
                                                                       2,633,875
                                                                     -----------
        HEALTH CARE SERVICES--3.6%
 19,000 Columbia/HCA Health Care..................................       964,250
 26,800 Healthsouth Corp. ........................................       780,550
                                                                     -----------
                                                                       1,744,800
                                                                     -----------
        HOME PRODUCTS--4.7%
 16,000 Duracell International, Inc. .............................       828,000
 20,000 Gillette Co. .............................................     1,042,500
  5,000 Procter & Gamble Co. .....................................       415,000
                                                                     -----------
                                                                       2,285,500
                                                                     -----------
        HOTELS & RESTAURANTS--2.7%
 10,200 Boston Chicken, Inc. .....................................       327,675
 17,000 McDonalds Corp. ..........................................       767,125
 14,900 Primadonna Resorts, Inc. .................................       219,775
                                                                     -----------
                                                                       1,314,575
                                                                     -----------
        INSURANCE--3.9%
 14,000 American International Group, Inc. .......................     1,295,000
 10,000 Exel Limited..............................................       610,000
                                                                     -----------
                                                                       1,905,000
                                                                     -----------
        MEDIA & EQUIPMENT--3.1%
 13,500 Walt Disney Co. ..........................................       796,500
 15,000 Viacom, Inc. .............................................       710,625
                                                                     -----------
                                                                       1,507,125
                                                                     -----------
        NATURAL GAS--PIPELINES--1.6%
 19,900 Enron Corp. ..............................................       758,688
                                                                     -----------
        OFFICE EQUIPMENT--6.7%
 10,300 Cisco Systems, Inc. ......................................       768,638
 14,000 Hewlett Packard Co. ......................................     1,172,500
 11,000 Parametric Technology Corp. ..............................       731,500
 22,500 Silicon Graphics, Inc.(c).................................       618,750
                                                                     -----------
                                                                       3,291,388
                                                                     -----------
        OIL--INDEPENDENT PRODUCERS--3.3%
 22,500 Anadarko Petroleum Corp...................................     1,217,812
 12,000 Philips Petroleum Co......................................       409,500
                                                                     -----------
                                                                       1,627,312
                                                                     -----------


                See accompanying notes to financial statements.
 
                                                                              25

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES AVANTI GROWTH SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)                



 SHARES                                                               VALUE (A)
                                                               
        PHOTOGRAPHY--2.5%
 18,000 Eastman Kodak Co. ........................................   $ 1,206,000
                                                                     -----------
        RETAIL--4.0%
 40,500 Office Depot, Inc.........................................       799,875
 22,500 Office Max, Inc...........................................       503,437
 21,750 Petsmart, Inc.............................................       674,250
                                                                     -----------
                                                                       1,977,562
                                                                     -----------
        TELECOMMUNICATIONS--3.9%
  5,000 Glenayre Technologies, Inc. ..............................       311,250
 22,000 Qualcomm, Inc. ...........................................       946,000
 18,000 Tellabs, Inc.(c)..........................................       666,000
                                                                     -----------
                                                                       1,923,250
                                                                     -----------
        TOBACCO--2.2%
 12,000 Philip Morris Companies, Inc. ............................     1,086,000
                                                                     -----------
        Total Common Stocks
         (Identified Cost $38,942,941)............................    46,272,919
                                                                     -----------



SHORT-TERM INVESTMENTS--5.1%



    FACE
   AMOUNT                                                           VALUE (A)
                                                             
 $2,481,000 Repurchase agreement with State Street Bank & Trust
             Company dated 12/29/95 at 5.00% to be repurchased
             at $2,484,378 on 1/2/96 and collateralized by
             $2,350,000 U.S. Treasury Note 7.125% with a value
             of $2,533,203......................................   $ 2,481,000
                                                                   -----------
            Total Short-Term Investments
             (Identified Cost $2,481,000).......................     2,481,000
                                                                   -----------
            Total Investments--99.8%
             (Identified Cost $41,423,941)(b)...................    48,753,919
            Receivables.........................................       169,962
            Liabilities.........................................       (91,511)
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $48,832,370
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost for federal income tax purposes of $41,423,941 was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $ 8,868,515
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of tax cost
             over value.........................................    (1,538,537)
                                                                   -----------
            Net unrealized appreciation.........................   $ 7,329,978
                                                                   ===========

(c) Non-income producing security.
 
                See accompanying notes to financial statements.

26

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES AVANTI GROWTH SERIES)
 
STATEMENT OF ASSETS & LIABILITIES                                      
DECEMBER 31, 1995                                                      


                                                              
ASSETS
 Investments at value...........................................  $48,753,919
 Receivable for:
 Fund shares sold...............................................      116,599
 Dividends and interest.........................................       53,316
 Foreign taxes..................................................           47
                                                                  -----------
                                                                   48,923,881
LIABILITIES
 Payable for:
 Fund shares redeemed..................................  $23,146
 Withholding taxes.....................................      141
 Due to custodian bank.................................      173
 Accrued expenses:
 Management fees.......................................   20,024
 Deferred trustees' fees...............................   11,551
 Other expenses........................................   36,476
                                                         -------
                                                                       91,511
                                                                  -----------
                                                                  $48,832,370
                                                                  ===========
NET ASSETS
 Net Assets consist of:
 Capital paid in................................................  $40,587,121
 Undistributed net investment income............................        6,362
 Accumulated net realized gains.................................      908,909
 Unrealized appreciation on investments.........................    7,329,978
                                                                  -----------
NET ASSETS......................................................  $48,832,370
                                                                  ===========
Computation of offering price:
Net asset value and redemption price per share ($48,832,370
 divided by 342,823 shares of beneficial interest)..............  $    142.44
                                                                  ===========
Identified cost of investments..................................  $41,423,941
                                                                  ===========


STATEMENT OF OPERATIONS      
YEAR ENDED DECEMBER 31, 1995 

                                                            
INVESTMENT INCOME
 Dividends.............................................           $  337,093(a)
 Interest..............................................              118,109
                                                                  ----------
                                                                     455,202
EXPENSES
 Management fees.......................................  $260,886
 Trustees' fees and expenses...........................    15,250
 Custodian.............................................    64,836
 Audit and tax services................................    11,400
 Legal.................................................    10,325
 Printing..............................................    26,351
 Registration..........................................         7
 Miscellaneous.........................................     5,263
                                                         --------
  Total expenses.......................................   394,318
  Less expenses assumed by the investment adviser......   (77,529)    316,789
                                                         --------  ----------
NET INVESTMENT INCOME..................................               138,413
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on investments--net.....................             2,703,726
                                                                   ----------
 Unrealized appreciation on investments--net...........             6,182,432
                                                                   ----------
Net gain on investment transactions....................             8,886,158
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS.............            $9,024,571
                                                                   ==========

 
(a) Net of foreign taxes of: $141
 
                See accompanying notes to financial statements.

                                                                              27

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES AVANTI GROWTH SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                      YEAR ENDED    YEAR ENDED
                                                     DECEMBER 31,  DECEMBER 31,
                                                         1994          1995
                                                     ------------  ------------
                                                             
FROM OPERATIONS
 Net investment income.............................  $    133,225  $    138,413
 Net realized gain (loss) on investments...........      (429,848)    2,703,726
 Unrealized appreciation on investments............       522,519     6,182,432
                                                     ------------  ------------
 INCREASE IN NET ASSETS FROM OPERATIONS............       225,896     9,024,571
                                                     ------------  ------------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income.............................      (133,225)     (132,051)
 In excess of net investment income................        (1,266)            0
 Net realized gain on investments..................             0    (1,364,969)
                                                     ------------  ------------
                                                         (134,491)   (1,497,020)
                                                     ------------  ------------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares......................    24,276,118    25,328,373
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income..........       134,491       132,051
 Distributions from net realized gain..............             0     1,364,969
                                                     ------------  ------------
                                                       24,410,609    26,825,393
 Cost of shares redeemed...........................   (10,852,176)  (11,142,834)
                                                     ------------  ------------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.....................................    13,558,433    15,682,559
                                                     ------------  ------------
 TOTAL INCREASE IN NET ASSETS......................    13,649,838    23,210,110
NET ASSETS
 Beginning of the year.............................    11,972,422    25,622,260
                                                     ------------  ------------
 End of the year...................................  $ 25,622,260  $ 48,832,370
                                                     ============  ============
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year.............................  $          0  $          0
                                                     ============  ============
 End of the year...................................  $          0  $      6,362
                                                     ============  ============
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares....................       219,339       188,223
 Issued in connection with the reinvestment of:
 Distributions from net investment income..........         1,197           929
 Distributions from net realized gain..............             0         9,604
                                                     ------------  ------------
                                                          220,536       198,756
 Redeemed..........................................       (98,649)      (83,183)
                                                     ------------  ------------
 Net change........................................       121,887       115,573
                                                     ============  ============

 
FINANCIAL HIGHLIGHTS
 


                                       APRIL 30, 1993*
                                           THROUGH      YEAR ENDED   YEAR ENDED
                                        DECEMBER 31,   DECEMBER 31, DECEMBER 31,
                                            1993           1994         1995
                                       --------------- ------------ ------------
                                                           
Net Asset Value, Beginning of Year...      $100.00       $113.67      $112.77
                                           -------       -------      -------
Income From Investment Operations
 Net Investment Income...............         0.18          0.59         0.42
 Net Realized and Unrealized Gain
  (Loss) on Investments..............        14.56         (0.89)       33.80
                                           -------       -------      -------
 Total From Investment Operations....        14.74         (0.30)       34.22
                                           -------       -------      -------
Less Distributions
 Distributions From Net Investment
  Income.............................        (0.18)        (0.60)       (0.40)
 Distributions From Net Realized Cap-
  ital Gains.........................        (0.67)         0.00        (4.15)
 Distributions From Paid-in Capital..        (0.22)         0.00         0.00
                                           -------       -------      -------
 Total Distributions.................        (1.07)        (0.60)       (4.55)
                                           -------       -------      -------
Net Asset Value, End of Year.........      $113.67       $112.77      $142.44
                                           =======       =======      =======
TOTAL RETURN (%).....................        14.74***      (0.27)       30.35
Ratio of Operating Expenses to Aver-
 age Net Assets (%)..................         0.85**        0.84         0.85
Ratio of Net Investment Income to Av-
 erage Net Assets (%)................         0.46**        0.67         0.37
Portfolio Turnover Rate (%)..........           21**          67           58
Net Assets, End of Year (000)........      $11,972       $25,622      $48,832
The ratios of expenses to average net
 assets without giving effect to the
 voluntary expense limitations
 described in Note 4 to the Financial
 Statements would have been (%)......         0.89**        0.84         1.06

  * Commencement of operations.
 ** Computed on an annualized basis.
*** Not computed on an annualized basis.
 
                See accompanying notes to financial statements.

28

 
ZENITH VENTURE VALUE SERIES
PORTFOLIO MANAGER: SHELBY M.C. DAVIS; DAVIS SELECTED ADVISERS, L.P.
 
                    MARKET REVIEW
 
  Photo Shelby
   M.C. Davis         The Zenith Venture Value Series ended the twelve months
                    ended December 31, 1995 with a total return of 39.28%. This
                    compared favorably to the return of 37.44% posted by the
                    S&P 500 Index/1//9/ over the same period.
 
                      Stock performance during 1995 will be a hard one to beat.
                    From a macro perspective, the economy was solid without
                    being inflationary, interest rates remained at low levels,
                    the inflation genie remained in the bottle, and investors
                    continued to worry about all three. A slow-growth, low
                    inflation economy is ideal for the stock market; and the
                    returns for 1995
proved it. Our continued belief in financial stocks (such as Wells Fargo, First
Bank Systems, American International Group and Citicorp) paid off handsomely.
Moreover, our strategy of investing in multi-product technology companies
worked as well. Examples include Intel, Texas Instruments and Hewlett Packard.
 
OUTLOOK AND STRATEGY
 
  We are optimistic but not blind. We continue to look for warning signs that
we are headed for a slow-down, but those signs have not emerged as yet. The
economy continues to chug along, albeit at a slower pace than some might like.
Corporate profits (a major focus at Davis Selected Advisers) remain on target,
and inflation appears to be under control.
 
  Again, this is an ideal environment for financial stocks. Our belief that
these are the stocks of the decade, not the day, remains the dominant theme at
Davis Selected Advisers. We expect to remain in these types of stocks until
that view point changes.
 
  Finally, we have maintained and added to our positions in the paper industry
(most notably Union Camp), and continue to buy specific multi-technology
companies during periods of price declines. At Davis Selected Advisers, we take
comfort in the fact that our investment strategy doesn't change with each
passing fad; it tends to run against conventional wisdom.
 
                                              FUND FACTS
 
                                              GOAL: growth of capital.
 
                                              START DATE: October 31, 1994
 
                                              SIZE: $35 million
 
                                              MANAGER: Shelby M.C. Davis has
                                              served as portfolio manager since
                                              the Series' inception in 1994 and
                                              has served as portfolio manager
                                              of Davis New York Venture Fund
                                              since 1968 and of Selected
                                              American Shares since May 1993.
                                              He also managed the Selected
                                              Special Fund from May 1993
                                              through October 1994 and the
                                              Davis Financial Fund May 1991
                                              through May 1995.


     A $10,000 Investment Compared to an Index

Average Annual Total Return

 
 

               Venture          Lipper Variable Growth and
               Value            Income Fund

                          
1995             39.28%                  32.37%

Since
Inception        28.83%                    --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index





                              Venture Value    S&P 500(19)
                             ---------------   ---------
                                         
10/31/94                     $10,000           $10,000
    1994                     $ 9,650           $ 9,794
    1995                     $13,441           $13,461

 
  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
                                                                              29

 
NEW ENGLAND ZENITH FUND
(VENTURE VALUE SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--88.4% OF TOTAL NET ASSETS



 SHARES                                                               VALUE (a)
                                                               
         BANKS AND SAVINGS & LOANS--10.5%
  17,800 Banc One Corp. ..........................................   $   671,950
   5,300 Barnett Banks, Inc. .....................................       312,700
  15,200 First Bank Systems, Inc. ................................       754,300
     300 First Union Corp. .......................................        16,687
   8,400 Golden West Financial Corp. .............................       464,100
  12,400 State Street Boston Corp. ...............................       558,000
   4,200 Wells Fargo & Co. .......................................       907,200
                                                                     -----------
                                                                       3,684,937
                                                                     -----------
         CHEMICALS--0.0%
     100 Dow Chemical Co. ........................................         7,037
                                                                     -----------
         COMPUTER PRODUCTS AND SERVICES--7.1%
   7,100 Cirrus Logic, Inc.(c)....................................       140,225
   9,800 Hewlett-Packard Co. .....................................       820,750
  15,200 Intel Corp. .............................................       862,600
  12,800 Texas Instruments, Inc. .................................       662,400
                                                                     -----------
                                                                       2,485,975
                                                                     -----------
         CONSUMER PRODUCTS--8.1%
     500 American Brands, Inc. ...................................        22,312
     100 American Home Products Corp. ............................         9,700
  11,700 Coca-Cola Company........................................       868,725
     700 General Electric Co. ....................................        50,400
  15,900 General Motors Corp. ....................................       840,712
     400 Maytag Corp. ............................................         8,100
   7,200 Nestle SA (Switzerland) (ADR)(d).........................       399,217
     600 Philip Morris Cos., Inc. ................................        54,300
   6,100 The Gillette Co. ........................................       317,963
   8,000 The Seagram Co., Ltd. ...................................       277,000
                                                                     -----------
                                                                       2,848,429
                                                                     -----------
         ENERGY--4.5%
  10,000 Amerada Hess Corp. ......................................       530,000
     200 Amoco Corp. .............................................        14,375
     300 Atlantic Richfield Co. ..................................        33,225
  12,100 Burlington Resources, Inc. ..............................       474,925
     900 Chevron Corp. ...........................................        47,250
   6,200 Energy Venture, Inc.(c)..................................       156,550
   1,400 Exxon Corp. .............................................       112,175
     100 Mobil Corp. .............................................        11,200
   2,600 Schlumberger, Ltd. ......................................       180,050
     200 Sonat, Inc. .............................................         7,125
                                                                     -----------
                                                                       1,566,875
                                                                     -----------
         ENTERTAINMENT--0.7%
   3,900 The Walt Disney Company..................................       230,100
                                                                     -----------
         FINANCIAL SERVICES--11.4%
  27,100 American Express Co. ....................................     1,121,262
   2,800 Dean Witter, Discover & Co. .............................       131,600



 SHARES                                                               VALUE (a)
                                                               
   9,000 Donaldson Lufkin & Jenrette, Inc.........................   $   281,250
   2,500 Federal Home Loan Mortgage Corporation...................       208,750
   8,400 J.P. Morgan & Co., Inc. .................................       674,100
  10,200 Morgan Stanley Group, Inc. ..............................       822,375
  15,700 SunAmerica, Inc. ........................................       745,750
                                                                     -----------
                                                                       3,985,087
                                                                     -----------
         FOOD--2.7%
  15,300 McDonalds Corp. .........................................       690,413
   9,600 Tyson Foods Inc. (Del.)..................................       250,800
                                                                     -----------
                                                                         941,213
                                                                     -----------
         INSURANCE--20.3%
  19,181 Allstate Corp. ..........................................       788,819
   4,300 Americal International Group, Inc. ......................       397,750
   9,000 Chubb Corp. .............................................       870,750
  36,700 Equitable Companies, Inc. ...............................       880,800
   5,700 General Re Corp. ........................................       883,500
   9,600 NAC Re Corp. ............................................       345,600
   4,300 National Re Holdings Corp. ..............................       163,400
   8,000 Progressive Corp. (Ohio).................................       391,000
   3,800 Transatlantic Holdings Inc. .............................       278,825
      60 Transport Holdings, Inc., Class A........................         2,445
  16,700 The Travelers Group, Inc. ...............................     1,050,013
  15,200 20th Century Industries, Inc. ...........................       302,100
   8,900 W.R. Berkley Corp. ......................................       478,375
   5,300 UNUM Corp. ..............................................       291,500
                                                                     -----------
                                                                       7,124,877
                                                                     -----------
         INTERNATIONAL--0.7%
  17,700 Morgan Stanley Asia Pacific Fund, Inc. ..................       236,738
                                                                     -----------
         METALS AND MINERALS--0.3%
     800 Alumax, Inc. ............................................        24,500
   1,200 Reynolds Metals Co. .....................................        67,950
                                                                     -----------
                                                                          92,450
                                                                     -----------
         NEWSPAPER, TELEVISION AND RADIO--4.5%
  10,900 Gannet Co., Inc..........................................       668,987
  31,300 News Corp. Ltd. (Australia) ADR(d).......................       602,525
   5,200 Tribune Co...............................................       317,850
                                                                     -----------
                                                                       1,589,362
                                                                     -----------
         PAPER--3.6%
  18,900 Fort Howard Corp.(c).....................................       425,250
     200 International Paper Co...................................         7,575
  12,500 Jefferson Smurfit Corp.(c)...............................       118,750
   4,400 Mead Corp. ..............................................       229,900
  10,400 Union Camp Corp. ........................................       495,300
                                                                     -----------
                                                                       1,276,775
                                                                     -----------


                See accompanying notes to financial statements.
 
30

 
NEW ENGLAND ZENITH FUND
(VENTURE VALUE SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)               



 SHARES                                                            VALUE (A)
                                                            
         PHARMACEUTICAL AND HEALTH CARE--3.2%
     100 Bristol-Myers Squibb Co. .............................   $     8,588
   3,300 Johnson & Johnson.....................................       282,562
   2,300 Merck & Co., Inc. ....................................       151,225
  10,700 Pfizer, Inc. .........................................       674,100
                                                                  -----------
                                                                    1,116,475
                                                                  -----------
         PHOTOGRAPHIC--1.1%
   5,600 Eastman Kodak Co. ....................................       375,200
                                                                  -----------
         REAL ESTATE--3.4%
   5,500 Federal Realty Investment Trust.......................       125,125
  37,700 Host Marriott Corp.(c)................................       499,525
   1,200 Kimco Realty Corp.....................................        32,700
   3,200 Mid-Atlantic Realty Trust.............................        27,600
   3,500 Saul Centers, Inc.....................................        47,688
   6,000 United Dominion Realty Trust, Inc. ...................        90,000
   8,600 Vornado Realty Trust..................................       322,500
   1,700 Weingarten Realty, Inc................ ...............        64,600
                                                                  -----------
                                                                    1,209,738
                                                                  -----------
         RETAIL--2.1%
  15,100 Federated Department Stores, Inc.(c)..................       415,250
   7,400 Harcourt General, Inc.................................       309,875
                                                                  -----------
                                                                      725,125
                                                                  -----------
         TELECOMMUNICATIONS--2.4%
  12,700 Airtouch Communications(c)............................       358,775
   1,700 AT & T Corp...........................................       110,075
   2,600 Cellular Communications, Inc.(c)......................       129,350
   8,800 MCI Communications Corp. .............................       229,900
     200 SBC Communications, Inc. .............................        11,500
                                                                  -----------
                                                                      839,600
                                                                  -----------
         TIMBER PRODUCTS--0.6%
   5,300 Weyerhaeuser Co. .....................................       229,225
                                                                  -----------
         TRANSPORTATION--1.1%
   4,600 Illinois Central Corp. ...............................       176,525
   3,400 Union Pacific Corp. ..................................       224,400
                                                                  -----------
                                                                      400,925
                                                                  -----------
         UTILITIES--0.1%
     100 Carolina Power & Light................................         3,450
     200 Duke Power Co. .......................................         9,475
     100 San Diego Gas & Electric Co. .........................         2,375
     200 SCEcorp. .............................................         3,550
     100 Wisconsin Energy Corp. ...............................         3,063
                                                                  -----------
                                                                       21,913
                                                                  -----------
         Total Common Stocks
          (Identified Cost $27,202,197)........................    30,988,056
                                                                  -----------



PREFERRED STOCKS--2.3%
 


   SHARES                                                           VALUE (A)
                                                             
        900 Banc One Corp., $3.50,
             Ser. C Conv. Pfd...................................   $    59,063
      4,100 Citicorp, $5.375, Ser. 13 Conv. Pfd.................       752,862
                                                                   -----------
            Total Preferred Stocks
             (Identified Cost $654,977).........................       811,925
                                                                   -----------
 
SHORT-TERM INVESTMENT--9.3%
 

    FACE
   AMOUNT                                                           VALUE (A)
                                                             
 $3,255,000 Federal Home Loan Mortgage Association Discount
             Note, 5.500%, 1/02/96..............................     3,254,503
                                                                   -----------
            Total Short-Term Investment
             (Identified Cost $3,254,503).......................     3,254,503
                                                                   -----------
            Total Investments--100.0%
             (Identified Cost $31,111,677)(b)...................    35,054,484
            Cash and Receivables................................       186,716
            Liabilities.........................................      (196,233)
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $35,044,967
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost of $31,114,217 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $ 4,206,324
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................      (266,057)
                                                                   -----------
            Net unrealized appreciation.........................   $ 3,940,267
                                                                   ===========

(c) Non-income producing security.
(d) An American Depository Receipt (ADR) is a certificate issued by U.S. bank
    representing the right to receive securities of the foreign issuer
    described. The values of ADRs are significantly influenced by trading on
    exchanges not not located in the United States or Canada.
 
                See accompanying notes to financial statements.

                                                                             31

 
NEW ENGLAND ZENITH FUND
(VENTURE VALUE SERIES)
 
STATEMENT OF ASSETS & LIABILITIES      
DECEMBER 31, 1995                      


                                                               
ASSETS
 Investments at value.....................................           $35,054,484
 Cash.....................................................                 6,174
 Receivable for:
 Fund shares sold.........................................               116,545
 Dividends and interest...................................                54,906
 Foreign taxes............................................                   137
 Due from advisor.........................................                 1,249
 Unamortized organization expense.........................                 7,705
                                                                     -----------
                                                                      35,241,200
LIABILITIES
 Payable for:
 Securities purchased.....................................  $142,266
 Fund shares redeemed.....................................     7,525
 Dividends declared.......................................       178
 Accrued expenses:
 Management fees..........................................    12,762
 Other expenses...........................................    33,502
                                                            --------
                                                                         196,233
                                                                     -----------
                                                                     $35,044,967
                                                                     ===========
NET ASSETS
 Net Assets consist of:
 Capital paid in..........................................           $31,014,881
 Undistributed net investment income......................                 3,911
 Accumulated net realized gains...........................                83,368
 Unrealized appreciation on investments...................             3,942,807
                                                                     -----------
NET ASSETS................................................           $35,044,967
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($35,044,967 divided by 2,674,422 shares of beneficial
 interest)................................................           $     13.10
                                                                     ===========
Identified cost of investments............................           $31,111,677
                                                                     ===========



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                             
INVESTMENT INCOME
 Dividends.............................................            $  300,211(a)
 Interest..............................................               104,200
                                                                   ----------
                                                                      404,411
EXPENSES
 Management fees.......................................  $131,969
 Trustees' fees and expenses...........................    15,050
 Custodian.............................................    79,272
 Audit and tax services................................    19,800
 Legal.................................................    10,821
 Printing..............................................     5,529
 Registration..........................................         7
 Insurance.............................................       166
 Amortization of organization expense..................     2,347
 Miscellaneous.........................................     2,372
                                                         --------
  Total expenses.......................................   267,333
  Less expenses assumed by the investment adviser......  (108,971)    158,362
                                                         --------  ----------
NET INVESTMENT INCOME..................................               246,049
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on Investments--net.....................               600,646
 Unrealized appreciation on Investments--net...........             3,966,150
                                                                   ----------
Net gain on investment transactions....................             4,566,796
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS.............            $4,812,845
                                                                   ==========

 
(a) Net of foreign taxes of: $1,574

                See accompanying notes to financial statements.
 
32

 
NEW ENGLAND ZENITH FUND
(VENTURE VALUE SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                 FOR THE PERIOD
                                              OCTOBER 31, 1994 (a)
                                                    THROUGH         YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                              -------------------- ------------
                                                             
FROM OPERATIONS
 Net investment income......................      $     8,452      $   246,049
 Net realized gain on investments...........                0          600,646
 Unrealized appreciation (depreciation) on
  investments...............................          (23,343)       3,966,150
                                                  -----------      -----------
 INCREASE (DECREASE) IN NET ASSETS FROM OP-
  ERATIONS..................................          (14,891)       4,812,845
                                                  -----------      -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income......................           (8,452)        (244,485)
 In excess of net investment income.........           (1,456)               0
 Net realized gain on investments...........                0         (517,278)
                                                  -----------      -----------
                                                       (9,908)        (761,763)
                                                  -----------      -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares...............        3,821,298       31,372,928
 Net asset value of shares issued in connec-
  tion with the reinvestment of:
 Distributions from net investment income...            9,908          244,485
 Distributions from net realized gain.......                0          517,278
                                                  -----------      -----------
                                                    3,831,206       32,134,691
 Cost of shares redeemed....................       (1,434,963)      (4,512,250)
                                                  -----------      -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS........................        2,396,243       27,622,441
                                                  -----------      -----------
 TOTAL INCREASE IN NET ASSETS...............        2,371,444       31,673,523
NET ASSETS
 Beginning of the year......................        1,000,000        3,371,444
                                                  -----------      -----------
 End of the year............................      $ 3,371,444      $35,044,967
                                                  ===========      ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year......................      $         0      $         0
                                                  ===========      ===========
 End of the year............................      $         0      $     3,911
                                                  ===========      ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares.............          397,102        2,627,688
 Issued in connection with the reinvestment
  of:
 Distributions from net investment income...            1,030           18,850
 Distributions from net realized gain.......                0           39,883
                                                  -----------      -----------
                                                      398,132        2,686,421
 Redeemed...................................         (147,540)        (362,591)
                                                  -----------      -----------
 Net change.................................          250,592        2,323,830
                                                  ===========      ===========
(a) Commencement of Operations
 
FINANCIAL HIGHLIGHTS

                                               OCTOBER 31, 1994*
                                                    THROUGH         YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                              -------------------- ------------
                                                             
Net Asset Value, Beginning of Year..........      $     10.00      $      9.62
                                                  -----------      -----------
Income From Investment Operations
 Net Investment Income......................             0.03             0.10
 Net Realized and Unrealized Gain (Loss) on
  Investments...............................            (0.38)            3.68
                                                  -----------      -----------
 Total From Investment Operations...........            (0.35)            3.78
                                                  -----------      -----------
Less Distributions
 Distributions From Net Investment Income...            (0.03)           (0.10)
 Distributions From Net Realized Capital
  Gains.....................................             0.00            (0.20)
                                                  -----------      -----------
 Total Distributions........................            (0.03)           (0.30)
                                                  -----------      -----------
Net Asset Value, End of Year................      $      9.62      $     13.10
                                                  ===========      ===========
TOTAL RETURN (%)............................            (3.50)***        39.28
Ratio of Operating Expenses to Average Net
 Assets (%).................................             0.90 **          0.90
Ratio of Net Investment Income to Average
 Net Assets (%).............................             2.54 **          1.39
Portfolio Turnover Rate (%).................                1 **            20
Net Assets, End of Year (000)...............      $     3,371      $    35,045
The ratios of expenses to average net assets
 without giving effect to the voluntary
 expense limitations described in Note 4 to
 the Financial Statements would have been
 (%)........................................             3.97 **          1.51

  * Commencement of operations.
 ** Computed on an annualized basis.
*** Not computed on an annualized basis.
 
                See accompanying notes to financial statements.

                                                                              33

 
ZENITH WESTPEAK VALUE GROWTH SERIES
PORTFOLIO MANAGERS: GERALD H. SCRIVER AND PHILIP J. COOPER; WESTPEAK
INVESTMENT ADVISORS, L.P.
 
                                        MARKET REVIEW
 
 Photo Gerald    Photo Philip J. Cooper  The stock market delighted investors
  H. Scriver                           with red-hot performance in 1995. The
                                       Dow Jones Industrial Average broke two
                                       historic milestones, charging through
                                       the 4,000 and 5,000 marks, and ended
                                       the year with the fourth best result
                                       in the post World War II era. Not
                                       surprisingly, it was also a banner
                                       year for stock mutual funds, which
                                       posted one of their strongest years on
                                       record.
 
  For the fiscal year ended December 31, 1995, Westpeak Value Growth Series'
total return was 36.46%. At the same time, the average return for all growth
and income funds underlying variable insurance products tracked by Lipper
Analytical Services was 32.37%. The Series outperformed the Dow Jones
Industrial Average and the S&P 500/1//9/ which posted 33.45% and 37.44%,
respectively. [Source, WSJ, Mutual Funds Quarterly Review, January 5, 1995.]
Our performance places your fund 6th out of 64 in its peer group.
 
  In May, we added more technology stocks in the portfolio, benefiting the
Series handsomely. However, by September we felt that technology stocks were
getting overvalued, so we started cutting back our exposure in that sector. We
ended up somewhat underweighted in technology at the end of the year. Our
timely movement away from the technology area significantly boosted your
Series' performance. The Series was actually up 3.88% in the fourth quarter,
while many other funds were down.
 
  It's important to point out that we never overweighted the technology sector
to the extent that many funds did to reach 30% or 40% of assets. Such huge
bets carry too much potential volatility and are not consistent with our
philosophy of controlling risk.
 
  Toward the end of the year we began moving away from growth stocks, because
we believed they were overpriced. We've been shifting toward value stocks,
including telephone stocks like Bell South, SBC Communications (formerly
Southwest Bell) and Ameritech. Three of our top five positions were in
telephone stocks, where we can obtain higher dividend yields and lower price-
earnings ratios. We also bought some electric utilities and oil stocks. Our
largest position at year-end was Exxon, a value stock with a low price-
earnings ratio and a high dividend yield. In the current sluggish economic
environment, where corporate profit growth is less certain, companies such as
Exxon are good prospects because they have learned through relentless cost
cutting how to prosper without price increases. Telephone and electric
utilities have also benefited from belt-tightening and restructuring.
 
  One of the sectors that we've liked throughout the past year has been banks,
where we expect benefits to come via mergers and acquisitions, and fiscal
streamlining. Banks, of course, have also benefited from lower interest rates.
Our three largest bank holdings at year-end were Citicorp, Bank of Boston and
Bank of New York. These are high quality banks and, we believe, solid value
stocks.
 
OUTLOOK AND STRATEGY
 
  We don't expect the market's pace to continue in view of increasing signs of
economic weakness and growing worries over corporate earnings. We expect that
the Federal Reserve Board will come through with another easing of short-term
interest rates, but that may not be enough to stave off a stock market
correction.
 
  With that in mind, we are positioning the portfolio more conservatively for
the first quarter of 1996, emphasizing value. Experience has shown that value
stocks tend to outperform growth stocks in uncertain environments, just as
growth stocks outperform their value counterparts during periods of stock
market strength. Longer term, we believe that the fundamentals are favorable
for the stock market, and your Series is well positioned to benefit from the
opportunities ahead.
 
34

 
 
 
                                              FUND FACTS
 
                                              GOAL: long-term total return
                                              through investment in equity
                                              securities.
 
                                              START DATE: April 30, 1993
 
                                              SIZE: $48.1 million as of
                                              December 31, 1995
 
                                              MANAGERS: Gerald Scriver and
                                              Philip Cooper. Mr. Scriver and
                                              Mr. Cooper have managed the Fund
                                              from its inception in 1993; they
                                              also have managed Westpeak Stock
                                              Index Series since August 1993
                                              and New England Growth
                                              Opportunities Fund since May 1,
                                              1995. Mr. Scriver founded
                                              Westpeak in May 1991 and Mr.
                                              Cooper joined Westpeak in
                                              December 1991.
 

     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Westpeak         Lipper Variable Growth
              Value Growth     and Income Fund Average

                          
1995             36.46%               32.37%

Since
Inception        17.55%                 --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index




                                Westpeak
                              Value Growth     S&P 500(19)
                             ---------------   -----------
                                         
4/30/93                      $10,000           $10,000
   1993                      $11,424           $10,819
   1994                      $11,286           $10,966
   1995                      $15,402           $15,072

 
  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
 
                                                                              35

 
NEW ENGLAND ZENITH FUND
(WESTPEAK VALUE GROWTH SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--95.5% OF TOTAL NET ASSETS



 SHARES                                                               VALUE (a)
                                                               
         AEROSPACE--2.2%
   6,200 Lockheed Martin Corp. ...................................   $   489,800
   6,200 McDonnell Douglas Corp. .................................       570,400
                                                                     -----------
                                                                       1,060,200
                                                                     -----------
         AGRICULTURE & FOOD--4.7%
   4,600 CPC International, Inc. .................................       315,675
  13,900 IBP, Inc. ...............................................       701,950
  17,000 Pioneer Hi Bred, Inc. ...................................       945,625
   2,200 Unilever NV..............................................       309,650
                                                                     -----------
                                                                       2,272,900
                                                                     -----------
         AIRLINES--1.4%
   6,900 AMR Corp. (c)............................................       512,325
   2,800 Northwest Airlines Corp. ................................       142,800
                                                                     -----------
                                                                         655,125
                                                                     -----------
         ALUMINUM--1.7%
  15,600 Aluminium Company of America.............................       824,850
                                                                     -----------
         APPAREL--1.1%
   7,600 Nike, Inc. ..............................................       529,150
                                                                     -----------
         BANKS--5.7%
   5,900 Bank of Boston Corp. ....................................       272,875
  17,000 Bank of New York, Inc. ..................................       828,750
   7,000 Citicorp.................................................       470,750
   9,100 NationsBank Corp. .......................................       633,588
   1,300 Suntrust Banks, Inc. ....................................        89,050
   8,000 Union Bank of San Francisco..............................       434,000
                                                                     -----------
                                                                       2,729,013
                                                                     -----------
         BEVERAGE--2.6%
  17,000 Coca Cola Co. ...........................................     1,262,250
                                                                     -----------
         BUSINESS MACHINES--2.8%
   8,200 Dell Computer Corp. .....................................       283,925
   7,600 Hewlett Packard Co. .....................................       636,500
   7,400 Seagate Technology.......................................       351,500
   1,400 Sun Microsystems, Inc. (c)...............................        63,875
                                                                     -----------
                                                                       1,335,800
                                                                     -----------
         CHEMICALS--1.6%
  14,400 Cabot Corp. .............................................       775,800
                                                                     -----------
         COSMETICS--3.4%
  16,700 Johnson & Johnson........................................     1,429,939
   2,700 Procter & Gamble Co. ....................................       224,100
                                                                     -----------
                                                                       1,654,039
                                                                     -----------
         DRUGS--6.3%
   6,200 Amgen, Inc. (c)..........................................       368,125
   8,800 Lilly & Eli and Co. .....................................       495,000
  27,600 Merck & Company, Inc. ...................................     1,814,700
   6,500 Schering Plough Corp. ...................................       355,875
                                                                     -----------
                                                                       3,033,700
                                                                     -----------

 


 SHARES                                                               VALUE (a)
                                                               
        ELECTRIC UTILITIES--5.3%
  3,500 Central and Southwest Corp. ..............................   $    97,563
 15,200 Consolidated Edison Co. of New York.......................       486,400
 13,000 Houston Industries, Inc. .................................       315,250
 32,400 Pacific Gas and Electric Co. .............................       919,350
  5,800 Southern Co. .............................................       142,825
 18,400 Unicom Corp. .............................................       602,600
                                                                     -----------
                                                                       2,563,988
                                                                     -----------
        ELECTRONICS--2.4%
  5,800 Intel Corp. ..............................................       329,150
 11,800 Raytheon Co. .............................................       557,550
    900 U.S. Robotics Corp. ......................................        78,975
  6,510 Vishay Intertechnology, Inc. .............................       205,065
                                                                     -----------
                                                                       1,170,740
                                                                     -----------
        FINANCIAL-SERVICES--3.1%
  6,500 Beneficial Corp. .........................................       303,062
  2,700 Household International, Inc. ............................       159,637
  3,000 Merrill Lynch & Co. ......................................       153,000
  5,700 Student Loan Marketing Association........................       375,488
  7,900 Travelers Group, Inc. ....................................       496,712
                                                                     -----------
                                                                       1,487,899
                                                                     -----------
        GAS UTILITIES--1.6%
 19,900 Oneok.....................................................       455,213
 10,900 Pacific Enterprises.......................................       307,925
                                                                     -----------
                                                                         763,138
                                                                     -----------
        GOLD--0.1%
  1,400 Newmont Gold Co. .........................................        61,250
                                                                     -----------
        HEALTHCARE--4.5%
 19,700 Abbott Labs...............................................       822,475
  6,600 Boston Scientific Group...................................       323,400
 18,000 Medtronic, Inc. ..........................................     1,005,750
                                                                     -----------
                                                                       2,151,625
                                                                     -----------
        HOTEL & RESTAURANT--0.3%
  3,000 McDonalds Corp. ..........................................       135,375
                                                                     -----------
        INSURANCE--LIFE--0.3%
  3,900 Protective Life Corp. ....................................       121,875
                                                                     -----------
        INSURANCE--OTHER--5.5%
 12,000 American International Group, Inc. .......................     1,110,000
  3,300 Cigna Corp. ..............................................       340,725
    700 General Realty Corp. .....................................       108,500
 13,000 Loews Corp. ..............................................     1,018,875
    900 MGIC Investment Corp. ....................................        48,825
                                                                     -----------
                                                                       2,626,925
                                                                     -----------
        INTERNATIONAL OIL--5.2%
  3,600 Chevron Corp. ............................................       189,000
 17,600 Exxon Corp. ..............................................     1,410,200
  8,100 Mobil Corp. ..............................................       907,200
                                                                     -----------
                                                                       2,506,400
                                                                     -----------


                See accompanying notes to financial statements.
 
36

 
NEW ENGLAND ZENITH FUND
(WESTPEAK VALUE GROWTH SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)



 SHARES                                                               VALUE (a)
                                                               
        MEDIA--2.1%
 22,500 Clear Channel Communications..............................   $   992,812
                                                                     -----------
        MORTGAGE--0.5%
    500 Federal Home Loan Mortgage Corp. .........................        41,750
  7,200 Green Tree Financial Corp. ...............................       189,900
                                                                     -----------
                                                                         231,650
                                                                     -----------
        MOTOR VEHICLES--1.1%
 19,000 Ford Motor Co. ...........................................       551,000
                                                                     -----------
        OIL REFINEMENT/DISTRIBUTION--5.0%
 14,600 Amoco Corp. ..............................................     1,049,375
  9,600 Royal Dutch Petroleum Co. ................................     1,354,800
                                                                     -----------
                                                                       2,404,175
                                                                     -----------
        OIL SERVICE--0.3%
  2,800 Halliburton Co. ..........................................       141,750
                                                                     -----------
        PAPER--0.9%
  8,900 Champion International Corp. .............................       373,800
    800 Consolidated Papers.......................................        44,900
                                                                     -----------
                                                                         418,700
                                                                     -----------
        PHOTOGRAPHY--0.8%
  6,100 Eastman Kodak.............................................       408,700
                                                                     -----------
        PRODUCER OF GOODS--2.4%
  4,400 Applied Materials, Inc.(c)................................       173,250
  1,900 Danaher Corp. ............................................        60,325
  2,600 Dover Corp. ..............................................        95,875
  7,300 Harsco Corp. .............................................       424,312
  5,200 Illinois Tool Works, Inc. ................................       306,800
  2,800 Parker-Hannifin Corp. ....................................        95,900
                                                                     -----------
                                                                       1,156,462
                                                                     -----------
        PUBLISHING--0.3%
  3,700 Reynolds & Reynolds.......................................       143,837
                                                                     -----------
        RAILROAD--2.8%
  8,900 Burlington Northern, Inc. ................................       694,200
 14,400 CSX Corp. ................................................       657,000
                                                                     -----------
                                                                       1,351,200
                                                                     -----------
        RETAIL--3.4%
  4,800 Barnes & Noble, Inc. .....................................       139,200
  8,100 Eckerd Jack Corp. Del.....................................       361,462
  2,100 Micro Warehouse, Inc. ....................................        90,825
 26,700 Sears Roebuck and Co. ....................................     1,041,300
                                                                     -----------
                                                                       1,632,787
                                                                     -----------

 


   SHARES                                                           VALUE (a)
                                                             
            SOAPS--1.0%
      9,900 Premark International, Inc. ........................   $   501,188
                                                                   -----------
            TELEPHONE--11.6%
     22,000 Ameritech Corp. ....................................     1,298,000
      5,600 Bell Atlantic Corp. ................................       374,500
     32,600 Bell South Corp. ...................................     1,418,100
     27,500 Cincinnati Bell, Inc. ..............................       955,625
     20,500 SBC Communications, Inc. ...........................     1,178,750
      9,600 Sprint Corp. .......................................       382,800
                                                                   -----------
                                                                     5,607,775
                                                                   -----------
            THRIFT--0.6%
      7,200 Standard Federal Bancorporation.....................       283,500
                                                                   -----------
            TOBACCO--0.9%
      4,800 Phillip Morris Companies, Inc. .....................       434,400
                                                                   -----------
            Total Common Stocks
             (Identified Cost $38,331,094)......................    45,981,978
                                                                   -----------
 
SHORT-TERM INVESTMENTS--4.8%
 

    FACE
   AMOUNT                                                           VALUE (a)
                                                             
 $2,304,000 Repurchase agreement with State Street Bank & Trust
             Company dated 12/29/95 at 5% to be repurchased at
             $2,305,280 on 1/2/96. Collaterized by $2,015,000
             U.S. Treasury Notes 8.75% due 8/15/00 with a value
             of $2,352,498......................................     2,304,000
                                                                   -----------
            Total Short-Term Investments
             (Identified Cost $2,304,000).......................     2,304,000
                                                                   -----------
            Total Investments--100.3%
             (Identified Cost $40,635,094)(b)...................    48,285,978
            Cash and Receivables................................       173,840
            Liabilities.........................................      (330,781)
                                                                   -----------
            TOTAL NET ASSETS--100%..............................   $48,129,037
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost of $40,635,910 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost......................................   $ 7,954,474
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax cost
             over value.........................................      (304,406)
                                                                   -----------
            Net unrealized appreciation.........................   $ 7,650,068
                                                                   ===========

(c) Non-income producing security.
(d) An American Depository Receipt (ADR) is a certificate issued by a U.S.
    Bank representing the right to receive securities of the foreign issuer
    described. The values of ADR's are significantly influenced by trading on
    exchanges not located in the United States or Canada.

                See accompanying notes to financial statements.
 
                                                                             37

 
NEW ENGLAND ZENITH FUND
(WESTPEAK VALUE GROWTH SERIES)
 
STATEMENT OF ASSETS & LIABILITIES        
DECEMBER 31, 1995                        


                                                               
ASSETS
 Investments at value.....................................           $48,285,978
 Cash.....................................................                   751
 Receivable for:
 Fund shares sold.........................................                80,096
 Dividends and interest...................................                92,993
                                                                     -----------
                                                                      48,459,818
LIABILITIES
 Payable for:
 Securities purchased.....................................  $258,121
 Fund shares redeemed.....................................    11,565
 Accrued expenses:
 Management fees..........................................    19,720
 Deferred trustees' fees..................................       655
 Other expenses...........................................    40,720
                                                            --------
                                                                         330,781
                                                                     -----------
                                                                     $48,129,037
                                                                     ===========
NET ASSETS
 Net Assets consist of:
 Capital paid in..........................................           $39,982,393
 Undistributed net investment income......................                13,865
 Accumulated net realized gains...........................               481,895
 Unrealized appreciation on investments...................             7,650,884
                                                                     -----------
NET ASSETS................................................           $48,129,037
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($48,129,037 divided by 340,603 shares of beneficial
 interest)................................................           $    141.31
                                                                     ===========
Identified cost of investments............................           $40,635,094
                                                                     ===========



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                            
INVESTMENT INCOME
 Dividends............................................            $   764,562(a)
 Interest.............................................                 93,774
                                                                  -----------
                                                                      858,336
EXPENSES
 Management fees......................................  $242,628
 Trustees' fees and expenses..........................    15,270
 Custodian............................................    59,894
 Audit and tax services...............................    11,400
 Legal................................................    10,326
 Printing.............................................    23,326
 Registration.........................................         7
 Miscellaneous........................................     5,506
                                                        --------
  Total expenses......................................   368,357
  Less expenses assumed by the investment adviser.....   (73,738)     294,619
                                                        --------  -----------
NET INVESTMENT INCOME.................................                563,717
REALIZED AND UNREALIZED GAIN ON INVESTMENTS,
 Realized gain on investments--net....................              2,941,365
 Unrealized appreciation on investments--net..........              6,907,865
                                                                  -----------
Net gain on investment transactions...................              9,849,230
                                                                  -----------
NET INCREASE IN NET ASSETS FROM OPERATIONS............            $10,412,947
                                                                  ===========

(a) Net of foreign taxes of $4,644

                See accompanying notes to financial statements.
 
38

 
NEW ENGLAND ZENITH FUND
(WESTPEAK VALUE GROWTH SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                       YEAR ENDED    YEAR ENDED
                                                      DECEMBER 31,  DECEMBER 31,
                                                          1994          1995
                                                      ------------  ------------
                                                              
FROM OPERATIONS
 Net investment income..............................  $   387,990   $   563,717
 Net realized gain (loss) on investments............     (633,620)    2,941,365
 Unrealized appreciation on investments.............      298,917     6,907,865
                                                      -----------   -----------
 INCREASE IN NET ASSETS FROM OPERATIONS.............       53,287    10,412,947
                                                      -----------   -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income..............................     (387,990)     (549,852)
 Paid in capital....................................       (9,110)            0
 Net realized gain on investments...................            0    (1,825,459)
                                                      -----------   -----------
                                                         (397,100)   (2,375,311)
                                                      -----------   -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares.......................   23,191,269    22,945,280
 Net asset value of shares issued in connection with
  the reinvestment of:
 Distributions from net investment income...........      387,990       549,852
 Distributions from paid in capital.................        9,110
 Distributions from net realized gain...............            0     1,825,459
                                                      -----------   -----------
                                                       23,588,369    25,320,591
 Cost of shares redeemed............................   (9,392,660)   (8,163,352)
                                                      -----------   -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS......................................   14,195,709    17,157,239
                                                      -----------   -----------
 TOTAL INCREASE IN NET ASSETS.......................   13,851,696    25,194,875
NET ASSETS
 Beginning of the year..............................    9,082,266    22,934,162
                                                      -----------   -----------
 End of the year....................................  $22,934,162   $48,129,037
                                                      ===========   ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year..............................  $      (315)  $         0
                                                      ===========   ===========
 End of the year....................................  $         0   $    13,865
                                                      ===========   ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares.....................      212,075       175,593
 Issued in connection with the reinvestment of:
 Distributions from net investment income...........        3,558         3,932
 Distributions from paid in capital.................           73             0
 Distributions from net realized gain...............            0        13,054
                                                      -----------   -----------
                                                          215,706       192,579
 Redeemed...........................................      (88,227)      (62,314)
                                                      -----------   -----------
 Net change.........................................      129,479       130,265
                                                      ===========   ===========

 
FINANCIAL HIGHLIGHTS
 


                                       APRIL 30, 1993*
                                           THROUGH      YEAR ENDED   YEAR ENDED
                                        DECEMBER 31,   DECEMBER 31, DECEMBER 31,
                                            1993           1994         1995
                                       --------------- ------------ ------------
                                                           
Net Asset Value, Beginning of Year...      $100.00       $112.32      $109.03
                                           -------       -------      -------
Income From Investment Operations
 Net Investment Income...............         0.92          1.90         1.77
 Net Realized and Unrealized Gain
  (Loss) on Investments..............        13.33         (3.25)       37.91
                                           -------       -------      -------
 Total From Investment Operations....        14.25         (1.35)       39.68
                                           -------       -------      -------
Less Distributions
 Distributions From Net Investment
  Income.............................        (0.92)        (1.92)       (1.71)
 Distributions From Net Realized Cap-
  ital Gains.........................        (1.00)         0.00        (5.69)
 Distributions In Excess of Net Real-
  ized Capital Gains.................        (0.01)         0.00         0.00
 Distributions From Paid-in Capital..         0.00         (0.02)        0.00
                                           -------       -------      -------
 Total Distributions.................        (1.93)        (1.94)       (7.40)
                                           -------       -------      -------
Net Asset Value, End of Year.........      $112.32       $109.03      $141.31
                                           =======       =======      =======
TOTAL RETURN (%).....................        14.24***      (1.21)       36.46
Ratio of Operating Expenses to Aver-
 age Net Assets (%)..................         0.85**        0.85         0.85
Ratio of Net Investment Income to Av-
 erage Net Assets (%)................         2.16**        2.30         1.63
Portfolio Turnover Rate (%)..........           49**         133           92
Net Assets, End of Year (000)........      $ 9,082       $22,934      $48,129
The ratios of expenses to average net
 assets without giving effect to the
 voluntary expense limitations
 described in Note 4 to the Financial
 Statements would have been (%)......         0.94**        0.86         1.06

  * Commencement of operations.
 ** Computed on an annualized basis.
*** Not computed on an annualized basis.
 
                See accompanying notes to financial statements.

                                                                              39

 
ZENITH WESTPEAK STOCK INDEX SERIES
PORTFOLIO MANAGERS: GERALD H. SCRIVER AND PHILIP J. COOPER; WESTPEAK
INVESTMENT ADVISORS, L.P.
 
                                        MARKET REVIEW
 
 Photo Gerald    Photo Philip J. Cooper
  H. Scriver                             The Westpeak Stock Index Series
                                       returned 36.88% compared to the 37.44%
                                       posted by the S&P 500 Index/1//9/, for
                                       the twelve months ended December 31,
                                       1995.
 
                                         The Series is managed so as to track
                                       the performance of the S&P 500
                                       Index/1//9/. Westpeak's approach is to
                                       seek to emulate the S&P 500 Index by
                                       owning a majority of the
stocks in the Index in the same proportion as the Index. This process
minimizes the tracking error (the difference between the performance of the
Series and the Index). For example, during the third quarter of 1995, the
Series returned 5.80% at net asset value while the S&P 500 Index returned
6.03%.
 
OUTLOOK AND STRATEGY
 
  The stock market has flourished in a climate of moderate growth, falling
inflationary expectations and declining interest rates. However, this
favorable set of circumstances could change during the next three to six
months. We believe investors will be forced to reassess overly optimistic
expectations about lower short-term rates. We do not expect a major bear
market, but risks are high enough to warrant a somewhat cautious view of the
market.
 
                                             FUND FACTS
                                             GOAL: investment results that
                                             correspond to the composite
                                             price and yield performance of
                                             United States publicly traded
                                             common stocks.
                                             START DATE: May 1, 1987.
                                             SIZE: $58.7 million as of
                                             December 31, 1995.
                                             MANAGERS: Gerald Scriver and
                                             Philip Cooper. Mr. Scriver and
                                             Mr. Cooper have managed the
                                             Series since 1993; they have
                                             also managed the Westpeak Value
                                             Growth Series since August 1993
                                             and New England Growth
                                             Opportunities Fund since May
                                             1995. Mr. Scriver founded
                                             Westpeak in May 1991 and Mr.
                                             Cooper joined Westpeak in
                                             December 1991.


     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Westpeak         Lipper Variable
              Stock Index      S&P 500 Fund Index

                          
1 year           36.88%              36.81%

5 years          16.28%              16.09%

Since
Inception        12.18%                --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index





                                Westpeak
                              Stock Index
                                Series         S&P 500(19)
                             ---------------   -----------
                                         
4/30/87                      $10,000           $10,000
   1987                      $ 8,780           $ 8,750
   1988                      $10,215           $10,194
   1989                      $13,294           $13,414
   1990                      $12,744           $12,995
   1991                      $16,614           $16,938
   1992                      $17,827           $18,227
   1993                      $19,560           $20,061
   1994                      $19,785           $20,334
   1995                      $27,082           $27,947

  Performance numbers are net of all fund operating expenses but do not
include any insurance, sales or administrative charges of the variable
contracts; if included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
40

 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--99.1% OF TOTAL NET ASSETS



 SHARES                                                               VALUE (a)
                                                               
         AEROSPACE--2.2%
   3,100 Allied Signal, Inc. .....................................   $   147,250
   4,500 Boeing Co. ..............................................       352,687
     900 General Dynamics Corp. ..................................        53,213
   2,815 Lockheed Martin Corp. ...................................       222,385
   1,500 McDonnell Douglas Corp. .................................       138,000
     400 Northrop Grumman Corp. ..................................        25,600
   2,300 Rockwell International Corp. ............................       121,612
     900 Teledyne, Inc. ..........................................        23,062
   1,300 United Technologies Corp. ...............................       123,337
                                                                     -----------
                                                                       1,207,146
                                                                     -----------
         AGRICULTURE AND FOOD--3.1%
   6,596 Archer-Daniels-Midland Co. ..............................       118,728
   3,300 Campbell Soup Company....................................       198,000
   3,050 Conagra, Inc. ...........................................       125,812
   1,600 CPC International, Inc. .................................       109,800
   2,200 General Mills, Inc. .....................................       127,050
   4,800 H.J. Heinz Co. ..........................................       159,000
     700 Hershey Foods Corp. .....................................        45,500
   3,400 Kellogg Co. .............................................       262,650
     800 Pioneer Hi Bred International, Inc. .....................        44,500
   1,600 Quaker Oats Co. .........................................        55,200
   6,000 Sara Lee Corp. ..........................................       191,250
   2,200 Unilever N.V. ...........................................       309,650
   1,300 William Wrigley Jr. Co. .................................        68,250
                                                                     -----------
                                                                       1,815,390
                                                                     -----------
         AIR TRANSPORT--0.4%
     900 AMR Corp.(c).............................................        66,825
     900 Delta Airlines, Inc. ....................................        66,487
     700 Federal Express Corp.(c).................................        51,712
   1,600 Southwest Airlines Co. ..................................        37,200
     400 US Air Group, Inc.(c)....................................         5,300
                                                                     -----------
                                                                         227,524
                                                                     -----------
         ALUMINUM--0.4%
   2,400 Alcan Aluminum, Ltd. ....................................        74,700
   2,000 Aluminum Company of America..............................       105,750
     900 Reynolds Metals Co. .....................................        50,962
                                                                     -----------
                                                                         231,412
                                                                     -----------
         APPAREL--0.5%
     100 Brown Group, Inc. .......................................         1,425
     600 Liz Claiborne, Inc. .....................................        16,650
   2,400 Nike, Inc. ..............................................       167,100
   1,200 Reebok International Ltd. ...............................        33,900
     300 Russell Corp. ...........................................         8,325
     100 Springs Industries, Inc. ................................         4,137
     400 Stride Rite Corp. .......................................         3,000
   1,000 VF Corp. ................................................        52,750
                                                                     -----------
                                                                         287,287
                                                                     -----------



 SHARES                                                               VALUE (a)
                                                               
         BANKS--6.5%
   4,978 Banc One Corp. ..........................................   $   187,920
   2,200 Bank of New York, Inc. ..................................       107,250
   1,800 Bank of Boston Corp. ....................................        83,250
   4,928 BankAmerica Corp. .......................................       319,088
     900 Bankers Trust New York Corp. ............................        59,850
   1,100 Barnett Banks of Florida, Inc. ..........................        64,900
   1,500 Boatmens Bancshares, Inc. ...............................        61,312
   2,200 Chase Manhattan Corp. ...................................       133,375
   3,282 Chemical Banking Corp. ..................................       192,817
   5,200 Citicorp(c)..............................................       349,700
   1,500 Comerica, Inc. ..........................................        60,187
   1,700 Core States Financial Corp. .............................        64,388
   1,700 First Bank Systems, Inc. ................................        84,362
   3,510 First Chicago Corp. .....................................       138,645
   1,000 First Fidelity Bancorporation............................        75,375
   1,100 First Interstate Bancorp.................................       150,150
   2,100 First U.N. Corp. ........................................       116,812
   4,462 Fleet Financial Group, Inc. .............................       181,827
   2,400 J.P. Morgan & Co., Inc. .................................       192,600
   3,100 Keycorp..................................................       112,375
   1,750 Mellon Bank Corp. .......................................        94,062
   1,800 National City Corp. .....................................        59,625
   3,816 Nationsbank Corp. .......................................       265,689
   3,700 Norwest Corp. ...........................................       122,100
   4,400 PNC Bank Corp. ..........................................       141,900
     700 Republic New York Corp. .................................        43,487
   1,100 Suntrust Banks, Inc. ....................................        75,350
   1,900 U.S. Bancorp.............................................        63,887
   1,900 Wachovia Corp. ..........................................        86,925
     600 Wells Fargo & Co. .......................................       129,600
                                                                     -----------
                                                                       3,818,808
                                                                     -----------
         BEVERAGES--3.1%
  16,100 Coca Cola Co. ...........................................     1,195,425
  10,100 PepsiCo, Inc. ...........................................       564,337
   1,300 Whitman Corp. ...........................................        30,225
                                                                     -----------
                                                                       1,789,987
                                                                     -----------
         BUSINESS MACHINES--4.0%
   1,400 Amdahl Corporation(c)....................................        11,900
   1,400 Apple Computer, Inc. ....................................        44,625
   1,000 Cabletron Systems, Inc.(c)...............................        81,000
   3,600 Cisco Systems, Inc. .....................................       268,650
   3,300 Compaq Computer Corp.(c).................................       158,400
     300 Cray Research, Inc.(c)...................................         7,425
     300 Data General Corp.(c)....................................         4,125
   1,800 Digital Equipment Corp.(c)...............................       115,425
   6,300 Hewlett-Packard Co. .....................................       527,625
   7,300 International Business Machines Corp. ...................       669,775
   1,700 Pitney Bowes, Inc. ......................................        79,900
   2,200 Silicon Graphics, Inc.(c)................................        60,500

 
                See accompanying notes to financial statements.

                                                                              41

 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)



 SHARES                                                               VALUE (a)
                                                               
         BUSINESS MACHINES--(CONTINUED)
   2,300 Sun Microsystems, Inc.(c)................................   $   104,938
   1,800 Tandem Computers, Inc.(c)................................        19,125
   2,200 Unisystems, Corp.(c).....................................        12,375
   1,500 Xerox Corp. .............................................       205,500
                                                                     -----------
                                                                       2,371,288
                                                                     -----------
         CHEMICALS--3.1%
   1,000 Air Products and Chemicals, Inc. ........................        52,750
     900 Avery Dennison Corp. ....................................        45,113
     300 B.F. Goodrich Co. .......................................        20,437
   3,050 Dow Chemical Co. ........................................       214,644
   1,300 Eastman Chemical Co. ....................................        81,413
   7,000 E.I. Du Pont de Nemours & Co. ...........................       489,125
     300 FMC Corp.(c).............................................        20,288
     800 Great Lakes Chemical Corp. ..............................        57,600
   1,400 Hercules, Inc. ..........................................        78,925
   1,300 Monsanto Company.........................................       159,250
   2,100 Morton International, Inc. ..............................        75,337
   1,000 Nalco Chemical Co. ......................................        30,125
   3,300 Occidental Petroleum Corp. ..............................        70,537
   2,300 PPG Industries, Inc. ....................................       105,225
   2,000 Praxair, Inc. ...........................................        67,250
   1,000 Rohm & Haas Co. .........................................        64,375
   1,000 Sigma-Aldrich Corp. .....................................        49,500
   1,700 Union Carbide Corp. .....................................        63,750
   1,200 W.R. Grace & Co. ........................................        70,950
                                                                     -----------
                                                                       1,816,594
                                                                     -----------
         CONSTRUCTION--0.3%
     800 Armstrong World Industries, Inc. ........................        49,600
     700 Centex Corp. ............................................        24,325
     900 Fluor Corp. .............................................        59,400
     700 Sherwin Williams Co. ....................................        28,525
     100 Skyline Corp. ...........................................         2,075
     200 Zurn Industries, Inc. ...................................         4,275
                                                                     -----------
                                                                         168,200
                                                                     -----------
         CONSUMER DURABLES--0.3%
   1,000 Black & Decker Corp. ....................................        35,250
   2,000 Masco Corp. .............................................        62,750
     800 Maytag Corp. ............................................        16,200
   1,000 Whirlpool Corp. .........................................        53,250
                                                                     -----------
                                                                         167,450
                                                                     -----------
         CONTAINERS--0.2%
     200 Ball Corp. ..............................................         5,500
     400 Bemis, Inc. .............................................        10,250
   1,300 Crown Cork & Seal, Inc.(c)...............................        54,275
     900 Temple Inland, Inc. .....................................        39,713
                                                                     -----------
                                                                         109,738
                                                                     -----------



 SHARES                                                               VALUE (a)
                                                               
         COSMETICS--2.6%
     200 Alberto Culver Co. ......................................   $     6,875
     800 Avon Products, Inc. .....................................        60,300
   8,100 Johnson & Johnson........................................       693,562
   9,060 Procter & Gamble Co. ....................................       751,980
                                                                     -----------
                                                                       1,512,717
                                                                     -----------
         DOMESTIC OIL RESERVES--0.8%
   2,000 Atlantic Richfield Co. ..................................       221,500
   1,600 Burlington Resources, Inc. ..............................        62,800
     700 Louisiana Land & Exploration.............................        30,013
     800 Pennzoil Company.........................................        33,800
   2,900 Phillips Petroleum Company...............................        98,962
   1,711 Santa Fe Energy Research, Inc.(c)........................        16,468
                                                                     -----------
                                                                         463,543
                                                                     -----------
         DRUGS & MEDICINE--6.2%
     700 Allergan, Inc. ..........................................        22,750
   1,600 Alza Corp.(c)............................................        39,600
   3,700 American Home Products Corp. ............................       358,900
   3,800 Amgen, Inc.(c)...........................................       225,625
   6,140 Bristol Myers & Squibb Co. ..............................       527,273
   7,200 Eli Lilly & Company......................................       405,000
  15,600 Merck & Co., Inc. .......................................     1,025,700
   8,000 Pfizer, Inc. ............................................       504,000
   6,680 Pharmacia & Upjohn, Inc. ................................       258,850
   4,600 Schering-Plough Corp. ...................................       251,850
                                                                     -----------
                                                                       3,619,548
                                                                     -----------
         ELECTRIC UTILITIES--3.7%
   2,500 American Electric Power Co., Inc. .......................       101,250
   1,600 Baltimore Gas & Electric Co. ............................        45,600
   1,700 Carolina Power & Light Co. ..............................        58,650
   2,500 Central & South West Corp. ..............................        69,688
   2,111 Cinergy Corp. ...........................................        64,649
   3,100 Consolidated Edison Co. of New York......................        99,200
   1,600 Detroit Edison Co. ......................................        55,200
   2,050 Dominion Resources, Inc. ................................        84,562
   2,800 Duke Power Co. ..........................................       132,650
   3,200 Entergy Corp. ...........................................        93,600
   2,300 FPL Group, Inc. .........................................       106,663
   1,500 General Public Utilities Corp. ..........................        51,000
   4,000 Houston Industries, Inc. ................................        97,000
   2,000 Niagara Mohawk Power Corp. ..............................        19,250
     500 Northern States Power Co. ...............................        24,563
   2,100 Ohio Edison Co. .........................................        49,350
   5,600 Pacific Gas & Electric Corp. ............................       158,900
   3,500 Pacificorp...............................................        74,375
   3,500 PECO Energy Co. .........................................       105,437
   2,000 P.P. & L Res, Inc. ......................................        50,000
   3,700 Public Service Enterprise Group..........................       113,312
   5,700 SCE Corp. ...............................................       101,175

 
                See accompanying notes to financial statements.

42

 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)



 SHARES                                                               VALUE (a)
                                                               
         ELECTRIC UTILITIES--(CONTINUED)
   8,800 Southern Co. ............................................   $   216,700
   2,500 Texas Utilities Company..................................       102,812
   2,700 Unicom Corp. ............................................        88,425
     800 Union Electric Co. ......................................        33,400
                                                                     -----------
                                                                       2,197,411
                                                                     -----------
         ELECTRONICS--3.6%
   1,600 Advanced Micro Devices, Inc.(c)..........................        26,400
   3,056 AMP, Inc. ...............................................       117,274
     225 Andrew Corp.(c)..........................................         8,606
   1,300 Cooper Industries, Inc. .................................        47,775
   1,800 DSC Communications Corp.(c)..............................        66,375
     300 Harris Corp. ............................................        16,388
   1,400 Honeywell, Inc. .........................................        68,075
  10,700 Intel Corp. .............................................       607,225
   1,800 Loral Corp. .............................................        63,675
   1,500 LSI Logic Corp.(c).......................................        49,125
   3,400 Micron Technology, Inc. .................................       134,725
   7,300 Motorola, Inc. ..........................................       416,100
   1,800 National Semiconductor Corp.(c)..........................        40,050
   3,100 Northern Telecom, Ltd. ..................................       133,300
     300 Raychem Corp. ...........................................        17,063
   2,600 Raytheon Co. ............................................       122,850
   1,100 Scientific Atlanta, Inc. ................................        16,500
     200 Tektronix, Inc. .........................................         9,825
   1,100 Tellabs, Inc.(c).........................................        40,700
   2,500 Texas Instruments, Inc. .................................       129,375
     100 Thomas & Betts Corp. ....................................         7,375
                                                                     -----------
                                                                       2,138,781
                                                                     -----------
         FINANCE--1.8%
   6,400 American Express Co. ....................................       264,800
     400 Beneficial Corp. ........................................        18,650
   2,402 Dean Witter Discover & Co. ..............................       112,894
   1,200 Household International, Inc. ...........................        70,950
   1,550 MBNA Corp. ..............................................        57,156
   2,300 Merrill Lynch & Co., Inc. ...............................       117,300
   1,000 Morgan Stanley Group, Inc. ..............................        80,625
   1,200 Salomon, Inc. ...........................................        42,600
   4,384 Travelers Group, Inc. ...................................       275,644
                                                                     -----------
                                                                       1,040,619
                                                                     -----------
         FOREIGN OIL RESERVES--0.1%
     900 Kerr McGee Corp. ........................................        57,150
                                                                     -----------
         FOREST PRODUCTS--0.1%
   1,300 Louisiana Pacific Corp. .................................        31,525
                                                                     -----------
         GAS UTILITIES--1.0%
     900 Columbia Gas System, Inc.(c).............................        39,488
   1,100 Consolidated Natural Gas Co. ............................        49,913



 SHARES                                                               VALUE (a)
                                                               
     700 Eastern Enterprises......................................   $    24,675
   3,200 Enron Corp. .............................................       122,000
     700 Ensearch Corporation.....................................        11,375
     400 Nicor, Inc. .............................................        11,000
   1,300 Noram Energy Corp. ......................................        11,538
     200 Oneok, Inc. .............................................         4,575
   1,100 Pacific Enterprises, Ltd. ...............................        31,075
   1,829 Panhandle Eastern Corporation............................        50,983
     300 Peoples Energy Corp. ....................................         9,525
   1,000 Sonat, Inc. .............................................        35,625
   2,800 Tenneco, Inc. ...........................................       138,950
   1,600 Williams Companies, Inc. ................................        70,200
                                                                     -----------
                                                                         610,922
                                                                     -----------
         GOLD--0.7%
   4,300 Barrick Gold Corp. ......................................       113,412
   1,800 Echo Bay Mines, Ltd. ....................................        18,675
   1,425 Engelhard Corp. .........................................        30,994
   2,700 Freeport McMoran Copper & Gold...........................        75,937
   1,500 Homestake Mining Co. ....................................        23,438
   1,124 Newmont Mining Corp. ....................................        50,861
   3,000 Placer Dome, Inc. .......................................        72,375
   2,200 Santa Fe Pacific Gold Corp. .............................        26,675
                                                                     -----------
                                                                         412,367
                                                                     -----------
         HEALTH CARE--3.4%
   9,400 Abbott Laboratories, Inc. ...............................       392,450
     400 Bausch & Lomb, Inc. .....................................        15,850
   3,400 Baxter International, Inc. ..............................       142,375
     600 Becton Dickinson & Co. ..................................        45,000
   1,300 Beverly Enterprises, Inc.(c).............................        13,813
   1,300 Biomet, Inc.(c)..........................................        23,238
   2,100 Boston Scientific Corp.(c)...............................       102,900
   5,791 Columbia Healthcare Corp. ...............................       293,893
   1,300 Community Psychiatric Centers(c).........................        15,925
   3,300 Corning, Inc. ...........................................       105,600
     400 C.R. Bard, Inc. .........................................        12,900
   2,100 Humana, Inc.(c)..........................................        57,487
     400 Manor Care, Inc. ........................................        14,000
   3,600 Medtronics, Inc. ........................................       201,150
     400 Millipore Corp. .........................................        16,450
     600 St. Jude Medical, Inc.(c)................................        25,800
   3,000 Tenet Healthcare Corp.(c)................................        62,250
   2,600 U.S. Healthcare, Inc. ...................................       120,900
   2,300 United Healthcare Corp. .................................       150,650
     700 United States Surgical Corp. ............................        14,963
   1,900 Warner-Lambert Company...................................       184,537
                                                                     -----------
                                                                       2,012,131
                                                                     -----------
         HOTELS AND RESTAURANTS--1.1%
     600 Bally Entertainment Group(c).............................         8,400
   2,200 Darden Restaurants, Inc.(c)..............................        26,125
   1,750 Harrahs Entertainment, Inc. .............................        42,438


                See accompanying notes to financial statements. 

                                                                              43

 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)



 SHARES                                                               VALUE (a)
                                                               
         HOTELS AND RESTAURANTS--(CONTINUED)
     400 Hilton Hotels Corp. .....................................   $    24,600
     200 Luby's Cafeterias, Inc. .................................         4,450
   1,700 Marriott Corporation.....................................        65,025
   8,600 McDonald's Corp. ........................................       388,075
     875 Promus Companies, Inc. ..................................        19,469
     400 Ryans Family Steak Houses(c).............................         2,800
     800 Shoney's, Inc.(c)........................................         8,200
   1,400 Wendys International, Inc. ..............................        29,750
                                                                     -----------
                                                                         619,332
                                                                     -----------
         INTERNATIONAL OIL--4.3%
   8,300 Chevron Corporation......................................       435,750
  15,800 Exxon Corporation........................................     1,265,975
   5,400 Mobil Corporation........................................       604,800
   1,200 Oryx Energy Corp.(c).....................................        16,050
   2,700 Texaco, Inc. ............................................       211,950
                                                                     -----------
                                                                       2,534,525
                                                                     -----------
         LEISURE--0.3%
   1,200 Brunswick Corp. .........................................        28,800
   1,400 Hasbro, Inc. ............................................        43,400
   3,000 Mattel, Inc. ............................................        92,250
     100 Outboard Marine Corp. ...................................         2,038
                                                                     -----------
                                                                         166,488
                                                                     -----------
         LIFE INSURANCE--0.4%
   2,600 American General Corp. ..................................        90,675
     525 Jefferson Pilot Corp. ...................................        24,413
   1,400 Providian Corp. .........................................        57,050
     600 Transamerica Corp. ......................................        43,725
   1,050 USLife Corp. ............................................        31,369
                                                                     -----------
                                                                         247,232
                                                                     -----------
         LIQUOR--0.7%
     300 Adolph Coors Co. ........................................         6,638
   2,900 Anheuser-Busch Companies, Inc. ..........................       193,937
   1,100 Brown Forman Corp. "B"...................................        40,150
   5,100 Seagram Company, Ltd. ...................................       176,587
                                                                     -----------
                                                                         417,312
                                                                     -----------
         MEDIA--2.3%
   2,000 Capital Cities/ABC, Inc. ................................       246,750
   2,600 Comcast Corp. ...........................................        47,288
     200 Handleman Co. ...........................................         1,150
     250 King World Productions(c)................................         9,719
   8,500 Tele-Communications A(c).................................       168,937
   5,000 Time-Warner, Inc. .......................................       189,375
   1,000 Tribune Co. .............................................        61,125
   4,857 Viacom, Inc.(c)..........................................       230,100
   6,700 Walt Disney Co. .........................................       395,300
                                                                     -----------
                                                                       1,349,744
                                                                     -----------



 SHARES                                                               VALUE (a)
                                                               
         METALS--0.3%
     800 Asarco, Inc. ............................................   $    25,600
   1,050 Cyprus Amax Minerals Co. ................................        27,431
   1,400 Inco, Ltd. ..............................................        46,550
   1,000 Phelps Dodge Corp. ......................................        62,250
                                                                     -----------
                                                                         161,831
                                                                     -----------
         MORTGAGE--1.1%
   2,400 Federal Home Loan Mortgage Corp. ........................       200,400
   3,500 Federal National Mortgage Association....................       434,437
                                                                     -----------
                                                                         634,837
                                                                     -----------
         MOTOR VEHICLES--2.2%
   4,800 Chrysler Corp. ..........................................       265,800
   1,300 Dana Corp. ..............................................        38,025
     400 Echlin, Inc. ............................................        14,600
     800 Fleetwood Enterprises, Inc. .............................        20,600
  13,500 Ford Motor Co. ..........................................       391,500
   9,600 General Motors Corp. ....................................       507,600
     100 Nacco Industries, Inc. ..................................         5,550
   1,220 Navistar International Corp., Inc.(c)....................        12,810
     345 Paccar, Inc. ............................................        14,533
     500 Varity Corp.(c)..........................................        18,563
                                                                     -----------
                                                                       1,289,581
                                                                     -----------
         OIL DISTRIBUTION--2.9%
   1,200 Amerada Hess Corp. ......................................        63,600
   6,400 Amoco Corp. .............................................       460,000
     800 Ashland Oil Co. .........................................        28,100
     800 Coastal Corp. ...........................................        29,800
   6,800 Royal Dutch Petroleum Co. ADR(d).........................       959,650
     800 Sun, Inc. ...............................................        21,900
   3,000 Unocal Corp. ............................................        87,375
   4,000 USX Marathon Group.......................................        78,000
                                                                     -----------
                                                                       1,728,425
                                                                     -----------
         OIL SERVICES--0.6%
   2,000 Baker Hughes, Inc. ......................................        48,750
   1,300 Halliburton Co. .........................................        65,812
     300 Helmerich & Payne, Inc. .................................         8,925
   1,100 Rowan Companies, Inc.(c).................................        10,863
   3,100 Schlumberger, Ltd. ......................................       214,675
     300 Western Atlas, Inc.(c)...................................        15,150
                                                                     -----------
                                                                         364,175
                                                                     -----------
 
 
         OTHER INSURANCE--2.7%
   1,200 Aetna Life and Casualty Company..........................        83,100
   5,686 Allstate Corp. ..........................................       233,837
   5,812 American International Group, Inc. ......................       537,610
     800 Chubb Corp. .............................................        77,400
   1,000 CIGNA Corp. .............................................       103,250

 
                See accompanying notes to financial statements.

44

 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)



 SHARES                                                               VALUE (a)
                                                               
         OTHER INSURANCE--(CONTINUED)
     800 General Reinsurance Corp.................................   $   124,000
   1,200 Lincoln National Corp., Inc. ............................        64,500
   1,400 Loews Corp. .............................................       109,725
   1,000 Safeco Corp..............................................        34,500
     600 St. Paul Companies, Inc. ................................        33,375
   1,450 Torchmark, Inc...........................................        65,612
   1,700 UNUM Corp................................................        93,500
   2,100 USF&G Corp. .............................................        35,438
                                                                     -----------
                                                                       1,595,847
                                                                     -----------
         PAPER--1.7%
   1,600 Alco Standard Corp.......................................        73,000
     633 Boise Cascade Corp.......................................        21,918
   1,100 Champion International Corp..............................        46,200
     800 Federal Paper Board, Inc.................................        41,500
   1,200 Georgia Pacific Corp. ...................................        82,350
   3,800 International Paper Co. .................................       143,925
     900 James River Corp.........................................        21,713
   3,806 Kimberly Clark Corp......................................       314,946
     900 Mead Corp. ..............................................        47,025
     200 Potlatch Corp. ..........................................         8,000
   1,100 Stone Container Corp.....................................        15,813
     500 Union Camp Corp..........................................        23,813
     675 Westvaco Corporation.....................................        18,731
   2,500 Weyerhaeuser Co. ........................................       108,125
     700 Willamette Industries, Inc...............................        39,375
                                                                     -----------
                                                                       1,006,434
                                                                     -----------
         PHOTOGRAPHY--0.5%
   4,050 Eastman Kodak Co. .......................................       271,350
     800 Polaroid Corp............................................        37,900
                                                                     -----------
                                                                         309,250
                                                                     -----------
         POLLUTION CONTROL--0.5%
   2,800 Browning-Ferris Industries, Inc..........................        82,600
   3,200 Laidlaw, Inc. ...........................................        32,800
     700 Safety Kleen Corp. ......................................        10,938
   6,300 WMX Technologies, Inc. ..................................       188,212
                                                                     -----------
                                                                         314,550
                                                                     -----------
         PRODUCER GOODS--6.4%
   2,600 American Brands, Inc.....................................       116,025
   2,000 Applied Materials, Inc.(c)...............................        78,750
     700 Briggs & Stratton Corp. .................................        30,363
   2,900 Caterpillar Tractor Co. .................................       170,375
     700 Cincinnati Milacron, Inc. ...............................        18,375
     200 Crane Co. ...............................................         7,375
     700 Cummins Engine, Inc. ....................................        25,900
   4,200 Deere & Co. .............................................       148,050
   2,000 Dover Corporation........................................        73,750



 SHARES                                                               VALUE (a)
                                                               
   1,600 Dresser Industries, Inc..................................   $    39,000
   1,000 Eaton Corp...............................................        53,625
   3,100 Emerson Electric Co. ....................................       253,425
     300 Foster Wheeler Corp. ....................................        12,750
  21,900 General Electric Co......................................     1,576,800
     500 General Signal Corp. ....................................        16,188
   1,400 Genuine Parts Company....................................        57,400
     400 Giddings & Lewis, Inc....................................         6,600
     300 Harnischfeger Industries, Inc............................         9,975
   1,300 Illinois Tool Works, Inc. ...............................        76,700
   1,300 ITT Corp. ...............................................        68,900
   1,300 ITT Industries, Inc. ....................................        31,200
   1,200 Ingersoll Rand Co. ......................................        42,150
     300 Johnson Controls, Inc. ..................................        20,625
     600 Mallinckrodt Group, Inc. ................................        21,825
     600 McDermott International, Inc. ...........................        13,200
   5,300 Minnesota Mining & Mfg. Co...............................       351,125
     400 National Services Industries, Inc. ......................        12,950
     800 Owens Corning Fiberglas Co.(c)...........................        35,900
   1,400 Pall Corp................................................        37,625
     600 Parker Hannifin Corp. ...................................        20,550
     300 Perkin Elmer Corp. ......................................        11,325
     300 Snap-On Tools Corp. .....................................        13,575
     300 Stanley Works............................................        15,450
   1,000 Textron, Inc. ...........................................        67,500
     200 Timken Co. ..............................................         7,650
     700 Trinova Corp. ...........................................        20,038
   1,000 TRW, Inc.................................................        77,500
   2,000 TYCO International Ltd. .................................        71,250
     900 W.W. Grainger, Inc.......................................        59,625
                                                                     -----------
                                                                       3,771,389
                                                                     -----------
         PROPERTY--0.0%
     300 Kaufman & Broad Home Corp................................         4,463
     200 Pulte Corp. .............................................         6,725
                                                                     -----------
                                                                          11,188
                                                                     -----------
         PUBLISHING--0.9%
   1,100 American Greetings Corp. ................................        30,387
   2,100 Gannet Co., Inc. ........................................       128,887
     300 John H. Harland Co.......................................         6,263
     800 Jostens, Inc.............................................        19,400
     600 Knight-Ridder, Inc.......................................        37,500
     400 McGraw-Hill Companies, Inc. .............................        34,850
     200 Meredith Corp. ..........................................         8,375
   1,200 Moore Corp., Ltd.........................................        22,350
   1,000 New York Times Co........................................        29,625
   1,700 R.R. Donnelley & Sons Co. ...............................        66,937
   1,900 Time Mirror Co...........................................        64,363
   5,600 U.S. West Media Group, Inc.(c)...........................       106,400
                                                                     -----------
                                                                         555,337
                                                                     -----------

 
                See accompanying notes to financial statements.

                                                                              45

 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)



 SHARES                                                               VALUE (a)
                                                               
         RAILROADS--1.1%
   2,122 Burlington Northern, Inc.................................   $   165,516
     900 Conrail, Inc.............................................        63,000
   2,600 CSX Corporation..........................................       118,625
   1,500 Norfolk Southern Corp. ..................................       119,062
   2,300 Union Pacific Corp.......................................       151,800
                                                                     -----------
                                                                         618,003
                                                                     -----------
         RETAIL--FOOD--0.7%
   2,800 Albertson's, Inc. .......................................        92,050
   2,100 American Stores Co.......................................        56,175
     300 Fleming Companies, Inc. .................................         6,188
     600 Giant Foods, Inc. .......................................        18,900
     800 Great Atlantic & Pacific Tea Company, Inc. ..............        18,400
   1,400 Kroger Co.(c)............................................        52,500
   1,300 SuperValu Stores, Inc. ..................................        40,950
   2,700 Sysco Corp. .............................................        87,750
   1,200 Winn-Dixie Stores, Inc...................................        44,250
                                                                     -----------
                                                                         417,163
                                                                     -----------
         RETAIL--OTHER--4.0%
   1,400 Charming Shoppes, Inc.(c)................................         4,025
   1,200 Circuit City Stores, Inc.................................        33,150
     800 Dayton Hudson Corp. .....................................        60,000
   1,700 Dillard Department Stores, Inc...........................        48,450
   2,600 Federated Department Stores..............................        71,500
     600 Harcourt General, Inc....................................        25,125
   5,849 Home Depot, Inc..........................................       280,021
   2,500 J.C. Penney Company, Inc.................................       119,062
   5,900 K-Mart Corp.(c)..........................................        42,775
     200 Longs Drug Stores Corp. .................................         9,575
   2,400 Lowes Companies, Inc. ...................................        80,400
   2,700 May Department Stores Co. ...............................       114,075
   1,100 Melville Corporation.....................................        33,825
     250 Mercantile Stores Co., Inc. .............................        11,563
   1,400 Nordstrom, Inc. .........................................        56,700
     900 Pep Boys: Manny, Moe & Jack..............................        23,063
   2,239 Price Costco.(c).........................................        34,145
     900 Rite Aid Corp............................................        30,825
   5,300 Sears, Roebuck & Co......................................       206,700
   1,200 Tandy Corp. .............................................        49,800
   2,600 The Gap, Inc. ...........................................       109,200
   4,400 The Limited, Inc.........................................        76,450
   1,300 TJX Companies, Inc. .....................................        24,537
   3,475 Toys R Us, Inc.(c).......................................        75,581
   2,600 Walgreen Co. ............................................        77,675
  28,700 Wal-Mart Stores, Inc.....................................       642,162
   1,800 Woolworth Corp.(c).......................................        23,400
                                                                     -----------
                                                                       2,363,784
                                                                     -----------
         SERVICES--3.9%
     800 Alexander & Alexander Services...........................        15,200
     600 Autodesk, Inc. ..........................................        20,550



 SHARES                                                               VALUE (a)
                                                               
   2,000 Automatic Data Processing, Inc...........................   $   148,500
     600 Ceridian Corp.(c)........................................        24,750
   3,000 Computer Associates International, Inc. .................       170,625
     700 Computer Sciences Corp.(c)...............................        49,175
   2,100 CUC International, Inc.(c)...............................        71,662
   1,000 De Luxe Corp. ...........................................        29,000
   1,200 Dow Jones & Co., Inc. ...................................        47,850
   2,320 Dun & Bradstreet Corp. ..................................       150,220
     400 EG & G, Inc..............................................         9,700
   2,600 First Data Corp..........................................       173,875
   1,200 H & R Block, Inc. .......................................        48,600
     400 Intergraph Corp.(c)......................................         6,300
     800 Interpublic Group Companies, Inc.........................        34,700
   1,000 Marsh & McLennan Companies...............................        88,750
   7,800 Microsoft Corp.(c).......................................       684,450
   4,500 Novell, Inc.(c)..........................................        64,125
     300 Ogden Corp...............................................         6,413
   5,750 Oracle Systems Corp.(c)..................................       243,656
     800 Pittston Service Group...................................        25,100
     800 Ryder Systems, Inc.......................................        19,800
   1,050 Service Corporation International........................        46,200
     200 Shared Medical System....................................        10,875
   4,400 Westinghouse Electric Corp...............................        72,600
                                                                     -----------
                                                                       2,262,676
                                                                     -----------
         SOAPS--1.5%
     400 Clorox Co. ..............................................        28,650
   1,700 Colgate Palmolive Co. ...................................       119,425
   1,100 Dial Corp. ..............................................        32,587
     700 Ecolab, Inc. ............................................        21,000
   6,600 Gillette Co. ............................................       344,025
   1,300 International Flavours & Fragrances, Inc. ...............        62,400
   1,900 Newell Co. ..............................................        49,163
     800 Premark International, Inc. .............................        40,500
   1,800 Ralston Purina Co. ......................................       112,275
   2,200 Rubbermaid, Inc. ........................................        56,100
                                                                     -----------
                                                                         866,125
                                                                     -----------
         STEEL & IRON--0.2%
   1,300 Armco, Inc.(c)...........................................         7,638
   1,200 Bethlehem Steel Corp.(c).................................        16,800
     300 Inland Steel Industries, Inc. ...........................         7,538
   1,000 Nucor Corp. .............................................        57,125
   1,020 USX US Steel Corp. ......................................        31,365
   1,200 Worthington Industries, Inc. ............................        24,975
                                                                     -----------
                                                                         145,441
                                                                     -----------
         TELEPHONE--8.4%
   6,400 Airtouch Communications..................................       180,800
   2,400 ALLTEL Corp. ............................................        70,800
   6,900 Ameritech Corp. .........................................       407,100
  20,535 AT & T Corp. ............................................     1,329,641

 
                See accompanying notes to financial statements.

46

 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)               



 SHARES                                                               VALUE (a)
                                                               
         TELEPHONE--(CONTINUED)
   5,600 Bell Atlantic Corp.......................................   $   374,500
  13,000 BellSouth Corp. .........................................       565,500
  12,500 GTE Corp. ...............................................       550,000
   8,400 MCI Communications Corp. ................................       219,450
   4,400 NYNEX Corp. .............................................       237,600
   5,100 Pacific Telesis Group....................................       171,487
   7,600 SBC Communications, Inc. ................................       437,000
   4,400 Sprint Corp. ............................................       175,450
   5,600 U.S. West, Inc.(c).......................................       200,200
                                                                     -----------
                                                                       4,919,528
                                                                     -----------
         THRIFT--0.3%
     700 Golden West Financial Corp. .............................        38,675
   1,450 Great Western Financial Corp. ...........................        36,975
   1,300 H.F. Ahmanson & Co.......................................        34,450
   1,300 ITT Hartford Group, Inc..................................        62,888
                                                                     -----------
                                                                         172,988
                                                                     -----------
         TIRES AND RUBBER GOODS--0.2%
     600 Cooper Tire & Rubber Co. ................................        14,775
   1,600 Goodyear Tire & Rubber Company...........................        72,600
                                                                     -----------
                                                                          87,375
                                                                     -----------
         TOBACCO--1.8%
  10,700 Philip Morris Companies, Inc. ...........................       968,350
   3,000 UST, Inc. ...............................................       100,125
                                                                     -----------
                                                                       1,068,475
                                                                     -----------
         TRUCKING AND FREIGHT--0.0%
     300 Consolidated Freightways, Inc. ..........................         7,950
     300 Roadway Services, Inc. ..................................        14,663
     300 Yellow Corp.(c)..........................................         3,713
                                                                     -----------
                                                                          26,326
                                                                     -----------
         Total Common Stocks
          (Identified cost $42,697,809)...........................    58,132,899
                                                                     -----------



SHORT-TERM INVESTMENT--0.8%
 


   FACE
  AMOUNT                                                            VALUE (a)
                                                             
 $481,000 Repurchase Agreement with State Street Bank & Trust
           Co. dated 12/29/95 at 5.000% to be repurchased at
           $481,267 on 1/02/96 collateralized by $425,000, U.S.
           Treasury Notes 8.750% due 8/15/00, with a value of
           $496,185.............................................   $   481,000
                                                                   -----------
          Total Short Term Investment
           (Identified Cost $481,000)...........................       481,000
                                                                   -----------
          Total Investments---99.9%
           (Identified Cost $43,178,809)(b).....................    58,613,899
          Cash and Receivables..................................       164,890
          Liabilities...........................................      (108,167)
                                                                   -----------
          TOTAL NET ASSETS--100%................................   $58,670,622
                                                                   ===========
(a) See Note 1A.
(b) Federal Tax Information:
  At December 31,1995 the net unrealized appreciation on investments based on
  cost of $43,311,699 for federal income tax purposes was as follows:
          Aggregate gross unrealized appreciation for all
           investments in which there is an excess of value over
           tax cost.............................................   $16,007,152
          Aggregate gross unrealized depreciation for all
           investments in which there is an excess of tax cost
           over value...........................................      (704,952)
                                                                   -----------
          Net unrealized appreciation...........................   $15,302,200
                                                                   ===========

(c) Non-income producing security.
(d) An American Depository Receipt (ADR) is a certificate issued by a U.S.
    bank representing the right to receive securities of the foreign issuer
    described. The values of ADR's are significantly influenced by trading on
    exchanges not located in the United States or Canada.
 
                See accompanying notes to financial statements.

                                                                             47

 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
DECEMBER 31, 1995                         


                                                             
ASSETS
 Investments at value....................................          $58,613,899
 Cash....................................................                  201
 Receivable for:
 Fund shares sold........................................               47,719
 Dividends and interest..................................              116,412
 Foreign taxes...........................................                  206
 Due from advisor........................................                  352
                                                                   -----------
LIABILITIES                                                         58,778,789
 Payable for:
 Fund shares redeemed....................................  $28,583
 Accrued expenses:
 Management fees.........................................    4,953
 Deferred trustees' fees.................................   33,492
 Other expenses..........................................   41,139
                                                           -------
                                                                       108,167
                                                                   -----------
                                                                   $58,670,622
                                                                   ===========
NET ASSETS
 Net Assets consist of:
 Capital paid in.........................................          $43,247,821
 Undistributed net investment income.....................               20,255
 Accumulated net realized losses.........................              (32,544)
 Unrealized appreciation on investments..................           15,435,090
                                                                   -----------
NET ASSETS...............................................          $58,670,622
                                                                   ===========
Computation of offering price:
Net asset value and redemption price per share
 ($58,670,622 divided by 586,173 shares of beneficial in-
 terest).................................................          $    100.09
                                                                   ===========
Identified cost of investments...........................          $43,178,809
                                                                   ===========



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                            
INVESTMENT INCOME
 Dividends............................................            $ 1,212,104(a)
 Interest.............................................                 54,033
                                                                  -----------
                                                                    1,266,137
EXPENSES
 Management fees......................................  $122,359
 Trustees' fees and expenses..........................    24,480
 Custodian............................................    67,024
 Audit and tax services...............................    11,400
 Legal................................................     7,727
 Printing.............................................    27,426
 Registration.........................................         7
 Miscellaneous........................................     3,933
                                                        --------
  Total expenses......................................   264,356
  Less expenses assumed by the investment adviser.....   (68,581)     195,775
                                                        --------  -----------
NET INVESTMENT INCOME.................................              1,070,362
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on investments--net....................                775,273
 Unrealized appreciation on investments--net..........             13,212,050
                                                                  -----------
Net gain on investment transactions...................             13,987,323
                                                                  -----------
NET INCREASE IN NET ASSETS FROM OPERATIONS............            $15,057,685
                                                                  ===========

 
(a) Net of foreign taxes of: $7,954

                See accompanying notes to financial statements.
 
48

 
NEW ENGLAND ZENITH FUND
(WESTPEAK STOCK INDEX SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                      YEAR ENDED    YEAR ENDED
                                                     DECEMBER 31,  DECEMBER 31,
                                                         1994          1995
                                                     ------------  ------------
                                                             
FROM OPERATIONS
 Net investment income.............................  $    861,746  $  1,070,362
 Net realized gain on investments..................        85,627       775,273
 Unrealized appreciation (depreciation) on
  investments......................................     (489,644)    13,212,050
                                                     ------------  ------------
 INCREASE IN NET ASSETS FROM OPERATIONS............       457,729    15,057,685
                                                     ------------  ------------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income.............................      (861,687)   (1,050,107)
 Net realized gain on investments..................       (74,418)     (673,888)
 Paid in capital...................................       (28,861)            0
                                                     ------------  ------------
                                                         (964,966)   (1,723,995)
                                                     ------------  ------------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares......................    18,433,352    17,851,781
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income..........       861,687     1,050,107
 Distributions from net realized gain..............        74,418       673,888
 Distributions from paid in capital................        28,861             0
                                                     ------------  ------------
                                                       19,398,318    19,575,776
 Cost of shares redeemed...........................   (10,543,643)  (11,403,132)
                                                     ------------  ------------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.....................................     8,854,675     8,172,644
                                                     ------------  ------------
 TOTAL INCREASE IN NET ASSETS......................     8,347,438    21,506,334
NET ASSETS
 Beginning of the year.............................    28,816,850    37,164,288
                                                     ------------  ------------
 End of the year...................................  $ 37,164,288  $ 58,670,622
                                                     ============  ============
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year.............................  $     (2,244) $          0
                                                     ============  ============
 End of the year...................................  $          0  $     20,255
                                                     ============  ============
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares....................       241,694       202,803
 Issued in connection with the reinvestment of:
 Distributions from net investment income..........        11,363        10,562
 Distributions from net realized gain..............           983         6,778
 Distributions from Paid-in Capital................           421
                                                     ------------  ------------
                                                          254,461       220,143
 Redeemed..........................................      (138,029)     (127,215)
                                                     ------------  ------------
 Net change........................................       116,432        92,928
                                                     ============  ============

 
FINANCIAL HIGHLIGHTS
 


                                           YEAR ENDED DECEMBER 31,
                                   -------------------------------------------
                                    1991     1992     1993     1994     1995
                                   -------  -------  -------  -------  -------
                                                        
Net Asset Value, Beginning of
 Year............................. $108.49  $137.39  $ 72.00  $ 76.48  $ 75.35
                                   -------  -------  -------  -------  -------
INCOME FROM INVESTMENT OPERATIONS
 Net Investment Income............    3.56     8.35     1.54     1.80     1.88
 Net Realized and Unrealized Gain
  (Loss) on Investments...........   29.29     2.02     5.18    (0.92)   25.89
                                   -------  -------  -------  -------  -------
 Total From Investment Operations.   32.85    10.37     6.72     0.88    27.77
                                   -------  -------  -------  -------  -------
LESS DISTRIBUTIONS
 Distributions From Net Investment
  Income..........................   (3.56)   (8.35)   (1.36)   (1.82)   (1.85)
 Distributions in Excess of Net
  Investment Income...............    0.00     0.00    (0.18)    0.00     0.00
 Distributions From Net Realized
  Capital Gains...................   (0.39)  (67.41)   (0.55)   (0.16)   (1.18)
 Distributions in Excess of Net
  Realized Capital Gains..........    0.00     0.00    (0.15)    0.00     0.00
 Distributions From Paid-in
  Capital.........................    0.00     0.00     0.00    (0.03)    0.00
                                   -------  -------  -------  -------  -------
 Total Distributions..............   (3.95)  (75.76)   (2.24)   (2.01)   (3.03)
                                   -------  -------  -------  -------  -------
Net Asset Value, End of Year...... $137.39  $ 72.00  $ 76.48  $ 75.35  $100.09
                                   =======  =======  =======  =======  =======
TOTAL RETURN (%)..................   30.37     7.30     9.72     1.14    36.88
Ratio of Operating Expenses to
 Average Net Assets (%)...........    0.36     0.35     0.34     0.33     0.40
Ratio of Net Investment Income to
 Average Net Assets (%)...........    2.86     2.63     2.52     2.59     2.20
Portfolio Turnover Rate (%).......       2       17       12        2        5
Net Assets, End of Year (000)..... $20,496  $10,172  $28,817  $37,164  $58,671
The ratios of expenses to average
 net assets without giving effect
 to the voluntary expense
 limitations described in Note 4
 to the Financial Statements would
 have been (%)....................     --       --       --       --      0.54

 
 
                See accompanying notes to financial statements.

                                                                              49

 
ZENITH LOOMIS SAYLES BALANCED SERIES
PORTFOLIO MANAGERS: MERI ANNE BECK AND DOUGLAS D. RAMOS; LOOMIS, SAYLES &
COMPANY
                                        MARKET REVIEW
 
  Photo Meri     Photo Douglas D. Ramos
   Anne Beck                             In a dramatic turnaround from 1994,
                                       1995 proved to be an excellent year
                                       for both stocks and bonds. Both
                                       markets recorded their best
                                       performance of the decade as measured
                                       by the major indices. Driven by lower
                                       interest rates, bonds produced a 19%
                                       total rate of return as measured by
                                       the Lehman Brothers
                                       Government/Corporate Bond Index/4/.
                                       Stocks benefited from both lower
                                       interest rates and solid corporate
earnings growth, and produced a 37.6% total rate of return as measured by the
Standard & Poor's 500 Stock Index./1//9/
 
  Against this backdrop, your Series delivered a 24.79% for the twelve months
ended December 31, 1995. This performance compared favorably to the return
posted by Lipper Variable Balanced Index/8/ of 24.29%.
 
  The bond market put in its best yearly performance since 1985. The market's
psychology turned decidedly bullish early in the year as it became apparent
that the magnitude of interest rate increases experienced in 1994 would result
in slower economic growth during 1995. Slowing economic growth with benign
inflationary pressures and the lowering of interest rates twice by the Federal
Reserve contributed to the explosive 1995 bond market rally. Sectors that
contributed positively to performance included not only U.S. Treasuries, but
the airlines, media, travel, Yankee bonds (U.S. dollar obligations of foreign
issuers) and brokerage. Avalon Properties, Carnival Cruise and Columbia Health
Care were among the more positive individual contributors to performance.
During the second half of 1995, mortgage securities were purchased as
corporate spreads continued to narrow and became overvalued.
 
  As highlighted above, stocks had an outstanding year, and one of the primary
drivers of performance in the year was the interest-rate sensitive sector of
the market. Lower interest rates help boost the performance of insurance and
financial service stocks, while bank stocks enjoyed a boost from the ongoing
consolidation in the banking industry. Holdings such as Ace Ltd., American
International Group, Fannie Mae, Freddie Mac, MBNA Corp., Chemical Bank and
First Interstate are prime examples of these developments. Other noteworthy
sectors include: industrials, helped by AMR Corp., Allied-Signal, and ITT
Corp.; capital goods, propelled by Case Corp., Lockheed Martin, Raytheon and
General Electric; and technology, aided by Intel Corp., Texas Instruments,
Hewlett Packard and Xerox. The drag on the portfolio during the year was the
energy sector with most of the Series' holdings concentrated in natural gas
(including El Paso Natural Gas and Mapco) and refining and marketing
(companies such as Sun Company and Ultramar).
 
OUTLOOK AND STRATEGY
 
  Looking ahead to 1996, we expect a gradual increase in gross domestic
product, good news on the inflation front and a solid chance for lower
interest rates. One other factor that could have a positive influence on the
economy and the financial markets is the upcoming presidential election in
November. The one blemish which keeps us at a 60% equity weighting, slightly
below our long-term target of 65%, is the expected slowdown in corporate
earnings growth and the increased chance for earnings disappointments. This
could add to the volatility of the stock market in the first half of the year.
 
50

 
                                              FUND FACTS
 
                                              GOAL: reasonable long-term
                                              investment return from a
                                              combination of long-term capital
                                              appreciation and moderate current
                                              income.
 
                                              START DATE: October 31, 1994
 
                                              SIZE: $18.8 million as of
                                              December 31, 1995
 
                                              MANAGERS: Douglas Ramos and Meri
                                              Anne Beck have managed the Series
                                              since its inception. Mr. Ramos
                                              serves as a portfolio manager of
                                              New England Balanced Fund and New
                                              England Value Fund. Ms. Beck also
                                              serves as portfolio manager of
                                              New England Balanced Fund. Mr.
                                              Ramos joined Loomis Sayles in
                                              1985 and Ms. Beck joined Loomis
                                              Sayles in 1986.


     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Loomis Sayles    Lipper Variable
              Balanced         Balanced Fund Average

                          
1995             24.79%               24.29%

Since
Inception        20.79%                 --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index




                              Loomis Sayles                      Lehman
                             Balanced Series    S&P 500(19)     Gov't/Corp(4)
                             ----------------   ------------    -------------
                                                       
10/31/94                       $10,000            $10,000         $10,000
    1994                       $ 9,990            $ 9,794         $10,048
    1995                       $12,457            $13,461         $11,981

 
  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
                                                                              51

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES BALANCED SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--54.1% OF TOTAL NET ASSETS



 SHARES                                                               VALUE (a)
                                                               
         AEROSPACE--2.2%
   3,700 Lockheed Martin Corp. ...................................   $   292,300
   2,600 Raytheon Co. ............................................       122,850
                                                                     -----------
                                                                         415,150
                                                                     -----------
         AUTOMOBILES--2.4%
   3,800 Chrysler Corp. ..........................................       210,425
   4,500 General Motors Corp. ....................................       237,937
                                                                     -----------
                                                                         448,362
                                                                     -----------
         BANKS/SAVINGS & LOAN--2.8%
   3,900 Chemical Banking Corp. ..................................       229,125
     700 First Interstate Bancorp. ...............................        95,550
   5,100 Fleet Financial Group, Inc. .............................       207,825
                                                                     -----------
                                                                         532,500
                                                                     -----------
         CHEMICALS--3.9%
   3,100 E.I. Du Pont de Nemours & Co. ...........................       216,613
   2,000 Georgia Gulf Corp(c).....................................        61,500
   4,400 PPG Industries, Inc. ....................................       201,300
   7,800 Praxair, Inc. ...........................................       262,275
                                                                     -----------
                                                                         741,688
                                                                     -----------
         ELECTRONIC COMPONENTS--2.7%
   3,300 Intel Corp. .............................................       187,275
   3,200 Micron Technology, Inc. .................................       126,800
   3,700 Texas Instruments, Inc. .................................       191,475
                                                                     -----------
                                                                         505,550
                                                                     -----------
         ELECTRICAL EQUIPMENT--1.5%
   2,100 General Electric Co. ....................................       151,200
   2,600 Honeywell, Inc. .........................................       126,425
                                                                     -----------
                                                                         277,625
                                                                     -----------
         ENGINEERING & CONSTRUCTION--0.6%
   4,800 McDermott International, Inc. ...........................       105,600
                                                                     -----------
         FINANCIAL SERVICES--2.7%
   2,900 Federal Home Loan Mortgage Corp. ........................       242,150
   1,900 Federal National Mortgage Association....................       235,837
     700 MBNA Corp ...............................................        25,813
                                                                     -----------
                                                                         503,800
                                                                     -----------
         FREIGHT--TRANSPORTATION--3.3%
  12,100 Canadian Pacific Ltd. ...................................       219,312
   5,900 Consolidated Freightways, Inc. ..........................       156,350
   3,400 Federal Express Corp.(c).................................       251,175
                                                                     -----------
                                                                         626,837
                                                                     -----------
         HEALTH CARE--MEDICAL TECHNOLOGY--1.3%
   7,400 C.R. Bard, Inc. .........................................       238,650
                                                                     -----------

 


 SHARES                                                               VALUE (a)
                                                               
        HEALTH CARE--SERVICES--0.8%
 14,100 Beverly Enterprises, Inc.(c)..............................   $   149,813
                                                                     -----------
        HOME PRODUCTS--1.2%
  4,600 Premark International, Inc. ..............................       232,875
                                                                     -----------
        HOUSING & BUILDING MATERIALS--2.3%
  3,400 Armstrong World Industries, Inc. .........................       210,800
  7,300 Masco Corp. ..............................................       229,038
                                                                     -----------
                                                                         439,838
                                                                     -----------
        INSURANCE--4.8%
  5,900 Ace Ltd. .................................................       234,525
  1,650 American International Group Inc. ........................       152,625
  1,700 Chubb Corp. ..............................................       164,475
  5,800 Providian Corp. ..........................................       236,350
  4,700 Prudential Reinsurance Hldgs., Inc. ......................       109,862
                                                                     -----------
                                                                         897,837
                                                                     -----------
        LEISURE--1.9%
  4,800 American Greetings Corp. .................................       132,600
  9,600 Carnival Corp. ...........................................       234,000
                                                                     -----------
                                                                         366,600
                                                                     -----------
        MACHINERY--0.2%
    900 Case Corp. ...............................................        41,175
                                                                     -----------
        MULTI-INDUSTRY--2.4%
  4,700 Allied Signal, Inc. ......................................       223,250
  6,500 Philips Electronics NV....................................       233,188
                                                                     -----------
                                                                         456,438
                                                                     -----------
        NATURAL GAS--PIPELINES--0.6%
    900 El Paso Natural Gas Co. ..................................        25,538
  1,600 Mapco Inc. ...............................................        87,400
                                                                     -----------
                                                                         112,938
                                                                     -----------
        OFFICE EQUIPMENT--2.7%
 10,500 EMC Corp. ................................................       161,437
  1,400 International Business Machines...........................       128,450
  1,600 Xerox Corp. ..............................................       219,200
                                                                     -----------
                                                                         509,087
                                                                     -----------
        OIL--MAJOR INTEGRATED--1.9%
  7,100 Repsol S.A., ADR(d).......................................       233,412
    600 Sun, Inc. ................................................        16,425
  4,300 Ultramar Corp. ...........................................       110,725
                                                                     -----------
                                                                         360,562
                                                                     -----------
        PAPER PRODUCTS--1.5%
  5,800 Crown Cork and Seal Co., Inc.(c) .........................       242,150
    800 Mead Corp. ...............................................        41,800
                                                                     -----------
                                                                         283,950
                                                                     -----------

 
                See accompanying notes to financial statements.
 
52

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES BALANCED SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)



  SHARES                                                              VALUE (a)
                                                               
          REAL ESTATE INVESTMENT TRUST--1.3%
    6,800 Meditrust SBI...........................................   $   237,150
                                                                     -----------
          RETAIL--FOOD & DRUG--1.3%
    5,400 Eckerd Corp.............................................       240,975
                                                                     -----------
          TELECOMMUNICATIONS--1.9%
    5,200 GTE Corp................................................       228,800
    4,100 Telefonos de Mexico SA..................................       130,687
                                                                     -----------
                                                                         359,487
                                                                     -----------
          TOBACCO--3.5%
    2,900 Loews Corp..............................................       227,288
    2,200 Philip Morris Companies, Inc............................       199,100
    7,000 UST, Inc................................................       233,625
                                                                     -----------
                                                                         660,013
                                                                     -----------
          UTILITIES--ELECTRIC--2.4%
    7,800 Pacific Gas & Electric Co...............................       221,325
   12,700 SCE Corp................................................       225,425
                                                                     -----------
                                                                         446,750
                                                                     -----------
          Total Common Stocks
           (Identified Cost $9,404,472)...........................    10,191,250
                                                                     -----------
 
PREFERRED STOCK--0.5%
 
          TOBACCO--0.4%
   10,600 RJR Nabisco Holdings Corp...............................        67,575
                                                                     -----------
          OIL--MAJOR INTEGRATED--0.1%
      300 Sun, Inc................................................         8,325
                                                                     -----------
          Total Preferred Stock
           (Identified Cost $73,537)..............................        75,900
                                                                     -----------
 
MEDIUM & LONG TERM BONDS & NOTES--39.2%
 

   FACE
  AMOUNT
                                                               
          BANKS--1.1%
 $100,000 Bankers Trust, NY Corp. 8.125%, 4/01/02.................       109,769
   50,000 Chase Manhattan Corp. 9.050%, 2/01/02...................        51,556
   50,000 Norwest Corp. 7.650%, 3/15/05...........................        55,374
                                                                     -----------
                                                                         216,699
                                                                     -----------
          CABLE & MEDIA--1.4%
  250,000 TCI Communications, Inc.
           7.390%, 8/28/01........................................       261,913
                                                                     -----------
          ENERGY--0.9%
  125,000 Coastal Corp. 8.125% 9/15/02............................       136,721
   25,000 Standard Oil Co. 9.000%, 6/01/19........................        28,062
                                                                     -----------
                                                                         164,783
                                                                     -----------



   FACE
  AMOUNT                                                             VALUE (a)
                                                              
          FINANCE--5.5%
 $125,000 Associates Corp. NA 8.350%, 12/22/98...................   $   134,219
  115,000 Avalon Propertys, Inc. 7.375%, 9/15/02.................       118,620
  200,000 Ford Motor Credit Corp. 6.850%, 8/15/00................       207,152
  244,000 General Motors Acceptance Corp.
           5.500%, 12/15/01......................................       235,643
  100,000 General Motors Corp. 9.125%, 7/15/01...................       114,008
   50,000 International Lease Finance Corp.
           8.040%, 12/01/97......................................        52,096
  100,000 Secured Finance Investment, Inc.
           9.05%, 12/15/04.......................................       118,026
   50,000 Standard Credit Card 8.625%, 1/07/02...................        52,736
                                                                    -----------
                                                                      1,032,500
                                                                    -----------
          GOVERNMENT--6.0%
  200,000 U.S. Treasury Notes 5.875%, 5/31/96....................       200,500
  300,000 U.S. Treasury Notes 5.125%, 3/31/98....................       299,484
   25,000 U.S. Treasury Notes 8.250%, 7/15/98....................        26,758
  300,000 U.S. Treasury Notes 6.875%, 8/31/99....................       315,282
  100,000 U.S. Treasury Notes 7.500%, 10/31/99...................       107,359
  175,000 U.S. Treasury Bonds 5.500%, 4/15/00....................       176,449
                                                                    -----------
                                                                      1,125,832
                                                                    -----------
          GOVERNMENT AGENCY--2.3%
   50,000 Federal Home Loan Banks 8.150%, 2/24/99................        50,126
  350,000 Federal Home Loan Banks 7.151%, 9/12/05................       355,358
   30,000 Federal National Mortgage Association Zero Coupon
           10/10/01..............................................        28,781
                                                                    -----------
                                                                        434,265
                                                                    -----------
          HEALTH CARE--0.3%
   50,000 Columbia/HCA Healthcare Corp.
           8.020%, 8/5/02........................................        54,836
                                                                    -----------
          INDUSTRIAL--4.6%
  175,000 Anheuser Busch Companies, Inc.
           8.500%, 3/01/17.......................................       182,875
  250,000 Coca Cola Enterprises, Inc.
           8.750%, 4/01/17.......................................       262,375
  200,000 Martin Marietta Corp. 6.500%, 4/15/03..................       206,488
  200,000 Tektronix, Inc. 7.625%, 8/15/02........................       209,732
                                                                    -----------
                                                                        861,470
                                                                    -----------
          LEISURE & LODGING--1.1%
  100,000 Carnival Corp. 7.050%, 5/15/05.........................       104,698
  100,000 La Quinta Inns, Inc. 7.400%, 9/15/05...................       103,000
                                                                    -----------
                                                                        207,698
                                                                    -----------

 
 
 
                See accompanying notes to financial statements.

                                                                              53

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES BALANCED SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
MEDIUM & LONG TERM BONDS & NOTES--(CONTINUED)
                                        



   FACE
  AMOUNT                                                             VALUE (a)
                                                              
          MORTGAGED BACKED--3.4%
 $200,000 Federal Home Loan Mortgage
           8.000%, 7/15/21.......................................   $   211,624
   50,000 G.E. Capital Mortgage Inc.
           10.000%, 3/25/24......................................        52,453
   75,000 Paine Webber CMO Tr. 9.000%, 10/20/03..................        77,344
   75,000 Westam Mortgage Financial Corp.
           8.950%, 8/01/18.......................................        80,555
  200,000 Westam Mortgage Financial Corp.
           9.400%, 12/01/18......................................       213,312
                                                                    -----------
                                                                        635,288
                                                                    -----------
          RETAIL STORES--1.9%
  170,000 Sears Overseas Finance Zero Coupon 7/12/98.............       147,368
  200,000 Toys R US, Inc. 8.250%, 2/01/17........................       209,956
                                                                    -----------
                                                                        357,324
                                                                    -----------
          SECURITIES--6.5%
  200,000 Donaldson Lufkin & Jennrette
           6.875%, 11/01/05......................................       205,002
  100,000 Lehman Bros. Inc. 5.750% 11/15/98 .....................        99,108
  200,000 Lehman Bros. Inc. 7.375% 5/15/07.......................       209,874
  100,000 Merrill Lynch & Co. 8.375%, 2/09/00....................       108,824
  250,000 Paine Webber Group, Inc.
           7.750%, 9/01/02.......................................       261,430
  145,000 Salomon, Inc. 7.500%, 2/01/03..........................       149,447
  200,000 Smith Barney Holdings, Inc.
           5.500%, 1/15/99.......................................       198,316
                                                                    -----------
                                                                      1,232,001
                                                                    -----------
          TELECOMMUNICATIONS--1.1%
  200,000 Southern Bell Telephone & Telegraph Co. 7.625%,
           3/15/13...............................................       205,664
                                                                    -----------
          TRANSPORTATION--0.8%
   25,000 American Airlines 10.180%, 1/02/13.....................        29,944
  100,000 AMR Corp 10.290%, 3/08/21..............................       127,911
                                                                    -----------
                                                                        157,855
                                                                    -----------
          UTILITIES--2.0%
  250,000 Cincinnati Gas & Electric Co.
           7.375%, 11/01/01......................................       253,780
  130,000 General Telephone of California
           7.125%, 12/01/98......................................       130,720
                                                                    -----------
                                                                        384,500
                                                                    -----------
          YANKEE/SUPRANATIONAL--0.3%
   50,000 SKF Aktiebolaget AB 7.625% 7/15/03 ....................        53,232
                                                                    -----------
          Total Bonds & Notes
           (Identified Cost $7,147,215)..........................     7,385,860
                                                                    -----------



SHORT-TERM INVESTMENTS--6.4%



  FACE
 AMOUNT                                                             VALUE (a)
                                                             
 413,000 American General Finance Corp.
          5.550%, 1/02/96.......................................   $   413,000
 800,000 Associates Corp. of North America
          5.950%, 1/02/96.......................................       800,000
                                                                   -----------
         Total Short-Term Investments
          (Identified Cost $1,213,000)..........................     1,213,000
                                                                   -----------
         Total Investments--100.2%
          (Identified Cost $17,838,224)(b)......................    18,866,010
         Cash and Receivables...................................       410,926
         Liabilities............................................      (454,260)
                                                                   -----------
         TOTAL NET ASSETS--100%.................................   $18,822,676
                                                                   ===========
(a) See Note 1a.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost of $17,838,224 for federal income tax purposes was as follows:
         Aggregate gross unrealized appreciation for all
          investments in which there is an excess of value over
          tax cost..............................................   $ 1,278,891
         Aggregate gross unrealized depreciation for all
          investments in which there is an excess of tax cost
          over value............................................      (251,105)
                                                                   -----------
         Net unrealized appreciation............................   $ 1,027,786
                                                                   ===========

(c) Non-income producing security.
(d) An American Depository Receipt (ADR) is a certificate issued by a U.S.
    bank representing the right to receive securities of the foreign issuer
    described. The values of ADRs are significantly influenced by trading on
    exchanges not located in the United States or Canada.
 
                See accompanying notes to financial statements.

54

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES BALANCED SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
DECEMBER 31, 1995                         


                                                               
ASSETS
 Investments at value.....................................           $18,866,010
 Cash.....................................................                   865
 Receivable for:
 Fund shares sold.........................................                67,963
 Securities sold..........................................               165,257
 Dividends and interest...................................               152,428
 Foreign taxes............................................                   275
 Due from advisor.........................................                16,433
 Unamortized organization expense.........................                 7,705
                                                                     -----------
                                                                      19,276,936
LIABILITIES
 Payable for:
 Securities purchased.....................................  $415,763
 Fund shares redeemed.....................................       593
 Withholding Taxes........................................       126
 Accrued expenses:
 Management fees..........................................     7,628
 Other expenses...........................................    30,150
                                                            --------
                                                                         454,260
                                                                     -----------
                                                                     $18,822,676
                                                                     ===========
NET ASSETS
 Net Assets consist of:
 Capital paid in..........................................           $17,655,390
 Undistributed net investment income......................                 1,050
 Accumulated net realized gains...........................               138,450
 Unrealized appreciation on investments...................             1,027,786
                                                                     -----------
NET ASSETS................................................           $18,822,676
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($18,822,676 divided by 1,575,093 shares of beneficial
 interest)................................................           $     11.95
                                                                     ===========
Identified cost of investments............................           $17,838,224
                                                                     ===========



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                             
INVESTMENT INCOME
 Dividends..............................................           $  124,041(a)
 Interest...............................................              338,426
                                                                   ----------
                                                                      462,467
EXPENSES
 Management fees........................................  $65,752
 Trustees' fees and expenses............................   15,049
 Custodian..............................................   56,354
 Audit and tax services.................................   20,694
 Legal..................................................   10,821
 Printing...............................................    2,299
 Registration...........................................        7
 Amortization of organization expenses..................    2,347
 Miscellaneous..........................................    2,604
                                                          -------
  Total expenses........................................  175,927
  Less expenses assumed by the investment adviser.......  (96,085)     79,842
                                                          -------  ----------
NET INVESTMENT INCOME...................................              382,625
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on investments---net.....................              426,765
 Unrealized appreciation on investments--net............            1,029,622
                                                                   ----------
Net gain on investment transactions.....................            1,456,387
                                                                   ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS .............           $1,839,012
                                                                   ==========

(a)Net of foreign taxes of: $735
 
                See accompanying notes to financial statements.

                                                                              55

 
NEW ENGLAND ZENITH FUND
(LOOMIS SAYLES BALANCED SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                 FOR THE PERIOD
                                              OCTOBER 31, 1994 (a)
                                                    THROUGH         YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                              -------------------- ------------
                                                             
FROM OPERATIONS
 Net investment income......................       $   12,585      $   382,625
 Net realized gain on investments                           0          426,765
 Unrealized appreciation (depreciation) on
  investments...............................           (1,836)       1,029,622
                                                   ----------      -----------
 INCREASE IN NET ASSETS FROM OPERATIONS.....           10,749        1,839,012
                                                   ----------      -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income......................          (12,334)        (382,625)
 In excess of net investment income.........                0           (1,297)
 Net realized gain on investments...........                0         (288,315)
                                                   ----------      -----------
                                                      (12,334)        (672,237)
                                                   ----------      -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares...............        2,157,989       18,594,352
 Net asset value of shares issued in connec-
  tion with the reinvestment of:
 Distributions from net investment income...           12,335          383,922
 Distributions from net realized gain.......                0          288,315
                                                   ----------      -----------
                                                    2,170,324       19,266,589
 Cost of shares redeemed....................         (446,397)      (4,333,030)
                                                   ----------      -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS........................        1,723,927       14,933,559
                                                   ----------      -----------
 TOTAL INCREASE IN NET ASSETS...............        1,722,342       16,100,334
NET ASSETS
 Beginning of the year......................        1,000,000        2,722,342
                                                   ----------      -----------
 End of the year............................       $2,722,342      $18,822,676
                                                   ==========      ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year......................       $        0      $       251
                                                   ==========      ===========
 End of the year............................       $      251      $     1,050
                                                   ==========      ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares.............          217,577        1,626,505
 Issued in connection with the reinvestment
  of:
 Distributions from net investment income...            1,242           32,426
 Distributions from net realized gain.......                0           24,351
                                                   ----------      -----------
                                                      218,819        1,683,282
 Redeemed...................................          (44,926)        (382,082)
                                                   ----------      -----------
 Net change.................................          173,893        1,301,200
                                                   ==========      ===========
(a) Commencement of Operations
 
FINANCIAL HIGHLIGHTS
 

                                               OCTOBER 31, 1994*
                                                    THROUGH         YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                              -------------------- ------------
                                                             
Net Asset Value, Beginning of Year..........       $    10.00      $      9.94
                                                   ----------      -----------
Income From Investment Operations
 Net Investment Income......................             0.05             0.26
 Net Realized and Unrealized Gain
 (Loss) on Investments......................            (0.06)            2.20
                                                   ----------      -----------
 Total From Investment Operations...........            (0.01)            2.46
                                                   ----------      -----------
Less Distributions
 Distributions From Net Investment Income...            (0.05)           (0.26)
 Distributions From Net Realized Capital
  Gains.....................................             0.00            (0.19)
                                                   ----------      -----------
 Total Distributions........................            (0.05)           (0.45)
                                                   ----------      -----------
Net Asset Value, End of Year................       $     9.94      $     11.95
                                                   ==========      ===========
TOTAL RETURN (%)............................            (0.10)***        24.79
Ratio of Operating Expenses to Average Net
 Assets (%).................................             0.85**           0.84
Ratio of Net Investment Income to Average
 Net Assets (%).............................             4.16**           4.03
Portfolio Turnover Rate (%).................                0**             72
Net Assets, End of Year (000)...............       $    2,722      $    18,823
The ratios of expenses to average net assets
 without giving effect to the voluntary
 expense limitations described in Note 4 to
 the Financial Statements would have been
 (%)........................................             3.73**           1.85

  * Commencement of operations.
 ** Computed on an annualized basis.
*** Not computed on an annualized basis.

                See accompanying notes to financial statements.
 
56

 
ZENITH BACK BAY ADVISORS MANAGED SERIES
PORTFOLIO MANAGER: PETER PALFREY; BACK BAY ADVISORS, L.P.(R)
 
                    MARKET REVIEW
 
  Photo Peter
    Palfrey          I am very pleased to report that the Back Bay Advisors
                   Managed Series ended 1995 significantly ahead of its peer
                   group, with a total return of 31.26% versus 24.22% for the
                   Lipper Variable Product Flexible Portfolio Funds/9/, an
                   outperformance of 7.04%. The Series ranked six out of
                   sixty-eight funds in its Lipper peer group in 1995, and
                   now ranks among the top ten such funds for one, two and
                   three year returns.
 
                     1995 proved to be an exceptionally strong year in U.S.
                   financial markets, rewarding patient investors after a
                   tumultuous year in 1994. Stocks, as represented by the S&P
                   500/1//9/ (with dividends reinvested), were up 37.44%--the
                   best total return in over three decades.
Bonds, as represented by the Lehman Government/Corporate Index/4/, were up
19.24%--the best total return in a decade, and among the best years ever in
U.S. investment grade fixed income market. Not surprisingly, 1995 ranks as the
best year ever for a hypothetical 55% stock, 35% bond and 10% cash balanced
portfolio (based on data Ibbotson Associates covering the period since 1926).
 
  Overall portfolio strategy during calendar 1995 was best summarized by the
phrase: "remain fully invested." We began to position the Series more
aggressively late in 1994 as financial markets showed early signs of
bottoming. The Series' cash position, which had been run as high as 15-20% of
total assets during much of the bear market of 1994, was reduced to less than
3% by early in 1995. The effective duration of the bond portfolio was
increased from 5.5 years in late 1994 to as much as 7.1 years early in 1995,
and was managed with an effective duration of 6.0-7.5 years throughout the
remainder of the year. With inflationary pressures remaining subdued, economic
growth slowing to a more sustainable pace and the Federal Reserve moving to a
less restrictive monetary stance, interest rates declined 200-250 basis points
across the yield curve during 1995. The long duration of the Series' bond
portfolio had a significant positive impact on the Series' strong relative
performance, given the sharp drop in interest rates during the year. In
addition, the Series was also overweight in corporate and Yankee paper (U.S.
dollar obligations of foreign issuers), two of the best performing bond
sectors during 1995.
 
  The Series' allocation to stocks was increased from approximately 62% late
in 1994 to almost 80% going into the first quarter of 1995. With stocks
rallying nearly 10% during just the first three months of 1995, we elected to
lock-in a portion of the incremental gains from the overweight position in
stocks, bringing the Series closer to the normal "target" split of 65% stocks
and 35% bonds. With solid corporate earnings, coupled with lower interest
rates continuing to underpin the stock market's advance in subsequent
quarters, we maintained a slightly overweight allocation to stocks of 65-68%
for the remainder of the year. The Series' concentration in larger
capitalization, higher quality growth stocks helped its relative performance
in 1995, as investor preference continued to shift away from the small and
mid-capitalization, lower quality stocks favored in the earlier stages of the
U.S. economic recovery.
 
OUTLOOK AND STRATEGY
 
  While market returns this year are unlikely to match those experienced in
1995, our outlook for both stocks and bonds in 1996 remains constructive--
although this will likely be accompanied by considerably more volatility,
particularly in stocks. Growth in GDP is expected to decline from
approximately 3% in 1995 to a more tepid pace of 1.5-2% in 1996, in a lagged
response to tighter monetary policy orchestrated by the Federal Reserve during
1994 and early 1995. Corporate profitability growth, which advanced more than
11% in 1995, will likely slow to a more modest 5% in 1996. Stocks may need to
do some "backing and filling" over the near term, to allow for earnings to
catch up to current high valuations, but should reward longer term investors
for their patience. We remain slightly overweighted in stocks at 67% of total
assets versus our long-term benchmark allocation of 65% stock/35% bond.
 
  Bonds, which have benefited from moderating inflationary pressures, a
deceleration in the pace of economic growth and a less restrictive Fed
monetary policy, may also come under some near-term pressure over stalled
Federal budget negotiations and heavy new Treasury refunding supply early in
1996. Accordingly, We modestly reduced the Series' bond portfolio duration
going into 1996, with the expectation that there will likely be some near-term
upward pressure on interest rates, particularly in longer maturities. However,
with our longer term rate outlook still positive, we would view any
significant backup in rates from current levels as a buying opportunity.
 
                                                                             57

 
                                              FUND FACTS
 
                                              GOAL: a favorable total return
                                              through investment in diversified
                                              portfolio. The Series' portfolio
                                              is expected to include a mix of
                                              (1) common stocks, (2) notes and
                                              bonds and (3) money market
                                              instruments.
 
                                              START DATE: May 1, 1987
 
                                              SIZE: $147.5 million as of
                                              December 31, 1995
 
                                              MANAGER: Peter Palfrey has
                                              managed the Series since January
                                              1994 and joined Back Bay Advisors
                                              in June 1993.


     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Back Bay         Lipper Variable Flexible
              Managed          Portfolio Fund Average

                          
1 year           31.26%               24.22%

5 years          12.99%               13.13%

Since
Inception        10.95%                 --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index




                                 Back Bay                          Lehman
                              Managed Series    S&P 500(19)     Gov't/Corp(4)
                             ----------------   ------------    -------------
                                                       
5/1/87                         $10,000            $10,000         $10,000
  1987                         $ 9,930            $ 8,750         $10,357
  1988                         $10,873            $10,194         $11,142
  1989                         $12,950            $13,414         $12,729
  1990                         $13,365            $12,995         $13,781
  1991                         $16,064            $16,938         $16,000
  1992                         $17,141            $18,227         $17,213
  1993                         $18,966            $20,061         $19,117
  1994                         $18,755            $20,334         $18,448
  1995                         $24,618            $27,947         $21,997

  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
58

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--67.2% OF TOTAL NET ASSETS



 SHARES                                                               VALUE (a)
                                                               
        AEROSPACE--1.0%
  5,025 Boeing Co. ...............................................   $   393,834
 14,600 Rockwell International Corp. .............................       771,975
  2,500 United Technologies Corp. ................................       237,187
                                                                     -----------
                                                                       1,402,996
                                                                     -----------
        AIR TRANSPORT--0.0%
    255 UAL, Inc.(c)..............................................        45,518
                                                                     -----------
        APPAREL--0.2%
  7,400 Melville Corp. ...........................................       227,550
                                                                     -----------
        AUTOMOBILE & RELATED--1.3%
 15,432 Chrysler Corp. ...........................................       854,547
  4,600 Ford Motor Co. ...........................................       133,400
 12,500 General Motors Corp. .....................................       660,937
  6,750 Genuine Parts Co. ........................................       276,750
                                                                     -----------
                                                                       1,925,634
                                                                     -----------
        BANKS--3.2%
 29,260 Banc One Corp. ...........................................     1,104,565
 10,144 Bank America Corp. .......................................       656,824
  5,400 Bankers Trust New York Corp. .............................       359,100
 19,000 Citicorp..................................................     1,277,750
 10,900 J.P. Morgan & Co., Inc. ..................................       874,725
  7,200 Nations Bank Corp. .......................................       501,300
                                                                     -----------
                                                                       4,774,264
                                                                     -----------
        BUSINESS MACHINES--1.8%
  8,500 Apple Computer............................................       270,938
 28,400 Digital Equipment Corp.(c)................................     1,821,150
  5,900 International Business Machines Corp. ....................       541,325
                                                                     -----------
                                                                       2,633,413
                                                                     -----------
        BUSINESS SERVICES--1.5%
 28,500 Browing Ferris Industries, Inc. ..........................       840,750
 10,000 Dun & Bradstreet Corp. ...................................       647,500
  9,200 H & R Block, Inc. ........................................       372,600
 39,200 Rollins Environmental Services............................       112,700
  9,500 WMX Technologies..........................................       283,812
                                                                     -----------
                                                                       2,257,362
                                                                     -----------
        CHEMICALS--2.9%
 14,200 Allied-Signals, Inc. .....................................       674,500
  8,200 Dow Chemical Co. .........................................       577,075
 13,700 E.I. Du Pont de Nemours & Co. ............................       957,288
 11,200 Monsanto Co. .............................................     1,372,000
 15,600 PPG Industries, Inc. .....................................       713,700
                                                                     -----------
                                                                       4,294,563
                                                                     -----------



 SHARES                                                               VALUE (a)
                                                               
        COMMUNICATION--5.8%
 15,000 Airtouch Communications...................................   $   437,875
 35,200 Ameritech Corp. ..........................................     2,076,800
 27,261 AT&T Co. .................................................     1,765,150
 12,200 Bell Atlantic Corp. ......................................       815,875
 16,200 Bellsouth Corp. ..........................................       704,700
 10,600 GTE Corp. ................................................       466,400
 14,600 NYNEX Corp. ..............................................       788,400
 15,500 Pacific Telesis Group.....................................       521,188
  7,200 SBC Comunications, Inc. ..................................       414,000
  9,700 U.S. West, Inc. ..........................................       346,775
  9,700 U.S. West, Inc. ..........................................       184,300
                                                                     -----------
                                                                       8,521,463
                                                                     -----------
        CONGLOMERATES--0.7%
  2,200 ITT Corp. New.............................................       116,600
 13,800 Minnesota Mining & Mfg. Co. ..............................       914,250
                                                                     -----------
                                                                       1,030,850
                                                                     -----------
        CONSTRUCTION--1.2%
 28,600 Home Depot................................................     1,369,225
 14,900 Masco Corp. ..............................................       467,487
                                                                     -----------
                                                                       1,836,712
                                                                     -----------
        CONSUMER DURABLES--0.0%
    800 Whirlpool Corp. ..........................................        42,600
                                                                     -----------
        DOMESTIC OIL--1.5%
  2,400 Amoco Corp. ..............................................       172,500
  2,700 Atlantic Richfield Co. ...................................       299,025
  3,600 Halliburton Co. ..........................................       182,250
 69,300 Oryx Energy Co. ..........................................       926,887
    934 Santa Fe Energy, Inc.(c)..................................         8,990
  3,601 Sun Company...............................................        98,577
    800 Tenneco, Inc. ............................................        39,700
 15,600 Unocal Corp. .............................................       454,350
                                                                     -----------
                                                                       2,182,279
                                                                     -----------
        DRUGS & MEDICINE--6.0%
  8,800 Abbott Laboratories.......................................       367,400
 11,000 American Home Products Corp. .............................     1,067,000
 37,100 Baxter International, Inc. ...............................     1,553,563
 15,200 Eli Lilly & Co. ..........................................       855,000
  5,200 Johnson & Johnson.........................................       445,250
 31,500 Merck & Co., Inc. ........................................     2,071,125
 19,200 Pfizer, Inc. .............................................     1,209,600
 18,705 Pharmacia & Upjohn, Inc. .................................       724,819
 10,800 Schering Plough Corp. ....................................       591,300
                                                                     -----------
                                                                       8,885,057
                                                                     -----------

 
                See accompanying notes to financial statements.
 
                                                                              59

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)



 SHARES                                                               VALUE (a)
                                                               
        ELECTRONICS--3.7%
 43,200 AMP, Inc. ................................................   $ 1,657,800
  9,400 Emerson Electric Co. .....................................       768,450
 22,400 Hewlett-Packard...........................................     1,876,000
  6,400 Motorola, Inc. ...........................................       364,800
 15,400 Raytheon Co. .............................................       727,650
                                                                     -----------
                                                                       5,394,700
                                                                     -----------
        ENERGY & UTILITIES--3.1%
 18,300 American Electric Power, Inc. ............................       741,150
 11,700 Consolidated Edison Co. ..................................       374,400
 45,700 Pacific Gas & Electric Co. ...............................     1,296,738
  7,700 Public Service Enterprise Group...........................       235,812
 40,200 SCE Corp. ................................................       713,550
 10,200 Southern Co. .............................................       251,175
  8,900 Texas Utilities Co. ......................................       366,013
 17,300 Unicom Corp. .............................................       566,575
                                                                     -----------
                                                                       4,545,413
                                                                     -----------
        ENERGY RAW MATERIALS--1.0%
 58,800 Occidental Petroleum Corp. ...............................     1,256,850
  3,200 Schlumberger Ltd. ........................................       221,600
                                                                     -----------
                                                                       1,478,450
                                                                     -----------
        ENTERTAINMENT--0.0%
  2,200 ITT Industry, Inc. .......................................        52,800
                                                                     -----------
        FINANCE--0.7%
 11,600 Federal Home Loan Mortgage Corp. .........................       968,600
                                                                     -----------
        FOOD & AGRICULTURE--4.6%
 19,900 Coca Cola Co. ............................................     1,477,575
  5,000 General Mills, Inc. ......................................       288,750
 41,850 H. J. Heinz Co. ..........................................     1,386,281
 24,600 Kellogg Co. ..............................................     1,900,350
  8,100 Pepsico, Inc. ............................................       452,587
 13,300 Ralston Purina Co. .......................................       829,587
 16,000 Sara Lee Corp. ...........................................       510,000
                                                                     -----------
                                                                       6,845,130
                                                                     -----------
        GOLD--0.2%
 18,434 Santa Fe Pac Gold Corp. ..................................       223,512
                                                                     -----------
        INSURANCE--2.3%
 11,500 Aetna Life & Casualty Co. ................................       796,375
 10,568 Allstate Corp. ...........................................       434,609
 14,400 American General Corp. ...................................       502,200
  6,468 American International Group, Inc. .......................       598,290
  2,700 CIGNA Corp. ..............................................       278,775
  4,300 General Reinsurance Corp. ................................       666,500
  2,200 ITT Hartford Group........................................       106,425
                                                                     -----------
                                                                       3,383,174
                                                                     -----------



 SHARES                                                               VALUE (a)
                                                               
        INTERNATIONAL OIL--4.7%
 11,000 Chevron Corp. ............................................   $   577,500
  9,400 Cooper Industries, Inc. ..................................       345,450
 25,100 Exxon Corp. ..............................................     2,011,138
  7,800 Mobil Corp. ..............................................       873,600
  9,800 Royal Dutch Petroleum Co. ADR(d)..........................     1,383,025
 21,200 Texaco, Inc. .............................................     1,664,200
                                                                     -----------
                                                                       6,854,913
                                                                     -----------
        LIQUOR--0.4%
  3,300 Anheuser-Busch Companies, Inc. ...........................       220,687
 11,700 Seagram, Ltd. ............................................       405,113
                                                                     -----------
                                                                         625,800
                                                                     -----------
        MEDIA--2.3%
 21,000 Capital Cities/ABC, Inc. .................................     2,590,875
  3,000 Gannett Co., Inc. ........................................       184,125
 15,200 Tele Communications Inc., NE..............................       302,100
  3,800 Telecommunications Inc., NE...............................       102,125
  7,200 Time Warner, Inc. ........................................       272,700
                                                                     -----------
                                                                       3,451,925
                                                                     -----------
        MISCELLANEOUS FINANCE--1.3%
 25,000 American Express Co. .....................................     1,034,375
  4,449 Dean Witter Discover & Co. ...............................       209,103
  5,000 Lehman Brothers Holdings, Inc. ...........................       106,250
 16,900 Salomon, Inc. ............................................       599,950
                                                                     -----------
                                                                       1,949,678
                                                                     -----------
        NON-FERROUS METALS--0.7%
  8,075 Alcan Aluminum Ltd. ......................................       251,334
 14,000 Aluminum Co. of America...................................       740,250
    220 USX U.S. Steel Corp. .....................................         6,765
                                                                     -----------
                                                                         998,349
                                                                     -----------
        OFFICE EQUIPMENT--1.6%
 16,900 Xerox Corp. ..............................................     2,315,300
                                                                     -----------
        OPTICAL PHOTO, EQUIPMENT--0.2%
  3,600 Eastman Kodak Co. ........................................       241,200
                                                                     -----------
        PAPER & FOREST PRODUCTS--1.3%
 12,640 Burlington Northern Santa Fe..............................       985,920
  3,600 Georgia-Pacific Corp. ....................................       247,050
 11,800 International Paper Co. ..................................       446,925
  1,400 Kimberly Clark Corp. .....................................       115,850
  4,050 Weyerhaeuser Co. .........................................       175,162
                                                                     -----------
                                                                       1,970,907
                                                                     -----------
        PRODUCER OF GOODS--2.5%
  5,600 Caterpillar, Inc. ........................................       329,000
 24,000 Deere & Co. ..............................................       846,000
 34,400 General Electric Co. .....................................     2,476,800
  4,200 Westinghouse Electric Corp. ..............................        69,300
                                                                     -----------
                                                                       3,721,100
                                                                     -----------


                See accompanying notes to financial statements.
 
60

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
COMMON STOCKS--(CONTINUED)
                                         
                                          



   SHARES                                                             VALUE (a)
                                                               
          RAILROADS & SHIPPING--0.4%
   4,500  Norfolk Southern Corp. .................................   $   357,187
   4,200  Union Pacific Corp. ....................................       277,200
                                                                     -----------
                                                                         634,387
                                                                     -----------
          RESTAURANTS--0.3%
   5,000  Darden Restaurants, Inc. ...............................        59,375
   9,200  McDonald's Corp. .......................................       415,150
                                                                     -----------
                                                                         474,525
                                                                     -----------
          RETAIL--2.7%
  19,000  Albertsons, Inc. .......................................       624,625
   8,000  Dayton Hudson Corp. ....................................       600,000
  15,600  J.C. Penney Company, Inc. ..............................       742,950
  38,900  K-Mart Corp.(c).........................................       282,025
   5,400  Limited, Inc. ..........................................        93,825
   7,800  May Department Stores Co. ..............................       329,550
  11,400  Sears Roebuck and Co. ..................................       444,600
  11,625  Toys R US(c)............................................       252,844
  29,200  Wal-Mart Stores, Inc. ..................................       653,350
                                                                     -----------
                                                                       4,023,769
                                                                     -----------
          SOAPS & COSMETICS--2.8%
   6,260  Bristol-Myers Squibb Co. ...............................       537,577
  18,400  Gillette Co. ...........................................       959,100
  10,300  Procter & Gamble Co. ...................................       854,900
  12,400  Unilever, N.V. .........................................     1,745,300
                                                                     -----------
                                                                       4,096,877
                                                                     -----------
          STEEL--0.9%
  64,700  USX Marathon Group......................................     1,261,650
                                                                     -----------
          TOBACCO--1.1%
   8,500  American Brands, Inc. ..................................       379,313
  13,600  Philip Morris Companies, Inc. ..........................     1,230,800
     140  Schweitzer Mauduit International, Inc. .................         3,238
                                                                     -----------
                                                                       1,613,351
                                                                     -----------
          TRAVEL & RECREATION--1.3%
  33,700  Walt Disney Productions.................................     1,988,300
                                                                     -----------
          Total Common Stock
           (Identified cost $67,482,155)..........................    99,174,071
                                                                     -----------



MEDIUM & LONG TERM BONDS & NOTES--31.6%



    FACE
   AMOUNT                                                            VALUE (a)
                                                              
             CORPORATE BONDS--16.8%
 $ 2,000,000 Appalachian Power Co.
              8.750%, 2/01/22....................................   $ 2,065,000
   2,500,000 Banco de Comercio Exterior,
              8.625%, 6/02/00....................................     2,587,500
   1,000,000 Boston Edison Co.
              7.800%, 5/15/10....................................     1,083,510
   2,000,000 Cemex SA
              8.875%, 6/10/98....................................     1,928,750
   2,000,000 Lehman Brothers Holdings, Inc.
              8.500%, 5/01/07....................................     2,244,240
   1,730,000 Lehman Brothers Holdings, Inc.
              8.800%, 3/01/15....................................     2,005,485
   1,000,000 Maxus Energy Corp.
              9.375% 11/01/03....................................       980,000
   1,000,000 Paramount Communications, Inc.
              8.250%, 8/01/22....................................     1,033,130
   1,485,000 Public Service Electric & Gas Co.
              8.750%, 11/01/21...................................     1,592,455
   2,100,000 Salomon, Inc.
              6.700%, 12/01/98...................................     2,109,765
   3,000,000 Tele Communications, Inc.
              9.800%, 2/1/12.....................................     3,597,510
  10,000,000 Time Warner Inc., Zero Coupon,
              12/17/12...........................................     3,512,500
      30,000 Viacom, Inc.
              8.000%, 7/07/06....................................        30,525
                                                                    -----------
                                                                     24,770,370
                                                                    -----------
             FOREIGN--4.4%
   8,500,000 Government of Canada,
              8.000%, 06/01/23(e)................................     6,526,544
                                                                    -----------
             YANKEE--9.5%
   3,000,000 Hydro Quebec,
              9.400%, 2/01/21....................................     3,807,690
   2,000,000 Hydro Quebec,
              8.050%, 7/07/24....................................     2,283,520
   5,000,000 News America Holdings, Inc.
              9.250%, 2/01/13....................................     5,889,200
   1,500,000 Province of Manitoba,
              9.125%, 1/15/18....................................     1,943,310
                                                                    -----------
                                                                     13,923,720
                                                                    -----------
             U.S. GOVERNMENT BONDS--0.9%
     564,805 Government National Mortgage Association,10.000%,
              9/15/18............................................       624,833
     644,823 Government National Mortgage Association,11.500%
              with various maturities to 2013....................       736,674
                                                                    -----------
                                                                      1,361,507
                                                                    -----------
             Total Medium & Long Term Bonds & Notes
              (Identified Cost $43,505,501)......................    46,582,141
                                                                    -----------


                See accompanying notes to financial statements.
 
                                                                              61

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
SHORT-TERM INVESTMENT--0.5%



  FACE
 AMOUNT                                                            VALUE (a)
                                                            
 755,000 Household Finance Corp.
          5.650%, 1/02/96......................................   $    754,882
                                                                  ------------
         Short-Term Investments
          (Identified Cost $754,882)...........................        754,882
                                                                  ------------
         Total Investments--99.3%
          (Identified Cost $111,742,538)(b)....................    146,511,094
         Cash and Receivables..................................      1,297,345
         Liabilities...........................................       (272,703)
                                                                  ------------
         TOTAL NET ASSETS--100%................................   $147,535,736
                                                                  ============
(a) See Note 1A.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost of $111,742,538 for federal income tax purposes was as follows:
         Aggregate gross unrealized appreciation for all
          investments in which there is an excess of value over
          tax cost.............................................   $ 37,122,196
         Aggregate gross unrealized depreciation for all
          investments in which there is an excess of tax cost
          over value...........................................     (2,353,640)
                                                                  ------------
         Net unrealized appreciation...........................   $ 34,768,556
                                                                  ============

(c) Non-income producing security.
(d) An American Depository Receipt (ADR) is a certificate issued by a U.S. bank
    representing the right to receive securities of the foreign issuer
    described. The values of ADRs are significantly influenced by trading on
    exchanges not located in the United States or Canada.
(e) Denominated in Canadian dollars.
 
                See accompanying notes to financial statements.

62

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
STATEMENT OF ASSETS & LIABILITIES        
DECEMBER 31, 1995                       


                                                              
ASSETS
 Investments at value....................................           $146,511,094
 Cash....................................................                135,411
 Receivable for:
 Fund shares sold........................................                 51,543
 Dividends and interest..................................              1,109,230
 Foreign taxes...........................................                  1,161
                                                                    ------------
                                                                     147,808,439
LIABILITIES
 Payable for:
 Fund shares redeemed....................................  $117,533
 Withholding taxes.......................................       263
 Dividends declared......................................        14
 Accrued expenses:
 Management fees.........................................    62,259
 Deferred trustees' fees.................................    30,097
 Other expenses..........................................    62,537
                                                           --------
                                                                         272,703
                                                                    ------------
                                                                    $147,535,736
                                                                    ============
NET ASSETS
 Net Assets consist of:
 Capital paid in.........................................           $112,364,892
 Undistributed net investment income.....................                 45,930
 Accumulated net realized gains..........................                356,254
 Unrealized appreciation on investments and foreign
  currency...............................................             34,768,660
                                                                    ------------
NET ASSETS...............................................           $147,535,736
                                                                    ============
Computation of offering price:
Net asset value and redemption price per share
 ($147,535,736 divided by 902,267 shares of beneficial
 interest)...............................................           $     163.52
                                                                    ============
Identified cost of investments...........................           $111,742,538
                                                                    ============



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                            
INVESTMENT INCOME
 Dividends..........................................              $ 2,472,077(a)
 Interest...........................................                3,879,528
                                                                  -----------
                                                                    6,351,605
EXPENSES
 Management fees....................................  $   675,739
 Trustees' fees and expenses........................       34,040
 Custodian..........................................       63,948
 Audit and tax services.............................       15,400
 Legal..............................................       12,300
 Printing...........................................       58,064
 Registration.......................................            7
 Miscellaneous......................................        4,504
                                                      -----------
  Total expenses....................................      864,002
                                                                      864,002
                                                                  -----------
NET INVESTMENT INCOME...............................                5,487,603
REALIZED AND UNREALIZED GAIN ON INVESTMENTS, FUTURES
 CONTRACTS AND FOREIGN CURRENCY TRANSACTIONS
 Realized gain on:
 Investments--net...................................    2,204,391
 Futures contracts closed--net......................       84,750
 Foreign currency transactions--net.................      277,284
                                                      -----------
  Total realized gain on investments and foreign
   currency transactions............................    2,566,425
                                                      -----------
 Unrealized appreciation on:
 Investments--net...................................   28,568,142
 Foreign currency transactions--net                           105
                                                      -----------
  Total unrealized appreciation on investments and
   foreign currency transactions....................   28,568,247
                                                      -----------
Net gain on investment transactions.................               31,134,672
                                                                  -----------
NET INCREASE IN NET ASSETS FROM OPERATIONS..........              $36,622,275
                                                                  ===========

 
(a) Net of foreign taxes of: $17,070
 
                See accompanying notes to financial statements.

                                                                              63

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MANAGED SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                      YEAR ENDED    YEAR ENDED
                                                     DECEMBER 31,  DECEMBER 31,
                                                         1994          1995
                                                     ------------  ------------
                                                             
FROM OPERATIONS
 Net investment income.............................  $  4,885,826  $  5,487,603
 Net realized gain (loss) on investments and for-
  eign currency transactions.......................    (1,227,890)    2,566,425
 Unrealized appreciation (depreciation) on invest-
  ments, and foreign currency transactions.........    (4,971,428)   28,568,247
                                                     ------------  ------------
 INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS.    (1,313,492)   36,622,275
                                                     ------------  ------------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income.............................    (4,847,688)   (5,487,603)
 In excess of net investment income................             0      (212,274)
 Net realized gain on investments..................             0      (764,206)
                                                     ------------  ------------
                                                       (4,847,688)   (6,464,083)
                                                     ------------  ------------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares......................    38,433,190    22,221,525
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income..........     4,847,688     5,699,877
 Distributions from net realized gain..............             0       764,206
                                                     ------------  ------------
                                                       43,280,878    28,685,608
 Cost of shares redeemed...........................   (36,581,093)  (33,185,396)
                                                     ------------  ------------
 INCREASE (DECREASE) IN NET ASSETS DERIVED FROM
  CAPITAL SHARE TRANSACTIONS.......................     6,699,785    (4,499,788)
                                                     ------------  ------------
 TOTAL INCREASE IN NET ASSETS......................       538,605    25,658,404
NET ASSETS
 Beginning of the year.............................   121,338,727   121,877,332
                                                     ------------  ------------
 End of the year...................................  $121,877,332  $147,535,736
                                                     ============  ============
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year.............................  $      6,388  $         85
                                                     ============  ============
 End of the year...................................  $         85  $     45,930
                                                     ============  ============
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares....................       285,556       150,563
 Issued in connection with the reinvestment of:
 Distributions from net investment income..........        37,014        35,150
 Distributions from net realized gain..............             0         4,713
                                                     ------------  ------------
                                                          322,570       190,426
 Redeemed..........................................      (271,720)     (223,554)
                                                     ------------  ------------
 Net change........................................        50,850       (33,128)
                                                     ============  ============

FINANCIAL HIGHLIGHTS
 


                                         YEAR ENDED DECEMBER 31,
                                ----------------------------------------------
                                 1991     1992      1993      1994      1995
                                -------  -------  --------  --------  --------
                                                       
Net Asset Value, Beginning of
 Year.......................... $112.79  $127.87  $ 130.26  $ 137.18  $ 130.30
                                -------  -------  --------  --------  --------
Income From Investment Opera-
 tions
 Net Investment Income.........    6.41     5.14      4.35      5.42      6.34
 Net Realized and Unrealized
  Gain (Loss) on Investments...   16.23     3.45      9.58     (6.92)    34.33
                                -------  -------  --------  --------  --------
 Total From Investment Opera-
  tions........................   22.64     8.59     13.93     (1.50)    40.67
                                -------  -------  --------  --------  --------
Less Distributions
 Distributions From Net Invest-
  ment Income..................   (6.41)   (5.13)    (4.36)    (5.38)    (6.34)
 Distributions in Excess of Net
  Investment Income............    0.00     0.00      0.00      0.00     (0.23)
 Distributions From Net Real-
  ized Capital Gains...........   (1.15)   (1.07)    (2.65)     0.00     (0.88)
                                -------  -------  --------  --------  --------
 Total Distributions...........   (7.56)   (6.20)    (7.01)    (5.38)    (7.45)
                                -------  -------  --------  --------  --------
Net Asset Value, End of Year... $127.87  $130.26  $ 137.18  $ 130.30  $ 163.52
                                =======  =======  ========  ========  ========
TOTAL RETURN (%)...............   20.17     6.70     10.65     (1.11)    31.26
Ratio of Operating Expenses to
 Average Net Assets (%)........    0.55     0.54      0.53      0.54      0.64
Ratio of Net Investment Income
 to Average Net Assets (%).....    5.45     5.32      3.65      3.98      4.06
Portfolio Turnover Rate (%)....      36       36        22        76        51
Net Assets, End of Year (000).. $49,995  $77,575  $121,339  $121,877  $147,536

 
                See accompanying notes to financial statements.

64

 
SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES
PORTFOLIO MANAGERS: STEVEN GUTERMAN, PETER J. WILBY AND DAVID SCOTT; SALOMON
BROTHERS ASSET MANAGEMENT INC
 
                                        MARKET REVIEW
 
 Photo Steven     Photo Peter J. Wilby   The U.S. fixed income markets staged
   Guterman                            an impressive rally during 1995,
                                       supported by signs of economic
                                       weakness and an overall shift in
                                       investor sentiment that the Federal
                                       Reserve Board's next move would be to
                                       ease short term rates. During the
                                       year, the Series allocated its assets
                                       among U.S. investment grade,
                                       International Government, U.S. high
                                       yield and emerging markets debt
                                       sectors. The heaviest weighting was
                                       given to the U.S. high yield sector,
                                       as improvement in credit fundamentals
                   and near record cash flows into mutual funds continued to
                   provide strong support for this sector. The Series also
                   maintained about a 22% allocation to the emerging debt
                   market sector for most of the year. The emerging debt
                   markets did trade off in the early part of the year due to
                   the reaction to the Mexican peso devaluation. However, the
                   market rebounded as the outlook for sovereign risk
                   improved and better technical factors ensued. During the
                   year, Poland was awarded an investment grade rating,
                   marking a positive contribution to the Series. We continue
                   to believe that this sector offers attractive long term
                   total return opportunities.
 
 
  Photo David
     Scott
 
                     On the international government side, the Series
                   maintained an underweighting in
Japanese government bonds and an overweighting in German government bonds. The
non- dollar positions continued to be hedged to minimize currency risk. We
believe that prospects for growth for both Japan and Europe will be below
trend over the next six months. In addition, we expect the Bundesbank to ease
its discount rate in the next several months.
 
  Finally, the U.S. investment grade sector made a positive contribution to
the Series as Treasuries rallied through out the year. Low inflation and
declining interest rates contributed to the overall positive returns for the
fixed income markets.
 
  On a net asset value basis, the Series posted a 19.38% total return for the
one year period versus 18.47% for the Lehman Brothers Aggregate Index./3/
 
OUTLOOK AND STRATEGY
 
  During the fourth quarter, yield spreads widened in the high yield sector.
We expect the market to snap back as credit fundamentals remain favorable and
spreads continue to look attractive. Improving credit quality from favorable
earnings and debt reduction as well as near-record flows into mutual funds may
continue to provide strong support to the high yield market. The emerging
markets sector continues to be viewed positively, as it appears problems in
Latin America will eventually be resolved and that governments will continue
to make significant progress in restoring investor confidence. The outlook for
the investment grade sector remains positive as well. We continue to be
sanguine about the prospects for a budget deal out of Washington, moderate
economic growth and continued low inflation that will allow the Federal
Reserve to lower short-term interest rates further. We anticipate bond yields
to remain stable under an environment of gradual Federal Reserve easing of
short-term rates and economic growth that will be positive but lackluster.
 
 
                                                                             65

 
 
                                              FUND FACTS
                                              GOAL: a high level of total
                                              return consistent with the
                                              preservation of capital.
                                              START DATE: October 31, 1994
                                              SIZE: $9.5 million as of December
                                              31, 1995
                                              MANAGERS: Steven Guterman, Peter
                                              Wilby and David Scott have
                                              managed the Series since its
                                              inception in October of 1994. Mr.
                                              Guterman, Mr. Wilby and Mr. Scott
                                              also have managed the Salomon
                                              Brothers Investment Series--
                                              Strategic Bond Fund since March
                                              1995. They have also managed the
                                              North American Funds--Strategic
                                              Income Fund since March 1993. Mr.
                                              Wilby also manages the Salomon
                                              Brothers Investment Series--High
                                              Yield Bond Fund.


     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Salomon Brothers   Lipper Variable General
              Strategic Bond     Bond Fund Average
              Opportunities

                          
1995             19.38%               17.92%

Since
Inception        14.99%                 --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index




                             Salomon Brothers      Lehman
                                Strategic         Brothers
                                Bond Opp.         Aggregate
                                 Series          Bond Index(3)
                             ---------------     -------------
                                           
10/31/94                     $10,000             $10,000
    1994                     $ 9,860             $ 9,898
    1995                     $11,771             $11,835

 
  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
66

 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
BONDS & NOTES--80.4% OF TOTAL NET ASSETS



    FACE
   AMOUNT                                                            VALUE (a)
                                                              
             CORPORATE BONDS--31.6%
 $   150,000 American Safety Razor Co. 9.875%, 8/01/05...........   $   153,000
     150,000 Bally's Park Place Funding 9.250%, 3/15/04..........       151,875
     100,000 Berry Plastics 12.250%, 4/15/04.....................       105,750
     150,000 Borg Warner Sec. Corp.
              9.125%, 5/01/03....................................       135,187
     150,000 Cole National Group, Inc. 11.250%, 10/01/01.........       150,750
     100,000 Crown Paper Co. 11.000%, 9/01/05....................        87,750
     100,000 Empress River Casino Financial Corp. 10.750%,
              4/01/02............................................       103,250
     150,000 Grand Casino, Inc.
              10.125%, 12/01/03..................................       156,750
     150,000 Harris Chemical of North America, Inc. Zero Coupon,
              7/15/01 (n)........................................       144,000
     100,000 Herff Jones, Inc. 11.000%, 8/15/05..................       107,250
     200,000 In Flight Phone Corp.
              zero coupon, 5/15/02(j) (n)........................        74,000
     150,000 Jordan Industries, Inc.
              10.375%, 8/01/03...................................       133,500
     150,000 Katz Corp. 12.750%, 11/15/02 .......................       158,063
     250,000 Marcus Cable Co.
              Zero Coupon, 12/15/05 (n)..........................       170,000
     150,000 Pathmark Stores, Inc. 9.625%, 5/01/03...............       145,313
     150,000 RBX Corp. 11.250%, 10/15/05.........................       148,125
     150,000 Renco Metals, Inc. 12.000%, 7/15/00.................       151,500
     150,000 Selmer, Inc. 11.000%, 5/15/05.......................       148,875
     150,000 Sinclair Broadcast Group, Inc. 10.000%, 9/30/05.....       153,750
     100,000 Specialty Retailers, Inc. 11.000%, 8/15/03..........        91,000
     150,000 Telex Communications, Inc. 12.000%, 7/15/04.........       154,875
     100,000 United States Leasing International 8.450%, 1/25/05.       114,291
      50,000 Waters Corp. 12.750%, 9/30/04.......................        56,625
                                                                    -----------
                                                                      2,995,479
                                                                    -----------
             FOREIGN CORPORATE BONDS--1.7%
     300,000 International Semi Tech. Zero Coupon, 8/15/03 (n)...       163,500
                                                                    -----------
             FOREIGN GOVERNMENT BONDS--29.6%
     400,000 Argentina (Republic of)
              6.5000%, 3/31/05...................................       285,000
   1,000,000 Belgium (Kingdom of) 6.500%, 3/31/05(c).............        33,530
     583,665 Brazil (Federal Republic of) C Bonds 4.000%,
              4/15/14............................................       334,878
     190,000 Brazil (Federal Republic of) 6.6875%, 1/01/01.......       169,290
     250,000 Brazil (Federal Republic of) 4.250%, 4/15/24........       132,813



    FACE
   AMOUNT                                                            VALUE (a)
                                                              
 $   500,000 Bulgaria (National Republic of) 2.000%, 7/28/12.....   $   132,500
      14,000 Canada (Government of) 6.250%, 2/01/98(d)...........        10,304
      28,000 Canada (Government of) 9.000%, 12/01/04(d)..........        23,110
      30,000 Denmark (Kingdom of) 7.000%, 12/15/04(e)............         5,381
      60,000 Denmark (Kingdom of) 9.000%, 11/15/98(e)............        11,771
      50,000 Dutch (Government of) 6.250%, 7/15/98(f)............        32,639
      45,000 Dutch (Government of) 7.000%, 6/15/05(f)............        29,992
     500,000 Ecuador (Republic of) 3.000%, 2/28/25...............       181,563
     210,000 Germany (Federal Republic of) 6.000%, 2/20/98(g)....       152,540
     290,000 Germany (Federal Republic of) 8.375%, 5/21/01(g)....       231,413
     120,000 Germany (Federal Republic of) 7.375%, 1/03/05(g)....        91,416
  75,000,000 Italy (Republic of) 9.500%, 12/01/97(h).............        46,730
  30,000,000 Italy (Republic of) 9.500%, 1/01/05(h)..............        17,693
      50,000 Indah Kiat International Finance Co.
              12.500%, 6/15/06 ..................................        52,188
   9,000,000 Japan 4.200%, 9/21/15(i)............................        93,138
     250,000 Mexico Par Series B 6.250%, 12/31/19(j).............       163,750
     700,000 Poland (Republic of) 3.750%, 10/27/14...............       451,500
     430,000 Spain (Government of) 10.000%, 2/28/05(k)...........         3,595
   2,320,000 Spain (Government of) 11.450%, 8/30/98(k)...........        20,098
      65,000 UK Treasury 7.000%, 11/06/01(l).....................       101,073
                                                                    -----------
                                                                      2,807,905
                                                                    -----------
             U.S. GOVERNMENT BONDS--17.5%
     500,000 Federal Home Loan Bank 6.490%, 9/08/97..............       509,735
     375,000 Federal National Mortgage Association 7.520%,
              8/26/05............................................       381,900
     300,000 Federal National Mortgage Association 6.500%,
              1/01/99............................................       296,343
      90,000 United States Treasury Bond 6.125%, 5/31/97.........        91,139
     100,000 United States Treasury Bond 5.625%, 11/30/00........       100,996
     100,000 United States Treasury Bond 6.500%, 8/15/05.........       106,615
     150,000 United States Treasury Bond 6.875%, 8/15/25.........       169,171
                                                                    -----------
                                                                      1,655,899
                                                                    -----------
             Total Bonds & Notes
              (Identified Cost $7,433,037).......................     7,622,783
                                                                    -----------

 
 
                See accompanying notes to financial statements.

                                                                              67

 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
SHORT-TERM INVESTMENTS--19.7%



    FACE
   AMOUNT                                                           VALUE (a)
                                                             
 $ 1,869,000 Repurchase agreement with State Street Bank & Trust
              Company dated 12/29/95 at 5.750% to be repurchased
              at $1,870,194 on 1/2/96 collateralized by
              $1,900,000. U.S. Treasury Note 5.125% due 4/30/98
              with a value of $1,911,039........................   $ 1,869,000
                                                                   -----------
             Total Short-Term Investment
              (Identified Cost $1,869,000)......................     1,869,000
                                                                   -----------
             Total Investments--100.1%
              (Identified Cost $9,302,037)(b)...................     9,491,783
             Cash and Receivables(m)............................     2,155,052
             Liabilities........................................    (2,162,711)
                                                                   -----------
             TOTAL NET ASSETS--100%.............................   $ 9,484,124
                                                                   ===========
(a) See Note 1a.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost of $9,303,178 for federal income tax purposes was as follows:
             Aggregate gross unrealized appreciation for all
              investments in which there is an excess of value
              over tax cost.....................................   $   283,052
             Aggregate gross unrealized depreciation for all
              investments in which there is an excess of tax
              cost over value...................................       (94,447)
                                                                   -----------
             Net unrealized appreciation........................   $   188,605
                                                                   ===========

(c) Denominated in Belgium francs.
(d) Denominated in Canadian dollars.
(e) Denominated in Danish kroner.
(f) Denominated in Netherland guilden.
(g) Denominated in German marks.
(h) Denominated in Italian lire.
(i) Denominated in Japanese yen.
(j) Rights attached.
(k) Denominated in Spanish pesetas.
(l) Denominated in Great British pound sterling.
(m) Including deposits in foreign denominated currencies with a value of
    $21,814 and a cost of $21,724.
(n) Debt obligation initially issued in zero coupon form which converts to
    coupon form at a specified rate and date.

                See accompanying notes to financial statements.
 
68

 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
DECEMBER 31, 1995                         


                                                               
ASSETS
Investments at value:
 Securities.............................................             $ 7,622,783
 Repurchase agreements..................................               1,869,000
                                                                     -----------
  Total investments.....................................               9,491,783
 Cash...................................................                     145
 Foreign cash at value..................................                  21,814
 Receivable for:
 Fund shares sold.......................................                 120,471
 Open forward currency contracts........................               1,800,807
 Accrued interest.......................................                 187,837
 Foreign taxes..........................................                     271
 Due from advisor.......................................                  16,000
 Unamortized organization expense.......................                   7,707
                                                                     -----------
                                                                      11,646,835
LIABILITIES
 Payable for:
 Securities purchased...................................  $  295,750
 Open forward currency contracts........................   1,837,293
 Fund shares redeemed...................................         450
 Withholding Taxes......................................         288
 Accrued expenses:
 Management fees........................................       2,288
 Other expenses.........................................      26,642
                                                          ----------
                                                                       2,162,711
                                                                     -----------
                                                                     $ 9,484,124
                                                                     ===========
NET ASSETS
 Net Assets consist of:
 Capital paid in........................................             $ 9,260,335
 Undistributed net investment income....................                  50,354
 Accumulated net realized gains.........................                  19,941
 Unrealized appreciation on investments, forward
  contracts and foreign currency........................                 153,494
                                                                     -----------
NET ASSETS..............................................             $ 9,484,124
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($9,484,124 divided by 874,477 shares of beneficial
 interest)..............................................             $     10.85
                                                                     ===========
Identified cost of investments..........................             $ 9,302,037
                                                                     ===========



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                               
INVESTMENT INCOME
 Interest................................................            $506,785(a)
                                                                     --------
                                                                      506,785
EXPENSES
 Management fees.........................................  $ 35,085
 Trustees' fees and expenses.............................    15,052
 Custodian...............................................    47,259
 Audit and tax services..................................    19,800
 Legal...................................................    10,821
 Printing................................................     1,550
 Registration............................................         7
 Insurance...............................................        49
 Amortization of organization expenses...................     2,345
 Miscellaneous...........................................     2,033
                                                           --------
  Total expenses.........................................   134,001
  Less expenses assumed by the investment adviser........   (88,120)   45,881
                                                           --------  --------
NET INVESTMENT INCOME....................................             460,904
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS,
 FORWARD CURRENCY CONTRACTS AND FOREIGN CURRENCY
 TRANSACTIONS
 Realized gain on:
 Investments--net........................................   238,818
 Foreign currency transactions--net......................     9,623
                                                           --------
  Total realized gain on investments and foreign currency
   transactions..........................................   248,441
                                                           --------
 Unrealized appreciation (depreciation) on:
 Investments--net........................................   222,618
 Foreign currency transactions--net......................   (14,528)
                                                           --------
  Total unrealized appreciation on investments, forwards
   contracts and foreign currency transactions...........   208,090
                                                           --------
Net gain on investment transactions......................             456,531
                                                                     --------
NET INCREASE IN NET ASSETS FROM OPERATIONS...............            $917,435
                                                                     ========

(a) Net of foreign taxes of: $889
 
                See accompanying notes to financial statements.

                                                                              69

 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                 FOR THE PERIOD
                                              OCTOBER 31, 1994 (a)  YEAR ENDED
                                                    THROUGH        DECEMBER 31,
                                               DECEMBER 31, 1994       1995
                                              -------------------- ------------
                                                             
FROM OPERATIONS
 Net investment income......................      $    40,922      $   460,904
 Net realized gain (loss) on investments and
  foreign currency transactions.............          (36,161)         248,441
 Unrealized appreciation (depreciation) on
  investments, and foreign currency transac-
  tions.....................................          (54,596)         208,090
                                                  -----------      -----------
 INCREASE (DECREASE) IN NET ASSETS FROM OP-
  ERATIONS..................................          (49,835)         917,435
                                                  -----------      -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income......................          (40,922)        (435,233)
 In excess of investment income.............           (1,078)               0
 Net realized gain on investments...........                0         (170,001)
                                                  -----------      -----------
                                                      (42,000)        (605,234)
                                                  -----------      -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares...............        1,060,215        9,873,846
 Net asset value of shares issued in connec-
  tion with the reinvestment of:
 Distributions from net investment income...           42,000          435,233
 Distributions from net realized gain.......                0          170,001
                                                  -----------      -----------
                                                    1,102,215       10,479,080
 Cost of shares redeemed....................       (1,060,215)      (4,757,322)
                                                  -----------      -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS........................           42,000        5,721,758
                                                  -----------      -----------
 TOTAL INCREASE (DECREASE) IN NET ASSETS....          (49,835)       6,033,959
NET ASSETS
 Beginning of the year......................        3,500,000        3,450,165
                                                  -----------      -----------
 End of the year............................      $ 3,450,165      $ 9,484,124
                                                  ===========      ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year......................      $         0      $         0
                                                  ===========      ===========
 End of the year............................      $         0      $    50,354
                                                  ===========      ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares.............          106,727          919,222
 Issued in connection with the reinvestment
  of:
 Distributions from net investment income...            4,325           40,562
 Distributions from net realized gain.......                0           15,844
                                                  -----------      -----------
                                                      111,052          975,628
 Redeemed...................................         (106,727)        (455,476)
                                                  -----------      -----------
 Net change.................................            4,325          520,152
                                                  ===========      ===========

(a) Commencement of Operations
 
FINANCIAL HIGHLIGHTS
 


                                                 OCTOBER 31, 1994 *  YEAR ENDED
                                                      THROUGH       DECEMBER 31,
                                                 DECEMBER 31, 1994      1995
                                                 ------------------ ------------
                                                              
Net Asset Value, Beginning of Year.............        $10.00          $ 9.74
                                                       ------          ------
INCOME FROM INVESTMENT OPERATIONS
 Net Investment Income.........................          0.12            0.58
 Net Realized and Unrealized Gain (Loss) on
  Investments..................................         (0.26)           1.30
                                                       ------          ------
 Total From Investment Operations..............         (0.14)           1.88
                                                       ------          ------
LESS DISTRIBUTIONS
 Distributions From Net Investment Income......         (0.12)          (0.55)
 Distributions From Net Realized Capital Gains.          0.00           (0.22)
                                                       ------          ------
 Total Distributions...........................         (0.12)          (0.77)
                                                       ------          ------
Net Asset Value, End of Year...................        $ 9.74          $10.85
                                                       ======          ======
TOTAL RETURN (%)...............................         (1.40)***       19.38
Ratio of Operating Expenses to Average Net
 Assets (%)....................................          0.85 **         0.84
Ratio of Net Investment Income to Average Net
 Assets (%)....................................          7.05 **         8.39
Portfolio Turnover Rate (%)....................           403             202
Net Assets, End of Year (000)..................        $3,450          $9,484
The ratios of expenses to average net assets
 without giving effect to the voluntary expense
 limitations described in Note 4 to the
 Financial Statements would have been (%)......          2.01 **         2.44

* Commencement of Operations
** Computed on an annualized basis.
*** Not computed on an annualized basis.

                See accompanying notes to financial statements.
 
70

 
BACK BAY ADVISORS BOND INCOME SERIES
PORTFOLIO MANAGER: CATHY BUNTING; BACK BAY ADVISORS, L.P.(R)
 
                        MARKET REVIEW
 
  Photo Cathy
    Bunting               The bond market staged a strong rally in 1995,
                        bouncing back from a disappointing 1994. Early in the
                        year it was clear that investors were optimistic about
                        the outlook for fixed-income securities. That optimism
                        was justified, as the Federal Reserve Board reversed
                        course and lowered rates in July and December.
 
                          Essentially, it was a year of slow but steady
                        economic growth and a low inflationary environment.
                        Combined with the actions of the Federal Reserve, all
                        conditions were right for an extremely robust bond
                        market.
 
  Most fixed-income securities benefited. Corporate bonds fared particularly
well, outperforming both U.S. government securities and mortgage-backed
securities due in large part to rising corporate profits.
 
  With its emphasis on corporate issues, Back Bay Advisors Bond Income Series
turned in a strong performance in 1995. For the year ending December 31, 1995,
the Series had a total return of 21.20%. This compares favorably with a return
of 15.31% for the Lehman Brothers Intermediate Government/Corporate Bond
Index/6/, and 19.31% for the Lipper Variable A-Rated Corporate Bond Fund
Average/7/ for the same period. We are pleased to report that your Series
ranked 5 out of 26 funds in its Lipper category, for the one-year period ended
December 31, 1995.
 
  Many sectors of the corporate bond market contributed to the Series'
positive results. Several were star performers, especially the cable/media
industry, where we committed a considerable percentage of the portfolio's
assets. This sector profited from an improving corporate financial picture and
an overall ratings upgrade that took place over the course of the year.
 
  Another strong portfolio performer was our investment in Canadian dollar-
denominated bonds. These bonds benefited both from currency appreciation and
the Canadian market's outperformance of the U.S. government market. The
Series' U.S. dollar-denominated Canadian bonds also fared well due to the
resolution of the Quebec secession issue in October.
 
  Approximately 10% of the Series' assets were invested in oil, gas and paper.
Coastal Corp. and Oryx Energy offered especially good returns. Both have
improved their balance sheets and are potential upgrade candidates in 1996.
 
  A significant portion of the portfolio was and continues to be invested in
utilities, including telephone companies. As a sector, utilities held their
own throughout 1995. Today they remain attractively priced, especially when
compared to bank obligations, industrials and financials. As utilities go
through a period of transition, selecting specific issues on a geographic
basis will be critical to success.
 
  From a credit quality standpoint, we started the year by emphasizing BB and
BBB grade bonds, which outperformed higher rated corporate securities. For the
first half of 1995, we were well compensated for assuming the additional
credit risk associated with these bonds. During the early summer, we grew more
conservative and upgraded the portfolio's overall quality to the lower AA
range.
 
  Duration also contributed to the Series' positive results. Duration measures
the sensitivity of a bond or bond fund to interest rate moves, taking into
account the amount and timing of interest payments as well as "maturity," or
how much time remains before return of principal is due. The longer the
duration, the more the holding will fluctuate in response to interest rate
moves. Low inflation prompted us to be bullish and to push the average out to
between 5.5 and 5.7 years--a year longer than the Lehman Aggregate Bond
Index/3/. The portfolio was intentionally structured toward the long end of
the yield curve, with emphasis on 10- to 30-year maturities. This positioning
worked to our advantage, as prices of long-term securities moved up
significantly.
 
                                                                             71

 
OUTLOOK AND STRATEGY
 
  We still foresee a declining interest rate picture in 1996, with low
inflation and slow growth. A recession in late 1996 or early 1997 is possible,
but the chances seem remote. As a result, we are emphasizing credit quality and
concentrating on sectors such as utilities, telephones, cable/media and oil and
gas which are less likely to be adversely affected if a recession does occur.
 
  Corporate bonds closed out the year at historically tight spreads when
compared to U.S. Treasuries securities. That means that investors were not
picking up enough of a yield advantage in the corporate sector. This situation
led us to upgrade our overall credit quality. As spread gaps narrow further, we
will emphasize corporates in the A or AA category.
 
  We still see further declines in interest rates ahead, which makes us
optimistic about the bond market in general. Accordingly, we intend to maintain
a duration of about 5.7 years: one year longer than our peer group as measured
by the Lehman Brothers Aggregate Bond Index/3/.
 
  In conclusion, we do not expect to see a repeat of 1995's bond market rally,
but we do believe fixed-income investors will enjoy positive returns over the
course of the next year. As is our custom, we will continue to actively manage
the Series in pursuit of attractive income with reasonable risk to our
shareholders.
 
 
 
                                              FUND FACTS
                                              GOAL: a high level of current
                                              income consistent with the
                                              protection of capital and
                                              moderate investment risk.
                                              START DATE: August 26, 1983
                                              SIZE: $162.7 Million as of
                                              December 31, 1995
                                              MANAGER: Catherine Bunting, since
                                              1989. Also portfolio manager of
                                              New England Bond Income Fund
                                              since 1989, she joined Back Bay
                                              Advisors in April 1987.


     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Back Bay         Lipper Variable
              Bond Income      A-Rated Corporate
                               Bond Fund Average

                          
1 year           21.20%             19.31%

5 years          10.97%              9.62%

10 years         10.03%              9.23%

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index




                                 Back Bay           Lehman
                               Bond Income       Intermediate       Cost of
                                  Series        Gov't/Corp.(6)     Living(1)
                             ----------------   --------------    -------------
                                                         
12/31/85                       $10,000            $10,000          $10,000
    1986                       $11,580            $11,312          $10,110
    1987                       $11,742            $11,727          $10,558
    1988                       $12,728            $12,522          $11,025
    1989                       $14,294            $14,120          $11,537
    1990                       $15,452            $15,415          $12,242
    1991                       $18,233            $17,670          $12,617
    1992                       $19,728            $18,937          $12,983
    1993                       $22,216            $20,602          $13,340
    1994                       $21,470            $20,204          $13,697
    1995                       $26,021            $23,297          $14,055

 
  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
72

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS BOND INCOME SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
BONDS & NOTES--92.7% OF TOTAL NET ASSETS



    FACE
   AMOUNT                                                            VALUE (a)
                                                              
            CORPORATE BONDS AND NOTES--66.3%
            BROADCASTING--1.0%
 $1,500,000 Viacom Inc. 7.625%, 1/15/16..........................   $  1,517,655
                                                                    ------------
            CHEMICALS--3.5%
  4,850,000 Dow Chemical Co.
             8.550%, 10/15/09....................................      5,745,260
                                                                    ------------
            FINANCIAL--6.8%
  4,000,000 American General Financing, 8.450%, 10/15/09.........      4,734,680
  4,160,000 Associates Corp. of North America, 8.550%, 7/15/09...      4,995,203
  1,275,000 Toronto Dominion Bank Ontario, 7.875%, 8/15/04.......      1,394,391
                                                                    ------------
                                                                      11,124,274
                                                                    ------------
            FOREIGN--4.1%
  3,000,000 British Columbia Province Canada,
             7.750%, 06/16/03....................................      2,276,265
  2,000,000 Government of Canada, 9.000%, 12/1/04(c).............      1,650,751
  2,250,000 Government of Canada, 7.500%, 09/01/00(c)............      1,709,555
  1,300,000 Ontario Hydro, 8.875%, 10/25/05(c)...................      1,025,815
                                                                    ------------
                                                                       6,662,386
                                                                    ------------
            LEISURE--2.5%
  1,250,000 ITT Corp. 7.750%, 11/15/25...........................      1,281,250
  2,500,000 Time Warner Inc. 9.150%, 2/01/23.....................      2,865,350
                                                                    ------------
                                                                       4,146,600
                                                                    ------------
            OIL AND GAS--4.7%
  1,050,000 Coastal Corp. 10.000%, 2/01/01.......................      1,217,906
    800,000 Oryx Energy Co. 10.000%, 6/15/99.....................        870,288
  3,290,000 Oryx Energy Co. 10.000%, 4/01/01.....................      3,653,874
    500,000 Oryx Energy Co. 8.000%, 10/15/03.....................        511,200
  1,250,000 USX Marathon Group, 9.125%, 1/15/13..................      1,437,175
                                                                    ------------
                                                                       7,690,443
                                                                    ------------
            PUBLISHING--4.0%
  4,000,000 News America Holdings Inc. 9.500%, 7/15/24...........      4,952,680
  2,150,000 Western Publishing Group, Inc. 7.650%, 9/15/02.......      1,526,500
                                                                    ------------
                                                                       6,479,180
                                                                    ------------

 


    FACE
   AMOUNT                                                            VALUE (a)
                                                              
            TELECOMMUNICATIONS--7.7%
 $3,250,000 AT&T Corp. 8.350%, 1/15/25...........................   $  3,706,723
  3,335,000 Tele-Communications Inc. 9.250%, 1/15/23.............      3,643,387
  4,500,000 US West Communication, 8.875%, 6/01/31...............      5,244,525
                                                                    ------------
                                                                      12,594,635
                                                                    ------------
            UTILITIES--(DIVERSIFIED)--10.2%
  1,250,000 Arizona Public Service Co. 10.250%, 5/15/20..........      1,448,950
  1,950,000 Long Island Lighting Co. 8.900%, 7/15/19.............      1,998,555
  1,250,000 New York State Electric & Gas Co. 9.875%, 2/01/20....      1,326,250
  4,250,000 New York State Electric & Gas Co. 8.875%, 11/01/21...      4,662,633
  7,000,000 Tennessee Valley Authority, 6.125%, 7/15/03..........      7,077,490
                                                                    ------------
                                                                      16,513,878
                                                                    ------------
            UTILITIES--(ELECTRIC)--8.9%
  1,500,000 Alabama Power Co.
             8.750%, 12/01/21....................................      1,599,975
  4,200,000 Arizona Public Service Co. 8.000%, 12/30/15..........      4,512,186
  3,244,000 Ohio Edison, 9.120%, 5/30/16.........................      3,331,750
    300,000 Texas Utilities Electric Co. 10.150%, 3/01/99........        335,748
  1,700,000 Texas Utilities Electric Co. 8.875%, 2/01/22.........      2,016,829
  2,400,000 Texas Utilities Electric Co. 8.500%, 8/01/24.........      2,711,784
                                                                    ------------
                                                                      14,508,272
                                                                    ------------
            UTILITIES--(GAS)--3.7%
  3,000,000 ANR Pipeline Co. 7.000% 6/01/25......................      3,179,880
  2,400,000 Southern California Gas Co. 8.750%, 10/01/21.........      2,813,520
                                                                    ------------
                                                                       5,993,400
                                                                    ------------
            YANKEE--9.2%
    900,000 British Columbia Hydro & Power, 12.500%, 9/01/13.....      1,082,088
  1,750,000 Canadian Pac. Limited,
             8.850%, 06/01/22(c).................................      2,031,488
  4,000,000 Hydro Quebec, 8.050%, 7/07/24........................      4,585,160
    600,000 Maxus Energy Corp. 10.190%, 5/09/96..................        603,000
  1,500,000 Maxus Energy Corp. 11.500%, 11/15/15.................      1,560,000

 
                See accompanying notes to financial statements.

                                                                              73

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS BOND INCOME SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
BONDS & NOTES--(CONTINUED)                



    FACE
   AMOUNT                                                           VALUE (a)
                                                             
            YANKEE--(CONTINUED)
 $1,125,000 Mexico (United Mexican State) 6.250%, 12/31/19(d)...   $    736,875
    450,000 Petroleos Mexicanos,
             7.988%, 4/07/97....................................        451,125
  3,100,000 Petroleos Mexicanos,
             8.625%, 12/01/23...................................      2,297,875
  1,500,000 Republic of Coumbia
             8.750%, 10/06/99(c)................................      1,586,625
                                                                   ------------
                                                                     14,934,236
                                                                   ------------
            Total Corporate Bonds and Notes (Identified Cost
             $101,828,372)......................................    107,910,219
                                                                   ------------
            U.S. GOVERNMENT AND AGENCIES--26.4%
     58,620 Federal Home Loan Bank, 9.000%, 5/01/01.............         61,222
     22,724 Federal Home Loan Bank, 9.000%, 9/01/01.............         23,732
  6,000,000 Federal National Mortgage Association, 7.850%,
             9/10/04............................................      6,369,780
  8,512,707 Government National Mortgage Association,
             7.000% with various maturities to 2025.............      8,621,754
  7,031,415 Government National Mortgage Association,
             7.500% with various maturities to 2025.............      7,237,998
  2,361,666 Government National Mortgage Association,
             8.5000% with various maturities to 2022............      2,481,237
    256,441 Government National Mortgage Association,
             9.000%, 10/15/16...................................        271,907
  2,500,000 Student Loan Marketing Association, 7.820%,
             10/14/99...........................................      2,541,050
  1,500,000 U.S. Treasury Notes,
             6.375%, 7/15/99....................................      1,551,810
  2,500,000 U.S. Treasury Notes, 8.500%, 11/15/00...............      2,831,125
  3,500,000 U.S. Treasury Notes,
             8.000%, 5/15/01....................................      3,920,665
  7,000,000 U.S. Treasury Notes,
             5.750%, 8/15/03....................................      7,094,150
                                                                   ------------
            Total U.S. Government and Agencies (Identified Cost
             $42,534,087).......................................     43,006,430
                                                                   ------------
            Total Bonds and Notes
             (Identified Cost $144,362,459).....................    150,916,649
                                                                   ------------



SHORT-TERM INVESTMENTS--5.5%



    FACE
   AMOUNT                                                          VALUE (a)
                                                            
            COMMERCIAL PAPER--5.5%
 $2,930,000 American Express Credit Corp. 5.000%, 1/02/96......   $  2,929,593
  6,000,000 Household Finance Corp. 5.65%, 1/02/96.............      5,999,058
                                                                  ------------
                                                                     8,928,651
                                                                  ------------
            Total Short-Term Investments (Identified Cost
             $8,928,651).......................................      8,928,651
                                                                  ------------
            Total Investments--98.2%
             (Identified Cost $153,291,110)(b).................    159,845,300
            Cash and Receivables...............................      3,181,792
            Liabilities........................................       (315,142)
                                                                  ------------
            TOTAL NET ASSETS--100%.............................   $162,711,950
                                                                  ============
(a) See Note 1A.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost of $153,322,185 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all
             investments in which there is an excess of value
             over tax cost.....................................   $  7,425,469
            Aggregate gross unrealized depreciation for all
             investments in which there is an excess of tax
             cost over value...................................       (902,354)
                                                                  ------------
            Net unrealized appreciation........................   $  6,523,115
                                                                  ============
  As of December 1995, the Series had a net tax basis capital loss
  carryforward as follows:
            Expiring December 31, 2002.........................   $    362,321

(c) Denominated in Canadian dollars.
(d) Rights attached.
 
                See accompanying notes to financial statements.

74

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS BOND INCOME SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
DECEMBER 31, 1995                         


                                                             
ASSETS
 Investments at value....................................          $159,845,300
 Cash....................................................                 7,615
 Receivable for:
 Fund shares sold........................................               168,756
 Accrued interest........................................             3,005,421
                                                                   ------------
                                                                    163,027,092
LIABILITIES
 Payable for:
 Fund shares redeemed....................................  155,010
 Withholding Taxes.......................................      157
 Accrued expenses:
 Management fees.........................................   54,164
 Deferred trustees' fees.................................   33,695
 Other expenses..........................................   72,116
                                                           -------
                                                                        315,142
                                                                   ------------
                                                                   $162,711,950
                                                                   ============
NET ASSETS
 Net Assets consist of:
 Capital paid in.........................................          $156,446,786
 Undistributed net investment income.....................                53,292
 Accumulated net realized losses.........................              (341,858)
 Unrealized appreciation on investments and foreign
  currency...............................................             6,553,730
                                                                   ------------
NET ASSETS...............................................          $162,711,950
                                                                   ============
Computation of offering price:
Net asset value and redemption price per share
 ($162,711,950 divided by 1,497,241 shares of beneficial
 interest)...............................................          $     108.67
                                                                   ============
Identified cost of investments...........................          $153,291,110
                                                                   ============



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                               
INVESTMENT INCOME
 Interest..............................................              $11,118,852
                                                                     -----------
                                                                      11,118,852
EXPENSES
 Management fees.......................................  $  572,279
 Trustees' fees and expenses...........................      32,681
 Custodian.............................................      77,692
 Audit and tax services................................      15,100
 Legal.................................................      10,175
 Printing..............................................      69,031
 Registration..........................................           7
 Miscellaneous.........................................       6,494
                                                         ----------
  Total expenses.......................................                  783,459
                                                                     -----------
NET INVESTMENT INCOME..................................               10,335,393
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS, AND
 FOREIGN CURRENCY TRANSACTIONS
 Realized gain (loss) on:
 Investments--net......................................   1,968,574
 Foreign currency transactions--net                        (408,762)
                                                         ----------
  Total realized gain on
   investments and foreign currency transactions.......   1,559,812
                                                         ----------
 Unrealized appreciation on:
 Investments--net......................................  15,388,967
 Foreign currency transactions--net....................       3,212
                                                         ----------
  Total unrealized appreciation on investments and
   foreign currency transactions.......................  15,392,179
                                                         ----------
Net gain on investment transactions....................               16,951,991
                                                                     -----------
NET INCREASE IN NET ASSETS FROM OPERATIONS.............              $27,287,384
                                                                     ===========

 
                See accompanying notes to financial statements.

                                                                              75

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS BOND INCOME SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                      YEAR ENDED    YEAR ENDED
                                                     DECEMBER 31,  DECEMBER 31,
                                                         1994          1995
                                                     ------------  ------------
                                                             
FROM OPERATIONS
 Net investment income.............................  $  8,708,335  $ 10,335,393
 Net realized gain (loss) on investments and for-
  eign currency transactions.......................    (2,245,611)    1,559,812
 Unrealized appreciation (depreciation) on invest-
  ments, and foreign currency transactions.........   (10,925,944)   15,392,179
                                                     ------------  ------------
 INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS.    (4,463,220)   27,287,384
                                                     ------------  ------------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income.............................    (8,697,370)   (9,888,438)
 In excess of net investment income................        (6,472)            0
                                                     ------------  ------------
                                                       (8,703,842)   (9,888,438)
                                                     ------------  ------------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares......................    50,909,294    46,886,957
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income..........     8,703,842     9,888,437
                                                     ------------  ------------
                                                       59,613,136    56,775,394
 Cost of shares redeemed...........................   (51,454,492)  (37,696,007)
                                                     ------------  ------------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL SHARE
  TRANSACTIONS.....................................     8,158,644    19,079,387
                                                     ------------  ------------
 TOTAL INCREASE (DECREASE) IN NET ASSETS...........    (5,008,418)   36,478,333
NET ASSETS
 Beginning of the year.............................   131,242,035   126,233,617
                                                     ------------  ------------
 End of the year...................................  $126,233,617  $162,711,950
                                                     ============  ============
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year.............................  $          0  $          0
                                                     ============  ============
 End of the year...................................  $          0  $     53,292
                                                     ============  ============
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares....................       493,361       440,564
 Issued in connection with the reinvestment of:
 Distributions from net investment income..........        90,987        91,832
                                                     ------------  ------------
                                                          584,348       532,396
 Redeemed..........................................      (499,476)     (356,518)
                                                     ------------  ------------
 Net change........................................        84,872       175,878
                                                     ============  ============

 
FINANCIAL HIGHLIGHTS
 


                                         YEAR ENDED DECEMBER 31,
                                ----------------------------------------------
                                 1991     1992      1993      1994      1995
                                -------  -------  --------  --------  --------
                                                       
Net Asset Value, Beginning of
 Year.......................... $ 97.61  $103.44  $ 103.47  $ 106.14  $  95.53
                                -------  -------  --------  --------  --------
Income From Investment Opera-
 tions
 Net Investment Income.........    8.53     7.96      5.70      7.05      7.34
 Net Realized and Unrealized
  Gain (Loss) on Investments...    8.90     0.51      7.38    (10.61)    12.85
                                -------  -------  --------  --------  --------
 Total From Investment Opera-
  tions........................   17.43     8.47     13.08     (3.56)    20.19
                                -------  -------  --------  --------  --------
Less Distributions
 Distributions From Net Invest-
  ment Income..................   (9.47)   (6.87)    (6.20)    (7.05)    (7.05)
 Distributions In Excess of Net
  Investment Income............    0.00     0.00     (0.05)     0.00      0.00
 Distributions From Net Real-
  ized Capital Gains...........   (2.13)   (1.57)    (4.16)     0.00      0.00
                                -------  -------  --------  --------  --------
 Total Distributions...........  (11.60)   (8.44)   (10.41)    (7.05)    (7.05)
                                -------  -------  --------  --------  --------
Net Asset Value, End of Year... $103.44  $103.47  $ 106.14  $  95.53  $ 108.67
                                =======  =======  ========  ========  ========
TOTAL RETURN (%)...............   17.96     8.18     12.61     (3.36)    21.20
Ratio of Operating Expenses to
 Average Net Assets (%)........    0.45     0.44      0.43      0.44      0.55
Ratio of Net Investment Income
 to Average Net Assets (%).....    8.27     7.70      6.47      6.75      7.22
Portfolio Turnover Rate (%)....     193       71       177        82        73
Net Assets, End of Year (000).. $49,369  $83,057  $131,242  $126,234  $162,712

 
As of January 1, 1993, the Bond Income Series discontinued the use of
  equalization accounting.

                See accompanying notes to financial statements.
 
76

 
SALOMON BROTHERS U.S. GOVERNMENT SERIES
PORTFOLIO MANAGERS: STEVEN GUTERMAN AND ROGER LAVAN; SALOMON BROTHERS ASSET
MANAGEMENT INC
 
                                        MARKET REVIEW
 
  Photo Steven      Photo Roger Lavan
    Guterman                              The U.S. fixed income markets staged
                                        an impressive rally during 1995,
                                        supported by signs of economic weakness
                                        and an overall shift in investor
                                        sentiment that the Federal Reserve
                                        Board's next move would be to ease
                                        short term rates. As the year began, we
                                        lengthened the Series' average duration
                                        and concentrated investment in the
                                        intermediate portion of the yield curve
                                        to participate in the rally. We also
                                        reduced the exposure to mortgage
                                        securities to protect the Series from
prepayments resulting from increased refinancing activity. Moving into the
second half of the year, we shifted to a neutral duration position as economic
indicators revealed that a recession threat was subsiding. The Series decreased
its holdings of collateralized mortgage obligations and government agency
debentures as yield spreads on those securities (relative to U.S. Treasury
obligations) tightened. Proceeds from the liquidations were invested into
Treasuries and discount 15 year mortgage pass-through securities.
 
  On a net asset value basis, the Series posted a 15.02% return for the one
year period. This compares favorably with the 14.43% return for the Lehman
Brothers Intermediate Government Bond Index./5/
 
OUTLOOK AND STRATEGY
 
  We expect some steepening of the yield curve over the next several months and
continue to favor a bullet structure for the Fund to take advantage of this. We
continue to look for an economic environment characterized by slow growth and
low inflation.
 
                                              FUND FACTS
 
                                              GOAL: a high level of current
                                              income consistent with the
                                              preservation of capital and
                                              maintenance of liquidity.
 
                                              START DATE: October 31, 1994
 
                                              SIZE: $7.5 million
 
                                              MANAGERS: Steven Guterman and
                                              Roger Lavan have managed the
                                              Series since its inception in
                                              1994. Mr. Guterman and Mr. Lavan
                                              have also managed the Salomon
                                              Brothers Investment Series--U.S.
                                              Government Income Fund since
                                              March 1995 and the North American
                                              Funds--U.S. Government Securities
                                              Fund since 1992. They both joined
                                              Salomon Brothers Asset Management
                                              Inc in 1990.


     A $10,000 Investment Compared to an Index

     Average Annual Total Return

 
 

              Salomon Brothers   Lipper Variable
              U.S. Govt.         US Mortgage and GNMA
                                 Fund Average

                            
1995             15.02%               15.03%

Since
Inception        13.32%                 --

 

[A graph representing the following:]
      A $10,000 Investment Compared to an Index




                                                 Lehman
                                Salomon         Brothers
                                 Bros.         Intermediate
                                US Gov't       Government(5)
                             ---------------   -------------
                                           
10/31/94                     $10,000             $10,000
    1994                     $10,060             $10,047
    1995                     $11,571             $11,497

 
  Performance numbers are net of all fund operating expenses but do not include
any insurance, sales or administrative charges of the variable contracts; if
included, the returns would be lower.
 
  This information represents past performance and is not indicative of future
results. Investment return and principal value will fluctuate so that shares,
upon redemption, may be worth more or less than original cost.
 
                                                                              77

 
NEW ENGLAND ZENITH FUND
(SALOMON BROS. U.S. GOVERNMENT SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
BONDS & NOTES--92.0% OF TOTAL NET ASSETS 



   FACE
  AMOUNT                                                              VALUE (a)
                                                                
           FEDERAL AGENCY--60.9%
 $ 250,000 Federal Home Loan Banks
            6.49%, 9/08/97..........................................  $  254,867
   300,000 Federal Home Loan Banks
            5.94%, 6/13/00..........................................     304,188
   391,841 Federal Home Loan Mortgage
            6.00%, 10/01/10.........................................     388,291
   363,770 Federal Home Loan Mortgage
            6.00%, 2/15/13..........................................     362,977
 1,999,998 Federal National Mortgage Association
            6.50%, 12/01/10.........................................   2,012,498
   132,095 Federal National Mortgage Association
            11.50%, 02/01/20........................................     148,648
   450,000 Federal National Mortgage Association
            Pool TBA
            6.50%, 10/01/25.........................................     444,515
   350,000 Government National Mortgage Association TBA
            7.00%, 12/15/24.........................................     353,937
   300,000 Student Loan Marketing Association
            7.50%, 3/08/00..........................................     321,537
                                                                      ----------
                                                                       4,591,458
                                                                      ----------
           U.S. TREASURY--31.1%
   350,000 U.S. Treasury Bond
            8.875%, 8/15/17.........................................     468,857
   600,000 U.S. Treasury Notes
            7.75%, 1/31/00..........................................     652,350
   200,000 U.S. Treasury Notes
            6.75%, 4/30/00..........................................     210,590
 1,000,000 U.S. Treasury Notes
            5.75%, 10/31/00.........................................   1,015,470
                                                                      ----------
                                                                       2,347,267
                                                                      ----------
           Total Bonds & Notes
            (Identified Cost $6,744,361)............................   6,938,725
                                                                      ----------


SHORT-TERM INVESTMENTS--17.4%



    FACE
   AMOUNT                                                           VALUE (a)
                                                              
 $1,314,000 Repurchase agreement with State Street Bank & Trust
             Company dated 12/29/95 at 5.75% to be repurchased at
             $1,314,840 on 1/2/96 collateralized by 1,335,000
             U.S. Treasury Note 5.125% due 4/30/98 with a value
             of $1,324,854.......................................   $1,314,000
                                                                    ----------
            Total Short-Term Investments
             (Identified Cost $1,314,000)........................    1,314,000
                                                                    ----------
            Total Investments--109.4%
             (Identified Cost $8,058,361)(b).....................    8,252,725
            Cash and Receivables.................................      110,456
            Liabilities..........................................     (821,145)
                                                                    ----------
            TOTAL NET ASSETS--100%...............................   $7,542,036
                                                                    ==========
 
(a) See Note 1a.
(b) Federal Tax Information:
  At December 31, 1995 the net unrealized appreciation on investments based on
  cost of $8,059,236 for federal income tax purposes was as follows:
            Aggregate gross unrealized appreciation for all in-
             vestments in which there is an excess of value over
             tax cost............................................   $  194,439
            Aggregate gross unrealized depreciation for all in-
             vestments in which there is an excess of tax cost
             over value..........................................         (950)
                                                                    ----------
            Net unrealized appreciation..........................   $  193,489
                                                                    ==========


                See accompanying notes to financial statements.
 
78

 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS U.S. GOVERNMENT SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
DECEMBER 31, 1995                         


                                                                
ASSETS
Investments at value:
 Securities................................................           $6,938,725
 Repurchase Agreements.....................................            1,314,000
                                                                      ----------
  Total Investments........................................            8,252,725
 Cash......................................................                  343
 Receivable for:
 Fund shares sold..........................................               12,653
 Accrued interest..........................................               74,392
 Due from advisor..........................................               15,361
 Unamortized organization expense..........................                7,707
                                                                      ----------
                                                                       8,363,181
LIABILITIES
 Payable for:
 Securities purchased......................................  $795,977
 Fund shares redeemed......................................        54
 Accrued expenses:
 Management fees...........................................     1,365
 Other expenses............................................    23,749
                                                             --------
                                                                         821,145
                                                                      ----------
                                                                      $7,542,036
                                                                      ==========
NET ASSETS
 Net Assets consist of:
 Capital paid in...........................................           $7,332,248
 Undistributed net investment income.......................                  735
 Accumulated net realized gains............................               14,689
 Unrealized appreciation on
  investments..............................................              194,364
                                                                      ----------
NET ASSETS.................................................           $7,542,036
                                                                      ==========
Computation of offering price:
Net asset value and redemption price per share ($7,542,036
 divided by 683,462 shares of beneficial interest).........           $    11.04
                                                                      ==========
Identified cost of investments.............................           $8,058,361
                                                                      ==========



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                                  
INVESTMENT INCOME
 Interest...................................................            $240,412
                                                                        --------
                                                                         240,412
EXPENSES
 Management fees............................................  $ 20,446
 Trustees' fees and expenses................................    15,049
 Custodian..................................................    39,052
 Audit and tax services.....................................    19,700
 Legal......................................................    10,824
 Printing...................................................       843
 Registration...............................................         7
 Insurance..................................................        29
 Amortization of organization expenses......................     2,345
 Miscellaneous..............................................     2,351
                                                              --------
  Total expenses............................................   110,646
  Less expenses assumed by the investment adviser...........   (84,623)   26,023
                                                              --------  --------
NET INVESTMENT INCOME.......................................             214,389
REALIZED AND UNREALIZED GAIN ON INVESTMENTS
 Realized gain on investments--net..........................              71,273
 Unrealized appreciation on investments--net................             195,460
                                                                        --------
Net gain on investment transactions.........................             266,733
                                                                        --------
NET INCREASE IN NET ASSETS FROM OPERATIONS..................            $481,122
                                                                        ========

 
                See accompanying notes to financial statements.


                                                                              79

 
NEW ENGLAND ZENITH FUND
(SALOMON BROTHERS U.S. GOVERNMENT SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                 FOR THE PERIOD
                                              OCTOBER 31, 1994 (a)
                                                    THROUGH         YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                              -------------------- ------------
                                                             
FROM OPERATIONS
 Net investment income......................       $   19,034      $   214,389
 Net realized gain (loss) on investments....           (6,247)          71,273
 Unrealized appreciation (depreciation) on
  investments...............................           (1,096)         195,460
                                                   ----------      -----------
 INCREASE IN NET ASSETS FROM OPERATIONS.....           11,691          481,122
                                                   ----------      -----------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income......................          (19,034)        (214,389)
 In excess of net investment income.........             (966)          (1,001)
 Net realized gain on investments...........                0          (50,946)
                                                   ----------      -----------
                                                      (20,000)        (266,336)
                                                   ----------      -----------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares...............        1,051,370        7,348,256
 Net asset value of shares issued in connec-
  tion with the reinvestment of:
 Distributions from net investment income...           20,000          215,390
 Distributions from net realized gain.......                0           50,946
                                                   ----------      -----------
                                                    1,071,370        7,614,592
 Cost of shares redeemed....................       (1,051,370)      (2,299,033)
                                                   ----------      -----------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS........................           20,000        5,315,559
                                                   ----------      -----------
 TOTAL INCREASE IN NET ASSETS...............           11,691        5,530,345
NET ASSETS
 Beginning of the year......................        2,000,000        2,011,691
                                                   ----------      -----------
 End of the year............................       $2,011,691      $ 7,542,036
                                                   ==========      ===========
UNDISTRIBUTED NET INVESTMENT INCOME
 Beginning of the year......................       $        0      $         0
                                                   ==========      ===========
 End of the year............................       $        0      $       735
                                                   ==========      ===========
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares.............          111,982          671,863
 Issued in connection with the reinvestment
  of:
 Distributions from net investment income...            2,008           19,652
 Distributions from net realized gain.......                0            4,648
                                                   ----------      -----------
                                                      113,990          696,163
 Redeemed...................................         (111,982)        (214,709)
                                                   ----------      -----------
 Net change.................................            2,008          481,454
                                                   ==========      ===========
(a) Commencement of Operations
FINANCIAL HIGHLIGHTS
 

                                               OCTOBER 31, 1994*
                                                    THROUGH         YEAR ENDED
                                                  DECEMBER 31,     DECEMBER 31,
                                                      1994             1995
                                              -------------------- ------------
                                                             
Net Asset Value, Beginning of Year..........       $    10.00      $      9.96
                                                   ----------      -----------
Income From Investment Operations
 Net Investment Income......................             0.10             0.33
 Net Realized and Unrealized Gain (Loss) on
  Investments...............................            (0.04)            1.16
                                                   ----------      -----------
 Total From Investment Operations...........             0.06             1.49
                                                   ----------      -----------
Less Distributions
 Distributions From Net Investment Income...            (0.10)           (0.33)
 Distributions From Net Realized Capital
  Gains.....................................             0.00            (0.08)
                                                   ----------      -----------
 Total Distributions........................            (0.10)           (0.41)
                                                   ----------      -----------
Net Asset Value, End of Year................       $     9.96      $     11.04
                                                   ==========      ===========
TOTAL RETURN (%)............................             0.60***         15.02
Ratio of Operating Expenses to Average Net
 Assets (%).................................             0.70**           0.70
Ratio of Net Investment Income to Average
 Net Assets (%).............................             5.70**           5.62
Portfolio Turnover Rate (%).................            1,409**            415
Net Assets, End of Year (000)...............       $    2,012      $     7,542
The ratios of expenses to average net assets
 without giving effect to the voluntary ex-
 pense limitations described in Note 4 to
 the Financial Statements would have been
 (%)........................................             2.54**           2.90

 
  * Commencement of operations.
 ** Computed on an annualized basis.
*** Not computed on an annualized basis.
 
                See accompanying notes to financial statements.

80

 
ZENITH BACK BAY ADVISORS MONEY MARKET SERIES
PORTFOLIO MANAGER: JOHN DONOVAN; BACK BAY ADVISORS, L.P.(R)
 
                    MARKET REVIEW
 
  Photo John
    Donovan          In 1995 money market yields stabilized, after sharply
                   rising throughout 1994 as short term rates headed upward.
                   In 1994, the Federal Reserve Board hiked short term rates
                   seven times in an effort to slow down the economy. But by
                   mid 1995, economic growth had tapered off, easing
                   inflationary pressures and leading the markets to
                   anticipate possible interest rate cuts by the Fed. Long
                   term rates, which are market driven, dipped dramatically
                   throughout the first half of 1995, in anticipation of
                   imminent Fed easing. Finally, in July and then again in
                   December, the Fed moved to lower short term rates by one-
                   quarter of a percentage point,
signaling a reversal in its interest rate policy.
 
  During the year, money market yields, which tend to lag short-term rates,
stabilized in a narrow range. Meanwhile, total assets in money market funds
continued to increase as investors sought out the safety and liquidity which
money market funds offer.
 
  The 1995 return of the Series reflects the overall drop in interest rates
throughout the year. As of December 31, 1995, the yield for the Series was
5.64%. This yield compares favorably with the average money market deposit
accounts (MMDAs), which were yielding 3.23% at year end. (Source: Wall Street
Journal, 1/4/96).*
 
  Throughout the year we correctly anticipated a prolonged period of low
inflation and declining interest rates. Consequently, we lengthened
considerably the average maturities of the Series to allow us to lock in the
higher yields for as long as possible. At year end, the average maturity of
the Series was about 76 days compared to 26 days at the end of 1994.
 
OUTLOOK AND STRATEGY
 
  We believe that the combination of slow economic growth and benign inflation
will continue over the next several months, and that most likely the Federal
Reserve will engineer another interest rate cut early in 1996, to sustain the
current rate of growth. The balanced budget agreement, if achieved, should
lead to reduced growth in federal spending, helping to reduce inflationary
pressures. With this outlook, we will continue to run the portfolio at a
longer average maturity, to help sustain current income and minimize the
impact of declining interest rates.
 
  No matter what the economic climate and portfolio maturity, we manage the
Series conservatively at all times, following strict investment guidelines to
seek high current income and stability.*
 
* Money Market Funds are not insured or guaranteed by the U.S. Government.
  There can be no assurance that the Series will maintain a stable net asset
  value of $100.00 per share. MMDAs are insured bank accounts. All performance
  information represents past performance and is not indicative of future
  results. Investment return and principal value may fluctuate so that shares,
  upon redemption, may be worth more or less than original cost.
 
  Performance numbers are net of all fund operating expenses but do not
include any insurance, sales or administrative charges of the variable
contracts; if included, the returns would be lower.
 
FUND FACTS
 
GOAL: the highest possible level of current income consistent with the
preservation of capital.
 
START DATE: August 1, 1983
 
SIZE: $90.1 million as of December 31, 1995
 
MANAGER: John Donovan has served as portfolio manager since January 1995. Mr.
       Donovan joined Back Bay Advisors in 1992.
 
 
                                                                             81

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISERS MONEY MARKET SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
INVESTMENTS--98.7% OF TOTAL NET ASSETS



    FACE                                          INTEREST MATURITY
   VALUE    DESCRIPTION                             RATE     DATE    VALUE (a)
                                                        
            BANKERS ACCEPTANCE--1.1%
 $1,000,000 Bank of Montreal...................    5.500%  04/18/96 $   983,500
                                                                    -----------
            Total Bankers Acceptance
            ($983,500).........................                         983,500
                                                                    -----------
            CERTIFICATE OF DEPOSIT--11.1%
  1,000,000 Societe Generale New York..........    5.730%  01/16/96     999,966
  1,000,000 Societe Generale New York..........    5.670%  01/31/96     999,902
  1,000,000 Banque Nationale de Paris..........    5.780%  02/05/96   1,000,025
  1,000,000 Banque Nationale de Paris..........    5.840%  02/26/96   1,000,127
  1,000,000 Radobank Nederland.................    6.660%  02/27/96     999,701
  1,000,000 Royal Bank of Canada...............    5.735%  03/13/96   1,000,068
  1,000,000 Radobank Nederland.................    5.780%  04/05/96   1,000,058
  2,000,000 Union Bank of Switzerland..........    5.530%  06/17/96   2,000,068
  1,000,000 CIBC Yankee CD.....................    5.595%  10/23/96   1,000,000
                                                                    -----------
                                                                      9,999,915
                                                                    -----------
            Total Certificate of Deposit
            ($9,999,915).......................                       9,999,915
                                                                    -----------
            CERTIFICATE OF DEPOSIT-EURO
            DOLLAR--1.1%
  1,000,000 ABN Amro Euro......................    5.630%  05/14/96   1,000,063
                                                                    -----------
            Total Certificate of Deposit Euro-
            Dollar ($1,000,063)................                       1,000,063
                                                                    -----------
            COMMERCIAL PAPER--85.4%
            AUTOMOTIVE--8.6%
  1,000,000 General Motors Acceptance Corp.....    5.750%  01/03/96     999,681
  1,400,000 General Motors Acceptance Corp.....    5.750%  01/09/96   1,398,211
  1,300,000 Ford Motor Credit Corp.............    5.690%  01/12/96   1,297,740
  1,000,000 Ford Motor Credit Corp.............    6.050%  01/12/96     998,151
    500,000 General Motors Acceptance Corp.....    5.800%  01/22/96     498,308
  1,100,000 General Motors Acceptance Corp.....    5.790%  01/25/96   1,095,754
  1,445,000 Ford Motor Credit Corp. ...........    5.600%  03/06/96   1,430,389
                                                                    -----------
                                                                      7,718,234
                                                                    -----------
            BANKING--14.4%
  1,000,000 UBS Finance Delaware, Inc..........    5.850%  01/02/96     999,837
  1,000,000 Dredsner US Finance................    5.820%  01/04/96     999,515
    600,000 Commerzbank US Finance.............    5.950%  01/08/96     599,306
  1,500,000 Commerzbank US Finance.............    5.800%  01/11/96   1,497,583
  1,000,000 Commerzbank US Finance.............    5.700%  01/12/96     998,258
  1,045,000 Toronto Dominion Holdings..........    5.690%  01/23/96   1,041,366
  1,000,000 Morgan Stanley Securities..........    5.700%  02/12/96     993,350
  1,000,000 Norwest Corp.......................    5.670%  02/23/96     991,652
  1,000,000 J.P Morgan Securities..............    5.580%  03/05/96     990,080
    900,000 Commerzbank US Finance.............    5.570%  03/15/96     889,695
  1,000,000 ABN Amro North.....................    5.550%  04/29/96     981,654
  1,000,000 Dredsner US Finance................    5.440%  05/16/96     979,449
  1,000,000 Morgan Guaranty Trust..............    6.050%  08/21/96   1,000,000
                                                                    -----------
                                                                     12,961,745
                                                                    -----------
            DRUGS--2.2%
  1,000,000 American Home Products Corp........    5.720%  02/02/96     994,916
  1,000,000 American Home Products Corp........    5.720%  02/08/96     993,962
                                                                    -----------
                                                                      1,988,878
                                                                    -----------

 
                See accompanying notes to financial statements.

82

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MONEY MARKET SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
INVESTMENTS--(CONTINUED)



    FACE                                          INTEREST MATURITY
   VALUE    DESCRIPTION                             RATE     DATE    VALUE (a)
                                                        
            FINANCE--26.5%
 $1,000,000 Transamerica Finance Group.........    5.700%  01/05/96 $   999,367
    500,000 Transamerica Finance Group.........    5.640%  01/12/96     499,138
  1,000,000 General Electric Capital Corp......    5.600%  01/16/96     997,667
  1,000,000 Household Finance..................    5.720%  01/19/96     997,140
    900,000 Avco Financial Services............    5.700%  01/22/96     897,007
  1,230,000 Beneficial Corp....................    5.620%  01/23/96   1,225,776
  1,180,000 Avco Financial Services............    5.730%  01/25/96   1,175,492
  1,000,000 CIT Group Holdings.................    5.700%  01/30/96     995,408
  1,415,000 Beneficial Corp....................    5.620%  02/01/96   1,408,152
  1,500,000 Transamerica Finance Group.........    5.570%  02/15/96   1,489,556
            Associates Corporation North
  1,250,000 America............................    5.650%  02/16/96   1,240,976
  1,000,000 Avco Financial Services............    5.670%  02/20/96     992,125
            Associates Corporation North
  1,000,000 America............................    5.690%  02/28/96     990,833
  1,000,000 General Electric Capital Corp......    5.560%  03/08/96     989,652
  1,000,000 American Express...................    5.640%  03/13/96     988,720
  1,100,000 Beneficial Corporation.............    5.550%  03/18/96   1,086,942
  1,615,000 International Lease Finance........    5.550%  03/29/96   1,593,090
    700,000 American Express...................    5.550%  04/03/96     689,964
    975,000 Transamerica Finance Group.........    5.530%  04/04/96     960,922
  1,110,000 CIT Group Holdings.................    5.560%  04/12/96   1,092,514
    400,000 American Express...................    5.550%  04/26/96     392,847
  1,000,000 American Express...................    5.590%  05/06/96     980,435
  1,100,000 General Electric Capital Corp......    5.550%  06/28/96   1,069,645
    150,000 American Express...................    5.360%  07/02/96     145,913
                                                                    -----------
                                                                     23,899,281
                                                                    -----------
            FOOD & TOBACCO--3.3%
    500,000 Philip Morris Companies, Inc.......    5.850%  01/03/96     499,837
  1,000,000 Pepsico, Inc.......................    5.280%  09/03/96     963,920
    500,000 Coca Cola Co. .....................    6.050%  01/11/96     499,160
  1,000,000 Coca Cola Co. .....................    6.100%  01/11/96     998,306
                                                                    -----------
                                                                      2,961,223
                                                                    -----------
            FORESTRY--0.5%
    490,000 Weyerhaeuser NTG...................    5.800%  01/08/96     489,447
                                                                    -----------
            INSURANCE--4.1%
    500,000 Prudential Funding Corp............    5.920%  01/02/96     499,918
    780,000 Prudential Funding Corp. ..........    5.750%  01/04/96     779,626
  1,225,000 Prudential Funding Corp............    5.780%  01/08/96   1,223,623
  1,160,000 Prudential Funding Corp. ..........    5.790%  01/18/96   1,156,828
                                                                    -----------
                                                                      3,659,995
                                                                    -----------
            MANAGEMENT SERVICE--1.1%
  1,000,000 PHH Corp...........................    5.740%  01/19/96     997,130
                                                                    -----------
            MULTI-SERVICE--1.1%
  1,000,000 Hanson Finance.....................    5.640%  02/23/96     991,697
                                                                    -----------

 
                See accompanying notes to financial statements.

                                                                              83

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MONEY MARKET SERIES)
 
INVESTMENTS AS OF DECEMBER 31, 1995
 
INVESTMENTS--(CONTINUED)



    FACE                                          INTEREST MATURITY
   VALUE    DESCRIPTION                             RATE     DATE    VALUE (a)
                                                        
            POLLUTION CONTROL--3.7%
 $1,100,000 WMX Technologies, Inc. ............    5.700%  02/27/96 $ 1,090,072
  1,000,000 WMX Technologies, Inc. ............    5.500%  06/04/96     976,319
  1,270,000 WMX Technologies, Inc. ............    5.340%  08/16/96   1,227,049
                                                                    -----------
                                                                      3,293,440
                                                                    -----------
            RETAIL--4.3%
    370,000 Sears Roebuck Acceptance Corp. ....    5.780%  01/17/96     369,050
    760,000 Sears Roebuck Acceptance Corp. ....    5.680%  01/18/96     757,962
  1,000,000 Sears Roebuck Acceptance Corp. ....    5.770%  01/24/96     996,314
  1,785,000 Sears Roebuck Acceptance Corp. ....    5.810%  01/29/96   1,776,934
                                                                    -----------
                                                                      3,900,260
                                                                    -----------
            SECURITIES--11.8%
  1,180,000 Smith Barney, Inc..................    5.800%  01/09/96   1,178,479
  1,385,000 Merrill Lynch, Inc.................    5.720%  01/10/96   1,383,019
  1,030,000 Merrill Lynch, Inc.................    5.720%  01/17/96   1,027,382
    520,000 Smith Barney, Inc..................    5.750%  01/24/96     518,090
  1,000,000 Smith Barney, Inc..................    5.720%  01/26/96     996,028
    600,000 Merrill Lynch, Inc.................    5.710%  02/09/96     596,288
  1,000,000 Merrill Lynch, Inc.................    5.600%  02/23/96     991,756
  1,200,000 Goldman Sachs Group................    5.550%  03/22/96   1,185,015
  2,000,000 Goldman Sachs Group................    5.600%  04/09/96   1,969,200
    800,000 Goldman Sachs Group................    5.500%  05/07/96     784,478
                                                                    -----------
                                                                     10,629,735
                                                                    -----------
            UTILITY--3.8%
  3,000,000 Michigan Consolidated Gas..........    5.680%  02/06/96   2,982,960
    485,000 Michigan Consolidated Gas..........    5.650%  02/07/96     482,184
                                                                    -----------
                                                                      3,465,144
                                                                    -----------
            Total Commercial Paper
             (Cost $76,956,209)................                      76,956,209
                                                                    -----------
            Total Investments--98.7%
             (Cost $88,939,687)(b).............                      88,939,687
            Cash and Receivables...............                       1,999,602
            Liabilities........................                        (791,130)
                                                                    -----------
            TOTAL NET ASSETS--100%.............                     $90,148,159
                                                                    ===========

(a) See Note 1A.
(b) The aggregate cost for federal income tax purposes was $88,939,687
 
                See accompanying notes to financial statements.

84

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MONEY MARKET SERIES)
 
STATEMENT OF ASSETS & LIABILITIES         
DECEMBER 31, 1995                         


                                                               
ASSETS
 Investments at value.....................................           $88,939,687
 Cash.....................................................                 5,185
 Receivable for:
 Fund shares sold.........................................             1,786,132
 Accrued interest.........................................               208,285
                                                                     -----------
                                                                      90,939,289
LIABILITIES
 Payable for:
 Fund shares redeemed.....................................  $285,178
 Dividends declared.......................................   384,224
 Accrued expenses:
 Management fees..........................................    56,834
 Deferred trustees' fees..................................    28,188
 Other expenses...........................................    36,706
                                                            --------
                                                                         791,130
                                                                     -----------
                                                                     $90,148,159
                                                                     ===========
NET ASSETS
 Net Assets consist of:
 Capital paid in..........................................           $90,148,159
                                                                     -----------
NET ASSETS................................................           $90,148,159
                                                                     ===========
Computation of offering price:
Net asset value and redemption price per share
 ($90,148,159 divided by 901,482 shares of beneficial
 interest)................................................           $    100.00
                                                                     ===========
Cost of investments.......................................           $88,939,687
                                                                     ===========



STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1995


                                                                
INVESTMENT INCOME
 Interest.................................................            $4,800,248
                                                                      ----------
                                                                       4,800,248
EXPENSES
 Management fees..........................................  $278,007
 Trustees' fees and expenses..............................    25,255
 Custodian................................................    49,932
 Audit and tax services...................................    10,400
 Legal....................................................     7,727
 Printing.................................................    27,004
 Registration.............................................         7
 Miscellaneous............................................     7,353
                                                            --------
 Total expenses...........................................   405,685
 Less expenses assumed by the
  investment adviser......................................    (8,532)    397,153
                                                            --------  ----------
NET INVESTMENT INCOME.....................................             4,403,095
                                                                      ----------
NET INCREASE IN NET ASSETS FROM OPERATIONS................            $4,403,095
                                                                      ==========

 
                See accompanying notes to financial statements.

                                                                              85

 
NEW ENGLAND ZENITH FUND
(BACK BAY ADVISORS MONEY MARKET SERIES)
 
STATEMENT OF CHANGES IN NET ASSETS



                                                    YEAR ENDED     YEAR ENDED
                                                   DECEMBER 31,   DECEMBER 31,
                                                       1994           1995
                                                   -------------  -------------
                                                            
FROM OPERATIONS
 Net investment income...........................  $   2,614,216  $   4,403,095
                                                   -------------  -------------
 Increase in net assets from operations..........      2,614,216      4,403,095
                                                   -------------  -------------
FROM DISTRIBUTIONS TO SHAREHOLDERS
 Net investment income...........................     (2,614,206)    (4,403,095)
                                                   -------------  -------------
                                                      (2,614,206)    (4,403,095)
                                                   -------------  -------------
FROM CAPITAL SHARES TRANSACTIONS
 Proceeds from sale of shares....................    149,478,320    141,012,985
 Net asset value of shares issued in connection
  with the reinvestment of:
 Distributions from net investment income........      2,445,979      4,331,085
                                                   -------------  -------------
                                                     151,924,299    145,344,070
 Cost of shares redeemed.........................   (137,007,701)  (129,156,304)
                                                   -------------  -------------
 INCREASE IN NET ASSETS DERIVED FROM CAPITAL
  SHARE TRANSACTIONS.............................     14,916,598     16,187,766
                                                   -------------  -------------
 TOTAL INCREASE IN NET ASSETS....................     14,916,598     16,187,766
NET ASSETS
 Beginning of the year...........................     59,043,795     73,960,393
                                                   -------------  -------------
 End of the year.................................  $  73,960,393  $  90,148,159
                                                   =============  =============
NUMBER OF SHARES OF THE FUND:
 Issued from the sale of shares..................      1,494,783      1,410,130
 Issued in connection with the reinvestment of:
 Distributions from net investment income........         24,460         43,311
                                                   -------------  -------------
                                                       1,519,243      1,453,441
 Redeemed........................................     (1,370,077)    (1,291,563)
                                                   -------------  -------------
 Net change......................................        149,166        161,878
                                                   =============  =============

 
FINANCIAL HIGHLIGHTS
 
 


                                            YEAR ENDED DECEMBER 31,
                                    -------------------------------------------
                                     1991     1992     1993     1994     1995
                                    -------  -------  -------  -------  -------
                                                         
Net asset value at beginning of
 year.............................  $100.00  $100.00  $100.00  $100.00  $100.00
                                    -------  -------  -------  -------  -------
Income From Investment Operations
 Net investment income............     6.03     3.73     2.93     3.89     5.50
                                    -------  -------  -------  -------  -------
 Total from Investment Operations.     6.03     3.73     2.93     3.89     5.50
 Distributions from net investment
  income..........................    (6.03)   (3.73)   (2.93)   (3.89)   (5.50)
                                    -------  -------  -------  -------  -------
 Total Distribution...............    (6.03)   (3.73)   (2.93)   (3.89)   (5.50)
                                    -------  -------  -------  -------  -------
Net asset value at end of year....  $100.00  $100.00  $100.00  $100.00  $100.00
                                    =======  =======  =======  =======  =======
TOTAL RETURN (%)..................     6.20     3.79     2.97     4.01     5.64
Ratio of operating expenses to av-
 erage net assets (%).............     0.38     0.38     0.38     0.40     0.50
Ratio of net investment income to
 average net assets (%)...........     6.01     3.71     2.93     3.89     5.50
Net Assets, End of Year (000).....  $58,614  $61,607  $59,044  $73,960  $90,148
The ratios of expenses to average
 net assets without giving effect
 to the voluntary expense
 limitations described in Note 4
 to the Financial Statements would
 have been (%)....................      --       --       --       --      0.51

 
                See accompanying notes to financial statements.

86

 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--DECEMBER 31, 1995
1. New England Zenith Fund (the "Fund") is organized as a Massachusetts
business trust under the laws of the Commonwealth of Massachusetts pursuant to
an Agreement and Declaration of Trust dated December 16, 1986. The Fund
succeeded to the operations of The New England Zenith Fund, Inc. on February
27, 1987. The Fund is registered under the Investment Company Act of 1940, as
amended, as a diversified, open-end management investment company.
 
Shares in the Fund are not offered directly to the general public and,
currently, are available only to separate accounts established by New England
Variable Life Insurance Company ("NEVLICO"), New England Mutual Life Insurance
Company ("The New England") or its subsidiaries as an investment vehicle for
variable life insurance or variable annuity products, although not all Series
may be available to all separate accounts. In the future, however, such shares
may be offered to separate accounts of insurance companies unaffiliated with
NEVLICO or The New England.
 
The Fund's Agreement and Declaration of Trust permits the issuance of an
unlimited number of shares of beneficial interest, no par value, in separate
Series, with shares of each Series representing interests in a separate
portfolio of assets. Each Series is separately managed and has its own
investment objective and policies. The Fund (or its predecessor) began
offering shares of the Series on the dates set forth below:
 

                      
Bond Income............. August 26, 1983
Capital Growth.......... August 26, 1983
Money Market............ August 26, 1983
Stock Index............. March 30, 1987
Managed................. May 1, 1987
Avanti Growth........... April 30, 1993
Value Growth............ April 30, 1993


                        
Small Cap................  May 1, 1994
Balanced Series..........  October 31, 1994
International Equity Se-
 ries....................  October 31, 1994
U.S. Government Series...  October 31, 1994
Strategic Bond Opportuni-
 ties Series.............  October 31, 1994
Venture Value Series.....  October 31, 1994
Equity Growth Series.....  October 31, 1994

 
The following is a summary of significant accounting policies followed by the
Fund in the preparation of the Financial Statements of the Series. The
policies are in conformity with generally accepted accounting principles for
investment companies. The preparation of financial statements in accordance
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts and disclosures in
the financial statements. Actual results could differ from those estimates.
 
A. SECURITY VALUATION
 
  MONEY MARKET SERIES--The Money Market Series employs the amortized cost
  method of security valuation which, in the opinion of the Board of
  Trustees, represents the fair market value of the particular security. The
  Board monitors the deviations between the Series' net asset value per
  share, as determined by using available market quotations, and its
  amortized cost price per share. If the deviation exceeds 1/2 of 1%, the
  board will consider what action, if any, should be initiated to provide
  fair valuation of the Series.
 
  BOND INCOME, MANAGED, BALANCED, U.S. GOVERNMENT AND STRATEGIC BOND
  OPPORTUNITIES SERIES--Debt securities (other than short-term obligations)
  are valued on the basis of valuations furnished by a pricing service,
  authorized by the Board of Trustees, which service determines valuations
  for normal, institutional-size trading units of such securities using
  market information, transactions for comparable securities and various
  relationships between securities which are generally recognized by
  institutional traders. Short-term notes are stated at amortized cost which
  approximates market value.
 
  CAPITAL GROWTH, MANAGED, STOCK INDEX, AVANTI GROWTH, VALUE GROWTH, SMALL
  CAP, BALANCED, INTERNATIONAL EQUITY, VENTURE VALUE AND EQUITY GROWTH
  SERIES--Equity securities are valued on the basis of market valuations
  furnished by a pricing service, authorized by the Board of Trustees. The
  pricing service provides the last reported sale price for securities listed
  on a national securities exchange or on the NASDAQ National Market System,
  or if there is no reported sale during the day, and in the case of over-
  the-counter securities not so listed, the last bid price. Securities for
  which current market quotations are not readily available are taken at fair
  value as determined in good faith by the Board of
 
                                                                             87

 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--DECEMBER 31, 1995--(CONTINUED)
  Trustees, although the actual calculations may be made by persons acting
  pursuant to the direction of the Board. Short-term notes are stated at
  amortized cost which approximates market value.
 
B. FOREIGN CURRENCY TRANSLATION--The books and records of the funds are
   maintained in U.S. dollars. The value of securities, currencies and other
   assets and liabilities denominated in currencies other than U.S. dollars
   are translated into U.S. dollars based upon foreign exchange rates
   prevailing at the end of the period. Purchases and sales of investment
   securities, income and expenses are translated on the respective dates of
   such transactions.
 
  Since the values of investment securities are presented at the foreign
  exchange rates prevailing at the end of the period, it is not practical to
  isolate that portion of the results of operations arising from changes in
  exchange rates from fluctuations arising from changes in market prices of
  the investment securities.
 
  Net realized and unrealized gains and losses on foreign currency
  transactions represent foreign exchange gains from the sale of short-term
  securities and holdings of foreign currencies, foreign currency gains and
  losses between trade dates and settlement dates on investment securities
  transactions, and the difference between the amounts of daily interest
  accruals on the books of the fund and the amounts actually received
  resulting from changes in exchange rates on the payable date.
 
  FORWARD FOREIGN CURRENCY CONTRACTS. The Fund may use foreign currency
  contracts to facilitate transactions in foreign securities and to manage
  the Fund's currency exposure. Contracts to buy generally are used to
  acquire exposure to foreign currencies, while contracts to sell are used to
  hedge the Fund's investments against currency fluctuations. Also, a
  contract to buy or sell can offset a previous contract. These contracts
  involve market risk in excess of the unrealized gain or loss reflected in
  the Fund's Statement of Assets and Liabilities. The U.S. dollar value of
  the currencies the Fund has committed to buy or sell is shown in the
  schedule of investments under the caption "Forward Foreign Currency
  Contracts." This amount represents the aggregate exposure to each currency
  the Fund has acquired or hedged through currency contracts at period end.
  Losses may arise from changes in the value of the foreign currency or if
  the counterparties do not perform under the contracts terms. The U.S.
  dollar value of forward foreign currency contracts is determined using
  forward currency exchange rates supplied by a quotation service.
 
C. SECURITY TRANSACTIONS AND RELATED INVESTMENT INCOME--Security transactions
   are accounted for on the trade date (date the order to buy or sell is
   executed). Dividend income is recorded on the ex-dividend date and interest
   income is recorded on the accrual basis. In determining gain or loss on
   securities sold, the cost of securities has been determined on the
   identified cost basis.
 
D. FUTURES CONTRACTS--The Value Growth, Stock Index, Managed, Balanced,
   International Equity, U.S. Government, Strategic Bond Opportunities and
   Venture Value Series may enter into futures contracts on the S&P 500 Index
   or on interest-bearing securities or indices thereof, or on indices of
   stock prices to hedge against changes in the values of securities the
   Series owns or expects to purchase. Upon entering into a futures contract,
   the Series is required to deposit with a broker an amount ("initial
   margin") equal to a certain percentage of the purchase price indicated in
   the futures contract. Subsequent payments ("variation margin") are made or
   received by the Series each day, dependent on the daily fluctuations in the
   value of the underlying security, and are recorded for financial reporting
   purposes as unrealized gains or losses by the Series. When entering into a
   closing transaction, the Series will realize, for book purposes, a gain or
   loss equal to the difference between the value of the futures contract to
   sell and the futures contract to buy. Futures contracts are valued at the
   most recent settlement price, unless such price does not reflect the fair
   market value of the contract, in which case the position will be valued by
   or under the direction of the Trustees. Certain risks may arise upon
   entering into futures contracts from the contingency of imperfect market
   conditions. The potential risk to the fund is that the change in value of
   futures contracts primarily corresponds with the value of underlying
   instruments which may not correspond to the change in the value of the
   hedged instruments. In addition, there is a risk that the fund may not be
   able to close out its futures positions due to an illiquid secondary
   market.
 
E. REPURCHASE AGREEMENTS--The Series, through their custodian, receive
   delivery of the underlying securities collateralizing repurchase
   agreements. It is the Series' policy that the market value of the
   collateral be at least equal to 100% of the repurchase price. The adviser
   is responsible for determining that the value of the collateral is at all
   times at least equal to the repurchase price. In connection with
   transactions in repurchase agreements, if the seller defaults and the value
   of the collateral declines or if the seller enters an insolvency
   proceeding, realization of the collateral by the Series may be delayed or
   limited.
 
88

 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--DECEMBER 31, 1995--(CONTINUED)
 
F. SHORT SALES AGAINST THE BOX--The Equity Growth Series may hedge the
   investments against changes in value by engaging in short sales against the
   box. In a short sale against the box, the fund sells a borrowed security,
   while at the same time either owning an identical security or having the
   right to obtain such a security. By selling short against the box the
   equity underlying one of its convertible holdings, the fund would seek to
   offset the effect that a decline in the underlying equity might have on the
   value of the convertible security. While the short sale is outstanding, the
   fund will not dispose of the security hedged by the short sale. The fund is
   required to establish a margin account with the broker lending the security
   sold short. While the short sale is outstanding, the broker retains the
   proceeds of the short sale and the fund instructs the custodian to maintain
   in a separate account securities having a value at least equal to the
   amount of the securities sold short. The Fund had no such transaction
   during the year ended.
 
G. FEDERAL TAXES--Each Series, which is a separate taxable entity, intends to
   meet the requirements of the Internal Revenue Code applicable to regulated
   investment companies and to distribute to its shareholders all of its
   taxable income and any net realized capital gains at least annually.
   Accordingly, no provision for federal income tax has been made.
 
H. DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS--Money Market Series dividends
   are declared daily to shareholders of record at the time and are paid
   monthly. Dividends and distributions are recorded by all other Series on
   the ex-dividend date. Net realized gains from security transactions are
   distributed at least annually to shareholders. The timing and
   characterization of certain income and capital gains distributions are
   determined in accordance with federal tax regulations which may differ from
   generally accepted accounting principles. Permanent book and tax basis
   differences relating to shareholder distributions will result in
   reclassification to paid in capital. These differences primarily relate to
   tax equalization, investments in mortgage back securities and investments
   in foreign securities.
 
I. OTHER--The Money Market Series invests primarily in a portfolio of money
   market instruments maturing in 397 days or less whose ratings are within
   the two highest ratings categories by a nationally recognized rating agency
   or, if not rated, are believed to be of comparable quality. The weighted
   average maturity of the Series is less than ninety days. The ability of the
   issuers of the securities held by the Series to meet their obligations may
   be affected by foreign economic, political and legal developments in the
   case of foreign banks or of foreign branches or subsidiaries of U.S. banks
   or domestic economic developments in a specific industry, state or region.
 
2. At December 31, 1995, The New England owned an aggregate of 11 shares of
the fourteen Series and held 12,567,940 shares in separate investment accounts
for annuity contracts offered by The New England. NEVLICO, a life insurance
subsidiary of The New England, held the remaining 5,382,165 shares then
outstanding in separate investment accounts for life insurance and annuity
contracts offered by NEVLICO.
 
As long as The New England owns (directly or through NEVLICO) more than 25% of
the Fund's outstanding shares, it will be presumed to be in control (as that
term is defined by the Investment Company Act of 1940, as amended) of the
Fund.
 
3. For the period ended December 31, 1995, purchases and sales of securities
(excluding short-term investments) for each of the Series were as follows:
 


                                   PURCHASES                        SALES
                         ------------------------------ ------------------------------
         SERIES              OTHER      U.S. GOVERNMENT     OTHER      U.S. GOVERNMENT
         ------          -------------- --------------- -------------- ---------------
                                                           
Bond Income............. $   94,309,538   $18,399,214   $   86,754,106   $ 6,825,139
Capital Growth..........  1,948,934,590           --     1,953,524,593           --
Stock Index.............     10,053,729           --         2,412,819           --
Managed.................     60,871,228     7,288,867       54,355,580    18,598,516
Avanti Growth...........     35,078,791           --        20,289,545           --
Value Growth............     44,182,753           --        30,305,881           --
Small Cap...............     28,278,054           --        11,596,456           --
Balanced................     16,060,167     3,485,704        3,652,680     2,550,154
International Equity....     20,003,237           --         7,565,727           --
U.S. Government.........            --     18,429,008              --     12,951,464
Strategic Bond
 Opportunities..........      9,387,057     4,710,948        5,441,051     4,045,648
Venture Value...........     27,240,060           --         3,308,605           --
Equity Growth...........     55,032,452           --        21,154,236           --

 
                                                                             89

 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--DECEMBER 31, 1995--(CONTINUED)
 
Purchases and sales of corporate short-term obligations for the Money Market
Series aggregated $569,077,546 and $557,178,427, respectively.
 
Transactions in index futures contracts for the Managed Series for the year
ended December 31, 1995 are summarized as follows:
 


                                                          PURCHASES OF FUTURES
                                                               CONTRACTS
                                                         ----------------------
                                                                    AGGREGATE
                                                         NUMBER OF  FACE VALUE
                                                         CONTRACTS OF CONTRACTS
                                                         --------- ------------
                                                             
Contracts opened........................................     20    $ 5,329,000
Contracts closed........................................    (20)    (5,329,000)
                                                            ---    -----------
Open at December 31, 1995...............................      0    $         0
                                                            ===    ===========

 
4. During the four months ended April 30, 1995, the Fund incurred management
fees payable to the Fund's investment advisers for that period, Back Bay
Advisors, L.P., Capital Growth Management Limited Partnership, Loomis Sayles &
Company, L.P. and Westpeak Investment Advisors, L.P., certain officers and
directors of which are also officers and Trustees of the Fund. Back Bay
Advisors, L.P. and Westpeak Investment Advisors, L.P. are wholly owned
subsidiaries, Loomis Sayles & Company, L.P. is a majority-owned subsidiary and
Capital Growth Management Limited Partnership is a partially owned subsidiary
of New England Investment Companies, L.P., which is a subsidiary of The New
England. Effective May 1, 1995, TNE Advisers, Inc. became the adviser for all
series except Capital Growth with the aforementioned advisers being retained
as the sub-adviser for the respective series. Separate management agreements
for each Series provide for fees as set forth below:
 


                                                              MANAGEMENT
                                                                 FEES
                                                                ANNUAL                AVERAGE
                            FEES           SUBADVISER/        PERCENTAGE             NET ASSET
         SERIES          EARNED(A)           ADVISER             RATE              VALUE LEVELS
         ------          ---------         -----------        ----------           ------------
                                                             
Money Market............ $  167,334 Back Bay Advisors, L.P./    0.35%    the first $500 million
                            110,673 TNE Advisers, Inc.          0.30%    the next $500 million
                                                                0.25%    amount in excess of $1 billion
Bond Income.............    389,490 Back Bay Advisors, L.P./    0.40%    the first $400 million
                            182,789 TNE Advisers, Inc.          0.35%    the next $300 million
                                                                0.30%    the next $300 million
                                                                0.25%    amounts in excess of $1 billion
Capital Growth..........  5,232,562 Capital Growth Management   0.70%    the first $200 million
                                    Limited Partnership         0.65%    the next $300 million
                                                                0.60%    amounts in excess of $500 million
Stock Index.............     69,084 Westpeak Investment         0.25%    All net assets
                                    Advisors, L.P./
                             53,275 TNE Advisers, Inc.
Managed.................    411,768 Back Bay Advisors, L.P./    0.50%    All net assets
                            263,970 TNE Advisers, Inc.
Avanti Growth...........    193,740 Loomis Sayles & Company,    0.70%    the first $200 million
                                    L.P./                       0.65%    the next $300 million
                             67,146 TNE Advisers, Inc.          0.60%    amounts in excess of $500 million
Value Growth............    181,131 Westpeak Investment         0.70%    the first $200 million
                                    Advisors, L.P./             0.65%    the next $300 million
                             61,497 TNE Advisers, Inc.          0.60%    amounts in excess of $500 million
Small Cap...............     88,206 Loomis Sayles & Company,    1.00%    All net assets
                                    L.P./
                             58,898 TNE Advisers, Inc.

 
90

 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--DECEMBER 31, 1995--(CONTINUED)
 
a. Before reduction due to voluntary expense limitation, see below.
 
- - Pursuant to a voluntary expense agreement, effective from November 1, 1994
to May 1, 1995, relating to the Capital Growth, Back Bay Advisors Money
Market, Back Bay Advisors Bond Income, Back Bay Advisors Managed and the
Westpeak Stock Index Series and, beginning December 1, 1994, relating to the
Loomis Sayles Small Cap, Loomis Sayles Avanti Growth and the Westpeak Value
Growth Series, The New England agreed to bear the expenses (other than the
advisory fees and any brokerage costs, interest, taxes or extraordinary
expenses) of the Series (except the Loomis Sayles Small Cap Series) in excess
of 0.15% of the respective Series' average daily net assets. In the case of
the Loomis Sayles Small Cap Series, The New England agreed to bear such
expenses of the Series in excess of 1.00% of the Series' average daily net
assets. Beginning May 1, 1995, TNE Advisers voluntarily agreed to bear any
such excess expenses for all of the Series.
 
- - As a result of the Series expenses exceeding the voluntary expense
limitations for the period ending December 31, 1995, The New England and TNE
Advisers assumed expenses of the Series as follows:
 


                                                                EXPENSE WAIVER
                                                               DECEMBER 31, 1995
                                                               -----------------
                                                            
       Stock Index............................................     $ 68,581
       Avanti Growth..........................................       77,529
       Value Growth...........................................       73,738
       Small Cap..............................................      135,845
       Money Market...........................................        8,357

 
Prior to November 1, 1994, pursuant to an Expense Agreement between The New
England and the Fund, The New England had agreed to pay the charges and
expenses of preparing, printing and distributing prospectuses and reports to
shareholders, custodial and transfer agent charges and expenses, auditing,
accounting and legal fees and expenses in connection with affairs of the Fund
(except for fees of the independent trustees' outside counsel) and the
expenses of shareholders' and trustees' meetings. In addition, The New England
also paid registration, filing and other fees arising prior to the date the
Fund commenced operations and relating to registration and qualification of
each Series' shares.
 
TNE Advisers, Inc. is the investment adviser of the Loomis Sayles Balanced
Series, the Draycott International Equity Series, the Salomon Brothers U.S.
Government Series, the Salomon Brothers Strategic Bond Opportunities Series,
the Venture Value Series and the Alger Equity Growth Series and has entered
into subadvisory agreements for these Series with Loomis Sayles, Draycott,
Salomon Brothers Asset Management Inc., Davis Selected Advisers, L.P., and
Fred Alger Management, Inc., respectively.
 
TNE Advisers, Inc. is paid a management fee from the Series it manages as
shown below. Pursuant to an expense deferral arrangement in effect beginning
November 1, 1994, which TNE Advisers may terminate at any time, TNE Advisers
has agreed to pay operating expenses of the Series in excess of expense limits
stated below subject to the obligation of the Series to repay TNE Advisers
such expenses in future years, if any, when a Series' expenses fall below the
stated expense limit that pertains to that Series; such deferred expenses may
be charged to a Series in a subsequent year to the extent that the charge does
not cause the total expenses in such subsequent year to exceed the Series'
expense limit; provided, however, that no Series is obligated to repay any
expense paid by TNE Advisers more than two years after the end of the fiscal
year in which such expense was incurred.
 
                                                                             91

 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--DECEMBER 31, 1995--(CONTINUED)
 


                                                  EXPENSE        EXPENSE
                         MANAGEMENT  MANAGEMENT  LIMITATION      DEFERRAL       EXPENSE DEFERRAL
                         FEES EARNED FEES ANNUAL   ANNUAL   DECEMBER 31, 1995  DECEMBER 31, 1994
                           BY TNE    PERCENTAGE  PERCENTAGE     (EXPIRES            (EXPIRES
         SERIES          ADVISERS(a)    RATE        RATE    DECEMBER 31, 1997) DECEMBER 31, 1996)
         ------          ----------- ----------- ---------- ------------------ ------------------
                                                                
Balanced................   $65,752      0.70%      0.85%         $96,085            $ 8,151
International Equity....    85,666      0.90       1.30          176,796             11,312
U.S. Government.........    20,446      0.55       0.70           84,623              6,163
Strategic Bond
 Opportunities..........    35,085      0.65       0.85           88,120              6,799
Venture Value...........   131,989      0.75       0.90          108,971              9,339
Equity Growth...........   144,943      0.70       0.85           77,254              6,007

- -------
(a) Before reduction due to voluntary expense deferral.
 
TNE Advisers, Inc. pays each subadviser at the following rates for providing
advisory services to the Series:
 


                                                         ANNUAL
                                                FEES   PERCENTAGE
 SUBADVISER       SERIES                       EARNED     RATE     AVERAGE NET ASSET VALUE LEVELS
 ----------       ------                       ------  ----------  ------------------------------
                                                      
Loomis Sayles     Balanced                     $46,966   0.500%   the first $25 million
                                                         0.400%   the next $75 million
                                                         0.300%   amounts in excess of $100 million
Draycott          International Equity         $69,461   0.750%   the first $10 million
                                                         0.600%   the next $40 million
                                                         0.450%   amounts in excess of $50 million
Salomon Brothers  U.S. Government              $ 8,364   0.225%   the first $200 million
                                                         0.150%   the next $300 million
                                                         0.100%   amounts in excess of $500 million
Salomon Brothers  Strategic Bond Opportunities $18,892   0.350%   the first $50 million
                                                         0.300%   the next $150 million
                                                         0.250%   the next $300 million
                                                         0.200%   amounts in excess of $500 million
Davis Selected    Venture Value                $79,181   0.450%   the first $100 million
                                                         0.400%   the next $400 million
                                                         0.350%   amounts in excess of $500 million
Alger             Equity Growth                $87,139   0.450%   the first $10 million
                                                         0.400%   the next $90 million
                                                         0.350%   the next $150 million
                                                         0.300%   the next $250 million
                                                         0.250%   amounts in excess of $500 million

 
5. The Fund does not pay any compensation to its officers or to any trustees
who are directors, officers or employees of The New England, NEVLICO, Back Bay
Advisors, L.P., Capital Growth Management Limited Partnership, Loomis Sayles &
Company, L.P., Westpeak Investment Advisors, L.P., New England Funds L.P. or
their affiliates, other than registered investment companies. Each
disinterested trustee is compensated by each Series as follows:
 


                          BOND  CAPITAL MONEY  STOCK         AVANTI VALUE  SMALL
                         INCOME GROWTH  MARKET INDEX MANAGED GROWTH GROWTH  CAP
                         ------ ------- ------ ----- ------- ------ ------ -----
                                                   
Annual Retainer......... $2,609 $2,609  $1,739 $870  $2,609   $870   $870  $870
Meeting Fee............. $  133 $  133  $  133 $133  $  133   $133   $133  $133
Committee Chairman
 Annual Retainer
 (Contract Review)...... $  200 $  200  $  200 $200  $  200   $200   $200  $200
Committee Chairman
 Annual Retainer
 (Audit)................ $  133 $  133  $  133 $133  $  133   $133   $133  $133

 
92

 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--DECEMBER 31, 1995--(CONTINUED)
 


                                                             STRATEGIC
                                  INTERNATIONAL    U.S.        BOND      VENTURE EQUITY
                         BALANCED    EQUITY     GOVERNMENT OPPORTUNITIES  VALUE  GROWTH
                         -------- ------------- ---------- ------------- ------- ------
                                                               
Annual Retainer.........   $870       $870         $870        $870       $870    $870
Meeting Fee.............   $133       $133         $133        $133       $133    $133
Committee Chairman
 Annual Retainer
 (Contract Review)......   $200       $200         $200        $200       $200    $200
Committee Chairman
 Annual Retainer
 (Audit)................   $133       $133         $133        $133       $133    $133

 
In addition to the fees detailed above each of the independent Trustees
received a $5,000 "one time" stipend for their efforts in the restructuring of
the Board.
 
A deferred compensation plan is available to trustees on a voluntary basis.
Each participating trustee will receive deferred compensation in an amount
equal to the value that such compensation would have had if it had been
invested in the relevant Series on the normal payment date.
 
6. Shareholder Meeting (unaudited)
 
At a special shareholders' meeting of the New England Zenith Fund held on
April 10, 1995 shareholders of each Series voted for the following proposals:
 
   1.To fix the number of and elect Trustees:


                                  VOTED        VOTED    ABSTAINED      TOTAL
                                   FOR        AGAINST     VOTES        VOTES
                              ------------- ----------- ---------- -------------
                                                       
   Anne M. Goggin...........  8,318,478.710 162,922.290            8,481,401.000
   Nancy Hawthorne..........  8,317,317.980 164,083.020            8,481,401.000
   Joseph M. Hinchey........  8,320,448.490 160,952.510            8,481,401.000
   Richard S. Humphrey,
    Jr. ....................  8,306,832.710 174,568.290            8,481,401.000
   Robert B. Kittredge......  8,295,605.600 185,795.400            8,481,401.000
   Laurens MacLure..........  8,298,617.180 182,783.820            8,481,401.000
   Dale Rogers Marshall.....  8,317,669.890 163,731.110            8,481,401.000
   Joseph F. Turley.........  8,306,762.990 174,638.010            8,481,401.000
   Frederick K. Zimmermann..  8,318,916.500 162,484.500            8,481,401.000
                              ====================================
   With respect to the Money
    Market Series only:
    2. To approve a new
       Advisory Agreement
       with TNE Advisers;
       and..................    686,974.780  36,750.910 15,211.320   738,937.010
                              ====================================
    3. To approve a related
       Sub-Advisory
       Agreement between TNE
       Advisers and Back Bay
       Advisors.............    699,471.910  24,251.410 15,213.680   738,937.000
                              ====================================
   With respect to the Bond
    Income Series only:
    4. To approve a new
       Advisory Agreement
       with TNE Advisers;
       and..................  1,264,059.800  23,078.080 34,815.120 1,321,953.000
                              ====================================
    5. To approve a related
       Sub-Advisory
       Agreement between TNE
       Advisers and Back Bay
       Advisors.............  1,262,180.600  24,809.760 34,962.650 1,321,953.010
                              ====================================
   With respect to the
    Managed Series only:
    6. To approve a new
       Advisory Agreement
       with TNE Advisers;
       and..................    887,882.730  12,900.720 23,537.550   924,321.000
                              ====================================
    7. To approve a related
       Sub-Advisory
       Agreement between TNE
       Advisers and Back Bay
       Advisors.............    879,289.610  20,428.560 24,602.840   924,321.010
                              ====================================
   With respect to the
    Avanti Growth Series
    only:
    8. To approve a new
       Advisory Agreement
       with TNE Advisers;
       and..................    223,300.970   4,143.640  6,415.390   233,860.000
                              ====================================
    9. To approve a related
       Sub-Advisory
       Agreement between TNE
       Advisers and Loomis
       Sayles...............    222,584.210   4,220.520  7,055.280   233,860.010
                              ====================================
   With respect to the Small
    Cap Series only:
   10. To approve a new
       Advisory Agreement
       with TNE Advisers;
       and..................     55,887.570   1,688.610    404.820    57,981.000
                              ====================================
   11. To approve a related
       Sub-Advisory
       Agreement between TNE
       Advisers and Loomis
       Sayles...............     55,867.920   1,688.610    424.460    57,980.990
                              ====================================

 
                                                                             93

 
NEW ENGLAND ZENITH FUND
 
NOTES TO FINANCIAL STATEMENTS--DECEMBER 31, 1995--(CONTINUED)


                                       VOTED      VOTED   ABSTAINED     TOTAL
                                        FOR      AGAINST    VOTES       VOTES
                                    ----------- --------- ---------- -----------
                                                         
   With respect to the Value
    Growth Series only:
   12. To approve a new Advisory
       Agreement with TNE
       Advisers; and..............  215,451.990 2,343.680  5,683.330 223,479.000
                                    ================================
   13. To approve a related Sub-
       Advisory Agreement between
       TNE Advisers and Westpeak..  215,149.750 2,500.290  5,828.950 223,478.990
                                    ================================
   With respect to the Stock Index
    Series only:
   14. To approve a new Advisory
       Agreement with TNE
       Advisers; and..............  482,379.070 8,201.040 11,538.880 502,118.990
                                    ================================
   15. To approve a related Sub-
       Advisory Agreement between
       TNE Advisers and Westpeak..  481,151.770 8,931.960 12,035.270 502,119.000
                                    ================================

 
At a special shareholders' meeting of the New England Zenith Fund held on
December 28, 1995 shareholders of each Series voted for the following
proposals:
 

                                                       
    1. To approve new
       investment advisory
       arrangements to be
       effective upon the
       merger of New
       England Mutual Life
       Insurance Company
       into Metropolitan
       Life Insurance
       Company, such
       arrangements to be
       substantially
       identical to the
       investment advisory
       arrangements for the
       Series in effect
       immediately prior to
       such merger.........

            SERIES
            ------
                                                       
   Bond Income.............  1,274,972.493  32,294.664  60,919.253 1,368,186.410
   Capital Growth..........  1,986,307.362  50,506.857  77,297.358 2,114,111.577
   Stock Index.............    540,052.225  11,691.922  19,072.809   570,816.956
   Money Market............    788,545.319  43,320.234  38,096.673   869,962.226
   Managed.................    831,901.435  11,697.036  29,745.435   873,343.906
   Avanti Growth...........    287,934.212   4,669.516  14,668.919   307,272.647
   Value Growth............    288,267.977   3,174.085  10,252.891   301,694.953
   Small Cap...............    180,449.675   2,261.222   4,215.528   186,926.425
   Balanced................  1,225,992.533  14,192.604  53,351.529 1,293,536.666
   International Equity....  1,221,859.512  17,625.779  38,712.452 1,278,197.743
   U.S. Government.........    514,616.294  11,808.815  22,863.093   549,288.202
   Strategic Bond
    Opportunities..........    622,689.667  11,483.159  22,044.017   656,216.843
   Venture Value...........  2,024,999.920  28,772.401  67,930.188 2,121,702.509
   Equity Growth...........  2,387,211.645  30,962.208 146,194.756 2,564,368.609
                             =====================================
   With respect to the
    International Equity
    Series only:
    2. To approve a new
       Sub-Advisory
       Agreement for the
       Series between TNE
       Advisers, Inc. ("TNE
       Advisers"), the
       Series' current
       investment adviser,
       and Draycott
       Partners, Ltd.
       ("Draycott"), the
       Series' current sub-
       adviser, to be
       effective upon the
       sale of Draycott to
       Cursitor Holdings
       Ltd. U.K. ("Cursitor
       Holdings"); and.....  1,203,510.020  18,030.440  56,657.283 1,278,197.743
                             =====================================
    3. To approve a new
       Sub-Advisory
       Agreement for the
       Series between TNE
       Advisers and
       Draycott, to be
       effective upon the
       acquisition of the
       business of Cursitor
       Holdings by Alliance
       Capital Management
       L.P. ...............  1,195,720.060  18,030.440  64,447.243 1,278,197.743
                             =====================================
   With respect to the
    Equity Growth Series
    only:
    4. To approve a new
       Advisory Agreement
       between the Series
       and TNE Advisers,
       the Series' current
       investment adviser,
       which would increase
       the annual rate of
       the advisory fee
       payable by the
       Series; and.........  2,284,911.674 179,064.985 100,391.951 2,564,368.610
                             =====================================
    5. To approve a related
       Sub-Advisory
       Agreement between
       TNE Advisers and
       Fred Alger
       Management, Inc.,
       the Series' current
       sub-adviser.........  2,337,631.370  91,720.864 135,016.376 2,564,368.610
                             =====================================

 
94

 
NEW ENGLAND ZENITH FUND
 
REPORT OF INDEPENDENT ACCOUNTANTS
To the Shareholders and Board of Trustees of New England Zenith Fund:
 
We have audited the accompanying statements of assets and liabilities of New
England Zenith Fund (comprising, respectively, the Back Bay Advisors Bond
Income Series, Capital Growth Series, Back Bay Advisors Money Market Series,
Westpeak Stock Index Series, Back Bay Advisors Managed Series, Loomis Sayles
Avanti Growth Series, Westpeak Value Growth Series, Loomis Sayles Small Cap
Series, Loomis Sayles Balanced Series, Draycott International Equity Series,
Salomon Brothers U.S. Government Series, Salomon Brothers Strategic Bond
Opportunities Series, Venture Value Series, and Alger Equity Growth Series--
the "Series"), including the schedules of portfolio investments, as of
December 31, 1995, and the related statements of operations, changes in net
assets and financial highlights for the periods indicated herein. These
financial statements and financial highlights are the responsibility of the
Fund's management. Our responsibility is to express an opinion on these
financial statements and financial highlights based on our audits.
 
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements and
financial highlights are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. Our procedures included confirmation of securities
owned as of December 31, 1995, by correspondence with the custodian and
brokers. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
 
In our opinion, the financial statements and financial highlights referred to
above present fairly, in all material respects, the financial position of each
of the respective Series constituting New England Zenith Fund as of December
31, 1995, the results of their operations, the changes in their net assets,
and the financial highlights for the periods indicated herein, in conformity
with generally accepted accounting principles.
 
 
Boston, Massachusetts         COOPERS & LYBRAND L.L.P.
February 7, 1996
 
                                                                             95

 
FOOTNOTES
- -------
 
 (1) COL (Cost of Living) is based on the Consumer Price Index, a widely
     recognized measure of the cost of goods and services in the United
     States, calculated by the U.S. Bureau of Labor Statistics.
 
 (2) EAFE-Morgan Stanley Capital International Europe, Australia, Far East
     Index is an arithmetical average (weighted by market value) of the
     performance (in U.S. dollars) of 1,036 companies representing the stock
     markets of Europe, Australia, New Zealand and the Far East. The Index
     performance has not been adjusted for ongoing management, distribution
     and operating expenses and sale charges applicable to mutual fund
     investments.
 
 (3) Lehman Brothers Aggregate Bond Index includes most obligations of the
     U.S. Treasury, agencies and quasi-federal corporations, most publicly
     issued investment grade corporate bonds, and most bonds backed by
     mortgage pools of GNMA, FNMA and FHLMC. The Index performance has not
     been adjusted for ongoing management, distribution and operating expenses
     and sales charges applicable to mutual fund investments.
 
 (4) Lehman Brothers Government/Corporate Bond Index is an unmanaged index of
     the market value of approximately 5,300 bonds with a face value currently
     in excess of $1.3 trillion. To be included in the Lehman Brothers
     Government/Corporate Bond Index, an issue must have amounts outstanding
     in excess of $25 million, have at least one year to maturity and be rated
     "Baa" or higher ("investment grade") by a nationally recognized rating
     agency. The Index performance has not been adjusted for ongoing
     management, distribution and operating expenses and sales charges
     applicable to mutual fund investments.
 
 (5) Lehman Brothers Intermediate Government Bond Index includes most
     obligations of the U.S. Treasury, agencies and quasi-federal corporations
     having maturities of 1 to 10 years. The Index performance has not been
     adjusted for ongoing management, distribution and operating expenses and
     sales charges applicable to mutual fund investments.
 
 (6) Lehman Brothers Intermediate Government/Corporate Bond Index is an
     unmanaged index of investment grade bonds issued by the U.S. government
     and U.S. corporations having maturities between one and ten years. The
     Index performance has not been adjusted for ongoing management,
     distribution and operating expenses and sales charges applicable to
     mutual fund investments.
 
 (7) Lipper Variable A-Rated Corporate Bond Fund Average is an average of the
     total return performance (calculated on the basis of net asset value) of
     funds with similar investment objectives as calculated by Lipper
     Analytical Services, an independent mutual fund ranking service.
 
 (8) Lipper Variable Balanced Fund Average is an average of the total return
     performance (calculated on the basis of net asset level) of funds with
     similar investment objectives as calculated by Lipper Analytical
     Services, an independent mutual fund ranking service.
 
 (9) Lipper Variable Flexible Portfolio Fund Average is an average of the
     total return performance (calculated on the basis of net asset value) of
     funds with similar investment objectives as calculated by Lipper
     Analytical Services, an independent mutual fund ranking service.
 
(10) Lipper Variable General Bond Fund Average is an average of the total
     return performance (calculated on the basis of net asset value) of funds
     with similar investment objectives as calculated by Lipper Analytical
     Services, an independent mutual fund ranking service.
 
(11) Lipper Variable Growth Fund Average is an average of the total return
     performance (calculated on the basis of net asset value) of funds with
     similar investment objectives as calculated by Lipper Analytical
     Services, an independent mutual fund ranking service.
 
(12) Lipper Variable Growth and Income Fund Average is an average of the total
     return performance (calculated on the basis of net asset value) of funds
     with similar investment objectives as calculated by Lipper Analytical
     Services, an independent mutual fund ranking service.
 
(13) Lipper Variable International Funds Average is an average of the total
     return performance (calculated on the basis of net asset value) of funds
     with similar investment objectives as calculated by Lipper Analytical
     Services, an independent mutual fund ranking service.
 
(14) Lipper Variable Intermediate Investment Grade Debt Average is an average
     of the total return performance (calculated on the basis of net asset
     value) of funds with similar investment objectives as calculated by
     Lipper Analytical Services, an independent mutual fund ranking service.
 
96

 
(15) Lipper Variable Small Company Fund Average is an average of the total
     return performance (calculated on the basis of net asset value) of funds
     with similar investment objectives as calculated by Lipper Analytical
     Services, an independent mutual fund ranking service.
 
(16) Lipper Variable S&P 500 Index Fund Average is an average of the total
     return performance (calculated on the basis of net asset value) of funds
     with similar investment objectives as calculated by Lipper Analytical
     Services, an independent mutual fund ranking service.
 
(17) Lipper Variable U.S. Mortgage and GNMA Fund Average is an average of the
     total return performance (calculated on the basis of net asset value) of
     funds with similar investment objectives as calculated by Lipper
     Analytical Services, an independent mutual fund ranking service.
 
(18) Russell 2000 Index consists of 2000 small market capitalization stocks
     having an average market cap of $160 million.
 
(19) Standard & Poor's 500 Index (S&P 500) is an unmanaged index representing
     the performance of 500 major companies, most of which are listed on the
     New York Stock Exchange. The S&P 500 performance has not been adjusted
     for ongoing management, distribution and operating expenses and sales
     charges applicable to mutual fund investments.
 
                                                                             97

 
 
 
                      [THIS PAGE INTENTIONALLY LEFT BLANK]
 
 
 
98

 
          (ART)
NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
501 BOYLSTON STREET
BOSTON, MASSACHUSETTS 02116
 
 
 
                                   Bulk Rate
                                  U.S. Postage
                                      PAID
                                   Hudson, MA
                                 Permit No. 19
 
EQUAL OPPORTUNITY EMPLOYER M/F
 
(C) 1996 NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(C) 1996 NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY
- --------------------------------------------------------------------------------
This booklet has been prepared for variable contract owners of
New England Variable Life Insurance Company and of The New
England.
 
 
 
VL 1
 
 
 
(2_FIDELITY_LOGOS)
VARIABLE INSURANCE PRODUCTS
FUND
MONEY MARKET PORTFOLIO
HIGH INCOME PORTFOLIO
EQUITY-INCOME PORTFOLIO
GROWTH PORTFOLIO
OVERSEAS PORTFOLIO
ANNUAL REPORT 
DECEMBER 31, 1995
CONTENTS
 
 
 


                                                                                      
MARKET ENVIRONMENT                  VIPF-3    A REVIEW OF WHAT HAPPENED DURING THE PAST YEAR   
 
MONEY MARKET PORTFOLIO              VIPF-4    PERFORMANCE                                      
                                    VIPF-5    FUND TALK: THE MANAGER'S OVERVIEW                
                                    VIPF-6    INVESTMENTS                                      
                                    VIPF-9    FINANCIAL STATEMENTS                             
 
HIGH INCOME PORTFOLIO               VIPF-11   PERFORMANCE AND INVESTMENT SUMMARY               
                                    VIPF-12   FUND TALK: THE MANAGER'S OVERVIEW                
                                    VIPF-13   INVESTMENTS                                      
                                    VIPF-19   FINANCIAL STATEMENTS                             
 
EQUITY-INCOME PORTFOLIO             VIPF-21   PERFORMANCE AND INVESTMENT SUMMARY               
                                    VIPF-22   FUND TALK: THE MANAGER'S OVERVIEW                
                                    VIPF-23   INVESTMENTS                                      
                                    VIPF-27   FINANCIAL STATEMENTS                             
 
GROWTH PORTFOLIO                    VIPF-29   PERFORMANCE AND INVESTMENT SUMMARY               
                                    VIPF-30   FUND TALK: THE MANAGER'S OVERVIEW                
                                    VIPF-31   INVESTMENTS                                      
                                    VIPF-35   FINANCIAL STATEMENTS                             
 
OVERSEAS PORTFOLIO                  VIPF-37   PERFORMANCE AND INVESTMENT SUMMARY               
                                    VIPF-38   FUND TALK: THE MANAGER'S OVERVIEW                
                                    VIPF-39   INVESTMENTS                                      
                                    VIPF-44   FINANCIAL STATEMENTS                             
 
NOTES TO FINANCIAL STATEMENTS       VIPF-46   NOTES TO THE FINANCIAL STATEMENTS                
 
REPORT OF INDEPENDENT ACCOUNTANTS   VIPF-50   THE AUDITORS' OPINION                            
 
DISTRIBUTIONS                       VIPF-51                                                    
 

 
THIS REPORT AND THE FINANCIAL STATEMENTS CONTAINED HEREIN ARE SUBMITTED FOR
THE GENERAL INFORMATION OF THE SHAREHOLDERS OF THE FUNDS. THIS REPORT IS
NOT 
AUTHORIZED FOR DISTRIBUTION TO PROSPECTIVE INVESTORS IN THE FUNDS UNLESS
PRECEDED OR ACCOMPANIED BY AN EFFECTIVE PROSPECTUS. 
MUTUAL FUND SHARES ARE NOT DEPOSITS OR OBLIGATIONS OF, OR GUARANTEED BY,
ANY DEPOSITORY INSTITUTION. SHARES ARE NOT INSURED BY THE FDIC, FEDERAL
RESERVE BOARD OR ANY OTHER AGENCY, AND ARE SUBJECT TO INVESTMENT RISKS,
INCLUDING POSSIBLE LOSS OF PRINCIPAL AMOUNT INVESTED. 
NEITHER THE FUNDS NOR FIDELITY DISTRIBUTORS CORPORATION IS A BANK.
MARKET ENVIRONMENT
 
 
Most stock and bond markets rebounded in 1995, after experiencing
volatility and inconsistent returns in 1994. Returns were fueled by
declining interest rates, moderate economic growth, sustained corporate
earnings growth and a relative absence of inflation. The U.S. stock market
outpaced counterparts in the developed world and those in emerging markets.
Returns from bond markets overseas generally topped those provided by the
U.S., although the U.S. bond market still was quite strong.
U.S. STOCK MARKETS
The Standard & Poor's Composite Index of 500 Stocks - a broad measure of
U.S. stock performance - rose 37.58% for the 12 months ended December 31,
1995, well above the market's long-term average annual return. The NASDAQ
Composite Index - a measure of small stock performance - rose 39.92%
(excluding dividends). The Dow Jones Industrial Average - an index of 30
blue-chip stocks - posted a return of 36.72%, closing above 5000 for the
first time in November.
Strong corporate earnings and a favorable interest rate environment helped
the U.S. stock market post robust returns. With inflation posing little
threat, interest rates fell during much of 1995. The Federal Reserve Board
cut short-term interest rates twice, in July and December. Lower interest
rates helped bolster earnings, as they reduced companies' borrowing costs.
A relatively weak dollar also helped sustain earnings, with American
products and services remaining fairly cheap overseas. Investor sentiment
toward the stock market was extremely positive, evidenced by a flurry of
successful initial public offerings throughout the year. 
Market activity was marked by rapid sector rotation, with investors
reacting swiftly to breaking news. Technology was one of the best
performing market sectors until the fourth quarter, fueled by improving
earnings associated with strong growth in personal computers and related
products. Internet-related stocks posted extremely strong share price
gains. Although increases in cellular subscriptions helped semiconductor
stocks earlier in the year, that industry saw share price drops later in
the year due to concerns about over-capacity. Expanding inventories and
evidence of an economic slowdown hurt technology stocks later in the year.
Biotechnology issues saw a resurgence, partly because the sector had
struggled to the point where valuations - stock prices relative to other
measures such as earnings - appeared attractive. Consumer nondurables -
such as food, beverage and tobacco companies - health care and traditional
big-name growth stocks showed strength as investors sought companies that
traditionally have steady earnings growth regardless of the economic
environment. 
Cyclical stocks - those that usually rise and fall with the economy -
provided subpar returns during 1995 as a result of over-capacity and
evidence the economy was slowing. Industrial commodities, such as chemicals
and paper, faltered due to decreased demand, despite the prospect for
renewed economic growth - and concurrent future earnings growth - resulting
from interest rate declines. On the other hand, lower interest rates and
continued merger and acquisition activity helped financial stocks perform
well. Regional Bell operating companies - RBOCs or "Baby Bells"-performed
well in the second half of the year, because they offered strong yields,
and because of their potential for growth as they enter new businesses.
FOREIGN STOCK MARKETS
Foreign stock markets showed mixed results in 1995. The Morgan Stanley EAFE
(Europe, Australasia, Far East) index was up 11.21%. Although interest
rates declined in most European countries, economies were generally
stagnant. While equity indexes in some countries posted strong returns, in
some cases these results were due to the strong performance of large
companies that made up a significant portion of the index, such as Nokia in
Finland and Ericsson in Sweden. The Morgan Stanley Europe Index rose 21.62%
in 1995. Japanese companies were hindered by a strong yen - which made
their products expensive overseas - and a weak economy earlier in the year.
However, in the fourth quarter of the year, both the Japanese market and
economy started to rebound. According to Morgan Stanley Capital
International, Japanese stocks rose 0.69% in U.S. dollars for the year.
Emerging markets struggled in 1995, hurt by a lack of capital inflows
caused by Mexico's peso devaluation in December 1994. This negative
sentiment contributed to the -5.21% return of the Morgan Stanley Emerging
Markets Free Index in 1995.
U.S. BOND MARKETS
U.S. bond markets posted strong returns in 1995. The Lehman Brothers
Aggregate Bond Index - a broad measure of U.S. taxable bonds - posted a
total return of 18.47% in 1995. A strong, year-long rally helped bonds
recover from the effects of the sharply rising interest rates seen in 1994.
Indications of a slowing economy and a relative absence of inflation
pressures encouraged bond investors, helping to push interest rates lower.
Prospects for a balanced budget agreement also helped to fuel optimism in
the markets. Monetary policy also played a role in the bond market's
performance. In an effort to thwart the possibility of a recession, the
Federal Reserve Board lowered the fed funds rates twice, in July and
December. Mortgage-backed securities also benefited from this environment,
as illustrated by the performance of the Salomon Brothers Mortgage Index,
which returned 16.77% during the year. The high-yield bond market also
turned in a strong performance in 1995, driven by generally good earnings,
strong demand for high-yield bonds among investors searching for high
current income and declining interest rates. The Merrill Lynch High Yield
Master Index rose 19.91%.
FOREIGN BOND MARKETS
Both developed and emerging fixed-income markets recorded strong returns in
1995. For the 12 months ended December 31, 1995, the Salomon Brothers World
Government Bond Index - a proxy of bond market performance in developed
nations including the U.S. - rose 19.04%. Bond markets in developed
countries benefited from slow economic growth and relatively low inflation
pressures. This led to a more favorable interest rate environment, as the
central banks of the U.S., Germany and Great Britain all lowered their
respective short-term interest rates. Emerging markets shrugged off the
fallout from December 1994's Mexican peso devaluation to record strong
returns. The J.P. Morgan Emerging Markets Bond Index posted a 27.54% return
for the year. The bulk of emerging markets' total return came from a
springtime rally following the announcement of a $50 billion bailout
package for Mexico by the U.S. Treasury and the International Monetary
Fund.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
PERFORMANCE
 
 
To measure a money market fund's performance, you can look at either total
return or yield. Total return reflects both the change 
in a fund's share price over a given period, and reinvestment of its
dividends (or income). Yield measures the income paid by a fund. Since a
money market fund tries to maintain a $1 share price, yield is an important
measure of performance.
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED        PAST 1   PAST 5   PAST 10   
DECEMBER 31, 1995    YEAR     YEARS    YEARS     
 
Money Market         5.87%    4.66%    6.09%     
 
AVERAGE ANNUAL TOTAL RETURNS take the fund's actual (or cumulative) return
and show you what would have happened if the fund had achieved that return
by performing at a constant rate each year. 
Recent U.S. Consumer Price Index information is not available from the U.S.
Department of Labor. Therefore, the CPI comparison has not been included in
this report.AVERAGETURNS
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER. 
If Fidelity had not reimbursed certain fund expenses, the past five and ten
year total returns would have been lower. Yield will vary.
YIELD
Row: 1, Col: 1, Value: 5.609999999999999
Row: 1, Col: 2, Value: 2.74
Row: 2, Col: 1, Value: 5.91
Row: 2, Col: 2, Value: 2.89
Row: 3, Col: 1, Value: 5.85
Row: 3, Col: 2, Value: 2.87
Row: 4, Col: 1, Value: 5.64
Row: 4, Col: 2, Value: 2.86
Row: 5, Col: 1, Value: 5.56
Row: 5, Col: 2, Value: 2.83
Money Market
MMDA
6% -
5% -
4% -
3% -
2% -
1% -
0% 
  12/28/94 3/29/95 6/28/95 9/27/95 12/27/95
 
 Money Market 5.61% 5.91% 5.85% 5.64% 5.56%
 
 MMDA 2.74% 2.89% 2.87% 2.86% 2.83%
YIELD refers to the income paid by the fund over a given period. Yields for
money market funds are usually for seven-day periods, 
expressed as annual percentage rates. A yield that assumes income earned is
reinvested or compounded is called an effective yield. The chart above
shows the fund's current seven-day yield at quarterly intervals over the
past year. This is compared to similar yields for the average bank money
market deposit account (MMDA). The MMDA average is supplied by BANK RATE
MONITOR.(Trademark)
 
COMPARING PERFORMANCE
There are some important differences between 
a bank money market deposit account (MMDA) 
and a money market fund. First, the U.S. 
government neither insures nor guarantees a 
money market fund. In fact, there is no 
assurance that a money fund will maintain a $1 
share price. Second, a money market fund 
returns to its shareholders income earned by the 
fund's investments after expenses. This is in 
contrast to banks, which set their MMDA rates 
periodically based on current interest rates, 
competitors' rates, and internal criteria.
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with 
Bob Litterst, Portfolio 
Manager of Money 
Market Portfolio
Q. BOB, HOW HAVE MARKET CONDITIONS CHANGED DURING THE PAST YEAR?
A. Ironically, the interest rate banks charge each other for overnight
loans-known as the federal funds rate-ended the year exactly where it
started, at 5.50%. But if we compare market conditions a year ago to those
that prevailed at the close of the period, the difference is like night and
day. As 1995 began, the Fed was still in a restrictive mode, raising
interest rates as a means of slowing down the economic growth rate and
preventing an outbreak of inflation. After a torrid fourth quarter-during
which the economy expanded at an annual rate of more than 5%-most market
participants expected growth to continue at a fast pace and interest rates
to keep rising in 1995. That view was apparently confirmed when the Fed
increased the federal funds rate again in February to 6.00%. As it turned
out, however, that was the last rate increase in the cycle. Already, signs
of weakness were appearing among the key economic indicators, heralding a
dramatic slowdown in the first half of 1995.
Q. HOW DID THE FED REACT TO CHANGING CONDITIONS?
A. By gradually lowering interest rates. When growth slowed to an annual
growth rate of 1.3% during the second quarter of 1995, from 2.7% during the
first quarter, warnings arose from some quarters that the economy was in
danger of slipping back into recession. Such warnings were undoubtedly a
factor in the Fed's decision to lower the federal funds rate one-quarter
percentage point on July 6, 1995. Growth picked up again in the third
quarter, when the economy expanded at an annual rate of 4.2%. But
indications are that the fourth quarter numbers, when they're released in
January, will show a return to slower growth. The Fed apparently thinks so.
It lowered the federal funds rate another one-quarter percentage point on
December 19, 1995, bringing it back down to 5.50%. At present, conditions
appear stable, characterized by moderate growth, stable to declining
interest rates and mild inflation.
Q. HOW DID YOU POSITION THE FUND DURING THE PERIOD?
A. The fund's average maturity a year ago December, when the period began,
was 39 days. That's a rather defensive number and reflects my expectation
at the time that interest rates were likely to go higher. However, after
the Fed rate increase in February, I began extending the fund's average
maturity out towards 60 days. By then, market expectations for higher rates
struck me as too severe, and therefore unlikely to be realized. I shortened
up slightly during the third quarter in response to a shift in the money
market yield curve that favored shorter trades over longer trades. By
year-end, however, I was back out around 70 days. That's anywhere from 10
to 15 days longer than most other funds in my competitive universe, and
reflects my view that short-term rates are more likely to fall than rise
over the next six months. 
Q. HOW HAS THE COMPOSITION OF ASSETS CHANGED DURING THE PERIOD?
A. The percentage of variable rate instruments has risen slightly since
last fall to around 23%. Variable rate securities have interest rates that
reset at daily, weekly, monthly and quarterly intervals. Most of those the
fund invests in are pegged to traditional money market interest rates, such
as the federal funds rate, the prime rate and the London Interbank Offered
Rate, or LIBOR. In the current environment, with interest rates likely to
keep falling, I've tended to favor variable rate securities that reset
quarterly over those that reset more frequently.
Q. WHAT'S THE OUTLOOK?
A. Not at all what it was a year ago, at least for the short-term. I'm
basing my investment decisions on the likelihood of continued moderate
growth, stable to declining interest rates and mild inflationary pressures.
I think there's a good chance the Fed will lower interest rates at least
one more time, possibly if and when the warring parties in Washington
finally agree on a balanced budget. The Fed has long been an advocate of a
balanced budget, and would likely respond to a credible agreement with a
rate cut. On the other hand, with the economy expanding near the Fed's
target growth rate and little chance of a recession, I don't expect further
dramatic reductions in interest rates. That's why I'll likely keep the
fund's average around 60 days, possibly longer. That puts the fund in a
good position to benefit from stable to declining rates while leaving me
with some flexibility to respond if market conditions suddenly change. 
THE VIEWS EXPRESSED IN THIS REPORT REFLECT THOSE OF THE PORTFOLIO MANAGER
ONLY THROUGH THE END OF THE PERIOD OF THE REPORT AS STATED ON THE COVER.
THE MANAGER'S VIEWS ARE SUBJECT TO CHANGE AT ANY TIME BASED ON MARKET AND
OTHER CONDITIONS.
 
 
FUND FACTS
GOAL: income and share price stability by 
investing in high quality, short-term instruments 
START DATE: April 1, 1982
SIZE: As of December 31, 1995, more than 
$808 million
MANAGER: Robert Litterst, since 1992; manager, 
Capital Reserves Money Market, Fidelity Cash 
Reserves, Fidelity Money Market Trust: 
Retirement Money Market, since 1992; joined 
Fidelity in 1991
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
INVESTMENTS DECEMBER 31, 1995
 
Showing Percentage of Total Value of Investment in Securities
 
 
BANKERS' ACCEPTANCES - 0.3%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
DOMESTIC BANKERS' ACCEPTANCES
CHEMICAL BANK
1/31/96 5.94% $ 524,312 $ 521,619
3/26/96 5.88  2,000,000  1,972,354
TOTAL BANKERS' ACCEPTANCES   2,493,973
CERTIFICATES OF DEPOSIT - 22.2%
NEW YORK BRANCH, EURODOLLAR, DOMESTIC BANKS - 0.6%
BANK OF NEW YORK
5/9/96 5.65  5,000,000  5,009,008
NEW YORK BRANCH, YANKEE DOLLAR, FOREIGN BANKS - 11.6%
BANQUE NATIONALE DE PARIS
2/9/96 5.80  1,000,000  1,001,059
BAYERISCHE HYPOTHEKEN-UND WESCHEL
4/12/96 5.77  10,000,000  10,000,281
BAYERISCHE LANDESBANK GIROZENTRALE
10/30/96 5.87  10,000,000  10,000,000
BAYERISCHE VEREINSBANK A.G.
1/4/96 5.95  10,000,000  10,000,000
COMMERZBANK, GERMANY
3/8/96 5.80  5,000,000  5,007,235
DEUTSCHE BANK, A.G.
4/22/96 5.77  5,000,000  5,000,000
DRESDNER BANK, A.G.
3/15/96 5.87  3,000,000  3,003,713
3/15/96 6.44  1,000,000  1,000,257
ROYAL BANK OF CANADA
3/27/96 5.75  5,000,000  5,000,000
SOCIETE GENERALE
1/16/96 5.84  5,000,000  5,000,000
SWISS BANK CORP.
2/29/96 5.73  15,000,000  15,000,000
3/25/96 5.75  5,000,000  5,000,000
5/6/96 5.47 (c)  10,000,000  10,000,000
WESTDEUTSCHE LANDESBANK
4/3/96 5.78  5,000,000  5,009,308
WESTPAC BANKING CORP.
4/3/96 5.68  5,000,000  5,010,707
  95,032,560
LONDON BRANCH, EURODOLLAR, DOMESTIC BANKS - 2.5%
CHEMICAL BANK
3/27/96 5.81  10,000,000  10,000,000
MORGAN GUARANTY TRUST CO.
2/7/96 5.78  5,000,000  5,000,104
4/4/96 5.74  5,000,000  5,000,564
  20,000,668
LONDON BRANCH, EURODOLLAR, FOREIGN BANKS - 7.5%
ABN-AMRO BANK
3/13/96 5.72  3,000,000  3,000,975
4/22/96 5.70  1,000,000  1,000,104
ABBEY NATIONAL (UK), PLC
4/9/96 5.77  5,000,000  4,998,282
4/23/96 5.75  5,000,000  5,000,000
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
BAYERISCHE HYPOTHEKEN-UND WESCHEL
2/26/96 5.74% $ 10,000,000 $ 10,000,115
2/28/96 5.74  5,000,000  5,000,081
DEUTSCHE BANK, A.G.
2/26/96 5.76  10,000,000  10,000,198
3/1/96 5.72  5,000,000  4,999,993
LANDESBANK HESSEN - THURINGEN
3/14/96 5.71  5,000,000  5,000,050
NORDDEUTSCHE LANDESBANK
4/29/96 5.70  2,000,000  2,000,324
ROYAL BANK OF SCOTLAND, PLC
3/18/96 5.71  5,000,000  5,000,000
TORONTO-DOMINION BANK
2/26/96 5.71  5,000,000  5,001,789
  61,001,911
TOTAL CERTIFICATES OF DEPOSIT   181,044,147
COMMERCIAL PAPER - 54.4%
A.H. ROBINS COMPANY, INCORPORATED
2/6/96 5.80  5,740,000  5,705,343
AT&T CAPITAL CORP.
2/5/96 5.78  4,000,000  3,976,566
2/5/96 5.78  6,000,000  5,964,788
3/8/96 5.63  4,000,000  3,957,297
3/27/96 5.58  10,000,000  9,865,556
AVCO FINANCIAL SERVICES, INC.
3/5/96 5.76  5,000,000  4,948,025
AMERICAN EXPRESS CREDIT CORP.
3/1/96 5.80  5,000,000  4,951,433
3/13/96 5.72  5,000,000  4,942,342
AMERICAN HOME PRODUCTS
2/2/96 5.79  9,500,000  9,448,679
2/6/96 5.85  2,000,000  1,987,851
2/7/96 5.85  1,000,000  993,765
3/7/96 5.77  8,300,000  8,211,264
4/3/96 5.71  4,000,000  3,940,888
AMERICAN TELEPHONE & TELEGRAPH
3/14/96 5.75  5,000,000  4,941,354
3/14/96 5.80  5,000,000  4,941,146
3/25/96 5.77  10,000,000  9,865,745
ASSOCIATES CORP. OF NORTH AMERICA
3/14/96 5.72  5,000,000  4,941,562
3/15/96 5.75  7,000,000  6,916,210
4/8/96 5.67  5,000,000  4,922,778
4/11/96 5.64  5,000,000  4,920,890
BENEFICIAL CORP.
2/13/96 5.86  5,000,000  4,963,750
BRADFORD & BINGLEY BUILDING SOCIETY
2/6/96 5.76  3,000,000  2,982,014
2/8/96 5.75  10,000,000  9,937,000
CIT GROUP HOLDINGS, INC.
1/2/96 5.90 (a)  5,000,000  4,996,787
2/15/96 5.87  5,000,000  4,962,792
2/16/96 5.77  5,000,000  4,962,000
COMMERCIAL PAPER - CONTINUED
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
CAISSE DES DEPOTS ET CONSIGNATIONS
1/26/96 5.80% $ 7,000,000 $ 6,969,813
CHEMICAL BANKING CORP.
3/15/96 5.69  5,000,000  4,940,890
CHRYSLER FINANCIAL CORPORATION
2/2/96 5.87  5,000,000  4,972,564
2/8/96 5.84  5,000,000  4,967,890
2/9/96 5.84  3,000,000  2,980,252
COMMERZBANK U.S. FINANCE, INC.
1/5/96 5.89  1,994,000  1,992,049
COMPAGNIE BANCAIRE
1/18/96 5.84  6,000,000  5,981,729
CORESTATES CAPITAL CORP.
1/2/96 5.84 (a)  5,000,000  5,000,000
1/8/96 5.83 (a)  5,000,000  5,000,000
1/8/96 5.86 (a)  5,000,000  4,999,827
DAKOTA
1/11/96 5.86  5,000,000  4,990,284
DU PONT (E.I.) DE NEMOURS & CO.
2/13/96 5.76  4,350,000  4,319,604
3/28/96 5.70  2,000,000  1,972,410
EIGER CAPITAL CORP.
1/30/96 5.85  5,000,000  4,975,006
ENTERPRISE FUNDING CORP.
1/19/96 6.02  2,144,000  2,136,853
FLEET FUNDING CORPORATION
1/18/96 5.84  1,045,000  1,041,801
FORD MOTOR CREDIT CORP.
2/15/96 5.77  5,000,000  4,962,792
4/4/96 5.77  4,000,000  3,939,947
GTE CORP.
1/17/96 5.91  5,000,000  4,985,326
GENERAL ELECTRIC CAPITAL CORP.
3/15/96 5.69  5,000,000  4,941,100
3/27/96 5.80  10,000,000  9,862,134
4/1/96 5.71  5,000,000  4,927,667
4/29/96 5.73  5,000,000  4,906,393
GENERAL MOTORS ACCEPTANCE CORP.
1/30/96 5.87  3,000,000  2,985,069
2/6/96 5.84  9,000,000  8,945,375
2/15/96 5.84  4,000,000  3,969,972
2/20/96 5.84  4,000,000  3,966,777
3/5/96 5.83  5,000,000  4,947,475
GLAXO WELLCOME, PLC
2/23/96 5.75  5,000,000  4,956,764
GOLDMAN SACHS GROUP, L.P. (THE)
3/18/96 5.75  9,000,000  8,888,412
HANSON FINANCE (UK), PLC
1/26/96 5.85  1,500,000  1,493,475
2/9/96 5.86  1,000,000  993,395
IBM CORP.
3/12/96 5.72  12,000,000  11,863,490
JOHN DEERE CAPITAL CORP.
4/26/96 5.73  5,000,000  4,908,714
LILLY (ELI) & CO.
4/8/96 5.54  5,000,000  4,924,305
5/6/96 5.53  8,000,000  7,845,831
 
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
MERRILL LYNCH & CO., INC.
3/8/96 5.76% $ 9,250,000 $ 9,150,716
MORGAN STANLEY GROUP, INC.
1/2/96 6.08  10,000,000  9,994,933
1/25/96 5.83  12,000,000  11,950,167
5/16/96 5.95  5,000,000  4,890,807
NEW CENTER ASSET TRUST
2/16/96 5.81  5,000,000  4,961,667
2/28/96 5.82  5,000,000  4,952,083
NORWEST CORP.
3/13/96 5.71  5,000,000  4,942,445
NORWEST FINANCIAL
1/17/96 5.87  5,000,000  4,985,388
2/28/96 5.80  5,000,000  4,952,584
PHH CORP.
1/22/96 5.94  3,000,000  2,999,251
PREFERRED RECEIVABLES FUNDING CORP.
2/5/96 5.79  10,000,000  9,941,416
REXAM PLC
1/8/96 5.92  5,000,000  4,992,625
1/16/96 5.95  10,000,000  9,972,044
SEARS ROEBUCK ACCEPTANCE CORP.
2/7/96 5.80  8,000,000  7,950,427
2/21/96 5.81  5,000,000  4,958,042
SHERWOOD MEDICAL COMPANY
1/18/96 5.98  1,351,000  1,346,757
SOCIETE GENERALE NORTH AMERICA
3/4/96 5.75  10,000,000  9,898,167
TRANSAMERICA FINANCE CORP.
2/9/96 5.85  5,000,000  4,966,972
TEXTRON, INC.
1/10/96 5.98  2,000,000  1,996,364
WOOL INTERNATIONAL
2/27/96 5.84  4,250,000  4,210,507
TOTAL COMMERCIAL PAPER   443,616,572
FEDERAL AGENCIES (A) - 2.4%
FEDERAL FARM CREDIT BANK - AGENCY COUPONS - 0.6%
1/2/96 5.76  5,000,000  4,999,430
FEDERAL HOME LOAN BANK - AGENCY COUPONS - 1.2%
1/4/96 5.60 (c)  5,000,000  4,996,700
3/20/96 5.69  5,000,000  4,996,948
  9,993,648
STUDENT LOAN MARKETING ASSOC. - AGENCY COUPONS - 0.6%
10/16/96 5.95  5,000,000  5,000,000
TOTAL FEDERAL AGENCIES   19,993,078
BANK NOTES - 7.6%
BANK OF AMERICA NATIONAL TRUST & SAVINGS ASSOC.
1/2/96 5.93 (a)  4,000,000  3,998,425
BANK OF NEW YORK - DELAWARE
10/30/96 5.88 (a)  8,000,000  8,000,000
BANK NOTES - CONTINUED
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
BOATMEN'S NATIONAL BANK OF ST. LOUIS
3/22/96 5.84%(a) $ 5,000,000 $ 4,998,063
COMERICA BANK-DETROIT
3/1/96 5.83 (a)  5,000,000  4,997,517
5/28/96 5.83  5,000,000  5,006,677
HUNTINGTON NATIONAL BANK
10/30/96 5.87 (a)  10,000,000  10,000,000
NATIONSBANK OF TEXAS
10/17/96 5.78  10,000,000  9,993,870
PNC BANK, N.A.
1/20/96 5.93 (a)  5,000,000  4,997,642
SEATTLE FIRST NATIONAL BANK
1/4/96 5.97 (a)  5,000,000  4,994,482
WACHOVIA BANK OF NORTH CAROLINA
1/26/96 5.71 (a)  5,000,000  4,996,865
TOTAL BANK NOTES   61,983,541
MASTER NOTES (A) - 1.7%
J.P. MORGAN SECURITIES
1/16/96 5.94  3,000,000  3,000,000
1/22/96 5.93  6,000,000  6,000,000
NORWEST CORP.
1/2/96 5.86  5,000,000  5,000,000
TOTAL MASTER NOTES   14,000,000
MEDIUM-TERM NOTES (A) - 6.6%
ABBEY NATIONAL TREASURY SERVICES (B)
3/9/96 5.69  10,000,000  10,000,000
BEAR STEARNS COS., INC.
1/11/96 5.82  5,000,000  5,001,190
BENEFICIAL CORP.
2/3/96 5.85  3,000,000  2,998,186
DEAN WITTER, DISCOVER & CO.
1/17/96 5.92  5,000,000  5,001,138
GENERAL ELECTRIC CAPITAL CORP.
1/2/96 5.78  5,000,000  4,999,670
GENERAL MOTORS ACCEPTANCE CORP.
2/7/96 6.00  3,000,000  3,000,000
2/22/96 5.87  6,000,000  6,001,174
GOLDMAN SACHS GROUP, L.P. (THE) (B)
3/1/96 5.91  3,000,000  3,000,000
MERRILL LYNCH & CO., INC.
2/27/96 6.95  5,000,000  5,007,264
NORWEST CORP.
3/10/96 5.83  6,000,000  6,000,000
TRANSAMERICA LIFE INSURANCE & ANNUITY CO.
3/15/96 5.84  3,000,000  3,000,000
TOTAL MEDIUM-TERM NOTES   54,008,622
SHORT-TERM NOTES (A) - 4.6%
  ANNUALIZED
  YIELD AT
 DUE TIME OF PRINCIPAL VALUE
DATE PURCHASE AMOUNT (NOTE 1)
CAPITAL ONE FUNDING CORP.
1/8/96 5.83% $ 6,000,000 $ 6,000,000
1/8/96 5.83  3,648,000  3,648,000
SMM TRUST COMPANY (1995-B) (B)
1/2/96 6.03  2,500,000  2,500,000
SMM TRUST COMPANY (1995-D) (B)
1/27/96 5.99  4,000,000  4,000,000
SMM TRUST COMPANY (1995-I) (B)
1/29/96 5.80  6,000,000  5,999,284
SMM TRUST COMPANY (1995-J) (B)
1/15/96 5.96  11,000,000  11,000,000
SMM TRUST COMPANY (1995-N) (B)
2/8/96 5.93  3,000,000  3,000,000
SMM TRUST COMPANY (1995-P) (B)
3/15/96 5.86  1,000,000  1,000,000
TOTAL SHORT-TERM NOTES   37,147,284
REPURCHASE AGREEMENTS - 0.2%
 MATURITY 
 AMOUNT 
In a joint trading account 
 (U.S. Government Obligations)
 dated 12/29/95 due 1/2/96:
  At 6.14%  $ 1,938,322  1,937,000
TOTAL INVESTMENTS - 100%  $ 816,224,217
Total Cost for Income Tax Purposes - $816,224,217
 
LEGEND
1. The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. The due date on these types of
securities reflects the next interest rate reset date or, when applicable,
the final maturity date.
2. Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $40,499,284 or 5.0% of net
assets.
3. Security purchased on a delayed delivery basis (see Note 2 of Notes to
Financial Statements).
INCOME TAX INFORMATION
At December 31, 1995, the fund had a capital loss carryforward of
approximately $78,000  which will expire on December 31, 2002.
VARIABLE INSURANCE PRODUCTS FUND: MONEY MARKET PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 


                                                                                                                          
 DECEMBER 31, 1995                                                                                                                  
 
ASSETS                                                                                                                              
 
Investment in securities, at value (including repurchase agreements of $1,937,000) - See accompanying               $ 816,224,217   
schedule                                                                                                                            
 
Cash                                                                                                                 3,514,660      
 
Receivable for investments sold                                                                                      70,000         
Delayed delivery                                                                                                                    
 
Interest receivable                                                                                                  4,269,714      
 
 TOTAL ASSETS                                                                                                        824,078,591    
 
LIABILITIES                                                                                                                         
 
Payable for investments purchased                                                                    $ 14,998,205                   
Delayed delivery                                                                                                                    
 
Accrued management fee                                                                                147,208                       
 
Other payables and accrued expenses                                                                   59,193                        
 
 TOTAL LIABILITIES                                                                                                   15,204,606     
 
NET ASSETS                                                                                                          $ 808,873,985   
 
Net Assets consist of:                                                                                                              
 
Paid in capital                                                                                                     $ 808,936,711   
 
Accumulated net realized gain (loss) on investments                                                                  (62,726        
                                                                                                                    )               
 
NET ASSETS, for 808,936,711 shares outstanding                                                                      $ 808,873,985   
 
NET ASSET VALUE, offering price                                                                                      $1.00          
and redemption price per share ($808,873,985 (divided by) 808,936,711 shares)                                                       
 

 
STATEMENT OF OPERATIONS
 


                                                                            
 YEAR ENDED DECEMBER 31, 1995                                                        
 
INTEREST INCOME                                                       $ 46,489,428   
 
EXPENSES                                                                             
 
Management fee                                          $ 1,881,213                  
 
Transfer agent fees                                      390,358                     
 
Accounting fees and expenses                             107,886                     
 
Non-interested trustees' compensation                    5,034                       
 
Custodian fees and expenses                              64,835                      
 
Registration fees                                        20,803                      
 
Audit                                                    28,200                      
 
Legal                                                    4,046                       
 
Miscellaneous                                            2,687                       
 
 TOTAL EXPENSES                                                        2,505,062     
 
NET INTEREST INCOME                                                    43,984,366    
 
NET REALIZED GAIN (LOSS)                                               16,876        
 ON INVESTMENTS                                                                      
 
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS                  $ 44,001,242   
 

 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   YEAR ENDED     YEAR ENDED     
                                    DECEMBER 31,   DECEMBER 31,   
                                    1995           1994           
 
 


                                                                                                                  
Operations                                                                             $ 43,984,366       $ 25,859,424     
Net interest income                                                                                                        
 
 Net realized gain (loss)                                                               16,876             (80,853)        
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                        44,001,242         25,778,571      
 
Distributions to shareholders from net interest income                                  (43,984,366)       (25,859,424)    
 
Share transactions at net asset value of $1.00 per share                                1,212,453,074      1,187,546,448   
Proceeds from sales of shares                                                                                              
 
 Reinvestment of distributions from net interest income                                 43,984,366         25,859,424      
 
 Cost of shares redeemed                                                                (1,196,186,142)    (817,822,836)   
 
 NET INCREASE (DECREASE) IN NET ASSETS AND SHARES RESULTING FROM SHARE TRANSACTIONS     60,251,298         395,583,036     
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                               60,268,174         395,502,183     
 
NET ASSETS                                                                                                                 
 
 Beginning of period                                                                    748,605,811        353,103,628     
 
 End of period                                                                         $ 808,873,985      $ 748,605,811    
 

 
 


                                                                                    
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 

 
FINANCIAL HIGHLIGHTS
                          YEARS ENDED DECEMBER 31,                       
 
SELECTED PER-SHARE DATA   1995                       1994   1993   1992   1991 
 
 
 
 


                                                                                
Net asset value, beginning of period  $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
Income from Investment Operations    .057        .042        .032        .038        .059       
Net interest income                 
 
Less Distributions                   (.057)      (.042)      (.032)      (.038)      (.059)     
From net interest income             
 
Net asset value, end of period       $ 1.000     $ 1.000     $ 1.000     $ 1.000     $ 1.000     
 
TOTAL RETURN A                       5.87%       4.25%       3.23%B      3.90%       6.09%      
 
RATIOS AND SUPPLEMENTAL DATA        
 
Net assets, end of period (000 
omitted)                             $ 808,874   $ 748,606   $ 353,104   $ 301,002   $ 271,123   
 
Ratio of expenses to average net 
assets                               .33%        .27%        .22%C       .24%        .38%       
 
Ratio of net interest income to 
average net assets                    5.72%       4.32%       3.16%       3.85%       5.93%      
 
A TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO YOUR INSURANCE 
COMPANY'S  SEPARATE ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE THE 
TOTAL RETURNS.                                                                        
B THE TOTAL RETURN WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES HAD NOT 
BEEN REDUCED DURING THE PERIOD. 
C FMR VOLUNTARILY AGREED TO REIMBURSE A PORTION OF THE FUND'S EXPENSES 
DURING THE PERIOD. WITHOUT THIS REIMBURSEMENT, THE FUND'S EXPENSE RATIO 
WOULD HAVE BEEN HIGHER.     
 

 
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED                           PAST 1   PAST 5   PAST 10   
DECEMBER 31, 1995                       YEAR     YEARS    YEARS     
 
HIGH INCOME                             20.72%   18.92%   11.47%    
 
Merrill Lynch High Yield Master Index   19.91%   17.17%   11.77%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of 
how it will do tomorrow. Bond prices, for 
example, generally move in the opposite 
direction of interest rates. In turn, the share price, 
return, and yield of a fund that invests in bonds 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare the fund's returns to those of the Merrill Lynch High Yield
Master Index - a broad measure of the high yield bond market. This
benchmark includes reinvested dividends and capital gains, if any. Consumer
Price Index information is not available from the U.S. Department of Labor.
Therefore, the CPI comparison has not been included in this report.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown.
If Fidelity had not reimbursed certain fund expenses, the fund's five and
ten year total returns would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. The fund includes high yielding, lower-rated
securities which are subject to greater price volatility and may involve
greater risk of default. The market for these securities may be less
liquid.
$10,000 OVER 10 YEARS
             VIP High IncomHigh Yield Maste
    12/31/85      10000.00           10000
    01/31/86      10123.85 10067.864366073
    02/28/86      10466.32 10495.670585261
    03/31/86      10724.48 10725.334976615
    04/30/86      10906.45 10892.823284035
    05/31/86      11072.99 11019.861585135
    06/30/86      11212.15 11131.494122108
    07/31/86      11178.06 10984.941853116
    08/31/86      11223.19 11187.665908229
    09/30/86      11318.50 11280.258500822
    10/31/86      11656.67 11478.716344331
    11/30/86      11694.04 11572.177980028
    12/31/86      11767.99 11634.670079636
    01/31/87      12197.01 11963.642396663
    02/28/87      12408.07 12161.152193149
    03/31/87      12521.09 12295.616862596
    04/30/87      12129.79 12027.477562887
    05/31/87      12017.03 11973.280874731
    06/30/87      12276.56 12138.794084187
    07/31/87      12289.69 12204.841360131
    08/31/87      12391.50 12327.139426116
    09/30/87      11960.00 12043.515358362
    10/31/87      11388.07 11721.732397927
    11/30/87      11723.48 12018.155100493
    12/31/87      11911.11 12177.743016054
    01/31/88      12302.71 12510.981544685
    02/29/88      12671.05 12850.461382885
    03/31/88      12580.01 12829.209328783
    04/30/88      12678.07 12866.262166603
    05/31/88      12659.22 12933.415497409
    06/30/88      12924.54 13180.697762609
    07/31/88      13059.08 13319.981671091
    08/31/88      12996.70 13363.749841992
    09/30/88      13100.89 13498.451523196
    10/31/88      13243.51 13708.759954494
    11/30/88      13192.94  13760.11250158
    12/31/88      13297.78 13818.338389584
    01/31/89      13617.33 14025.565668057
    02/28/89      13684.31  14119.81734294
    03/31/89      13508.47 14107.255719884
    04/30/89      13358.87 14148.890784983
    05/31/89      13605.70 14409.366704589
    06/30/89      13995.39 14613.512830236
    07/31/89      13903.25 14682.720262925
    08/31/89      13822.61 14755.245860195
    09/30/89      13338.96 14614.776892934
    10/31/89      12767.11 14383.611427127
    11/30/89      12777.86 14415.845025913
    12/31/89      12742.84 14402.809379345
    01/31/90      12461.16 14121.318417394
    02/28/90      12269.28 13915.671217292
    03/31/90      12139.83 14103.779547466
    04/30/90      12175.79 14175.436101631
    05/31/90      12425.97 14431.487801795
    06/30/90      12621.71   14711.0826697
    07/31/90      12816.66 15021.963089369
    08/31/90      12602.26 14446.893565921
    09/30/90      12303.44  13818.57540134
    10/31/90      12004.88 13466.928959676
    11/30/90      12286.47 13581.010618127
    12/31/90      12458.27 13776.703324485
    01/31/91      12722.59  13971.44798382
    02/28/91      13427.45  15008.45341929
    03/31/91      13903.22 15653.757426368
    04/30/91      14396.62  16211.20907597
    05/31/91      14608.07 16290.371002402
    06/30/91      14925.26 16618.079256731
    07/31/91      15489.14 17016.259006447
    08/31/91      15700.60 17373.909745923
    09/30/91      16053.02 17595.199721906
    10/31/91      16599.28 18118.047655164
    11/30/91      16740.25  18327.32903552
    12/31/91      16828.36 18540.244596132
    01/31/92      17727.05 19188.471748199
    02/29/92      18370.68  19665.02338516
    03/31/92      18964.52 19939.403994438
    04/30/92      19098.61 20084.534192896
    05/31/92      19328.48 20404.895082796
    06/30/92      19539.20 20658.418657565
    07/31/92      19922.32 21076.981418278
    08/31/92      20343.76 21356.023258754
    09/30/92      20554.47 21599.355328024
    10/31/92      20247.98 21326.554797118
    11/30/92      20497.01 21628.586777904
    12/31/92      20726.88 21907.075590949
    01/31/93      21282.41 22446.514347112
    02/28/93      21645.44 22871.397421312
    03/31/93      22144.95 23267.918088737
    04/30/93      22290.64 23434.932372646
    05/31/93      22623.65 23750.395019593
    06/30/93      23206.41 24196.609151814
    07/31/93      23435.35 24456.690051827
    08/31/93      23685.11 24689.830615599
    09/30/93      23768.36 24811.654658071
    10/31/93      24330.31 25279.041840475
    11/30/93      24559.25 25417.298698015
    12/31/93      24954.69 25671.454304133
    01/31/94      25787.21 26234.041208444
    02/28/94      25756.30 26045.379850841
    03/31/94      24888.62 25196.640753381
    04/30/94      24637.45  24902.19314878
    05/31/94      24683.12 24813.471748199
    06/30/94      24591.78 24904.800278094
    07/31/94      24683.12 25079.872961699
    08/31/94      24683.12 25254.076602199
    09/30/94      24865.78  25244.51712805
    10/31/94      24637.45 25308.668309948
    11/30/94      24431.95 25093.382631779
    12/31/94      24546.11 25372.503476172
    01/31/95      24820.12 25731.023258754
    02/28/95      25671.99  26533.86107951
    03/31/95      25991.66  26903.12539502
    04/30/95      26753.95 27533.023637972
    05/31/95      27442.47 28393.218303628
    06/30/95      27516.24 28610.084060169
    07/31/95      28180.17  28937.16028315
    08/31/95      28401.48 29112.785994185
    09/30/95      28868.69 29445.866514979
    10/31/95      29139.18 29654.594867905
    11/30/95      29286.72 29944.065225635
    12/29/95      29630.98 30424.725066363
 
Let's say you invested $10,000 in High Income Portfolio on December 31,
1985. By December 31, 1995, your investment would have grown to $29,631 - a
196.31% increase. That compares to $10,000 invested in the Merrill Lynch
High Yield Master Index, which would have grown to $30,425 over the same
period - a 204.25% increase.
INVESTMENT SUMMARY
TOP FIVE HOLDINGS AS OF DECEMBER 31, 1995
(BY ISSUER, EXCLUDING REPURCHASE AGREEMENTS)    % OF FUND'S   
                                                INVESTMENTS   
 
PanAmSat Corp. (various issues)                 4.3           
 
American Financial Corp. (various issues)       3.9           
 
Marvel Parent Holdings, Inc. (various issues)   3.4           
 
Transtexas Gas Corp. (various issues)           2.7           
 
Mother's Work, Inc. 12 5/8%, 8/1/05             2.2           
 
TOP FIVE MARKET SECTORS AS OF DECEMBER 31, 1995
                     % OF FUND'S   
                     INVESTMENTS   
 
Media & Leisure      30.3          
 
Retail & Wholesale   11.1          
 
Basic Industries     10.6          
 
Finance              7.5           
 
Energy               6.4           
 
QUALITY DIVERSIFICATION AS OF DECEMBER 31, 1995
(MOODY'S RATINGS)   % OF FUND'S   
                    INVESTMENTS   
 
Aaa, Aa, A          0.0           
 
Baa                 0.0           
 
Ba                  8.9           
 
B                   48.5          
 
Caa, Ca, C          9.6           
 
Nonrated            10.8          
 
TABLE EXCLUDES SHORT-TERM INVESTMENTS. UNRATED DEBT SECURITIES THAT ARE
EQUIVALENT TO BA AND BELOW AT DECEMBER 31, 1995, ACCOUNT FOR 6.6% OF THE
FUND'S INVESTMENTS.
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
An interview with Barry Coffman, Portfolio Manager of High Income Portfolio
Q. HOW HAS THE FUND PERFORMED, BARRY?
A. It did well relative to its peers and to its benchmark. For the 12
months ended December 31, 1995, the Merrill Lynch High Yield Master Index
returned 19.91%.
Q. WHAT KIND OF YEAR WAS 1995 FOR THE HIGH-YIELD MARKET?
A. 1995 was very strong in absolute terms, but it was unusual in that it
was the first time in several years that the high-yield bond market
underperformed both the Treasury and stock markets. Some of the same
factors that boosted the Treasury market - namely concerns about a slowing
economy and fears of a recession - kept high-yield bonds from performing as
well as Treasuries. That's because investors feared that a slowing economy
would translate into lower earnings and deteriorating credit quality for
some high-yield companies. In addition, a slight increase in the number of
companies that defaulted on their debt last year - and rising expectations
that the default rate will increase slightly in 1996 - caused the
high-yield market to underperform the stock market.
Q. WAS THERE ANY PARTICULAR REASON THE FUND OUTPERFORMED BOTH ITS PEERS AND
ITS BENCHMARK?
A. I think it's important to point out that the fund outperformed even
though it was underweighted, relative to the index, in securities rated Ba.
Those securities outperformed as a group due to their higher sensitivity to
interest rates and the widening of credit spreads during the year. The key
to the fund's better performance can be attributed to the strength of its
individual holdings and its lower exposure to some sectors - like retail -
which significantly underperformed. The fund's largest holding at the end
of the period - PanAmSat Corp., which operates an international satellite
communications system and provides satellite services to the broadcasting
and business communications market, performed quite well. The company
launched a third satellite and continued to have a large backlog of
contracted time from companies, including ESPN and Viacom, for its existing
and yet-to-be-launched satellites. Another of the fund's strong performers
was Big Flower Press, a large specialty printer of advertising inserts,
comics and television guides. I invested in the bonds and equity of this
company, both of which did well as its fortunes improved. 
Q. HOW DID THE FUND'S GAMING HOLDINGS DO?
A. Performance was mixed. On one hand, there were few new jurisdictions
that approved gaming facilities in 1995. That lack of new competition and
good growth in the Atlantic City market, in particular, helped many of our
casino holdings. On the other hand, Harrah's Jazz was a disappointment. In
November, the company filed for bankruptcy protection. I sold the bonds
after the bankruptcy declaration. However, Harrah's problems don't appear
to have had any residual effects on other casino holdings.
Q. WHAT TYPES OF INVESTMENTS DID YOU ADD OVER THE PAST SIX MONTHS?
A. I focused on finding smaller companies that didn't have much visibility
in the market - meaning that few investors followed them. I bought
companies in which I developed a high degree of confidence regarding their
future business prospects. As an example, one recent addition to the fund
was Mother's Work, the largest retailer of maternity clothes. In 1995, the
company bought two of its primary competitors and now controls more than
half of the country's maternity stores. 
Q. WHAT'S YOUR OUTLOOK?
A. The high-yield market's performance will obviously be dependent on the
health of the economy. And in my view, there's no way of knowing for sure
what the environment will be. So I'll continue to look at each company,
attempting to assess how it's likely to do in a variety of economic
environments. I'll focus on finding companies that are properly
capitalized, with sufficient financial flexibility and business
fundamentals that can withstand a downturn in the economy. 
THE VIEWS EXPRESSED IN THIS REPORT REFLECT THOSE OF THE PORTFOLIO MANAGER
ONLY THROUGH THE END OF THE PERIOD OF THE REPORT AS STATED ON THE COVER.
THE MANAGER'S VIEWS ARE SUBJECT TO CHANGE AT ANY TIME BASED ON MARKET AND
OTHER CONDITIONS.
 
 
FUND FACTS
GOAL: seeks high current income by investing in 
high yielding, lower-rated fixed income 
securities
START DATE: September 19, 1985
SIZE: as of December 31, 1995, more than 
$1.0 billion
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
INVESTMENTS DECEMBER 31, 1995
 
Showing Percentage of Total Value of Investment in Securities
 
 
CORPORATE BONDS - 77.6%
 MOODY'S RATINGS PRINCIPAL VALUE
 (UNAUDITED) (B) AMOUNT (NOTE 1)
CONVERTIBLE BONDS - 0.2%
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp., Series C 
 0%, 6/3 0/97 - $ 469,000 $ 584,329
RETAIL & WHOLESALE - 0.1%
GROCERY STORES - 0.1%
Farm Fresh, Inc. 
 7 1/2%, 3/1/10  B3  1,686,000  988,434
TOTAL CONVERTIBLE BONDS   1,572,763
NONCONVERTIBLE BONDS - 77.4%
AEROSPACE & DEFENSE - 0.7%
RHI Holdings, Inc. 
 11 7/8%, 3/1/99 B2  2,160,000  2,170,800
Wyman-Gordon Co. 
 10 3/4%, 3/15/03 B1  4,490,000  4,714,500
  6,885,300
BASIC INDUSTRIES - 10.0%
CHEMICALS & PLASTICS - 2.6%
Acetex Corp. 
 9 3/4%, 10/1/03 (e) B1  1,860,000  1,934,400
American Pacific Corp. 
 11%, 2/21/02 (e) -  850,000  765,000
Atlantis Group, Inc. 
 11%, 2/15/03 B2  9,610,000  8,456,800
NL Industries, Inc. 
 11 3/4%, 10/15/03 B1  8,070,000  8,634,900
Pioneer Americas Acquisition 
 Corp. 13 3/8%, 4/1/05 (e) B2  5,960,000  6,183,500
Trans Resources, Inc. 
 14 1/2%, 9/1/96 B2  580,000  591,600
  26,566,200
IRON & STEEL - 1.3%
Republic Engineered Steels, Inc. 
 9 7/8%, 12/15/01 B2  14,560,000  13,067,600
METALS & MINING - 1.9%
International Wire Group, Inc. 
 11 3/4%, 6/1/05 B3  5,850,000  5,630,625
Kaiser Aluminum & Chemical 
 Corp. 12 3/4%, 2/1/03 B2  12,050,000  13,194,750
  18,825,375
PACKAGING & CONTAINERS - 0.4%
Crown Packaging Holdings Ltd. 
 0%, 11/1/03 (c) Caa  6,840,000  3,026,700
Gaylord Container 
 0%, 5/15/05 (c) Caa  600,000  586,500
  3,613,200
PAPER & FOREST PRODUCTS - 3.8%
Rapp International Finance Co. BV 
 yankee 13 1/4%, 12/15/05 Ba3  12,280,000  12,065,100
Stone Container Corp.: 
 9 7/8%, 2/1/01 B1  2,950,000  2,868,875
 10 3/4%, 10/1/02 B1  900,000  931,500
 11 1/2%, 10/1/04 B1  1,120,000  1,120,000
 
 MOODY'S RATINGS PRINCIPAL VALUE
 (UNAUDITED) (B) AMOUNT (NOTE 1)
Tembec Finance Corp. yankee 
 9 7/8%, 9/30/05 B1 $ 13,120,000 $ 12,939,600
Williamhouse Regency 
 Delaware, Inc. 
 13%, 11/15/05 (e) B3  8,500,000  8,903,750
  38,828,825
TOTAL BASIC INDUSTRIES   100,901,200
CONGLOMERATES - 0.8%
Jordan Industries, Inc.: 
 10 3/8%, 8/1/03 B3  9,155,000  7,781,750
 0%, 8/1/05 (c) Caa  1,955,000  1,114,350
  8,896,100
CONSTRUCTION & REAL ESTATE - 1.1%
CONSTRUCTION - 0.9%
Continental Homes Holding 
 Corp. sr. notes 
 12%, 8/1/99 Ba3  3,000,000  3,232,500
UDC Homes, Inc.:  
 Series A, 12 1/2%, 5/1/00 -  800,000  756,000
 Series B, 12 1/2%, 5/1/00 -  40,000  37,800
WCI Communities LP 
 17%, 7/24/98 (d) -  5,000,000  5,000,000
  9,026,300
REAL ESTATE - 0.2%
Littlefield Co. 10%, 9/30/97 (d) -  2,750,000  1,988,525
TOTAL CONSTRUCTION & REAL ESTATE   11,014,825
DURABLES - 2.7%
AUTOS, TIRES, & ACCESSORIES - 1.0%
Harvard Industries, Inc. 
 11 1/8%, 8/1/05 B3  9,870,000  9,870,000
TEXTILES & APPAREL - 1.7%
Hat Brands, Inc.,: 
 Series B, 12 5/8%, 9/15/02 -  1,520,000  1,596,000
 Series D, 12 5/8%, 9/15/02 -  680,000  714,000
Interface, Inc. 
 9 1/2%, 11/15/05 (e) Ba3  10,070,000  10,384,688
Leslie Fay Cos., Inc. (d)(g): 
 9.53%, 1/15/00  -  676,319  405,791
 10.54%, 1/15/02  -  611,353  213,974
United States Leather, Inc. 
 10 1/4%, 7/31/03 B2  6,010,000  4,357,250
  17,671,703
TOTAL DURABLES   27,541,703
ENERGY - 5.1%
OIL & GAS - 5.1%
Harcor Energy, Inc., Series B, 
 14 7/8%, 7/15/02 B3  15,000,000  14,536,079
Plains Resources, Inc., 
 12%, 8/15/99 B3  2,257,000  2,369,850
Transamerican Refining Corp. 
 16 1/2%, 2/15/02 (f) Caa  7,590,000  7,134,600
Transtexas Gas Corp. 
 11 1/2%, 6/15/02 B2  23,235,000  23,873,963
Vintage Petroleum, Inc. 
 9%, 12/15/05 B1  3,500,000  3,552,500
  51,466,992
CORPORATE BONDS - CONTINUED
 MOODY'S RATINGS PRINCIPAL VALUE
 (UNAUDITED) (B) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
FINANCE - 4.6%
INSURANCE - 4.0%
American Financial Corp.: 
 9 3/4%, 4/20/04 Ba3 $ 21,340,000 $ 22,220,276
American Life Holdings 
 11 1/4%, 9/15/04 B1  13,350,000  14,017,500
Americo Life, Inc. 
 9 1/4%, 6/1/05 Ba2  3,900,000  3,705,000
  39,942,776
SAVINGS & LOANS - 0.6%
First Nationwide Holdings, Inc. 
 12 1/4%, 5/15/01 Ba3  5,790,000  6,426,900
SECURITIES INDUSTRY - 0.0%
ECM Corp. 14%, 6/1/02 (e) -  489,990  538,989
TOTAL FINANCE   46,908,665
HEALTH - 0.8%
MEDICAL EQUIPMENT & SUPPLIES - 0.8%
Wright Medical Technology, Inc., 
 Series B, 10 3/4%, 7/1/00 B3  7,450,000  7,636,250
INDUSTRIAL MACHINERY & EQUIPMENT - 3.4%
INDUSTRIAL MACHINERY & EQUIPMENT - 2.5%
Howmet Corp.
 10%, 12/1/03 (e) B3  1,910,000  2,005,500
MVE, Inc. 
 12 1/2%, 2/15/02 B3  5,595,000  5,511,075
Specialty Equipment Cos., Inc. 
 11 3/8%, 12/1/03 B3  10,640,000  10,799,600
Thermadyne Holdings Corp.: 
 10 1/4%, 5/1/02  B3  1,484,000  1,495,130
 10 3/4%, 11/1/03  Caa  5,756,000  5,770,390
  25,581,695
POLLUTION CONTROL - 0.9%
Norcal Waste System, Inc.
 12 1/2%, 11/15/05 (e)(f) B3  8,890,000  8,978,900
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   34,560,595
MEDIA & LEISURE - 23.5%
BROADCASTING - 7.2%
Bell Cablemedia PLC 
 0%, 9/15/05 (c)(e) B2  14,500,000  9,098,750
Chancellor Broadcasting 
 12 1/2%, 10/1/04 B3  10,570,000  11,309,900
Citicasters, Inc. 
 9 3/4%, 2/15/04 B-  7,812,000  7,968,240
Cooke Media Group, Inc. 
 11 5/8%, 4/1/99 -  350,000  332,500
Diamond Cable Communications 
 PLC yankee 0%, 
 12/15/05 (c) B3  5,920,000  3,478,000
NWCG Holdings Corp. 
 0%, 6/15/99 Caa  18,695,000  12,806,075
Peoples Choice TV Corp. 
 Unit 0%, 6/1/04 (c) Caa  20,380,000  11,871,350
 
 MOODY'S RATINGS PRINCIPAL VALUE
 (UNAUDITED) (B) AMOUNT (NOTE 1)
Robin Media Group, Inc. 
 11 1/8%, 4/1/97 - $ 12,340,000 $ 12,340,000
Telewest PLC 
 0%, 10/1/07 (c) B1  5,330,000  3,151,363
  72,356,178
LEISURE DURABLES & TOYS - 1.3%
ICON Health and Fitness, Inc. 
 13%, 7/15/02 B3  5,890,000  6,361,200
IHF Holdings, Inc. 
 0%, 11/15/04 (c) Caa  10,250,000  6,457,500
  12,818,700
LODGING & GAMING - 8.4%
Bally Gaming International, Inc. 
 10 3/8%, 7/15/98 -  3,000,000  3,090,000
Boyd Gaming Corp. 
 10 3/4%, 9/3/03 B2  3,320,000  3,481,850
Casino America, Inc. 
 11 1/2%, 11/15/96 B1  590,000  554,600
GNF Corp., Series B, 
 10 5/8%, 4/1/03 B2  2,840,000  2,648,300
Grand Casinos, Inc. 
 10 1/8%, 12/1/03 Ba3  14,690,000  15,314,325
HMH Properties, Inc., Series B, 
 9 1/2%, 5/15/05 (e) B1  13,470,000  13,739,400
Hollywood Casino Corp. 
 12 3/4%, 11/1/03 B2  8,500,000  7,735,000
Horseshoe Gaming LLC 
 12 3/4%, 9/30/00 (e) -  5,000,000  4,993,750
Maritime Group Ltd. pay-in-kind 
 14%, 2/15/97 (g) -  1,648,399  296,712
Mohegan Tribal Gaming 
 Authority 13 1/2%, 
 11/15/02 (e) -  8,880,000  9,634,800
Players International, Inc. 
 10 7/8%, 4/15/05 Ba3  18,180,000  17,043,750
President Riverboat Casinos 
 13%, 9/15/01 B1  8,210,000  6,732,200
  85,264,687
PUBLISHING - 3.4%
Marvel Holdings, Inc., Series B 
 0%, 4/15/98 B3  25,350,000  18,125,250
Marvel Parent Holdings, Inc. 
 0%, 4/15/98 B3  22,440,000  16,280,220
  34,405,470
RESTAURANTS - 3.2%
Cafeteria Operators LP: 
 11%, 6/30/98 (d) -  5,548,126  943,181
 12%, 12/31/01 -  1,451,874  115,177
Host Marriott Travel Plazas, Inc., 
 Series B, 9 1/2%, 5/15/05 B1  20,690,000  20,457,238
SC International Services, Inc. 
 13%, 10/1/05 B3  10,640,000  11,278,400
  32,793,996
TOTAL MEDIA & LEISURE   237,639,031
CORPORATE BONDS - CONTINUED
 MOODY'S RATINGS PRINCIPAL VALUE
 (UNAUDITED) (B) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
NONDURABLES - 3.3%
FOODS - 1.4%
Specialty Foods Corp.: 
 10 1/4%, 8/15/01 B3  3,430,000  3,258,500
 Series B 
  11 1/8%, 10/1/02 B3  6,780,000  6,576,600
  11 1/4%, 8/15/03 Caa  4,610,000  4,102,900
  13,938,000
HOUSEHOLD PRODUCTS - 1.9%
McAndrews & Forbes Group, Inc. 
 12 1/4%, 7/1/96 -  1,360,000  1,366,800
Revlon Consumer Products Corp. 
 10 1/2%, 2/15/03 B3  7,230,000  7,410,750
Revlon Worldwide Corp. secured 
 0%, 3/15/98 B3  14,140,000  10,481,275
  19,258,825
TOTAL NONDURABLES   33,196,825
RETAIL & WHOLESALE - 10.6%
APPAREL STORES - 4.8%
Apparel Retailers, Inc. 
 0%, 8/15/05 (c) Caa  11,230,000  6,513,400
Lamonts Apparel, Inc. 
 10 1/4%, 11/1/99 (e)(g) -  2,201,000  550,250
Mother's Work, Inc. 
 12 5/8%, 8/1/05 B3  22,500,000  22,106,250
Specialty Retailers, Inc.: 
 10%, 8/15/00 B1  2,890,000  2,687,700
 11%, 8/15/03 B3  12,220,000  10,875,800
 Series D, 11%, 8/15/03 B-  6,750,000  6,007,500
  48,740,900
GROCERY STORES - 4.1%
Food 4 Less Holdings, Inc. 
 0%, 7/15/05 (c) Caa  22,750,000  10,578,750
Ralph's Grocery Co. :
 10.45%, 6/15/04 B1  6,470,000  6,567,050
 11%, 6/15/05 B3  9,970,000  9,870,300
Star Markets, Inc. 
 13%, 11/1/04 B3  13,905,000  14,148,338
  41,164,438
RETAIL & WHOLESALE, MISCELLANEOUS - 1.7%
Alliance Entertainment Corp., 
 Series B, 11 1/4%, 7/15/05 B3  12,780,000  12,859,875
Barry's Jewelers, Inc. 
 11%, 12/22/00 -  1,139,000  1,116,220
Finlay Fine Jewelry Corp. 
 10 5/8%, 5/1/03 B1  3,460,000  3,287,000
  17,263,095
TOTAL RETAIL & WHOLESALE   107,168,433
 
 MOODY'S RATINGS PRINCIPAL VALUE
 (UNAUDITED) (B) AMOUNT (NOTE 1)
SERVICES - 5.0%
LEASING & RENTAL - 1.1%
GPA Delaware, Inc.: 
 8 1/2%, 3/3/97 - $ 3,500,000 $ 3,412,500
 8 3/4%, 12/15/98 Caa  4,960,000  4,625,200
 8 5/8%, 1/15/99 -  2,600,000  2,353,000
Scotsman Holdings, Inc. 
 pay-in-kind 11%, 3/1/04 -  1,258,343  1,099,339
  11,490,039
PRINTING - 2.4%
Big Flower Press :
 10 3/4%, 8/1/03 B2  4,865,000  5,205,550
 Class A, 10 3/4%, 8/1/03 B3  3,219,000  3,444,330
 Class B, 10 3/4%, 8/1/03 B2  967,000  1,034,690
Sullivan Graphics, Inc. 
 12 3/4%, 8/1/05  Caa  14,830,000  14,422,175
  24,106,745
SERVICES - 1.5%
Protection One Alarm 
 Monitoring, Inc. 13 5/8%, 
 6/30/05 Caa  18,300,000  14,823,000
TOTAL SERVICES   50,419,784
TECHNOLOGY - 0.6%
COMMUNICATIONS EQUIPMENT - 0.6%
Echostar Communications Corp. 
 0%, 6/1/04 (c) Caa  9,000,000  6,030,000
TRANSPORTATION - 3.4%
AIR TRANSPORTATION - 2.1%
Trans World Airlines, Inc. 
 12%, 11/3/98 -  1,260,000  1,102,500
US Air Inc.:
 Series 1993-A1 Pass Thru
 Trust 8 5/8%, 9/1/98 B1  5,000,000  4,900,000
 10 3/8%, 3/1/13 B1  15,975,000  15,016,500
  21,019,000
RAILROADS - 1.2%
Transtar Holdings L.P./Transtar 
 Cap Corp., Series B, 
 0%, 12/15/03 (c) B-  17,941,000  12,199,880
TRUCKING & FREIGHT - 0.1%
Burlington Motor Holdings, Inc. 
 11 1/2%, 11/1/03 (g) Ca  4,750,000  855,000
TOTAL TRANSPORTATION   34,073,880
UTILITIES - 1.8%
CELLULAR - 0.7%
Comunicaciones Celulares SA 
 Unit 0%, 11/15/03 (c)(e) B3  12,000,000  6,810,000
USA Mobile Communications, Inc. 
 9 1/2%, 2/1/04 B3  210,000  207,900
  7,017,900
ELECTRIC UTILITY - 0.1%
El Paso Funding Corp. 
 lease oblig. (g): 
 9 3/8%, 10/1/96 Ca  790,000  537,200
 9.20%, 7/2/97 Ca  380,000  256,500
  793,700
CORPORATE BONDS - CONTINUED
 MOODY'S RATINGS PRINCIPAL VALUE
 (UNAUDITED) (B) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
UTILITIES - CONTINUED
TELEPHONE SERVICES - 1.0%
Winstar Communications, Inc. 
 Unit 0%, 10/15/05 (c)(e) - $ 6,550,000 $ 10,398,125
TOTAL UTILITIES   18,209,725
TOTAL NONCONVERTIBLE BONDS   782,549,308
TOTAL CORPORATE BONDS
 (Cost $780,639,572)   784,122,071
COMMERCIAL MORTGAGE SECURITIES - 0.2%
Meritor Mortgage Security Corp. 
 commercial Series 1987-1 
 Class B, 9.40%, 2/1/00 (e)(g) -  1,350,000  243,000
SKW Real Estate LP commercial 
 Series II Class E, 11%, 
 4/15/05 (e) B  1,500,000  1,507,500
TOTAL COMMERCIAL MORTGAGE SECURITIES
 (Cost $1,762,853)   1,750,500
COMMON STOCKS - 5.3%
 SHARES 
BASIC INDUSTRIES - 0.6%
METALS & MINING - 0.5%
Kaiser Aluminum Corp. (a)  383,500  4,985,500
PAPER & FOREST PRODUCTS - 0.1%
Mail-Well Holdings, Inc. (a)(e)  26,279  308,778
Repap Enterprises, Inc. (a)  300,000  1,319,310
  1,628,088
TOTAL BASIC INDUSTRIES   6,613,588
DURABLES - 0.1%
HOME FURNISHINGS - 0.0%
Polyvision Corp. (a)  2,993  6,173
TEXTILES & APPAREL - 0.1%
Hat Brands, Inc. (warrants) (a)(d)  27,466  302,121
HM/Hat Brands Trust Class I Unit (a)(d)  340,000  340,000
  642,121
TOTAL DURABLES   648,294
ENERGY - 0.9%
OIL & GAS - 0.9%
Flores & Rucks, Inc. (a)  341,400  4,950,300
Harcor Energy, Inc. (warrants) (a)  330,000  382,807
TransTexas Gas Corp. (a)  275,300  3,716,550
  9,049,657
FINANCE - 1.7%
INSURANCE - 1.7%
American Financial Group, Inc.   565,800  17,327,625
 
 SHARES VALUE (NOTE 1)
SECURITIES INDUSTRY - 0.0%
ECM Corp. LP (e)  3,000 $ 300,000
TOTAL FINANCE   17,627,625
HEALTH - 0.1%
MEDICAL EQUIPMENT & SUPPLIES - 0.1%
MVE, Inc. (warrants) (a)  10,555  158,325
Wright Medical 
 Technology, Inc. (warrants) (a)  1,976  335,970
  494,295
HOLDING COMPANIES - 0.1%
SDW Holdings Corp.(a)
 Unit (e)  4,450  1,335,000
 (warrants)  3,720  18,600
  1,353,600
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.0%
Ampex Corp. Class A (warrants) (a)  57,599  230,396
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
Terex Corp. (rights)  (a)(d)  3,150  315
Thermadyne Holdings Corp. (a)  65,419  1,185,719
  1,186,034
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   1,416,430
MEDIA & LEISURE - 1.1%
BROADCASTING - 0.3%
PanAmSat Corp. (a)  115,300  2,543,806
ENTERTAINMENT - 0.0%
Live Entertainment, Inc. (a) 
 $2.00 (warrant) (d)   232,000  11,600
 $2.72 (warrant) (d)  221,765  11,088
  22,688
LEISURE DURABLES & TOYS - 0.1%
IHF Capital, Inc.(a)(e): 
 Series H (warrants)  10,250  820,000
 Series I (warrants)  5,890  147,250
  967,250
LODGING & GAMING - 0.7%
Bally Gaming International, Inc. 
 (warrants)(a)  90,000  483,750
Horseshoe Gaming LLC (warrants) (a)  2,500,000  25,000
Host Marriott Corp. (a)  389,800  5,164,850
Maritime Group Ltd. (warrants) (a)  17,880  179
Motels of America, Inc. (a)  3,000  225,000
Sun International Hotels Ltd. (a)  30,570  1,008,810
Sun Internaitonal Hotels Ltd. Class B (a)  6,418  211,794
  7,119,383
PUBLISHING - 0.0%
General Media, Inc. (warrants) (a)  1,310  6,550
TOTAL MEDIA & LEISURE   10,659,677
RETAIL & WHOLESALE - 0.4%
APPAREL STORES - 0.0%
Lamonts Apparel, Inc. (a)  35,870  2,242
Lamonts Apparel, Inc. (warrants) (a)  66,214  1
  2,243
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
RETAIL & WHOLESALE - CONTINUED
GROCERY STORES - 0.4%
FF Holdings Corp. (a)(d)  33,900 $ 67,800
MAFCO (warrants) (a)  59  -
Food 4 Less Holdings, Inc. 
 (warrants)  (a)(d)  9,348  283,712
Stop & Shop Companies, Inc. (a)  150,300  3,475,688
  3,827,200
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Barry's Jewelers, Inc. (a)  45,576  182,304
Barry's Jewelers, Inc. (warrants) (a)  5,697  1,424
  183,728
TOTAL RETAIL & WHOLESALE   4,013,171
SERVICES - 0.1%
LEASING & RENTAL - 0.0%
Scotsman Holdings, Inc. (a)  8,689  119,908
SERVICES - 0.1%
Protection One, Inc. (warrants) (a)  74,560  410,080
Vestar/LPA Investment Corp. (a)  5,177  93,186
  503,266
TOTAL SERVICES   623,174
TECHNOLOGY - 0.1%
COMMUNICATIONS EQUIPMENT - 0.1%
Echostar Communications Corp. Class A  40,500  982,125
ELECTRONICS - 0.0%
Berg Electronics Holdings Corp. (a)(e)  20,853  125,118
TOTAL TECHNOLOGY   1,107,243
UTILITIES - 0.0%
ELECTRIC UTILITY - 0.0%
Eastern Utilities Associates  3  71
Northeast Utilities Associates (warrants) (a)  21,789  29,960
  30,031
GAS - 0.0%
UGI Corp. (warrants) (a)  14,033  2,104
TOTAL UTILITIES   32,135
TOTAL COMMON STOCKS
 (Cost $45,860,829)   53,638,889
PREFERRED STOCKS - 8.2%
CONVERTIBLE PREFERRED STOCKS - 0.3%
RETAIL & WHOLESALE - 0.0%
RETAIL & WHOLESALE, MISCELLANEOUS - 0.0%
Town & Country Corp. (a)  4,065  3,252
SERVICES - 0.3%
La Petite Holdings Corp. exchangeable (a)  160,800  3,216,000
TECHNOLOGY - 0.0%
ELECTRONICS - 0.0%
Alpine Group, Inc. 8% cumulative  1,594  71,730
UTILITIES - 0.0%
GAS - 0.0%
Columbia Gas System, Inc.  1,511  61,762
TOTAL CONVERTIBLE PREFERRED STOCKS   3,352,744
 
 SHARES VALUE (NOTE 1)
NONCONVERTIBLE PREFERRED STOCKS - 7.9%
BASIC INDUSTRIES - 0.0%
PAPER & FOREST PRODUCTS - 0.0%
S D Warren Co. exchangeable 
 pay-in-kind  3,720 $ 117,180
DURABLES - 0.0%
AUTOS, TIRES, & ACCESSORIES - 0.0%
Harvard Industries, Inc. pay-in-kind $14.25  25,979  681,949
ENERGY - 0.4%
OIL & GAS - 0.4%
Gulf Canada Resources Ltd., 
 Series 1, adj. rate  1,321,942  3,827,222
Gulf Canada Resources Ltd. (d)   31,009  89,151
  3,916,373
FINANCE - 1.2%
SAVINGS & LOANS - 1.2%
First Nationwide Bank 11 1/2%,  103,582  11,627,080
INDUSTRIAL MACHINERY & EQUIPMENT - 0.1%
ELECTRICAL EQUIPMENT - 0.1%
Ampex Corp. 8%  (a)(d)  1,589  1,015,927
MEDIA & LEISURE - 5.7%
BROADCASTING - 5.7%
Cablevision System Corp., Series G 
 exchangeable pay-in-kind (e)  159,107  16,467,575
PanAmSat Corp. 12 3/4% pay-in-kind  36,616  41,009,920
  57,477,495
TECHNOLOGY - 0.5%
ELECTRONICS - 0.5%
Berg Electronics Holding Corp., Series E, 
 $3.4687 pay-in-kind  168,137  4,707,832
UTILITIES - 0.0%
GAS - 0.0%
Columbia Gas System, Inc.   2,467  60,750
TOTAL NONCONVERTIBLE PREFERRED STOCKS   79,604,586
TOTAL PREFERRED STOCKS
 (Cost $77,990,307)   82,957,330
PURCHASED BANK DEBT - 0.1%
 PRINCIPAL
 AMOUNT
Leslie Fay Cos., Inc.: 
 term loan - $ 777,600  466,560
 revolving loan -  685,856  411,514
TOTAL PURCHASED BANK DEBT
 (Cost $1,190,771)   878,074
REPURCHASE AGREEMENTS - 8.6%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements
 (U.S. Treasury obligations) in a joint 
 trading account at 5.91% dated 
 12/29/95 due 1/2/96  $ 87,453,390 $ 87,396,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $994,840,332) $ 1,010,742,864
LEGEND
1. Non-income producing
2. Standard & Poor's Corporation credit ratings are used in the absence of
a rating by Moody's Investors Service, Inc.
3. Debt obligation initially issued in zero coupon form which converts to
coupon form at a specified rate and date.
4. Restricted securities - Investment in securities not registered under
the Securities Act of 1933 (see Note 2 of Notes to Financial Statements). 
Additional information on each holding is as follows:
  ACQUISITION ACQUISITION
SECURITY DATE COST
Ampex Corp. 8%  2/16/95 $ 834,225
Cafeteria Operators LP
 11%, 6/30/98  6/24/93 $ 4,438,501
FF Holdings Corp.  10/2/92
  to 1/14/94 $ 135,752
Food 4 Less Holdings,  12/30/92
 Inc. (warrants) to 5/17/93 $ 229,281
Gulf Canada Resources Ltd.  10/15/93 $ 76,940
Hat Brands, Inc. (warrants)  9/2/92
  to 2/23/94 $ -
HM/Hat Brands Trust
 Class I Unit  2/22/94 $ 340,000
Leslie Fay Cos., Inc.:
 9.53%, 1/15/00  7/19/93 $ 512,312
 10.54%, 1/15/02  7/19/93
  to 11/11/93 $ 404,156
Littlefield Co.
 10%, 9/30/97  2/28/94 $ 2,750,000
Live Entertainment, Inc.
 (warrants):
 $2.00  3/23/93 $ 220,717
 $2.72  3/23/93 $ 131,863
Terex Corp. (rights)  7/29/92 $ -
WCI Communities LP
  17%, 7/24/98  7/24/95 $ 4,937,231
5. Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $116,174,023 or 11.2% of net
assets.
6. The coupon rate shown on floating or adjustable rate securities
represents the rate at period end.
7. Non-income producing - issuer filed for protection under the Federal
Bankruptcy Code or is in default of interest payment.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $1,312,680,785 and $949,022,493, respectively.
The fund placed a portion of its portfolio securities with brokerage firms
which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $21,896 for the period (see
Note 3 of Notes to Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 0.0% AAA, AA, A 0.0%
Baa 0.0% BBB 0.0%
Ba 8.9% BB 16.6%
B 48.5% B 46.4%
Caa 9.4% CCC 2.4%
Ca, C 0.2% CC, C 0.0%
  D 0.2%
The percentage not rated by either S&P or Moody's amounted to 6.6%
including long-term debt categorized as other securities. FMR has
determined that unrated debt securities that are lower quality account for
6.6% of the total value of investment in securities.
INCOME TAX INFORMATION
At December 31, 1995, the aggregate cost of investment securities for
income tax purposes was $996,121,824. Net unrealized appreciation
aggregated $14,621,040, of which $38,646,371 related to appreciated
investment securities and $24,025,331 related to depreciated investment
securities. 
VARIABLE INSURANCE PRODUCTS FUND: HIGH INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 


                                                                                                                          
 DECEMBER 31, 1995                                                                                                                
 
ASSETS                                                                                                                            
 
Investment in securities, at value (including repurchase agreements of $87,396,000) (cost $994,840,332) -        $ 1,010,742,864   
See accompanying schedule                                                                                                         
 
Cash                                                                                                               254              
 
Receivable for investments sold                                                                                    6,165,833        
 
Receivable for fund shares sold                                                                                    7,120,279        
 
Dividends receivable                                                                                               517,158          
 
Interest receivable                                                                                                16,852,344       
 
Other receivables                                                                                                 3,728            
 
 TOTAL ASSETS                                                                                                     1,041,402,460    
 
LIABILITIES                                                                                                                      
 
Payable for investments purchased                                                                     $ 495,248                     
 
Payable for fund shares redeemed                                                                      170,468                      
 
Accrued management fee                                                                                507,064                      
 
Other payables and accrued expenses                                                                   230,122                      
 
 TOTAL LIABILITIES                                                                                                 1,402,902        
 
NET ASSETS                                                                                                        $ 1,039,999,558   
 
Net Assets consist of:                                                                                                           
 
Paid in capital                                                                                                   $ 927,473,751     
 
Undistributed net investment income                                                                               76,334,012       
 
Accumulated undistributed net realized gain (loss) on investments and foreign                                     20,293,833       
currency transactions                                                                                                            
 
Net unrealized appreciation (depreciation) on investments                                                          15,897,962       
and assets and liabilities in foreign currencies                                                                                 
 
NET ASSETS, for 86,302,481 shares outstanding                                                                     $ 1,039,999,558   
 
NET ASSET VALUE, offering price and redemption price per share ($1,039,999,558 (divided by) 86,302,481 shares)     $12.05           
 

 
STATEMENT OF OPERATIONS
 


                                                                                        
 YEAR ENDED DECEMBER 31, 1995                                                                    
 
INVESTMENT INCOME                                                                $ 5,754,603     
Dividends                                                                                        
 
Interest                                                                          76,991,507     
 
 TOTAL INCOME                                                                     82,746,110     
 
EXPENSES                                                                                         
 
Management fee                                                     $ 4,956,133                   
 
Transfer agent fees                                                 427,444                      
 
Accounting fees and expenses                                        266,623                      
 
Non-interested trustees' compensation                               3,485                        
 
Custodian fees and expenses                                         12,918                       
 
Registration fees                                                   126,417                      
 
Audit                                                               43,210                       
 
Legal                                                               35,431                       
 
Interest                                                            2,621                        
 
Miscellaneous                                                       2,484                        
 
 Total expenses before reductions                                   5,876,766                    
 
 Expense reductions                                                 (9,702        5,867,064      
                                                                   )                             
 
NET INVESTMENT INCOME                                                             76,879,046     
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                              
Net realized gain (loss) on:                                                                     
 
 Investment securities                                              21,707,506                   
 
 Foreign currency transactions                                      (1,190        21,706,316     
                                                                   )                             
 
Change in net unrealized appreciation (depreciation) on:                                         
 
 Investment securities                                              49,316,944                   
 
 Assets and liabilities in                                          (756          49,316,188     
 foreign currencies                                                )                             
 
NET GAIN (LOSS)                                                                   71,022,504     
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                  $ 147,901,550   
 

 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   YEAR ENDED     YEAR ENDED     
                                    DECEMBER 31,   DECEMBER 31,   
                                    1995           1994           
 
 
 
 


                                                                                                                        
Operations                                                                                     $ 76,879,046      $ 43,091,356     
Net investment income                                                                                                             
 
 Net realized gain (loss)                                                                         21,706,316        (726,075)       
 
 Change in net unrealized appreciation (depreciation)                                            49,316,188        (49,793,238)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                  147,901,550       (7,427,957)     
 
Distributions to shareholders                                                                     (43,871,918)      (30,631,598)    
From net investment income                                                                                                        
 
 From net realized gain                                                                           -                 (15,525,605)    
 
 TOTAL DISTRIBUTIONS                                                                              (43,871,918)      (46,157,203)    
 
Share transactions                                                                                747,404,302       498,543,147     
Net proceeds from sales of shares                                                                                                
 
 Reinvestment of distributions                                                                    43,871,918        46,157,203      
 
 Cost of shares redeemed                                                                         (424,723,050)     (385,629,739)   
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                          366,553,170       159,070,611     
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                         470,582,802       105,485,451     
 
NET ASSETS                                                                                                                        
 
 Beginning of period                                                                              569,416,756       463,931,305     
 
 End of period (including undistributed net investment income of $76,334,012 and 
$42,834,969, respectively)                                                                       $ 1,039,999,558   $ 569,416,756    
 
OTHER INFORMATION                                                                                                                
Shares                                                                                                                           
 
 Sold                                                                                             66,375,373        45,102,882      
 
 Issued in reinvestment of distributions                                                          4,326,619         4,073,892       
 
 Redeemed                                                                                         (37,385,468)      (34,899,979)    
 
 Net increase (decrease)                                                                          33,316,524        14,276,795      
 

 
 


                                                                                    
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 

 
FINANCIAL HIGHLIGHTS
 


                                                                 
                          YEARS ENDED DECEMBER 31,                                 
 
SELECTED PER-SHARE DATA   1995                       1994   1993 C   1992   1991   
 

 
 
 
 


                                                                                                  
Net asset value, beginning of period                  $ 10.750      $ 11.990    $ 10.820    $ 9.550     $ 7.070    
 
Income from Investment Operations                      .856          .770        .728        .790        .890      
Net investment income                                                                          
 
 Net realized and unrealized gain (loss)               1.224         (.910)      1.332       1.290       1.590     
 
 Total from investment operations                      2.080         (.140)      2.060       2.080       2.480     
 
Less Distributions                                     (.780)        (.730)      (.794)      (.810)      -         
From net investment income                                                                     
 
 In excess of net investment income                     -             -           (.036)      -           -         
 
 From net realized gain                                -             (.370)      (.060)      -           -         
 
 Total distributions                                   (.780)        (1.100)     (.890)      (.810)      -         
 
Net asset value, end of period                         $ 12.050      $ 10.750    $ 11.990    $ 10.820    $ 9.550    
 
TOTAL RETURN A, B                                      20.72%        (1.64)%     20.40%      23.17%      35.08%    
 
RATIOS AND SUPPLEMENTAL DATA                                                                   
 
Net assets, end of period (000 omitted)                $ 1,040,000   $ 569,417   $ 463,931   $ 200,591   $ 70,060   
 
Ratio of expenses to average net assets                .71%          .71%        .64%        .67%        .97%      
                                                                            D                                  
 
Ratio of net investment income to average net assets   9.32%         8.75%       8.69%       10.98%      12.94%    
 
Portfolio turnover rate                                132%          122%        155%        160%        154%      
 
A THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN 
REDUCED DURING THE PERIODS SHOWN (SEE NOTE 5 OF NOTES TO FINANCIAL 
STATEMENTS).                                                                             
B TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO YOUR INSURANCE 
COMPANY'S SEPARATE ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE 
THE TOTAL RETURNS SHOWN.                                                                  
C EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 
93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT 
PRESENTATION OF INCOME, CAPITAL GAIN,                                                                 
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS A 
RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN 
RECLASSIFICATIONS RELATED TO BOOK                                                                    
TO TAX DIFFERENCES.                                                                            
D FMR VOLUNTARILY REIMBURSED A PORTION OF THE FUND'S EXPENSES DURING 
THE PERIOD. WITHOUT THIS REIMBURSEMENT, THE FUND'S EXPENSE RATIO WOULD 
HAVE BEEN HIGHER.   
 

 
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value). 
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED        PAST 1   PAST 5   LIFE OF   
DECEMBER 31, 1995    YEAR     YEARS    FUND      
 
Equity-Income        35.09%   21.32%   13.33%    
 
S&P 500              37.58%   16.60%   14.46%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
Composite Index of 500 Stocks - a common proxy for the U.S. stock market.
This benchmark includes reinvested dividends and capital gains, if any.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
If Fidelity had not reimbursed certain fund expenses, the fund's past five
year and life of fund total returns would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money.
$10,000 OVER LIFE OF FUND
             VIP Equity IncomStandard & Poor'
    10/09/86        10000.00        10000.00
    10/31/86        10110.00        10329.97
    11/30/86        10330.00        10580.99
    12/31/86        10020.00        10311.18
    01/31/87        11170.00        11700.09
    02/28/87        11430.00        12162.25
    03/31/87        11720.18        12513.74
    04/30/87        11428.43        12402.36
    05/31/87        11498.86        12510.26
    06/30/87        11738.55        13142.03
    07/31/87        12185.73        13808.33
    08/31/87        12521.12        14323.38
    09/30/87        12258.32        14009.70
    10/31/87         9866.20        10992.01
    11/30/87         9424.74        10086.27
    12/31/87         9906.52        10853.84
    01/31/88        10611.13        11310.78
    02/29/88        11136.95        11837.86
    03/31/88        10943.07        11472.07
    04/30/88        11124.21        11599.41
    05/31/88        11273.39        11700.33
    06/30/88        11914.76        12237.37
    07/31/88        11893.18        12190.87
    08/31/88        11688.12        11776.38
    09/30/88        12035.42        12278.06
    10/31/88        12243.12        12619.39
    11/30/88        12046.36        12438.93
    12/31/88        12156.33        12656.61
    01/31/89        12907.13        13583.07
    02/28/89        12840.88        13244.86
    03/31/89        13119.01        13553.46
    04/30/89        13625.32        14256.89
    05/31/89        14030.37        14834.29
    06/30/89        14039.98        14749.73
    07/31/89        14858.50        16081.64
    08/31/89        15097.24        16396.84
    09/30/89        14927.51        16329.61
    10/31/89        14066.31        15950.76
    11/30/89        14146.69        16276.16
    12/31/89        14264.74        16666.78
    01/31/90        13301.38        15548.44
    02/28/90        13380.20        15749.02
    03/31/90        13402.27        16166.37
    04/30/90        12937.59        15762.21
    05/31/90        13793.57        17299.02
    06/30/90        13656.23        17181.39
    07/31/90        13322.25        17126.41
    08/31/90        12258.45        15578.18
    09/30/90        11307.54        14819.52
    10/31/90        11019.21        14755.80
    11/30/90        11808.98        15709.03
    12/31/90        12083.75        16147.31
    01/31/91        12731.78        16851.33
    02/28/91        13608.52        18056.20
    03/31/91        13890.81        18493.16
    04/30/91        13955.72        18537.54
    05/31/91        14721.66        19338.37
    06/30/91        14119.72        18452.67
    07/31/91        14920.19        19312.56
    08/31/91        15235.12        19770.27
    09/30/91        15130.56        19440.11
    10/31/91        15382.51        19700.60
    11/30/91        14719.47        18906.67
    12/31/91        15882.70        21069.59
    01/31/92        16097.15        20677.70
    02/29/92        16619.87        20946.51
    03/31/92        16416.22        20538.05
    04/30/92        16930.49        21141.87
    05/31/92        17065.83        21245.47
    06/30/92        16916.41        20928.91
    07/31/92        17434.82        21784.90
    08/31/92        17052.84        21338.31
    09/30/92        17229.86        21590.10
    10/31/92        17436.12        21665.67
    11/30/92        18068.66        22404.47
    12/31/92        18564.83        22680.04
    01/31/93        19119.01        22870.55
    02/28/93        19548.49        23181.59
    03/31/93        20131.05        23670.73
    04/30/93        20047.35        23097.89
    05/31/93        20410.07        23716.92
    06/30/93        20650.14        23785.70
    07/31/93        20931.09        23690.55
    08/31/93        21731.81        24588.43
    09/30/93        21648.73        24399.09
    10/31/93        21846.69        24904.16
    11/30/93        21464.91        24667.57
    12/31/93        21961.06        24966.04
    01/31/94        22928.26        25814.89
    02/28/94        22337.82        25115.31
    03/31/94        21403.32        24020.28
    04/30/94        22140.85        24327.74
    05/31/94        22351.57        24726.71
    06/30/94        22213.48        24120.91
    07/31/94        22955.44        24912.07
    08/31/94        24136.53        25933.47
    09/30/94        23741.11        25298.10
    10/31/94        24228.42        25867.31
    11/30/94        23436.54        24925.22
    12/31/94        23512.77        25294.86
    01/31/95        23880.40        25950.76
    02/28/95        24790.97        26962.06
    03/31/95        25646.99        27757.71
    04/30/95        26360.31        28575.17
    05/31/95        27154.68        29717.32
    06/30/95        27544.83        30407.65
    07/31/95        28604.87        31415.97
    08/31/95        28963.65        31494.83
    09/30/95        29925.22        32823.91
    10/31/95        29580.88        32706.73
    11/30/95        30859.87        34142.55
    12/29/95        31763.97        34800.14
 
Let's say you invested $10,000 in Equity-Income Portfolio on October 9,
1986, when the fund started. By December 31, 1995, your investment would
have grown to $31,764 - a 217.64% increase. That compares to $10,000
invested in the S&P 500, which would have grown to $34,800 over the same
period - a 248% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF DECEMBER 31, 1995
                                        % OF FUND'S    
                                        INVESTMENTS    
 
Philip Morris Companies, Inc.           4.7            
 
Federal National Mortgage Association   3.5            
 
General Electric Co.                    2.4            
 
NYNEX Corp.                             1.9            
 
Citicorp                                1.7            
 
TOP FIVE MARKET SECTORS AS OF DECEMBER 31, 1995
                                   % OF FUND'S    
                                   INVESTMENTS    
 
Finance                            19.2           
 
Nondurables                        10.0           
 
Utilities                          7.8            
 
Industrial Machinery & Equipment   6.8            
 
Health                             6.6            
 
ASSET ALLOCATION AS OF DECEMBER 31, 1995*
Row: 1, Col: 1, Value: 9.4
Row: 1, Col: 2, Value: 8.699999999999999
Row: 1, Col: 3, Value: 81.90000000000001
Stocks  81.9%
Bonds  8.7%
Short-term investments 9.4%
FOREIGN INVESTMENTS 3.4%
*
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with Bettina Doulton, Portfolio Manager of Equity-Income
Portfolio
Q. HOW DID THE FUND PERFORM, BETTINA?
A. Compared to its peers, the fund did very well over the past 12 months.
However, it slightly trailed the performance of the Standard & Poor's
Composite Index for the 12-month period. The index had a total return of
37.58% for the 12 months ended December 31, 1995. The stock market rally in
1995 was narrow - led by the technology and finance sectors, as well as
large-cap and blue-chip stocks - and many funds did not beat the
performance of the index during the past 12 months. 
Q. WHAT HELPED THE FUND'S PERFORMANCE?
A. The fund's performance came from a number of sectors, including finance
and telephone utilities, as well as from some of the larger holdings,
including the fund's largest investment, Philip Morris. This company's
business was propelled by gains in market share for its Marlboro brand
domestically, and by increased volumes and profits in its international
tobacco business.
Q. LET'S TAKE A LOOK AT YOUR INVESTMENTS IN THE FINANCE SECTOR. WHICH
STOCKS HAVE TURNED OUT WELL?
A. The fund's finance investments are fairly diverse. I pick the stocks for
the fund one-by-one, but many of the top performers over the past 12 months
came from this sector. Among them, Citicorp benefited from growth in its
emerging market credit card business. Fannie Mae - the Federal National
Mortgage Association - was helped by improved business conditions, a strong
supply of mortgages and widening spreads, such that profit growth was
solid. And American Express, having restructured in order to reduce costs,
posted strong and consistent earnings growth from improved marketing of its
existing and new credit card products. Beyond that, some of the fund's
insurance stocks - GenRe, American International Group, Aetna and CIGNA -
contributed well to the fund's return.
Q. HOW ABOUT TELEPHONE UTILITIES?
A. I've owned several of the regional Bell operating companies (RBOCs),
such as Ameritech, BellSouth, Bell Atlantic, NYNEX and SBC Communications.
The regulatory environment is improving on a state-by-state basis, allowing
these companies to focus more on profitability and competitiveness. They've
also been able to improve revenues by offering value-added services, such
as call waiting and caller identification, cellular services, and
additional access lines for computer modem use.
Q. WHICH STOCKS DIDN'T TURN OUT AS WELL AS YOU WOULD HAVE LIKED?
A. A couple of areas were disappointing. First, Wal-Mart struggled as it
went through a major transition. It was upgrading and expanding its older,
most profitable stores, converting them into so-called super centers -
general merchandise stores with grocery stores attached. The negative
impact on the company's profits associated with this process - as well as
the difficult retail environment - was worse and more prolonged than
anticipated. Second, despite better managing their account bases and
internal operations, WMX Technologies and Browning-Ferris Industries -
broadly based pollution control companies - were hurt by the weakening
economy, such that the pace of revenue and profit growth was not as strong
as expected.
Q. GENERAL ELECTRIC WAS ONE OF THE FUND'S TOP FIVE STOCKS AT THE END OF THE
PERIOD. WHY WAS IT ATTRACTIVE TO YOU?
A. GE offered a diverse business portfolio, shareholder-oriented management
and a consistent earnings history, qualities that appeared attractive given
the economic climate. I felt the same way about Emerson Electric and
Allied-Signal. These companies - through geographical expansion and
improvements in productivity - were able to sustain consistent earnings and
free cash flow. I believed the economy was weakening to an extent that the
relative performance expected from these companies would be rewarded.
Q. DOES THAT MEAN YOUR OUTLOOK IS COLORED BY CONCERNS FOR THE ECONOMY?
A. Yes it does. Economic indicators point out that the economy is slowing.
Wages have been stagnant and consumers' disposable income is down. Interest
rates will have to decline, in part so that capital will flow back into the
developing economies, believed to be a prime driver for future global
economic growth including U.S. exports. As it stands at the end of 1995,
economies outside of the U.S. also have slowed, leading me to believe that
demand for U.S. exports will wane. Given this backdrop, I have concerns
about corporate profitability in 1996 and think it will be a tough
investing environment. As a result, I'll be looking for companies with
aspects to their business that will enable them to sustain good earnings
growth despite a weakening economy.
 
 
 
FUND FACTS
GOAL: seeks high current income by investing in 
high yielding, lower-rated fixed income 
securities
START DATE: September 19, 1985
SIZE: as of December 31, 1995, more than 
$1.0 billion
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
INVESTMENTS DECEMBER 31, 1995
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 81.3%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 6.0%
AEROSPACE & DEFENSE - 3.3%
Alliant Techsystems, Inc. (a)   447,100 $ 22,634,438
Boeing Co.   344,600  27,008,025
Lockheed Martin Corp.   329,303  26,014,937
McDonnell Douglas Corp.   289,800  26,661,600
Rockwell International Corp.   634,000  33,522,750
Sundstrand Corp.   183,000  12,878,625
Thiokol Corp.   232,700  7,882,713
  156,603,088
DEFENSE ELECTRONICS - 2.0%
Litton Industries, Inc. (a)   546,300  24,310,350
Loral Corp.   538,800  19,060,050
Raytheon Co.   1,164,600  55,027,350
  98,397,750
SHIP BUILDING & REPAIR - 0.7%
General Dynamics Corp.   592,600  35,037,475
TOTAL AEROSPACE & DEFENSE   290,038,313
BASIC INDUSTRIES - 5.5%
CHEMICALS & PLASTICS - 4.3%
du Pont (E.I.) de Nemours & Co.   585,500  40,911,813
Ethyl Corp.   723,100  9,038,750
Great Lakes Chemical Corp.   179,800  12,945,600
Hercules, Inc.   521,400  29,393,925
Minnesota Mining & 
 Manufacturing Co.   516,000  34,185,000
Monsanto Co.   190,000  23,275,000
Nalco Chemical Co.   221,200  6,663,650
Raychem Corp.   248,400  14,127,750
Schulman (A.), Inc.   70,600  1,588,500
Union Carbide Corp.   1,013,700  38,013,750
  210,143,738
IRON & STEEL - 0.2%
Nucor Corp.   177,000  10,111,125
METALS & MINING - 0.7%
Alcan Aluminium Ltd.   409,114  12,706,568
Aluminum Co. of America  375,000  19,828,125
  32,534,693
PACKAGING & CONTAINERS - 0.1%
Crown Cork & Seal Co., Inc. (a)   98,500  4,112,375
PAPER & FOREST PRODUCTS - 0.2%
James River Corp. of Virginia  451,700  10,897,263
TOTAL BASIC INDUSTRIES   267,799,194
CONGLOMERATES - 3.1%
Allied-Signal, Inc.   748,700  35,563,250
ITT Industries, Inc.   292,600  7,022,400
Tyco International Ltd.   1,752,742  62,441,434
United Technologies Corp.   422,300  40,065,713
Whitman Corp.   152,200  3,538,650
   148,631,447
CONSTRUCTION & REAL ESTATE - 0.3%
BUILDING MATERIALS - 0.3%
Cooper Cameron Corp. (a)   200,628  7,122,294
Sherwin-Williams Co.   196,900  8,023,675
  15,145,969
 
 SHARES VALUE (NOTE 1)
CONSTRUCTION - 0.0%
Castle & Cooke, Inc.   74,767 $ 1,252,331
TOTAL CONSTRUCTION & REAL ESTATE   16,398,300
DURABLES - 2.3%
AUTOS, TIRES, & ACCESSORIES - 1.7%
Chrysler Corp.   237,100  13,129,413
Dana Corp.   406,100  11,878,425
General Motors Corp.   683,376  36,133,506
Johnson Controls, Inc.   61,100  4,200,625
PACCAR, Inc.   55,300  2,329,513
Snap-on Tools Corp.   374,000  16,923,500
  84,594,982
CONSUMER ELECTRONICS - 0.4%
Whirlpool Corp.   342,500  18,238,125
TEXTILES & APPAREL - 0.2%
Westpoint Stevens, Inc. Class A  358,900  7,200,431
TOTAL DURABLES   110,033,538
ENERGY - 5.6%
ENERGY SERVICES - 1.5%
Baker Hughes, Inc.   521,800  12,718,875
Dresser Industries, Inc.   158,700  3,868,313
Helmerich & Payne, Inc.   95,000  2,826,250
McDermott International, Inc.   348,400  7,664,800
Schlumberger Ltd.   646,900  44,797,825
  71,876,063
OIL & GAS - 4.1%
Amerada Hess Corp.   910,200  48,240,600
British Petroleum PLC ADR  825,877  84,342,689
Canada Occidental Petroleum Ltd.   161,100  5,284,000
Coastal Corp. (The)  380,000  14,155,000
Kerr-McGee Corp.   118,400  7,518,400
Occidental Petroleum Corp.   1,047,000  22,379,625
Petro-Canada 1st Installment Receipt (b)  185,600  1,071,279
Total SA:
 Class B  210,425  14,174,149
 sponsored ADR  10,978  373,252
  197,538,994
TOTAL ENERGY   269,415,057
FINANCE - 19.2%
BANKS - 6.6%
Bank of Boston Corp.   257,877  11,926,811
Barnett Banks, Inc.   86,800  5,121,200
Boatmen's Bancshares, Inc.   55,100  2,252,213
Chase Manhattan Corp.   205,460  12,456,013
Chemical Banking Corp.   604,400  35,508,500
Citicorp  1,262,400  84,896,400
First Bank System, Inc.   181,600  9,011,900
First Interstate Bancorp  372,500  50,846,250
First Union Corp.   393,990  21,915,694
Fleet Financial Group, Inc.   628,054  25,593,201
KeyCorp.   369,200  13,383,500
NationsBank Corp.   428,400  29,827,350
Wells Fargo & Co.   92,600  20,001,600
  322,740,632
CREDIT & OTHER FINANCE - 2.2%
American Express Co.   1,974,572  81,697,917
Greenpoint Financial Corp.   327,900  8,771,325
Household International, Inc.   234,011  13,835,900
  104,305,142
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
FINANCE - CONTINUED
FEDERAL SPONSORED CREDIT - 4.7%
Federal Home Loan 
 Mortgage Corporation  636,000 $ 53,106,000
Federal National 
 Mortgage Association  1,359,000  168,685,875
Student Loan Marketing Association  124,000  8,168,500
  229,960,375
INSURANCE - 5.6%
Aetna Life & Casualty Co.   649,000  44,943,250
Allstate Corp.   893,900  36,761,638
American International Group, Inc.   423,000  39,127,500
CIGNA Corp.   308,800  31,883,600
General Re Corp.   320,000  49,600,000
ITT Hartford Group, Inc.   292,600  14,154,525
Loews Corp.   533,000  41,773,875
Prudential Reinsurance Holdings, Inc.   202,100  4,724,088
Travelers, Inc. (The)  147,933  9,301,287
  272,269,763
SAVINGS & LOANS - 0.1%
Charter One Financial Corp.   149,000  4,563,125
TOTAL FINANCE   933,839,037
HEALTH - 6.3%
DRUGS & PHARMACEUTICALS - 4.3%
Allergan, Inc.   388,100  12,613,250
American Home Products Corp.   438,100  42,495,700
Bristol-Myers Squibb Co.   646,800  55,543,950
Lilly (Eli) & Co.   66,800  3,757,500
Merck & Co., Inc.   151,400  9,954,550
Pharmacia & Upjohn, Inc.   1,193,400  46,244,250
Schering-Plough Corp.   112,900  6,181,275
SmithKline Beecham PLC ADR  580,700  32,228,850
  209,019,325
MEDICAL EQUIPMENT & SUPPLIES - 1.2%
Baxter International, Inc.   1,022,300  42,808,813
Hillenbrand Industries, Inc.   29,000  982,375
I-Stat Corporation (a)  149,400  4,855,500
Nellcor, Inc. (a)   188,324  10,922,792
  59,569,480
MEDICAL FACILITIES MANAGEMENT - 0.8%
Columbia/HCA Healthcare Corp.   548,100  27,816,075
Tenet Healthcare Corp. (a)   137,600  2,855,200
U.S. Healthcare, Inc.   134,700  6,263,550
  36,934,825
TOTAL HEALTH   305,523,630
INDUSTRIAL MACHINERY & EQUIPMENT - 6.8%
ELECTRICAL EQUIPMENT - 3.2%
Emerson Electric Co.   457,500  37,400,625
General Electric Co.   1,620,200  116,654,400
  154,055,025
INDUSTRIAL MACHINERY & EQUIPMENT - 2.0%
Caterpillar, Inc.   335,800  19,728,250
Cooper Industries, Inc.   240,832  8,850,576
Deere & Co.   1,423,200  50,167,800
Ingersoll-Rand Co.   559,000  19,634,875
Varity Corp. (a)   62,700  2,327,738
  100,709,239
 
 SHARES VALUE (NOTE 1)
POLLUTION CONTROL - 1.6%
Browning-Ferris Industries, Inc.   1,364,800 $ 40,261,600
WMX Technologies, Inc.   1,222,200  36,513,225
  76,774,825
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   331,539,089
MEDIA & LEISURE - 2.1%
BROADCASTING - 0.8%
Viacom, Inc. Class B (non-vtg.) (a)  833,014  39,464,038
LODGING & GAMING - 0.6%
ITT Corp.   594,700  31,519,100
PUBLISHING - 0.6%
Knight-Ridder, Inc.   201,700  12,606,250
Meredith Corp.   224,600  9,405,125
Times Mirror Co. Class A  212,100  7,184,888
  29,196,263
RESTAURANTS - 0.1%
Darden Restaurants, Inc.   332,900  3,953,188
TOTAL MEDIA & LEISURE   104,132,589
NONDURABLES - 9.9%
BEVERAGES - 2.1%
Anheuser-Busch Companies, Inc.   649,300  43,421,938
PepsiCo, Inc.   1,077,200  60,188,550
  103,610,488
FOODS - 0.7%
ConAgra, Inc.   298,300  12,304,875
Dole Food, Inc.   224,300  7,850,500
Kellogg Co.   75,800  5,855,550
Nabisco Holdings Class A  232,500  7,585,313
  33,596,238
HOUSEHOLD PRODUCTS - 1.4%
Avon Products, Inc.   423,880  31,949,955
Colgate-Palmolive Co.   223,600  15,707,900
First Brands Corp.   329,200  15,678,150
Rubbermaid, Inc.   231,000  5,890,500
  69,226,505
TOBACCO - 5.7%
Imasco Ltd.   113,700  2,208,414
Philip Morris Companies, Inc.   2,521,100  228,159,550
RJR Nabisco Holdings Corp.   986,839  30,468,654
UST, Inc.   448,500  14,968,688
  275,805,306
TOTAL NONDURABLES   482,238,537
RETAIL & WHOLESALE - 2.0%
APPAREL STORES - 0.3%
Limited, Inc. (The)  906,500  15,750,438
GENERAL MERCHANDISE STORES - 1.2%
Dayton Hudson Corp.   71,100  5,332,500
May Department Stores Co. (The)  93,500  3,950,375
Sears, Roebuck & Co.   403,000  15,717,000
Wal-Mart Stores, Inc.   1,596,300  35,717,213
  60,717,088
GROCERY STORES - 0.3%
Great Atlantic & Pacific Tea Co., Inc.   312,700  7,192,100
Vons Companies, Inc. (a)   231,900  6,551,175
  13,743,275
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
RETAIL & WHOLESALE - CONTINUED
RETAIL & WHOLESALE, MISCELLANEOUS - 0.2%
Home Depot, Inc. (The)  151,400 $ 7,248,275
Tandy Corp.   36,300  1,506,450
  8,754,725
TOTAL RETAIL & WHOLESALE   98,965,526
SERVICES - 0.3%
ADT Ltd. (a)   711,600  10,674,000
National Service Industries, Inc.   80,400  2,602,950
  13,276,950
TECHNOLOGY - 2.3%
COMPUTERS & OFFICE EQUIPMENT - 1.7%
International Business Machines Corp.   320,700  29,424,225
Pitney Bowes, Inc.   1,111,300  52,231,100
  81,655,325
ELECTRONICS - 0.6%
AMP, Inc.   659,600  25,312,150
Thomas & Betts Corp.   81,200  5,988,500
  31,300,650
TOTAL TECHNOLOGY   112,955,975
TRANSPORTATION - 1.8%
RAILROADS - 1.7%
Burlington Northern Santa Fe Corp.   625,940  48,823,320
CSX Corp.   390,600  17,821,125
Union Pacific Corp.   237,900  15,701,400
  82,345,845
TRUCKING & FREIGHT - 0.1%
Roadway Services, Inc.   105,200  5,141,650
TOTAL TRANSPORTATION   87,487,495
UTILITIES - 7.8%
TELEPHONE SERVICES - 7.8%
Ameritech Corp.   1,067,900  63,006,100
Bell Atlantic Corp.   790,400  52,858,000
BellSouth Corp.   1,632,200  71,000,700
NYNEX Corp.   1,754,600  94,748,400
Pacific Telesis Group  639,500  21,503,188
Koninklijke PPT Nederland  236,700  8,581,847
Koninklijke PPT Nederland (d)  104,400  3,785,149
SBC Communications, Inc.   950,300  54,642,250
Southern New England 
 Telecommunications Corp.   251,900  10,013,025
TOTAL UTILITIES   380,138,659
TOTAL COMMON STOCKS
 (Cost $3,211,246,320)   3,952,413,336
PREFERRED STOCKS - 0.6%
CONVERTIBLE PREFERRED STOCKS - 0.6%
BASIC INDUSTRIES - 0.1%
PAPER & FOREST PRODUCTS - 0.1%
James River Corp. cum, Series P  278,200  6,502,925
 
 SHARES VALUE (NOTE 1)
ENERGY - 0.5%
OIL & GAS - 0.5%
Atlantic Richfield Co. 
 exchangeable $.5575  431,300 $ 10,135,550
Occidental Petroleum Corp. 
 Indexed $3.00  218,900  13,599,163
   23,734,713
UTILITIES - 0.0%
GAS - 0.0%
Columbia Gas System, Inc.   403  16,473
TOTAL CONVERTIBLE PREFERRED STOCKS   30,254,111
NONCONVERTIBLE PREFERRED STOCKS - 0.0%
UTILITIES - 0.0%
ELECTRIC UTILITY - 0.0%
Gulf States Utilities Co., Series B, 
 adj. rate   586  28,128
GAS - 0.0%
Columbia Gas System, Inc.  658  16,203
TOTAL NONCONVERTIBLE PREFERRED STOCKS   44,331
TOTAL PREFERRED STOCKS
 (Cost $34,163,788)   30,298,442
CORPORATE BONDS - 1.3%
 MOODY'S RATINGS PRINCIPAL 
 (UNAUDITED) (C) AMOUNT 
CONVERTIBLE BONDS - 0.3%
CONSTRUCTION & REAL ESTATE - 0.0%
REAL ESTATE INVESTMENT TRUSTS - 0.0%
Liberty Property exchangeable 
 8%, 7/1/01 - $ 750,000  769,688
HEALTH - 0.2%
DRUGS & PHARMACEUTICALS - 0.2%
Roche Holdings, Inc. liquid yield 
 option notes 0%, 4/20/10 (d) -  19,580,000  8,664,150
PRECIOUS METALS - 0.1%
Pegasus Gold, Inc. euro 
 6 1/4%, 4/30/02 (d) Baa3  1,860,000  2,055,300
SERVICES - 0.0%
ADT Operations, Inc. liquid yield 
 option notes 0%, 7/6/10 Ba3  3,670,000  1,752,425
UTILITIES - 0.0%
GAS - 0.0%
SFP Pipeline Holdings, Inc. 
 exchangeable 0%, 
 8/15/10 (e) Baa3  470,000  611,000
TOTAL CONVERTIBLE BONDS   13,852,563
NONCONVERTIBLE BONDS - 1.0%
AEROSPACE & DEFENSE - 0.0%
DEFENSE ELECTRONICS - 0.0%
Tracor, Inc. 
 10 7/8%, 8/15/01 B2  1,220,000  1,268,800
CORPORATE BONDS - CONTINUED
 MOODY'S RATINGS PRINCIPAL VALUE
 (UNAUDITED) (B) AMOUNT (NOTE 1)
NONCONVERTIBLE BONDS - CONTINUED
BASIC INDUSTRIES - 0.2%
PACKAGING & CONTAINERS - 0.0%
Owens Illinois, Inc. 
 10 1/4%, 4/1/99 B2 $ 350,000 $ 360,500
PAPER & FOREST PRODUCTS - 0.2%
Stone Container Corp. 
 9 7/8%, 2/1/01 B1  7,760,000  7,546,600
TOTAL BASIC INDUSTRIES   7,907,100
DURABLES - 0.2%
TEXTILES & APPAREL - 0.2%
Westpoint Stevens, Inc.: 
 8 3/4%, 12/15/01 B1  2,660,000  2,660,000
 9 3/8%, 12/15/05 B3  7,850,000  7,732,250
  10,392,250
FINANCE - 0.0%
BANKS - 0.0%
Signet Banking Corp. (e):
 6%, 5/15/97  Baa2  340,000  337,753
 6 1/8%, 4/15/98  Baa2  190,000  187,866
  525,619
HEALTH - 0.1%
MEDICAL FACILITIES MANAGEMENT - 0.1%
Tenet Healthcare Corp.: 
 9 5/8%, 9/1/02 Ba2  1,760,000  1,925,000
 8 5/8%, 12/1/03 Ba2  3,480,000  3,636,600
  5,561,600
MEDIA & LEISURE - 0.4%
BROADCASTING - 0.4%
Viacom, Inc. 8%, 7/7/06 B1  18,890,000  19,220,575
NONDURABLES - 0.1%
BEVERAGES - 0.1%
Canandaigua Wine, Inc. 
 8 3/4%, 12/15/03 B1  5,700,000  5,671,500
TOTAL NONCONVERTIBLE BONDS   50,547,444
TOTAL CORPORATE BONDS
 (Cost $59,279,783)   64,400,007
U.S. TREASURY OBLIGATIONS - 7.4%
 5 3/4%, 8/15/03 Aaa  68,000,000  68,818,040
 7 1/4%, 2/15/23 Aaa  17,690,000  20,227,442
 6 1/4%, 8/15/23 Aaa  8,790,000  9,044,119
 7 1/2%, 11/15/24 Aaa  15,390,000  18,499,242
 7 5/8%, 2/15/25 Aaa  29,540,000  36,121,807
 6 7/8%, 8/15/25 Aaa  35,210,000  39,710,190
 Principal STRIPS:
 0%, 11/15/18 Aaa  345,000,000  83,797,050
 0%, 2/15/19 Aaa  350,000,000  83,699,000
TOTAL U.S. TREASURY OBLIGATIONS
 (Cost $332,219,484)   359,916,890
REPURCHASE AGREEMENTS - 9.4%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations) in a joint 
 trading account at 5.91% dated 
 12/29/95 due 1/2/96  $ 455,467,894 $ 455,169,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $4,092,078,375)   $ 4,862,197,675
LEGEND
1. Non-income producing
2. Purchased on an installment basis. Market value reflects only those
payments made through December 31, 1995. The remaining installments for
Petro-Canada, aggregating CAD 1,577,600, are due September 23, 1996 and
March 24, 1997.
3. Standard & Poor's Corporation credit ratings are used in the absence of
a rating by Moody's Investors Service, Inc.
4. Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $14,504,599 or 0.3% of net
assets.
5. The coupon rate shown on floating or adjustable rate securities
represents the rate at period end.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $4,313,419,496 and $2,742,014,794, respectively, of which U.S.
government and government agency obligations aggregated $409,364,645 and
$205,227,833, respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $2,077,039 for the period
(see Note 3 of Notes to Financial Statements).
The composition of long-term debt holdings as a percentage of total value
of investment in securities, is as follows (ratings are unaudited):
 MOODY'S RATINGS S&P RATINGS
Aaa, Aa, A 7.4% AAA, AA, A 7.4%
Baa 0.1% BBB 0.0%
Ba 0.1% BB 0.6%
B 0.9% B 0.5%
Caa 0.0% CCC 0.0%
Ca, C 0.0% CC, C 0.0%
  D 0.0%
The percentage not rated by either S&P or Moody's amounted to 0.2%. FMR has
determined that unrated debt securities that are lower quality account for
0.2% of the total value of investment in securities.
INCOME TAX INFORMATION
At December 31, 1995, the aggregate cost of investment securities for
income tax purposes was $4,098,146,199. Net unrealized appreciation
aggregated $764,051,476, of which $793,759,941 related to appreciated
investment securities and $29,708,465 related to depreciated investment
securities. 
The fund hereby designates approximately $64,818,000 as a capital gain
dividend for the purpose of the dividend paid deduction.
VARIABLE INSURANCE PRODUCTS FUND: EQUITY-INCOME PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 


                                                                                                                          
 DECEMBER 31, 1995                                                                                                                 
 
ASSETS                                                                                                                           
 
Investment in securities, at value (including repurchase agreements of $455,169,000) (cost $4,092,078,375)      $ 4,862,197,675   
- - See accompanying schedule                                                                                                       
 
Cash                                                                                                              719              
 
Receivable for investments sold                                                                                    1,835,507        
 
Receivable for fund shares sold                                                                                    10,941,112       
 
Dividends receivable                                                                                               10,792,285       
 
Interest receivable                                                                                                5,307,245        
 
Other receivables                                                                                                  126,974          
 
 TOTAL ASSETS                                                                                                      4,891,201,517    
 
LIABILITIES                                                                                                                       
 
Payable for investments purchased                                                                   $ 7,521,288                     
 
Payable for fund shares redeemed                                                                     1,339,589                      
 
Accrued management fee                                                                               2,004,252                      
 
Other payables and accrued expenses                                                                  901,707                        
 
 TOTAL LIABILITIES                                                                                                 11,766,836       
 
NET ASSETS                                                                                                        $ 4,879,434,681   
 
Net Assets consist of:                                                                                                            
 
Paid in capital                                                                                                   $ 3,883,373,607   
 
Undistributed net investment income                                                                                8,997,355        
 
Accumulated undistributed net realized gain (loss) on investments and foreign                                     216,938,284      
currency transactions                                                                                                             
 
Net unrealized appreciation (depreciation) on investments                                                         770,125,435      
and assets and liabilities in foreign currencies                                                                                  
 
NET ASSETS, for 253,263,397 shares outstanding                                                                   $ 4,879,434,681   
 
NET ASSET VALUE, offering price and redemption price per share ($4,879,434,681 (divided by) 253,263,397 shares) $19.27           
 

 
STATEMENT OF OPERATIONS
 


                                                                                           
 YEAR ENDED DECEMBER 31, 1995                                                                       
 
INVESTMENT INCOME                                                                 $ 74,462,683      
Dividends                                                                                           
 
Interest                                                                           35,486,492       
 
 TOTAL INCOME                                                                      109,949,175      
 
EXPENSES                                                                                            
 
Management fee                                                     $ 17,818,979                     
 
Transfer agent fees                                                 1,660,720                       
 
Accounting fees and expenses                                        760,752                         
 
Non-interested trustees' compensation                               13,087                          
 
Custodian fees and expenses                                         91,612                          
 
Registration fees                                                   607,587                         
 
Audit                                                               49,196                          
 
Legal                                                               15,555                          
 
Interest                                                            9,801                           
 
Miscellaneous                                                       7,729                           
 
 TOTAL EXPENSES                                                                    21,035,018       
 
NET INVESTMENT INCOME                                                              88,914,157       
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                                 
Net realized gain (loss) on:                                                                        
 
 Investment securities                                              220,993,365                     
 
 Foreign currency transactions                                      4,100          220,997,465      
 
Change in net unrealized appreciation (depreciation) on:                                            
 
 Investment securities                                              715,594,560                     
 
 Assets and liabilities in                                          (6,641         715,587,919      
 foreign currencies                                                )                                
 
NET GAIN (LOSS)                                                                    936,585,384      
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                   $ 1,025,499,541   
 

 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   YEAR ENDED     YEAR ENDED     
                                    DECEMBER 31,   DECEMBER 31,   
                                    1995           1994           
 
 
 
 


                                                                                                                         
Operations                                                                                     $ 88,914,157      $ 49,846,224      
Net investment income                                                                                                             
 
 Net realized gain (loss)                                                                      220,997,465       121,898,471      
 
 Change in net unrealized appreciation (depreciation)                                          715,587,919       (61,690,963)     
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                               1,025,499,541     110,053,732      
 
Distributions to shareholders                                                                  (84,729,039)      (44,739,784)     
From net investment income                                                                                                        
 
 From net realized gain                                                                         (121,254,353)     (68,533,800)     
 
 TOTAL DISTRIBUTIONS                                                                            (205,983,392)     (113,273,584)    
 
Share transactions                                                                               1,784,340,253     1,048,772,904    
Net proceeds from sales of shares                                                                                                 
 
 Reinvestment of distributions                                                                   205,981,922       113,273,584      
 
 Cost of shares redeemed                                                                         (214,815,736)     (192,914,992)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                         1,775,506,439     969,131,496      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                        2,595,022,588     965,911,644      
 
NET ASSETS                                                                                                                       
 
 Beginning of period                                                                             2,284,412,093     1,318,500,449    
 
 End of period (including undistributed net investment income of $8,997,355 and $4,150,957, 
respectively)                                                                                   $ 4,879,434,681   $ 2,284,412,093   
 
OTHER INFORMATION                                                                                                                 
Shares                                                                                                                           
 
 Sold                                                                                            103,951,843       68,815,564       
 
 Issued in reinvestment of distributions                                                         12,868,445        7,484,681        
 
 Redeemed                                                                                        (12,384,683)      (12,882,315)     
 
 Net increase (decrease)                                                                         104,435,605       63,417,930       
 

 
 


                                                                                    
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 

 
FINANCIAL HIGHLIGHTS
 


                                                                 
                          YEARS ENDED DECEMBER 31,                                 
 
SELECTED PER-SHARE DATA   1995                       1994   1993 C   1992   1991   
 

 
 
 
 


                                                                                                          
Net asset value, beginning of period                      $ 15.35       $ 15.44       $ 13.40       $ 11.85     $ 9.51      
 
Income from Investment Operations                                                                   
 
 Net investment income                                    .41           .41           .37           .40         .50        
 
 Net realized and unrealized gain (loss)                  4.69          .64           2.06          1.57        2.43       
 
 Total from investment operations                         5.10          1.05          2.43          1.97        2.93       
 
Less Distributions                                        (.40)         (.37)         (.35)         (.42)       (.59)      
From net investment income                                                                          
 
 In excess of net investment income                        -             -             (.04)         -           -          
 
 From net realized gain                                   (.78)         (.77)         -             -           -          
 
 Total distributions                                      (1.18)        (1.14)        (.39)         (.42)       (.59)      
 
Net asset value, end of period                            $ 19.27       $ 15.35       $ 15.44       $ 13.40     $ 11.85     
 
TOTAL RETURN A, B                                         35.09%        7.07%         18.29%        16.89%      31.44%     
 
RATIOS AND SUPPLEMENTAL DATA                                                                        
 
Net assets, end of period (000 omitted)                   $ 4,879,435   $ 2,284,412   $ 1,318,500   $ 592,880   $ 282,171   
 
Ratio of expenses to average net assets                   .61%          .60%          .62%          .65%        .74%       
 
Ratio of expenses to average net assets after expense 
reductions                                               .61%          .58%          .62%          .65%        .74%       
                                                                       D                                                   
 
Ratio of net investment income to average net assets      2.56%         2.83%         2.87%         3.52%       4.83%      
 
Portfolio turnover rate                                  87%           134%          120%          74%         107%       
 
A THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT BEEN 
REDUCED DURING THE PERIODS SHOWN.        
B TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO YOUR 
INSURANCE COMPANY'S SEPARATE ACCOUNT. INCLUSION OF THESE CHARGES 
WOULD REDUCE THE TOTAL RETURNS SHOWN.                                                                       
C EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 
93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT 
PRESENTATION OF INCOME, CAPITAL GAIN,                                                                      
AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." AS 
A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN 
RECLASSIFICATIONS RELATED TO BOOK                                                                         
TO TAX DIFFERENCES.                                                                                  
D FMR HAS DIRECTED CERTAIN PORTFOLIO TRADES TO BROKERS WHO PAID A 
PORTION OF THE FUND'S EXPENSES.   
 

 
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED        PAST 1   PAST 5   LIFE OF   
DECEMBER 31, 1995    YEAR     YEARS    FUND      
 
Growth               35.36%   20.78%   14.83%    
 
S&P 500              37.58%   16.60%   14.46%    
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
How a fund did yesterday is no guarantee of how 
it will do tomorrow. The stock market, for 
example, has a history of growth in the long run 
and volatility in the short run. In turn, the share 
price and return of a fund that invests in stocks 
will vary. That means if you sell your shares 
during a market downturn, you might lose 
money. But if you can ride out the market's ups 
and downs, you may have a gain.
(checkmark)
You can compare these figures to the performance of the Standard & Poor's
Composite Index of 500 Stocks- a common proxy for the U.S. stock market.
This benchmark includes reinvested dividends and capital gains, if any.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of
operations, October 9, 1986.
If Fidelity had not reimbursed certain fund expenses, the fund's life of
fund total return would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. 
$10,000 OVER LIFE OF FUND
              VIP Growth (2Standard & 
     10/09/86     10000.00   10000.00
     10/31/86     10000.00   10329.97
     11/30/86     10220.00   10580.99
     12/31/86     10030.00   10311.18
     01/31/87     11100.00   11700.09
     02/28/87     11650.00   12162.25
     03/31/87     11839.97   12513.74
     04/30/87     11839.97   12402.36
     05/31/87     11920.10   12510.26
     06/30/87     12270.69   13142.03
     07/31/87     12761.52   13808.33
     08/31/87     13142.16   14323.38
     09/30/87     12991.91   14009.70
     10/31/87     10137.09   10992.01
     11/30/87      9425.90   10086.27
     12/31/87     10397.53   10853.84
     01/31/88     10623.12   11310.78
     02/29/88     11484.46   11837.86
     03/31/88     11381.92   11472.07
     04/30/88     11525.47   11599.41
     05/31/88     11422.93   11700.33
     06/30/88     11997.15   12237.37
     07/31/88     11935.63   12190.87
     08/31/88     11648.52   11776.38
     09/30/88     11976.65   12278.06
     10/31/88     12007.41   12619.39
     11/30/88     11894.61   12438.93
     12/31/88     12017.66   12656.61
     01/31/89     12879.00   13583.07
     02/28/89     12612.39   13244.86
     03/31/89     12993.68   13553.46
     04/30/89     13680.85   14256.89
     05/31/89     14170.19   14834.29
     06/30/89     13982.78   14749.73
     07/31/89     15232.18   16081.64
     08/31/89     15492.47   16396.84
     09/30/89     15627.82   16329.61
     10/31/89     15190.53   15950.76
     11/30/89     15440.41   16276.16
     12/31/89     15804.81   16666.78
     01/31/90     14888.59   15548.44
     02/28/90     15030.81   15749.02
     03/31/90     15214.51   16166.37
     04/30/90     14771.47   15762.21
     05/31/90     16078.97   17299.02
     06/30/90     16413.95   17181.39
     07/31/90     16154.61   17126.41
     08/31/90     14490.52   15578.18
     09/30/90     12999.33   14819.52
     10/31/90     12534.68   14755.80
     11/30/90     13550.42   15709.03
     12/31/90     13950.23   16147.31
     01/31/91     14879.53   16851.33
     02/28/91     15989.61   18056.20
     03/31/91     16472.15   18493.16
     04/30/91     16318.61   18537.54
     05/31/91     17283.69   19338.37
     06/30/91     16000.57   18452.67
     07/31/91     17524.96   19312.56
     08/31/91     18303.60   19770.27
     09/30/91     18446.17   19440.11
     10/31/91     19016.45   19700.60
     11/30/91     17930.73   18906.67
     12/31/91     20299.56   21069.59
     01/31/92     21538.81   20677.70
     02/29/92     21989.40   20946.51
     03/31/92     20641.73   20538.05
     04/30/92     19833.13   21141.87
     05/31/92     19664.67   21245.47
     06/30/92     18901.00   20928.91
     07/31/92     19630.98   21784.90
     08/31/92     19091.92   21338.31
     09/30/92     19428.83   21590.10
     10/31/92     20181.28   21665.67
     11/30/92     21528.94   22404.47
     12/31/92     22191.55   22680.04
     01/31/93     22629.54   22870.55
     02/28/93     22163.03   23181.59
     03/31/93     23046.80   23670.73
     04/30/93     22805.77   23097.89
     05/31/93     24504.44   23716.92
     06/30/93     24756.94   23785.70
     07/31/93     24688.08   23690.55
     08/31/93     25927.65   24588.43
     09/30/93     26409.70   24399.09
     10/31/93     26662.20   24904.16
     11/30/93     25583.32   24667.57
     12/31/93     26490.04   24966.04
     01/31/94     27155.74   25814.89
     02/28/94     26875.65   25115.31
     03/31/94     25654.59   24020.28
     04/30/94     25813.32   24327.74
     05/31/94     25215.00   24726.71
     06/30/94     23932.88   24120.91
     07/31/94     24763.21   24912.07
     08/31/94     26167.43   25933.47
     09/30/94     25849.96   25298.10
     10/31/94     26900.07   25867.31
     11/30/94     25825.53   24925.22
     12/31/94     26484.91   25294.86
     01/31/95     25984.27   25950.76
     02/28/95     27060.36   26962.06
     03/31/95     28042.58   27757.71
     04/30/95     28987.98   28575.17
     05/31/95     30117.54   29717.32
     06/30/95     32781.83   30407.65
     07/31/95     36023.18   31415.97
     08/31/95     36465.18   31494.83
     09/30/95     37410.57   32823.91
     10/31/95     37029.96   32706.73
     11/30/95     37005.40   34142.55
     12/29/95     35851.29   34800.14
 
Let's say you invested $10,000 in Growth Portfolio on October 9, 1986, when
the fund started. By December 31, 1995, your investment would have grown to
$35,851 - a 258.51% increase. That compares to $10,000 invested in the S&P
500, which would have grown to $34,800 over the same period - a 248%
increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF DECEMBER 31, 1995
                                % OF FUND'S    
                                INVESTMENTS    
 
Oracle Systems Corp.            2.9            
 
Cisco Systems, Inc.             2.5            
 
Microsoft Corp.                 2.4            
 
AirTouch Communications, Inc.   2.2            
 
General Electric Co.            1.7            
 
TOP FIVE MARKET SECTORS AS OF DECEMBER 31, 1995
                     % OF FUND'S    
                     INVESTMENTS    
 
Technology           32.7           
 
Utilities            9.4            
 
Health               8.5            
 
Retail & Wholesale   7.7            
 
Finance              4.1            
 
ASSET ALLOCATION AS OF DECEMBER 31, 1995*
Row: 1, Col: 1, Value: 15.4
Row: 1, Col: 2, Value: 1.7
Row: 1, Col: 3, Value: 82.90000000000001
Stocks  82.9%
Bonds  1.7%
Short-term investments 15.4%
FOREIGN INVESTMENTS 2.7%
*
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with Lawrence Greenberg, Portfolio 
Manager of Growth Portfolio
Q. LARRY, HOW DID THE FUND PERFORM?
A. Although the fund did well compared to its peers, it slightly lagged the
Standard & Poor's 500 Index, which returned 37.58% for the 12-month period
ended December 31, 1995. 
Q. WHY WAS THE STOCK MARKET SO STRONG IN 1995?
A. In my opinion, two things really drive the equity market: strong
earnings and declining interest rates. During most of 1995, we had both.
This really played into the hands of the kinds of growth stocks the fund
owns. Many of these stocks represent fast-growing companies which are able
to grow faster than other companies in a slow but expanding economic
environment. They also can benefit more from a declining interest rate
environment.
Q. THE FUND'S TECHNOLOGY WEIGHTING HAS BEEN REDUCED, BUT, AT APPROXIMATELY
32.7%, IT REMAINED THE LARGEST SECTOR AS OF DECEMBER 31, 1995. DO YOU THINK
THIS AREA OF THE MARKET CAN KEEP UP THE TORRID PACE OF GROWTH WE SAW IN
1995?
A. Probably not. What we saw in 1995 was strength across the board. For the
most part, earnings grew as fast as the stock prices went up. Therefore,
despite good appreciation, price-to-earnings multiples didn't go up that
much. I don't think investors can expect the same level of growth in 1996
as they did in 1995. I think investors can expect to see more of an
environment of the haves and have-nots, with specific companies leaving
others behind.
Q. SO HOW WILL YOU MANAGE THE FUND'S TECHNOLOGY HOLDINGS GOING FORWARD?
A. I intend to approach the technology sector on a more selective basis,
looking at individual areas showing strength. For example, corporate
America's move from mainframe computing to client-server computing, along
with the rise of the Internet, may continue to benefit networking and
database companies. These companies provide the hardware and software for
the new corporate networks.
Q. WHAT WAS THE ATTRACTION TO UTILITY STOCKS, WHICH MADE UP 9.4% OF THE
FUND'S INVESTMENTS AT THE END OF DECEMBER?
A. All of the fund's utility holdings are in the telecommunications
industry. I believe the telecommunications industry offers excellent growth
opportunities both domestically and abroad as diversification,
privatization, globalization and proliferation of wireless communications
continue to create a strong demand outlook.
Q. IN THE FUND'S SEMIANNUAL REPORT, YOU DISCUSSED THAT YOU HAD CUT BACK ON
THE FUND'S HEALTH CARE EXPOSURE BECAUSE OF CONCERNS SURROUNDING FEDERAL
HEALTH CARE REFORM. WHAT'S HAPPENED SINCE THEN?
A. I slowly raised the fund's stake in health care stocks as values
presented themselves. Congress and the president continue to haggle over
the future of Medicare and Medicaid, but I anticipate that government
cutbacks in spending could force more Medicare users toward HMOs.
Therefore, I added more HMOs to the portfolio.
Q. WERE THERE ANY DISAPPOINTMENTS IN 1995?
A. Sure. Disappointments came on two fronts. First, in September, the
technology sector slowed somewhat as several corporate earnings
disappointments fueled investors' concerns that the sector had become
overvalued. As this occurred, investors moved to more defensive,
consumer-oriented stocks such as Coca-Cola, PepsiCo, Merck and Pfizer. In
hindsight, I wish I had been able to make this shift earlier. Second, the
underperformance of several of the fund's retail stocks hindered
performance. Building supply companies Home Depot and Lowe's, for example,
were hurt by falling lumber prices and a drop in demand with the slowdown
in the housing market. 
Q. SO WHAT'S YOUR OUTLOOK?
A. As I mentioned earlier, the real fuel for a strong market - good
corporate earnings and declining interest rates - will probably not be as
strong in 1996 as it was in 1995. Given what we know now, though, I
believe, barring any unforeseen changes, the market environment may still
be constructive for stocks this year.
THE VIEWS EXPRESSED IN THIS REPORT REFLECT THOSE OF THE PORTFOLIO MANAGER
ONLY THROUGH THE END OF THE PERIOD OF THE REPORT AS STATED ON THE COVER.
THE MANAGER'S VIEWS ARE SUBJECT TO CHANGE AT ANY TIME BASED ON MARKET AND
OTHER CONDITIONS.
 
 
FUND FACTS
GOAL: seeks high current income by investing in 
high yielding, lower-rated fixed income 
securities
START DATE: September 19, 1985
SIZE: as of December 31, 1995, more than 
$1.0 billion
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
INVESTMENTS DECEMBER 31, 1995
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 82.7%
 SHARES VALUE (NOTE 1)
AEROSPACE & DEFENSE - 0.9%
AEROSPACE & DEFENSE - 0.6%
C A E Industries Ltd.   535,900 $ 4,075,173
General Motors Corp. Class H  150,000  7,368,750
Rockwell International Corp.   225,000  11,896,875
Special Devices, Inc. (a)  246,700  3,207,100
  26,547,898
DEFENSE ELECTRONICS - 0.3%
Loral Corp.   75,000  2,653,125
Raytheon Co.   165,000  7,796,250
  10,449,375
TOTAL AEROSPACE & DEFENSE   36,997,273
BASIC INDUSTRIES - 1.5%
CHEMICALS & PLASTICS - 0.6%
Airgas, Inc. (a)  179,600  5,971,700
du Pont (E.I.) de Nemours & Co.   135,000  9,433,125
Minnesota Mining & Manufacturing Co.   100,000  6,490,900
Union Carbide Corp.   100,000  3,750,000
  25,645,725
METALS & MINING - 0.9%
Alcan Aluminium Ltd.   100,000  3,105,875
Aluminum Co. of America  225,000  11,896,875
Freeport McMoRan Copper & Gold, Inc. 
 Class A  85,000  2,380,000
IMCO Recycling, Inc.   299,000  7,325,500
Inco Ltd.   175,000  5,788,013
Reynolds Metals Co.   125,000  7,078,125
  37,574,388
TOTAL BASIC INDUSTRIES   63,220,113
CONGLOMERATES - 0.9%
Allied-Signal, Inc.   265,000  12,587,500
Harris Corp.   60,000  3,277,500
ITT Industries, Inc.   85,000  2,040,000
Tyco International Ltd.   350,000  12,468,750
United Technologies Corp.   65,000  6,166,875
  36,540,625
CONSTRUCTION & REAL ESTATE - 0.6%
BUILDING MATERIALS - 0.1%
York International Corp.   60,000  2,820,000
CONSTRUCTION - 0.4%
Oakwood Homes Corp.   440,000  16,885,000
ENGINEERING - 0.1%
Fluor Corp.   85,000  5,610,000
TOTAL CONSTRUCTION & REAL ESTATE   25,315,000
DURABLES - 3.0%
AUTOS, TIRES, & ACCESSORIES - 2.1%
Chrysler Corp.   750,000  41,531,250
General Motors Corp.   825,146  43,629,595
Safety Components International, Inc. (a)  228,200  3,594,150
  88,754,995
CONSUMER ELECTRONICS - 0.1%
Whirlpool Corp.   40,000  2,130,000
HOME FURNISHINGS - 0.1%
Leggett & Platt, Inc.   150,000  3,637,500
 
 SHARES VALUE (NOTE 1)
TEXTILES & APPAREL - 0.7%
Adidas AG  71,400 $ 3,768,609
Adidas AG (a)(b)  45,600  2,406,843
NIKE, Inc. Class B  200,000  13,925,000
Tommy Hilfiger (a)  180,000  7,627,500
  27,727,952
TOTAL DURABLES   122,250,447
ENERGY - 1.2%
ENERGY SERVICES - 0.3%
Schlumberger Ltd.   185,000  12,811,250
INDEPENDENT POWER - 0.2%
Thermo Electron Corp. (a)  175,000  9,100,000
OIL & GAS - 0.7%
Amerada Hess Corp.   225,000  11,925,000
Barrett Resources Corp. (a)  87,300  2,564,438
British Petroleum PLC ADR  75,000  7,659,375
Unocal Corp.   225,000  6,553,125
  28,701,938
TOTAL ENERGY   50,613,188
FINANCE - 4.1%
BANKS - 0.8%
Banc One Corp.   350,000  13,212,500
BankAmerica Corp.   125,000  8,093,750
Chemical Banking Corp.   200,000  11,750,000
  33,056,250
CREDIT & OTHER FINANCE - 0.5%
American Express Co.   435,000  17,998,125
Household International, Inc.   20,000  1,165,000
  19,163,125
FEDERAL SPONSORED CREDIT - 1.6%
Federal National Mortgage Association  550,000  68,268,750
INSURANCE - 0.8%
Allstate Corp.   285,000  11,720,625
American International Group, Inc.   1,600  146,883
General Re Corp.   81,200  12,586,000
ITT Hartford Group, Inc.   85,000  4,111,875
Travelers, Inc. (The)  100,000  6,287,500
  34,852,883
SECURITIES INDUSTRY - 0.4%
Alliance Entertainment Corp. (a)  684,800  6,505,600
Edwards (A.G.), Inc.   144,900  3,459,488
Merrill Lynch & Co., Inc.   100,000  5,100,000
  15,065,088
TOTAL FINANCE   170,406,096
HEALTH - 8.5%
DRUGS & PHARMACEUTICALS - 2.4%
Amgen, Inc. (a)  225,000  13,359,375
Biogen, Inc. (a)  117,700  7,238,550
Bristol-Myers Squibb Co.   175,000  15,028,125
Dura Pharmaceuticals, Inc. (a)  125,000  4,343,750
Genentech, Inc. special (a)  125,000  6,625,000
Merck & Co., Inc.   300,000  19,725,000
Pharmacia & Upjohn, Inc.   400,000  15,500,000
Pfizer, Inc.   265,000  16,695,000
  98,514,800
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
HEALTH - CONTINUED
MEDICAL EQUIPMENT & SUPPLIES - 2.6%
Abbott Laboratories  225,000 $ 9,393,750
Baxter International, Inc.   275,000  11,515,625
Biomet, Inc. (a)  185,000  3,306,875
Cardinal Health, Inc.   151,600  8,300,100
Conmed Corp.   7,700  192,500
Johnson & Johnson  120,000  10,275,000
Medtronic, Inc.   300,000  16,762,500
Millipore Corp.   175,000  7,196,875
Nellcor, Inc.   38,500  2,243,588
Oakley, Inc. (a)  100,000  3,400,000
Pall Corp.   235,000  6,315,625
Physician Sales & Service, Inc. (a)  300,000  8,550,000
St. Jude Medical, Inc. (a)  186,500  8,019,500
Thermedics, Inc. (a)  175,000  4,856,250
Thermo Cardiosystems, Inc. (a)  75,000  5,793,750
  106,121,938
MEDICAL FACILITIES MANAGEMENT - 3.5%
American Medical Response  360,000  11,700,000
Columbia/HCA Healthcare Corp.   400,025  20,301,269
Foundation Health Corp. (a)  215,000  9,245,000
HEALTHSOUTH Rehabilitation Corp. (a)  1,000,000  29,125,000
Healthsource, Inc. (a)  95,000  3,420,000
Humana, Inc.   200,000  5,475,000
Multicare Companies, Inc. (a)  175,000  4,200,000
Oxford Health Plans, Inc. (a)  81,500  6,020,813
Physician Reliance Network, Inc. (a)  200,000  7,950,000
Sterling Healthcare Group, Inc. (a)  70,000  743,750
United HealthCare Corp.   260,000  17,030,000
U.S. Healthcare, Inc.   425,000  19,762,500
Vencor, Inc. (a)  360,025  11,700,813
  146,674,145
TOTAL HEALTH   351,310,883
INDUSTRIAL MACHINERY & EQUIPMENT - 4.1%
ELECTRICAL EQUIPMENT - 2.8%
Avid Technology, Inc. (a)  225,050  4,275,950
Emerson Electric Co.   125,000  10,218,750
General Electric Co.   975,000  70,200,000
Glenayre Technologies, Inc.   350,175  21,798,373
Pinnacle Systems (a)  257,600  6,375,600
United Communication Industry 
 PCL (For. Reg.)  154,000  1,968,559
  114,837,232
INDUSTRIAL MACHINERY & EQUIPMENT - 1.0%
Case Corp.   115,000  5,261,250
Caterpillar, Inc.   500,000  29,375,000
Global Industrial Technologies, Inc. (a)   65,800  1,241,975
Semitool, Inc. (a)  6,200  80,600
Singer Company  235,200  6,556,200
  42,515,025
POLLUTION CONTROL - 0.3%
TETRA Technologies, Inc. (a)  200,000  3,475,000
WMX Technologies, Inc.   175,000  5,228,125
Zurn Industries, Inc.   125,000  2,671,875
  11,375,000
TOTAL INDUSTRIAL MACHINERY & EQUIPMENT   168,727,257
 
 SHARES VALUE (NOTE 1)
MEDIA & LEISURE - 2.6%
BROADCASTING - 0.1%
Emmis Broadcasting Corp. Class A (a)  25,900  802,900
Evergreen Media Corp. Class A (a)  88,800  2,841,600
  3,644,500
ENTERTAINMENT - 0.2%
Disney (Walt) Co.   150,000  8,850,000
LEISURE DURABLES & TOYS - 0.1%
Mattel, Inc.   135,000  4,151,250
LODGING & GAMING - 1.4%
Doubletree Corp. (a)  285,900  7,504,875
HFS, Inc. (a)  525,000  42,918,750
ITT Corp.   85,000  4,505,000
Showboat, Inc.   150,000  3,956,250
  58,884,875
RESTAURANTS - 0.8%
Applebee's International, Inc.   235,000  5,346,250
Apple South, Inc.   425,000  9,137,500
Lone Star Steakhouse Saloon (a)  235,000  9,018,125
Outback Steakhouse, Inc. (a)  245,000  8,789,375
Starbucks Corp. (a)  100,000  2,100,000
  34,391,250
TOTAL MEDIA & LEISURE   109,921,875
NONDURABLES - 2.6%
AGRICULTURE - 0.1%
Pioneer Hi-Bred International, Inc.   70,000  3,893,750
BEVERAGES - 0.9%
Coca-Cola Company (The)  200,000  14,850,000
PepsiCo, Inc.   390,000  21,791,250
  36,641,250
TOBACCO - 1.6%
Philip Morris Companies, Inc.   735,400  66,553,700
TOTAL NONDURABLES   107,088,700
PRECIOUS METALS - 0.5%
Barrick Gold Corp.   325,000  8,575,512
Firstmiss Gold, Inc. (a)  113,353  2,522,104
Newmont Mining Corp.   200,000  9,050,000
  20,147,616
RETAIL & WHOLESALE - 7.7%
APPAREL STORES - 0.7%
Baby Superstore, Inc. (a)  75,000  4,275,000
Gap, Inc.   100,000  4,200,000
Just For Feet, Inc. (a)  575,000  20,556,250
  29,031,250
APPLIANCE STORES - 0.4%
Cellstar Corp. (a)  710,000  18,460,000
DRUG STORES - 0.5%
General Nutrition Companies, Inc. (a)  735,000  16,905,000
Rite Aid Corp.   140,000  4,795,000
  21,700,000
GENERAL MERCHANDISE STORES - 0.5%
Dollar General Corp.   260,050  5,396,038
Wal-Mart Stores, Inc.   681,700  15,253,038
  20,649,076
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
RETAIL & WHOLESALE - CONTINUED
RETAIL & WHOLESALE, MISCELLANEOUS - 5.6%
Barnes & Noble, Inc. (a)  75,000 $ 2,175,000
Bed Bath & Beyond, Inc. (a)  250,000  9,703,125
Corporate Express (a)  400,000  12,050,000
Home Depot, Inc. (The)  425,000  20,346,875
Lowe's Companies, Inc.   1,275,000  42,712,500
Micro Warehouse, Inc. (a)  100,000  4,325,000
Officemax, Inc. (a)  950,000  21,256,250
Office Depot, Inc. (a)  300,000  5,925,000
Petco Animal Supplies, Inc. (a)  416,600  12,185,550
Petsmart, Inc. (a)  691,300  21,430,300
Staples, Inc. (a)  750,000  18,281,250
Sunglass Hut International, Inc. (a)  1,935,000  45,956,250
U.S. Office Products Co. (a)  235,000  5,346,250
Viking Office Products, Inc. (a)  175,000  8,137,500
  229,830,850
TOTAL RETAIL & WHOLESALE   319,671,176
SERVICES - 1.3%
LEASING & RENTAL - 0.7%
Hollywood Entertainment Corp. (a)  1,345,400  11,267,725
Movie Gallery, Inc. (a)  500,000  15,250,000
  26,517,725
SERVICES - 0.6%
Medaphis Corp. (a)  575,000  21,275,000
Zebra Technologies Corp. Class A (a)  120,000  4,080,000
  25,355,000
TOTAL SERVICES   51,872,725
TECHNOLOGY - 32.5%
COMMUNICATIONS EQUIPMENT - 5.9%
Aspect Telecommunications Corp. (a)  110,000  3,685,000
Cisco Systems, Inc. (a)  1,400,000  104,475,000
DSC Communications Corp. (a)  1,800,000  66,375,000
Ericsson (L.M.) Telephone Co. 
 Class B ADR  178,500  3,480,750
Global Village Communication (a)  735,000  14,240,625
InterVoice, Inc. (a)  182,000  3,458,000
Jabil Circuit, Inc. (a)  235,700  2,651,625
Microtest, Inc. (a)  96,600  966,000
Microwave Power Devices, Inc.  (a)(c)  253,000  2,814,625
U.S. Robotics Corp.   500,000  43,875,000
  246,021,625
COMPUTER SERVICES & SOFTWARE - 14.2%
Access Health Marketing, Inc. (a)  50,000  2,212,500
Affiliated Computer Services Class A (a)  14,600  547,500
America Online, Inc. (a)  1,225,000  45,937,500
American Management Systems, Inc. (a)  240,800  7,224,000
Ascend Communications, Inc. (a)  400,000  32,450,000
Automatic Data Processing, Inc.   200,000  14,850,000
Broderbund Software, Inc. (a)  75,000  4,556,250
Business Objects SA sponsored ADR (a)  185,000  8,949,375
CUC International, Inc. (a)  665,000  22,693,125
Ceridian Corp. (a)  100,000  4,125,000
CompUSA, Inc. (a)  415,000  12,916,875
Computer Sciences Corp. (a)  250,000  17,562,500
DST Systems, Inc. (a)  100,000  2,850,000
Data Broadcasting Corp. (a)  203,800  2,522,025
Electronic Arts, Inc. (a)  195,800  5,115,275
FTP Software, Inc. (a)  250,000  7,250,000
 
 SHARES VALUE (NOTE 1)
First Data Corp.   125,090 $ 8,365,394
General Motors Corp. Class E   435,000  22,620,000
HBO & Co.   250,000  19,156,250
Hummingbird Communications Ltd. (a)  140,000  5,746,326
Inso Corp. (a)  178,800  7,599,000
Macromedia, Inc. (a)  27,600  1,442,100
McAfee Associates, Inc. (a)  200,000  8,775,000
Medic Computer Systems, Inc. (a)  110,000  6,655,000
Metatools, Inc. (a)  4,000  104,000
Mercury Interactive Group Corp. (a)  329,800  6,018,850
Microsoft Corp. (a)  1,150,000  100,912,500
NETCOM On-Line Communication 
 Services, Inc. (a)  152,000  5,472,000
Netscape Communications Corp. (a)  15,000  2,085,000
Oracle Systems Corp. (a)  2,850,000  120,768,750
Parametric Technology Corp. (a)  125,000  8,312,500
Peoplesoft, Inc. (a)  779,300  33,509,900
Progress Software Corp. (a)  85,000  3,187,500
Project Software & Development, Inc. (a)  400  13,950
PsiNet, Inc. (a)  450,000  10,293,750
Stratacom, Inc. (a)  85,000  6,247,500
SunGard Data Systems, Inc. (a)  250,000  7,125,000
Systems & Computer Technology Corp. (a)  224,700  4,465,913
Technology Solutions, Inc. (a)  107,700  2,100,150
UUNET Technologies, Inc. (a)  40,000  2,520,000
  585,258,258
COMPUTERS & OFFICE EQUIPMENT - 7.2%
Adaptec, Inc. (a)  625,000  25,625,000
Bay Networks, Inc. (a)  1,250,000  51,406,250
Compaq Computer Corp. (a)  1,425,000  68,400,000
Dell Computer Corp. (a)  350,000  12,118,750
Digital Equipment Corp. (a)  250,000  16,031,250
Discreet Logic, Inc. (a)  47,200  1,180,000
Gateway 2000, Inc. (a)  200,000  4,900,000
International Business Machines Corp.   153,500  14,083,625
Madge NV (a)  185,064  8,281,614
Pitney Bowes, Inc.   165,000  7,755,000
Read Rite Corp. (a)  250,026  5,813,105
SCI Systems, Inc. (a)  200,000  6,200,000
Seagate Technology (a)  225,000  10,687,500
Silicon Graphics, Inc. (a)  1,259,700  34,641,750
Sun Microsystems, Inc. (a)  320,000  14,600,000
Tech Data Corp. (a)  25,200  378,000
Western Digital Corp. (a)  440,000  7,865,000
Xerox Corp.   55,000  7,535,000
  297,501,844
ELECTRONIC INSTRUMENTS - 0.0%
Cohu, Inc.   72,300  1,843,650
ELECTRONICS - 5.1%
Altera Corp. (a)  650,000  32,337,500
Analog Devices, Inc. (a)  572,300  20,245,113
Atmel Corp. (a)  725,000  16,221,875
Brightpoint, Inc. (a)  390,200  5,511,575
Cascade Communications Corp. (a)  35,000  2,983,750
Flextronics International (a)  50,000  1,500,000
International Rectifier Corp. (a)  175,000  4,375,000
Kemet Corp. (a)  250,000  5,968,750
LSI Logic Corp. (a)  835,030  27,347,233
Linear Technology Corp.   465,700  18,278,725
Marshall Industries (a)  4,100  131,713
Maxim Integrated Products, Inc. (a)  1,000,000  38,500,000
Microchip Technology, Inc. (a)  425,050  15,514,325
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
TECHNOLOGY - CONTINUED
ELECTRONICS - CONTINUED
Solectron Corp. (a)  150,000 $ 6,618,750
Xilinx, Inc. (a)  450,000  13,725,000
  209,259,309
PHOTOGRAPHIC EQUIPMENT - 0.1%
3D Systems Corp. (Del) (a)  204,600  4,859,250
TOTAL TECHNOLOGY   1,344,743,936
TRANSPORTATION - 1.3%
AIR TRANSPORTATION - 0.5%
AMR Corp. (a)  90,000  6,682,500
America West Airlines, Inc. Class B (a)  200,000  3,400,000
Delta Air Lines, Inc.   55,000  4,063,125
Southwest Airlines Co.   200,000  4,650,000
Trans World Airlines, Inc. (a)  275,000  2,853,125
  21,648,750
RAILROADS - 0.8%
Burlington Northern Santa Fe Corp.   140,025  10,921,950
CSX Corp.   302,400  13,797,000
Union Pacific Corp.   115,000  7,590,000
  32,308,950
TOTAL TRANSPORTATION   53,957,700
UTILITIES - 9.4%
CELLULAR - 4.8%
AirTouch Communications, Inc. (a)  3,150,000  88,987,500
Arch Communications Group, Inc. (a)  250,043  6,001,032
BCE Mobile Communications, Inc. (a)  13,000  439,495
Metrocall, Inc. (a)  229,300  4,385,363
Mobile Telecommunications 
 Technologies, Inc. (a)  210,000  4,488,750
Mobilemedia Corp. (a)  128,600  2,861,350
Palmer Wireless, Inc. (a)  975,000  21,450,000
United States Cellular Corp. (a)  471,300  15,906,375
Vanguard Cellular Systems, Inc. 
 Class A (a)(c)  2,625,000  53,156,250
  197,676,115
TELEPHONE SERVICES - 4.6%
AT&T Corp.   600,000  38,850,000
Ameritech Corp.  525,000  30,975,000
Bell Atlantic Corp.   450,000  30,093,750
BellSouth Corp.   600,000  26,100,000
Frontier Corp.   585,000  17,550,000
LCI International, Inc. (a)  324,300  6,648,150
Lincoln Telecommunications Co.  107,700  2,275,163
SBC Communications, Inc.   575,000  33,062,500
WorldCom, Inc. (a)   115,300  4,064,325
  189,618,888
TOTAL UTILITIES   387,295,003
TOTAL COMMON STOCKS
 (Cost $2,664,143,877)   3,420,079,613
NONCONVERTIBLE PREFERRED STOCKS - 0.2%
 SHARES VALUE (NOTE 1)
TECHNOLOGY - 0.2%
COMPUTERS & OFFICE EQUIPMENT - 0.2%
Silicon Graphics CDA Ltd. 
 exchangeable (a) 
 (Cost $11,098,161)   280,080 $ 7,702,107
U.S. TREASURY OBLIGATION - 1.7%
 MOODY'S RATINGS PRINCIPAL VALUE
 (UNAUDITED) (B) AMOUNT (NOTE 1)
6.25%, 8/15/23 
 (Cost $68,683,766) Aaa  67,700,000  69,657,211
REPURCHASE AGREEMENTS - 15.4%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations) in a 
 joint trading account at 5.91% 
 dated 12/29/95 due 1/2/96 $ 637,818,559  637,400,000
TOTAL INVESTMENT IN SECURITIES - 100%
 (Cost $3,381,325,804) $ 4,134,838,931
LEGEND
1. Non-income producing
2. Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $2,406,843 or 0.1% of net
assets.
3. An affiliated company is a company in which the fund has ownership of at
least 5% of the voting securities. Transactions with companies that are or
were affiliates are as follows:
 PURCHASES SALES DIVIDEND MARKET
AFFILIATE COST COST INCOME VALUE 
Just For Feet, Inc.   $ 2,342,009 $ 659,304  - $ -
Microwave Power Devices, Inc.    -  216,000  -  2,814,625
Vanguard Cellular Systems, Inc. 
 Class A   12,954,211  -  -  53,156,250
TOTAL $ 15,296,220 $ 875,304 $ - $ 55,970,875
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $3,908,904,414 and $3,139,228,624, respectively, of which U.S.
government and government agency obligations aggregated $68,683,766 and $0,
respectively.
The fund placed a portion of its portfolio transactions with brokerage
firms which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $1,250,453 for the period
(see Note 3 of Notes to Financial Statements).
INCOME TAX INFORMATION
At December 31, 1995, the aggregate cost of investment securities for
income tax purposes was $3,395,126,667. Net unrealized appreciation
aggregated $739,712,264, of which $816,952,982 related to appreciated
investment securities and $77,240,718 related to depreciated investment
securities. 
The fund hereby designates approximately $188,205,000 as a capital gain
dividend for the purpose of the dividend paid deduction.
VARIABLE INSURANCE PRODUCTS FUND: GROWTH PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 


                                                                                                                         
 DECEMBER 31, 1995                                                                                                                
 
ASSETS                                                                                                                            
 
Investment in securities, at value (including repurchase agreements of $637,400,000) (cost $3,381,325,804)       $ 4,134,838,931   
- - See accompanying schedule                                                                                                       
 
Cash                                                                                                               470              
 
Receivable for investments sold                                                                                    111,607,416      
 
Receivable for fund shares sold                                                                                   9,321,438        
 
Dividends receivable                                                                                               2,825,313        
 
Interest receivable                                                                                                1,586,719        
 
Other receivables                                                                                                  361,034          
 
 TOTAL ASSETS                                                                                                      4,260,541,321    
 
LIABILITIES                                                                                                                       
 
Payable for investments purchased                                                                  $ 94,809,749                     
 
Payable for fund shares redeemed                                                                    237,116                         
 
Accrued management fee                                                                              2,089,504                       
 
Other payables and accrued expenses                                                                 703,141                         
 
 TOTAL LIABILITIES                                                                                                 97,839,510       
 
NET ASSETS                                                                                                        $ 4,162,701,811   
 
Net Assets consist of:                                                                                                            
 
Paid in capital                                                                                                   $ 3,119,102,643   
 
Undistributed net investment income                                                                                10,790,283       
 
Accumulated undistributed net realized gain (loss) on investments and foreign                                      279,295,633      
currency transactions                                                                                                             
 
Net unrealized appreciation (depreciation) on investments                                                          753,513,252      
and assets and liabilities                                                                                                         
in foreign currencies                                                                                                             
 
NET ASSETS, for 142,576,497 shares outstanding                                                                    $ 4,162,701,811   
 
NET ASSET VALUE, offering price                                                                                   $29.20           
and redemption price per                                                                                                         
share ($4,162,701,811 (divided by) 142,576,497 shares)                                                                            
 

 
STATEMENT OF OPERATIONS
 


                                                                                         
 YEAR ENDED DECEMBER 31, 1995                                                                     
 
INVESTMENT INCOME                                                                 $ 19,321,500    
Dividends                                                                                         
 
Interest                                                                           14,884,599     
 
 TOTAL INCOME                                                                      34,206,099     
 
EXPENSES                                                                                          
 
Management fee                                                     $ 19,591,048                   
 
Transfer agent fees                                                 1,536,285                     
 
Accounting fees and expenses                                        760,478                       
 
Non-interested trustees' compensation                               15,959                        
 
Custodian fees and expenses                                         155,218                       
 
Registration fees                                                   404,037                       
 
Audit                                                               47,036                        
 
Legal                                                               14,321                        
 
Miscellaneous                                                       7,492                         
 
 TOTAL EXPENSES                                                                    22,531,874     
 
NET INVESTMENT INCOME                                                              11,674,225     
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                               
Net realized gain (loss) on:                                                                      
 
 Investment securities (including                                   361,330,988                   
 realized gain of $736,446                                                                        
 on sales of investments in                                                                       
 affiliated issuers)                                                                              
 
 Foreign currency transactions                                      (11,163        361,319,825    
                                                                   )                              
 
Change in net unrealized appreciation (depreciation) on:                                          
 
 Investment securities                                              474,991,138                   
 
 Assets and liabilities in                                          125            474,991,263    
foreign currencies                                                                                
 
NET GAIN (LOSS)                                                                    836,311,088    
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                   $ 847,985,313   
 

 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   YEAR ENDED     YEAR ENDED     
                                    DECEMBER 31,   DECEMBER 31,   
                                    1995           1994           
 
 
 
 


                                                                                                                         
Operations                                                                                    $ 11,674,225      $ 11,810,184      
Net investment income                                                                                                            
 
 Net realized gain (loss)                                                                      361,319,825       (74,102,658)     
 
 Change in net unrealized appreciation (depreciation)                                          474,991,263       80,193,945       
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                 847,985,313       17,901,471       
 
Distributions to shareholders                                                                   (12,404,421)      (7,589,523)      
From net investment income                                                                                                        
 
 From net realized gain                                                                        -                 (80,320,550)     
 
 TOTAL DISTRIBUTIONS                                                                             (12,404,421)      (87,910,073)     
 
Share transactions                                                                             2,059,928,760     1,289,938,019    
Net proceeds from sales of shares                                                                                                 
 
 Reinvestment of distributions                                                                 12,404,421        87,909,946       
 
 Cost of shares redeemed                                                                       (887,081,596)     (549,819,377)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                       1,185,251,585     828,028,588      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                      2,020,832,477     758,019,986      
 
NET ASSETS                                                                                                                        
 
 Beginning of period                                                                             2,141,869,334     1,383,849,348    
 
 End of period (including undistributed net investment income of $10,790,283 and $11,472,202, 
respectively)                                                                                   $ 4,162,701,811   $ 2,141,869,334   
 
OTHER INFORMATION                                                                                                                 
Shares                                                                                                                            
 
 Sold                                                                                           76,302,442        60,676,019       
 
 Issued in reinvestment of distributions                                                        568,749           4,039,985        
 
 Redeemed                                                                                       (33,037,870)      (25,920,211)     
 
 Net increase (decrease)                                                                         43,833,321        38,795,793       
 

 
 


                                                                                    
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 

 
FINANCIAL HIGHLIGHTS
 


                                                                 
                          YEARS ENDED DECEMBER 31,                                 
 
SELECTED PER-SHARE DATA   1995                       1994   1993 E   1992   1991   
 

 
 
 
 


                                                                                                                 
Net asset value, beginning of period                             $ 21.69       $ 23.08       $ 19.76       $ 18.51     $ 12.91     
 
Income from Investment Operations                                                                 
 
 Net investment income                                           .08           .12           .12           .09         .09 C      
 
 Net realized and unrealized gain (loss)                         7.55          (.12) D       3.64          1.64        5.72       
 
 Total from investment operations                                7.63          -             3.76          1.73        5.81       
 
Less Distributions                                               (.12)         (.12)         (.11)         (.05)       (.21)      
From net investment income                                       
 
 From net realized gain                                          -             (1.27)        (.21)         (.43)       -          
 
 In excess of net realized gain                                  -             -             (.12)         -           -          
 
 Total distributions                                             (.12)         (1.39)        (.44)         (.48)       (.21)      
 
Net asset value, end of period                                   $ 29.20       $ 21.69       $ 23.08       $ 19.76     $ 18.51     
 
TOTAL RETURN A, B                                                35.36%        (.02)%        19.37%        9.32%       45.51%     
 
RATIOS AND SUPPLEMENTAL DATA                                                                      
 
Net assets, end of period (000 omitted)                          $ 4,162,702   $ 2,141,869   $ 1,383,849   $ 749,837   $ 371,462   
 
Ratio of expenses to average net assets                          .70%          .70%          .71%          .75%        .84%       
 
Ratio of expenses to average net assets after expense reductions .70%          .69%          .71%          .75%        .84%       
                                                                                F                                                   
 
Ratio of net investment income to average net assets             .37%          .69%          .72%          .83%        .56%       
 
Portfolio turnover rate                                          108%          122%          159%          262%        261%       
 
A THE TOTAL RETURNS WOULD HAVE BEEN LOWER HAD CERTAIN EXPENSES NOT 
BEEN REDUCED DURING THE PERIODS SHOWN.    
B TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO YOUR 
INSURANCE COMPANY'S SEPARATE ACCOUNT. INCLUSION OF THESE CHARGES 
WOULD REDUCE THE TOTAL RETURNS SHOWN.                                                                     
C NET INVESTMENT INCOME PER SHARE HAS BEEN CALCULATED BASED ON 
AVERAGE SHARES OUTSTANDING DURING THE PERIOD.     
D THE AMOUNT SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH 
THE AGGREGATE NET GAIN ON INVESTMENTS FOR THE PERIOD ENDED DUE TO 
THE TIMING OF SALES AND                                                                          
REPURCHASES OF FUND SHARES IN RELATION TO FLUCTUATING MARKET VALUES 
OF THE INVESTMENTS OF THE FUND.        
E EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF 
POSITION 93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT 
PRESENTATION OF INCOME, CAPITAL                                                                          
GAIN, AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." 
AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN 
RECLASSIFICATIONS RELATED                                                                         
TO BOOK TO TAX DIFFERENCES.                                                                      
F FMR HAS DIRECTED CERTAIN PORTFOLIO TRADES TO BROKERS WHO PAID A 
PORTION OF THE FUND'S EXPENSES.    
 

 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
PERFORMANCE AND INVESTMENT SUMMARY
 
 
PERFORMANCE
There are several ways to evaluate a fund's historical performance: total
percentage change in value, the average annual percentage change, or the
growth of a hypothetical $10,000 investment. A fund's total return includes
changes in a fund's share price, plus reinvestment of any dividends
(income) and capital gains (the profits the fund earns when it sells
securities that have grown in value).
AVERAGE ANNUAL TOTAL RETURNS
PERIODS ENDED               PAST 1   PAST 5   LIFE OF   
DECEMBER 31, 1995           YEAR     YEARS    FUND      
 
OVERSEAS                    9.74%    8.13%    7.31%     
 
Morgan Stanley EAFE Index   11.21%   9.37%    7.53%     
 
AVERAGE ANNUAL RETURNS take the fund's actual (or cumulative) return and
show you what would have happened if the fund had performed at a constant
rate each year.
 
UNDERSTANDING PERFORMANCE
Many markets around the globe offer the potential 
for significant growth over time; however, 
investing in foreign markets means assuming 
greater risks than investing in the United States. 
Factors like changes in a country's financial 
markets, its local political and economic 
climate, and the fluctuating value of its currency 
create these risks. For these reasons an 
international fund's performance may be more 
volatile than a fund that invests exclusively in the 
United States.
(checkmark)
You can compare the fund's figures to the performance of the Morgan Stanley
EAFE index - a broad measure of the performance of stocks in Europe,
Australia, and the Far East. This benchmark includes reinvested dividends
and capital gains, if any.
Figures for more than one year assume a steady compounded rate of return
and are not the fund's year-by-year results, which fluctuated over the
periods shown. The life of fund figures are from commencement of operations
January 28, 1987.
If Fidelity had not reimbursed certain fund expenses, the fund's life of
fund total return would have been lower.
PERFORMANCE NUMBERS ARE NET OF ALL FUND OPERATING EXPENSES, BUT DO NOT
INCLUDE ANY INSURANCE CHARGES IMPOSED BY YOUR INSURANCE COMPANY'S SEPARATE
ACCOUNT. IF PERFORMANCE INFORMATION INCLUDED THE EFFECT OF THESE ADDITIONAL
CHARGES, THE TOTAL RETURNS WOULD HAVE BEEN LOWER.
Past performance is no guarantee of future results. Principal and
investment return will vary and you may have a gain or loss when you
withdraw your money. Foreign investments involve greater risks and
potential rewards than U.S. investments. These risks include political and
economic uncertainties of foreign countries, as well as the risk of
currency fluctuations.
$10,000 OVER LIFE OF FUND
               VIP OverseasEurope, A
      01/28/87    10000.00    10000
      01/31/87    10000.00 9997.463
      02/28/87    10010.00 10296.66
      03/31/87    10460.00 11140.41
      04/30/87    11220.00 12319.18
      05/31/87    11060.00 12319.14
      06/30/87    10520.00 11926.66
      07/31/87    10400.00 11905.82
      08/31/87    11320.00 12798.54
      09/30/87    11070.00 12597.05
      10/31/87     8760.00    10777
      11/30/87     8840.00 10938.65
      12/31/87     9462.16 11263.46
      01/31/88     9138.32 11464.55
      02/29/88     9381.20 12228.75
      03/31/88     9806.24 12980.64
      04/30/88     9968.16 13169.27
      05/31/88     9786.00 12747.12
      06/30/88     9613.96 12411.13
      07/31/88     9543.12 12800.51
      08/31/88     9209.16 11968.24
      09/30/88     9603.84 12491.19
      10/31/88    10028.88 13559.96
      11/30/88    10211.04 14367.68
      12/31/88    10231.28 14447.79
      01/31/89    10534.87 14701.99
      02/28/89    10717.03 14777.56
      03/31/89    10707.38 14487.53
      04/30/89    11023.50 14621.89
      05/31/89    10615.60 13826.42
      06/30/89    10574.81 13593.67
      07/31/89    11563.97 15300.67
      08/31/89    11482.39 14612.54
      09/30/89    12196.21 15278.16
      10/31/89    11533.38 14664.33
      11/30/89    12155.42  15401.5
      12/31/89    12920.24 15969.77
      01/31/90    12746.88 15375.56
      02/28/90    12449.36 14302.43
      03/31/90    12919.92 12812.46
      04/30/90    12991.52 12710.78
      05/31/90    13840.58 14161.09
      06/30/90    14147.46 14036.37
      07/31/90    14863.53 14234.08
      08/31/90    13349.56 12851.83
      09/30/90    12081.09 11060.74
      10/31/90    13206.34 12784.21
      11/30/90    12797.16  12030.1
      12/31/90    12705.10 12224.98
      01/31/91    12827.85  12620.4
      02/28/91    13260.02 13973.29
      03/31/91    12872.18 13134.44
      04/30/91    13155.20 13263.42
      05/31/91    13186.64 13401.82
      06/30/91    12463.37 12417.04
      07/31/91    13081.82 13027.11
      08/31/91    13123.75 12762.56
      09/30/91    13658.34 13481.84
      10/31/91    13752.68 13672.96
      11/30/91    13260.02 13034.64
      12/31/91    13721.24 13707.79
      01/31/92    13888.95    13415
      02/29/92    13599.52 12934.85
      03/31/92    13323.28 12080.93
      04/30/92    14152.01 12138.36
      05/31/92    14768.23 12950.85
      06/30/92    14491.99 12336.56
      07/31/92    13567.65 12020.83
      08/31/92    13450.78 12774.79
      09/30/92    12908.92 12522.52
      10/31/92    12027.08 11865.66
      11/30/92    11963.33 11977.32
      12/31/92    12250.20 12039.27
      01/31/93    12600.81 12037.79
      02/28/93    12847.62 12401.41
      03/31/93    13738.91 13482.39
      04/30/93    14651.94  14761.9
      05/31/93    14967.16 15073.67
      06/30/93    14597.60 14838.49
      07/31/93    15173.67 15357.91
      08/31/93    15988.88 16186.97
      09/30/93    15901.92 15822.62
      10/31/93    16478.00 16310.23
      11/30/93    15782.36 14884.55
      12/31/93    16825.82 15959.32
      01/31/94    17923.63  17308.6
      02/28/94    17607.51 17260.66
      03/31/94    17170.60 16517.22
      04/30/94    17738.58 17218.03
      05/31/94    17520.13 17119.18
      06/30/94    17334.44 17361.11
      07/31/94    17793.20 17528.07
      08/31/94    18000.73 17943.05
      09/30/94    17531.05 17377.92
      10/31/94    17891.50 17956.61
      11/30/94    17214.29 17093.61
      12/31/94    17115.99 17200.65
      01/31/95    16406.01 16539.88
      02/28/95    16449.17 16492.41
      03/31/95    16955.64 17521.06
      04/30/95    17440.09    18180
      05/31/95    17682.31 17963.28
      06/30/95    17847.46 17648.27
      07/31/95    18640.19 18746.98
      08/31/95    18122.72 18031.85
      09/30/95    18386.96 18384.02
      10/31/95    18023.62 17889.85
      11/30/95    18232.82 18387.61
      12/29/95    18783.33 19128.45
 
Let's say you invested $10,000 in Overseas Portfolio on January 28, 1987,
when the fund started. By December 31, 1995, your investment would have
grown to $18,783 - an 87.83% increase. That compares to $10,000 invested in
the Morgan Stanley EAFE Index, which would have grown to $19,128 over the
same period - a 91.28% increase.
INVESTMENT SUMMARY
TOP FIVE STOCKS AS OF DECEMBER 31, 1995
                                      % OF FUND'S    
                                      INVESTMENTS    
 
C. S. Holdings (Reg.)                 2.0            
 
Unilever NV Ord.                      1.3            
 
Nomura Securities Co. Ltd.            1.2            
 
ING Groep NV                          1.1            
 
Banco Bilbao Vizcaya SA Ord. (Reg.)   1.0            
 
TOP FIVE MARKET SECTORS AS OF DECEMBER 31, 1995
                   % OF FUND'S    
                   INVESTMENTS    
 
Finance            26.4           
 
Utilities          8.9            
 
Nondurables        8.7            
 
Durables           7.7            
 
Basic Industries   5.4            
 
GEOGRAPHIC DIVERSIFICATION AS OF DECEMBER 31, 1995
(BY LOCATION OF ISSUER)   % OF FUND'S    
                          INVESTMENTS    
 
Japan                     21.2           
 
United Kingdom            12.9           
 
Switzerland               8.0            
 
Netherlands               6.4            
 
France                    5.1            
 
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FUND TALK: THE MANAGER'S OVERVIEW
 
 
 
 
An interview with John Hickling, Portfolio Manager of Overseas Portfolio
Q. JOHN, HOW HAS THE FUND PERFORMED?
A. For the 12 months ended December 31, 1995, the fund's performance
slightly trailed that of the Morgan Stanley EAFE Index - a broad measure of
stocks in Europe, Australia and the Far East. The index had a total return
of 11.21% for the 12-month period.
Q. WHAT FACTORS CONTRIBUTED TO THE FUND'S PERFORMANCE?
A. I think the main factor was that I thought the effects of slowing
economic growth on earnings estimates would have an impact on stock prices
somewhat before their effect was really felt. For example, I avoided
cyclical stocks - those that tend to rise and fall with the economy, such
as paper and forest product companies - but they didn't start to come down
until the fourth quarter. Instead, I focused the fund on what I would call
defensive stocks. These investments included Unilever, a consumer
nondurable stock that tends to post solid earnings regardless of the
economic climate, and financial investments such as ING Groep, which
generally benefit from the interest rate declines we've seen during the
year. These stocks helped the fund, but not until the fourth quarter. 
Q. LET'S TAKE A CLOSER LOOK AT HOW YOU POSITIONED THE FUND DURING THE PAST
YEAR.
A. Most of 1995 was frustrating because, historically, markets around the
world have shown a higher correlation to the U.S. market than we've seen
this year. In addition, foreign stock market performance generally did not
coincide with the strong performance seen in many bond markets. The
slowdown experienced by many economies led to lower interest rates, an
environment that generally is supportive for stock markets as well. That's
because lower rates can reduce companies' borrowing costs and make
alternatives to stock investing less attractive. Furthermore, the good
performance in several foreign markets was narrow, driven by the strength
of only a few stocks. Looking specifically at the fund, more investments
were in Japan than elsewhere -21.2% at the end of the period - although the
fund held less there than is included in the EAFE index. This is a market
that struggled through most of the year, although it rebounded in the
fourth quarter. The Japanese banking sector performed well through the
first part of the year and in the fourth quarter. However, the fund didn't
participate, because its Japanese investments were focused on exporters;
companies with electronics or technology-oriented businesses, such as
Matsushita Electric, Hitachi and Omron; retailers such as Ito-Yodako; and
financial stocks such as Nomura Securities. In the second half of the year,
though, some of these stocks rebounded, because the yen started to weaken
versus the dollar, making these companies' products less expensive abroad. 
Q. YOU ALSO INVESTED A FAIR AMOUNT IN THE UNITED KINGDOM...
A. That's right, 12.9%, about as much as is included in the EAFE index.
This has been one of the best performing markets outside of the U.S., led,
for the most part, by financial stocks including Barclays and National
Westminster Bank. In the early part of 1995, a number of consumer
nondurable stocks helped the fund, including brewers Bass and Whitbread. 
Q. LET'S TURN TO EMERGING MARKETS...
A. At the end of last year, when emerging markets dropped sharply after
Mexico's devaluation of the peso, I had minimal investments in emerging
markets. I started adding some emerging market stocks in May, including
Mexican banks as well as investments in Brazil, Chile and Southeast Asia.
One stock that turned in a very good performance was Sampoerna, an
Indonesian cigarette company. One of the main reasons I owned this stock
and Matahari, an Indonesian retailer, was that the standard of living for
many Indonesians has been on the rise. With wages and disposable income
growing, demand for items such as cigarettes, beer, toothpaste and clothing
has been increasing. The fund's investments in Unilever and Nestle also
gave it some exposure to this growth in consumer nondurable spending in
emerging markets. 
Q. WHAT'S YOUR OUTLOOK FOR THE NEXT SIX MONTHS?
A. At the end of the year, overseas markets started to catch up to the U.S.
market. Investors have started to become more actively interested in
opportunities abroad, attracted by, among other things, cheap stock
valuations. Prospects for foreign markets seem to be improving, in absolute
terms and relative to the U.S. After the mixed performance we've seen from
international markets over the past few years, a contrarian investor might
become more interested in foreign markets from a risk/reward perspective.
I'm hoping we'll see some signs of a rebound in overseas markets, with
investors finding better buys abroad than domestically.
THE VIEWS EXPRESSED IN THIS REPORT REFLECT THOSE OF THE PORTFOLIO MANAGER
ONLY THROUGH THE END OF THE PERIOD OF THE REPORT AS STATED ON THE COVER.
THE MANAGER'S VIEWS ARE SUBJECT TO CHANGE AT ANY TIME BASED ON MARKET AND
OTHER CONDITIONS.
 
 
FUND FACTS
GOAL: seeks high current income by investing in 
high yielding, lower-rated fixed income 
securities
START DATE: September 19, 1985
SIZE: as of December 31, 1995, more than 
$1.0 billion
MANAGER: Barry Coffman, since 1990; joined 
Fidelity in 1986
(checkmark)
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
INVESTMENTS DECEMBER 31, 1995
 
Showing Percentage of Total Value of Investment in Securities
 
 
COMMON STOCKS - 86.7%
 SHARES VALUE (NOTE 1)
ARGENTINA - 0.8%
Buenos Aires Embotelladora SA 
 sponsored ADR  41,800 $ 862,130
Perez Companc Class B  308,452  1,634,550
Telecom Argentina sponsored ADR
 Class B   83,400  3,971,925
Telecom Argentina Stet France
 Telecom SA  263,600  1,251,912
YPF Sociedad Anonima sponsored 
 ADR representing Class D shares  150,500  3,254,563
  10,975,080
AUSTRALIA - 2.2%
Amcor Ltd.   190,700  1,345,603
Brambles Industries Ltd.   276,500  3,080,556
FAI Insurance Ltd. Ord.   2,037,900  1,104,965
Fosters Brewing Group Ltd.   903,100  1,482,418
Lend Lease Corp. Ltd.   81,000  1,173,174
Pioneer International Ltd.   493,300  1,271,403
Qantas Airways Ltd. sponsored ADR (b)  48,400  810,700
TNT Ltd.   1,106,800  1,463,295
Western Mining Holdings Ltd.   414,100  2,657,429
Westpac Banking Corp.   2,912,700  12,893,911
Woolworths Ltd.   991,200  2,385,333
  29,668,787
AUSTRIA - 0.3%
EVN (Energie-Versor Nieder)  12,200  1,671,729
VA Technologie AG  6,800  861,143
VA Technologie AG (b)  15,000  1,899,580
  4,432,452
BELGIUM - 1.2%
Bekaert SA  11,255  9,272,120
Delhaize Freres & Cie Le Lion SA  135,300  5,617,835
Petrofina SA  5,100  1,566,600
Petrofina SA (warrants) (a)  595  7,254
  16,463,809
BERMUDA - 0.0%
Consolidated Electric Power Asia Ltd. 
 sponsored ADR (b)  39,800  701,475
BRAZIL - 0.7%
Brahma (Cia Cervejaria) PN Class B 
 (Pfd. Reg.)  3,204,300  1,318,743
Coteminas PN  2,500,000  835,948
Telebras PN:
 (Pfd. Reg.)  103,879,970  5,001,883
 sponsored ADR (a)   52,500  2,487,188
  9,643,762
CANADA - 0.4%
Midland Walwyn, Inc.   269,900  1,730,952
Noranda, Inc.   191,100  3,939,385
  5,670,337
CHILE - 0.3%
Santa Isabel SA sponsored ADR (a)  90,900  2,181,600
Vina Concha Stet y Toro SA 
 sponsored ADR  81,300  1,463,400
  3,645,000
 
 SHARES VALUE (NOTE 1)
FINLAND - 0.7%
Cultor OY, Series 1  71,100 $ 2,933,908
Pohjola Class B  334,000  4,287,843
Valmet OY Class A  91,700  2,291,396
  9,513,147
FRANCE - 5.1%
Accor SA  65,158  8,419,479
Alcatel Alsthom CGE  77,300  6,651,597
Axa SA  158,018  10,627,930
Club Mediterranee SA Ord.   28,200  2,247,264
Compagnie Bancaire Ord.   65,670  7,334,589
Elf Aquitaine  38,528  2,833,161
Generale des Eaux  60,582  6,036,592
IMETAL SA Ord.  40,700  4,852,644
Lafarge Coppee SA  41,590  2,674,339
Michelin SA Cie Generale des 
 Etablissements Class B  128,100  5,098,936
Total SA Class B  144,400  9,726,730
Vallourec SA (a)  60,000  2,127,790
  68,631,051
GERMANY - 4.2%
Asko  2,900  1,512,517
Bayer AG  12,000  3,158,554
Bayerische Vereinsbank AG Ord.   99,500  2,947,636
Continental Gummi-Werke AG  256,000  3,560,501
Daimler-Benz AG Ord.   8,700  4,368,150
Deutsche Bank AG  273,300  12,918,081
Gildemeister AG  18  1,627
Hoechst AG Ord.   14,500  3,922,462
Kaufhof Holding AG  14,500  4,406,467
Mannesmann AG Ord.   16,400  5,208,540
Metallgesellschaft AG Ord.   88,300  1,928,108
Metallgesellschaft AG (b)  86,700  1,893,171
Veba AG Ord.   170,900  7,237,698
Volkswagen AG  8,900  2,968,317
  56,031,829
HONG KONG - 2.9%
Amoy Properties Ltd.   2,208,000  2,198,720
Consolidated Electric Power Asia Ltd.   1,464,000  2,660,097
Dickson Concepts International Ltd.   2,578,000  2,400,449
Great Eagle Holdings Ltd.   948,000  2,451,988
HSBC Holdings PLC  834,000  12,619,205
Hong Kong Land Holdings Ltd.   2,544,000  4,706,400
Hong Kong Telecommunications Ltd.   1,838,000  3,280,233
Hopewell Holdings Ltd.   3,944,000  2,269,745
Hysan Development Co. Ltd.   1,383,000  3,657,595
Peregrine Investments Holdings Ltd.   832,000  1,075,978
Semi-Tech (Global) Ltd.   102,006  164,239
Sun Hung Kai Properties Ltd. (a)   153,000  1,251,503
  38,736,152
INDIA - 0.1%
Reliance Industries Ltd. GDS  106,400  1,423,632
INDONESIA - 1.6%
Astra International PT (For. Reg.)  1,596,500  3,316,589
Bank International Indonesia PT Ord.   921,000  3,051,205
Bank Niaga PT  330,000  656,681
Gudang Garam PT Perusahaan  271,500  2,837,899
Jakarta International Hotels & 
 Development Ord.   1,541,000  1,887,078
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
INDONESIA - CONTINUED
Matahari Putra Prima PT (For. Reg.)  1,011,500 $ 1,780,578
Sampoerna Hanjaya Mandala (For. Reg.)  735,750  7,658,370
Semen Gresik (For. Reg.)  268,500  751,542
  21,939,942
IRELAND - 0.9%
Bank of Ireland U.S. Holdings, Inc.   1,009,200  7,355,579
Fyffes PLC  1,358,000  2,169,096
Independent Newspapers PLC  521,050  3,151,271
  12,675,946
ITALY - 1.7%
Assicurazioni Generali Spa  198,470  4,800,400
Benetton Group Spa  126,200  1,494,691
Bulgari Spa (a)  163,400  1,393,736
Fiat Spa  396,500  1,286,128
Istituto Mobiliare Italiano  301,400  1,897,985
Istituto Nazionale Delle Assicurazioni Spa  976,500  1,294,416
Italgas Spa   734,700  2,236,486
Magneti Marelli Spa  1,169,000  1,406,775
Montedison Spa Ord. (a)   1,604,600  1,075,123
Olivetti Ing C & Co. Spa Ord.   4,324,750  3,496,838
SAI Sta Assieuratrice Industriale Spa  211,200  2,156,554
  22,539,132
JAPAN - 21.2%
ADO Electronic Industrial Co. Ltd.   19,000  486,944
Acom Co. Ltd.   1,000  41,779
Aida Engineering Ltd. Ord.   176,000  1,348,085
Amada Metrecs Co. Ltd.   86,000  1,372,340
Amadasonoike Co. Ltd.   282,000  1,808,182
Amway Japan Ltd.   78,100  3,293,192
Aoyama Trading Co. Ord. (a)  114,600  3,657,447
Bridgestone Corp.   339,000  5,376,789
Canon, Inc.   548,000  9,910,638
Citizen Watch Co. Ltd. Ord.   422,000  3,224,178
Daiwa House Industry Co. Ltd.   218,000  3,584,139
East Japan Railway Co. Ord.   700  3,398,453
Fanuc Ltd.   98,200  4,245,203
Fuji Bank   126,000  2,778,337
Fuji Photo Film Co. Ltd.   261,000  7,522,050
Fujitsu Ltd.   370,000  4,115,087
Futaba Industrial Co. Ltd.   126,000  2,059,381
Hanshin Department Store Ltd.   29,000  222,969
Hirose Electric Co. Ltd.   25,200  1,447,660
Hitachi Ltd.   1,126,000  11,325,339
Honda Motor Co. Ltd.   597,000  12,297,969
Ishihara Sangyo Kaisha Ltd. (a)   343,000  1,111,267
Isetan Co. Ltd.   289,000  4,751,451
Ito-Yokado Co. Ltd.   27,000  1,660,735
Izumi Co. Ord.   112,000  2,469,633
Japan Airlines Co. Ltd. (a)   302,000  2,000,677
Kao Corp.   114,000  1,411,219
Kobe Steel (a)  1,187,000  3,662,021
Komatsu Ltd. Ord.   410,000  3,370,406
Komatsu Seiren  30,000  275,629
Marubeni Corp.   339,000  1,832,698
Matsushita Electric Industrial Co. Ltd.   303,000  4,923,017
Marukyo Corp.   16,000  286,267
Minebea Co. Ltd.   546,000  4,572,882
Mitsubishi Estate Co. Ltd.   264,000  3,293,617
Mitsubishi Heavy Industries Ltd.   492,000  3,916,016
Mitsubishi Trust & Banking Corp.   191,000  3,177,176
 
 SHARES VALUE (NOTE 1)
Mitsui Trust and Banking  449,000 $ 4,906,867
Mitsukoshi Ltd.   315,000  2,955,029
Murata Manufacturing Co. Ltd.   132,000  4,851,064
Nichido Fire & Marine 
 Insurance Co. Ltd.   591,000  4,744,004
Nikko Securities Co. Ltd.   521,000  6,701,451
Nintendo Co. Ltd. Ord.   46,000  3,492,263
Nissan Motor Co. Ltd. Ord.   468,000  3,589,207
Nitto Denko Corp.   97,000  1,500,967
Nomura Securities Co. Ltd.   711,000  15,471,470
Omron Corp.   139,000  3,199,420
Onward Kashiyama & Co. Ltd.   291,000  4,728,046
Orix Corp.   242,000  9,946,809
Rohm Co. Ltd.   120,000  6,765,958
Sakura Bank Ltd.   265,000  3,357,350
Sankyo Co. Ltd.   142,000  3,186,074
Seino Transpotation Co. Ltd.   144,000  2,409,284
Sekisui Chemical Co. Ltd. (a)  325,000  4,777,563
Sony Corp.   141,500  8,470,841
Sumitomo Marine and Fire 
 Insurance Co. Ltd.   420,000  3,444,487
Sumitomo Realty & Development Co. Ltd.   648,000  4,574,855
Sumitomo Trust & Banking Co. Ltd.   315,000  4,447,776
TDK Corp.   44,000  2,242,553
Takashimaya Co. Ltd.   322,000  5,138,298
Takeda Chemical Industries Ltd.   487,000  8,006,770
Tokio Marine & Fire 
 Insurance Co. Ltd. (The)  1,065,000  13,904,739
Toshiba Corp.   629,000  4,921,286
Toyota Motor Corp.   397,000  8,408,414
Tsugami Corp.   253,000  1,409,362
Uny Co. Ltd.   103,000  1,932,495
Yamanouchi Pharmaceutical Co. Ltd.   209,000  4,487,234
  284,202,808
KOREA (SOUTH) - 0.9%
Cho Hung Bank Co. Ltd.   191,504  2,409,736
Korea Electric Power Corp.   147,470  6,329,338
Korea First Securities Co. Ltd.   16,203  194,248
Kyungki Bank  171,523  1,680,406
Seoul Securities Co.   74,592  903,854
  11,517,582
MEXICO - 1.2%
Banacci SA de CV:
 Class B  352,200  591,348
 Class L  17,610  26,226
Cemex SA, Series B  1,152,800  4,194,724
Cifra SA Class C   1,559,100  1,580,374
Consorcio G Grupo Dina SA ADR  34,800  65,250
Empresas Ica Sociedad Controladora SA 
 de CV sponsored ADR representing Ord.
 (participation certificates)  208,700  2,139,175
Grupo Carso SA de CV Class A-1 (a)  287,800  1,555,878
Grupo Dina sponsored ADR, Series L  12,543  17,247
Grupo Financiero Bancomer SA de CV (a):
 Class B  5,151,800  1,439,424
 Series L  216,879  56,369
 sponsored ADR, Series C (b)  70,200  386,100
Telefonos de Mexico SA sponsored ADR 
 representing shares Ord. Class L  121,400  3,869,625
  15,921,740
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
MALAYSIA - 0.9%
Kuala Lumpur Industries Holdings BHD (a)  290,000 $ 332,375
Magnum Corp. BHD  567,500  1,072,863
Malayan Banking BHD  133,000  1,120,993
Resorts World BHD  443,000  2,372,903
Telekom Malaysia BHD  792,000  6,176,290
Tenega Nasional BHD  251,000  988,578
Time Engineering BHD  161,000  374,124
  12,438,126
NETHERLANDS - 6.4%
ABN-AMRO Holdings NV  46,500  2,113,899
AKZO NV   103,800  11,980,896
IHC Caland NV  93,200  3,129,851
ING Groep NV  228,108  15,207,200
KLM Royal Dutch Airlines Ord.   271,873  9,535,844
Koninklijke PPT Nederland  221,500  8,030,752
Oce Van der Grinten NV  136,700  8,297,214
Pirelli Tyre Holdings NV Ord.(a)   546,100  4,754,602
Royal Dutch Petroleum Co. Ord.   29,500  4,091,107
Unilever NV Ord.   122,000  17,108,831
Vendex International NV (b)  81,400  2,414,664
  86,664,860
NORWAY - 2.2%
Bergesen Group:
 Class A  35,500  705,031
 Class B  301,600  5,894,710
Christiania Bank Free shares Ord.   1,475,000  3,417,581
Den Norske Bank Class A Free shares  1,146,800  2,964,428
Norsk Hydro AS  85,150  3,570,062
Orkla AS:
 Class A Free shares  93,250  4,622,521
 Class B (non-vtg.)  47,800  2,275,329
Saga Petroleum AS Class B  261,600  3,257,424
Unitor AS  192,300  2,636,987
  29,344,073
PAKISTAN - 0.0%
Hub Power Co. Ltd. GDR (a)  36,200  629,880
PHILIPPINES - 0.2%
Philippine Long Distance Telephone Co. 
 sponsored ADR  51,400  2,782,025
POLAND - 0.1%
Bank Gdanski SA GDR (b)  92,600  900,998
SINGAPORE - 0.4%
Kim Engineering Holdings Ltd.   2,455,000  2,256,593
Overseas Union Bank Ltd. (For.)  265,000  1,826,875
Van Der Horst Ltd.   156,000  788,659
  4,872,127
SOUTH AFRICA - 0.1%
De Beers Consolidated Mines Ltd. ADR  24,000  726,000
SPAIN - 4.9%
Banco Bilbao Vizcaya SA Ord. (Reg.)  389,200  13,974,807
Banco de Santander SA Ord. (Reg.)  51,000  2,551,990
Banco Intercontinental Espanol  59,550  5,773,715
Corporacion Mapfrecia International de 
 Reaseguros SA (Reg.)  183,400  10,232,003
Repsol SA Ord.   139,500  4,556,201
Tabacalera SA, Series A  205,200  7,755,803
Telefonica de Espana SA Ord.   971,750  13,413,910
Union Electrica Fenosa SA  1,152,700  6,914,021
  65,172,450
 
 SHARES VALUE (NOTE 1)
SWEDEN - 2.7%
Investor AB Class B Free shares  314,700 $ 10,356,174
Mo Och Domsjoe AB Class B  30,800  1,309,772
SKF AB Ord.   133,700  2,551,488
Skandia Foersaekrings AB  35,400  954,830
Skandinaviska Enskilda Banken 
 Class A Free shares  948,300  7,837,308
Volvo AB Class B  637,400  13,025,951
  36,035,523
SWITZERLAND - 8.0%
Adia SA (Bearer) (a)  27,500  4,480,069
Alusuisse-Lonza Holding AG (Reg.)  12,739  10,089,641
Baloise Holding (Reg.)  3,802  7,907,106
CIBA-GEIGY AG (Reg.)  15,680  13,791,334
C.S. Holdings (Reg.)  258,405  26,478,675
Fischer (Georg) AG (Reg.)  11,600  2,915,078
Nestle SA (Reg.)  11,425  12,632,842
Roche Holdings Ltd. (participation 
 certificates)  1,700  13,442,374
Surveillance, Societe Generale (Bearer)  1,010  2,004,246
Swiss Bank Corp. (Bearer)  33,500  13,672,877
  107,414,242
THAILAND - 1.4%
Bank of Asia PCL (For. Reg.)  354,310  815,799
Krung Thai Bank:
 (Loc. Reg.)  179,300  740,262
 (For. Reg.)  1,816,640  7,500,221
Ruang Khao Unit Trust (For. Reg.)  836,800  498,293
Siam City Bank PCL (For. Reg.)  6,882,800  7,923,827
Telecomasia Corp. PCL (For. Reg.) (a)  394,000  1,196,546
  18,674,948
TURKEY - 0.1%
Aksigorta  350,000  27,918
Aksigorta (b)  1,190,000  94,922
Tofas Turk Otomobil Fabrikasi 
 AS ADR (b)  662,400  331,200
Tofas Turk Otomobil Fabrikasi AS  9,602,400  951,393
  1,405,433
UNITED KINGDOM - 12.9%
Allied Lyons PLC  421,100  3,421,829
Argyll Group PLC Ord.   506,900  2,672,656
Avon Rubber  81,900  609,631
BTR PLC Ord.   625,100  3,179,546
Barclays PLC Ord.   980,300  11,219,078
Barratt Developments PLC  1,162,000  4,441,860
Bass PLC Ord.   576,600  6,424,554
Berkeley Group PLC  532,200  4,151,305
Booker PLC  364,200  2,050,163
Boots Co. PLC (The)  287,600  2,600,155
British Airways PLC Ord.   517,100  3,736,821
British Land Ord.   337,750  1,995,548
Burmah Oil  100,017  1,447,871
Cable & Wireless PLC Ord.   318,900  2,279,803
Cadbury-Schweppes PLC Ord.   955,700  7,877,105
Christies International PLC  50,200  162,702
De la Rue PLC  266,700  2,692,439
Dixons Group PLC  955,800  6,580,998
Glaxo Holdings PLC  363,400  5,156,414
Grand Metropolitan PLC  1,137,000  8,172,445
Great Universal Stores PLC Ord Class A  381,600  4,050,640
Guinness PLC Ord.   1,210,500  8,888,461
COMMON STOCKS - CONTINUED
 SHARES VALUE (NOTE 1)
UNITED KINGDOM - CONTINUED
Hanson Trust PLC Ord.   674,000 $ 2,006,795
Lloyds Abbey Life PLC  549,600  3,835,315
Lloyds TSB Group PLC  554,620  2,851,155
London International Group PLC  2,111,000  4,222,987
MFI Furniture Group PLC  1,223,700  3,036,244
Mirror Group Newspaper PLC  1,440,500  3,931,585
National Westminster Bank PLC Ord.   891,820  8,968,689
North West Water Group PLC Ord.   337,700  3,225,920
Prudential Corp. PLC  702,000  4,512,357
Reuters Holdings PLC Ord.   409,200  3,740,772
Rolls Royce PLC Ord.   874,433  2,549,331
Royal Insurance Holdings PLC  992,600  5,872,332
Scottish Hydro-Electric PLC Ord.   723,700  4,034,589
Scottish Power PLC ADR  960,500  5,511,133
South West Water PLC Ord.   383,200  3,084,144
Telegraph (The) PLC  452,100  2,909,540
Tesco PLC Ord.   401,397  1,848,725
Unigate Ltd. Ord.   312,800  1,991,231
Vodafone Group PLC  1,250,204  4,478,521
Whitbread Co. PLC Class A  525,900  5,549,746
Wickes PLC  718,200  1,381,048
  173,354,183
TOTAL COMMON STOCKS
(Cost $1,007,219,327)   1,164,748,531
NONCONVERTIBLE PREFERRED STOCKS - 2.0%
AUSTRIA - 0.4%
Creditanstalt Bankverein  105,900  5,427,277
GERMANY - 0.3%
Porsche AG Ord (a).   6,050  3,147,010
ITALY - 1.3%
Banco Ambro Veneto  1,197,000  1,539,216
Fiat Spa  1,350,600  2,462,209
SAI Sta Assicuratrice Industriale Spa  650,500  2,700,722
Stet (Societa Finanziaria Telefonica) Spa  5,173,500  10,542,473
  17,244,620
KOREA (SOUTH) - 0.0%
Korea First Securities Co. Ltd. (a)   66,140  549,923
TOTAL NONCONVERTIBLE PREFERRED STOCKS
(Cost $25,830,942)   26,368,830
FOREIGN GOVERNMENT OBLIGATIONS (D) - 0.5%
 MOODY'S RATINGS PRINCIPAL 
 (UNAUDITED) AMOUNT 
ARGENTINA - 0.4%
Argentina Republic BOCON 
 5.8359%, 4/1/01 (c) B1 $ 6,173,130  4,841,146
BRAZIL - 0.1%
Brazil Federative Republic IDU 
 euro 6 3/8%, 1/1/01 (c) B1  2,517,500  2,161,903
TOTAL GOVERNMENT OBLIGATIONS
(Cost $6,510,574)   7,003,049
CLOSED-END INVESTMENT COMPANIES - 0.0%
 SHARES VALUE (NOTE 1)
THAILAND - 0.0%
Ruam Pattana Fund II (For. Reg.)
 (Cost $620,880)  1,117,000 $ 676,231
REPURCHASE AGREEMENTS - 10.8%
 MATURITY VALUE
 AMOUNT (NOTE 1)
Investments in repurchase agreements 
 (U.S. Treasury obligations) in a joint 
 trading account at 5.91% dated 
 12/29/95 due 1/2/96  $ 144,975,138  144,880,000
TOTAL INVESTMENT IN SECURITIES - 100%
(Cost $1,185,061,723)  $  1,343,676,641
LEGEND
1. Non-income producing
2. Security exempt from registration under Rule 144A of the Securities Act
of 1933. These securities may be resold in transactions exempt from
registration, normally to qualified institutional buyers. At the period
end, the value of these securities amounted to $9,432,810 or 0.7% of net
assets.
3. The coupon rate shown on floating or adjustable rate securities
represents the rate at period end. 
4. Some foreign government obligations have not been individually rated by
S&P or Moody's. The ratings listed are assigned to securities by FMR, the
fund's investment adviser, based principally on S&P and Moody's ratings of
the sovereign credit of the issuing government.
OTHER INFORMATION
Purchases and sales of securities, other than short-term securities,
aggregated $571,464,933 and $579,186,586, respectively.
The fund placed a portion of its portfolio securities with brokerage firms
which are affiliates of Fidelity Management & Research Company. The
commissions paid to these affiliated firms were $250,227 for the period
(see Note 3 of Notes to Financial Statements).
INCOME TAX INFORMATION
At December 31, 1995, the aggregate cost of investment securities for
income tax purposes was $1,185,652,116. Net unrealized appreciation
aggregated $158,024,525, of which $205,005,861 related to appreciated
investment securities and $46,981,336 related to depreciated investment
securities. 
The fund hereby designates approximately $18,341,000 as a capital gain
dividend for the purpose of the dividend paid deduction.
MARKET SECTOR DIVERSIFICATION (UNAUDITED)
As a Percentage of Total Value of Investment in Securities
Aerospace & Defense   0.2%
Basic Industries    5.4
Conglomerates   0.3
Construction & Real Estate    4.4
Durables    7.7
Energy    3.0
Finance    26.4
Government  obligations   0.5
Health    3.6
Industrial Machinery & Equipment    2.8
Media & Leisure   2.2
Nondurables   8.7
Precious Metals   0.2
Retail & Wholesale   5.3
Services    1.8
Repurchase Agreements   10.8
Technology    5.3
Transportation   2.5
Utilities   8.9
   100.0%
VARIABLE INSURANCE PRODUCTS FUND: OVERSEAS PORTFOLIO
FINANCIAL STATEMENTS
 
 
STATEMENT OF ASSETS AND LIABILITIES
 
 
 


                                                                                                                        
 DECEMBER 31, 1995                                                                                                               
 
ASSETS                                                                                                                             
 
Investment in securities, at value (including repurchase agreements of $144,880,000) (cost $1,185,061,723)      $ 1,343,676,641   
- - See accompanying schedule                                                                                                      
 
Cash                                                                                                             209              
 
Receivable for investments sold                                                                                   7,686,625        
 
Receivable for fund shares sold                                                                                   1,628,036        
 
Dividends receivable                                                                                              3,238,530        
 
Interest receivable                                                                                               115,469          
 
 TOTAL ASSETS                                                                                                      1,356,345,510    
 
LIABILITIES                                                                                                                       
 
Payable for investments purchased                                                                 $ 10,926,264                     
 
Payable for fund shares redeemed                                                                    1,146,930                       
 
Accrued management fee                                                                              826,884                         
 
Other payables and accrued expenses                                                                 311,487                         
 
 TOTAL LIABILITIES                                                                                                 13,211,565       
 
NET ASSETS                                                                                                        $ 1,343,133,945   
 
Net Assets consist of:                                                                                                             
 
Paid in capital                                                                                                   $ 1,155,673,842   
 
Undistributed net investment income                                                                               18,738,964       
 
Accumulated undistributed net realized gain (loss) on investments and foreign                                     10,104,988       
currency transactions                                                                                                             
 
Net unrealized appreciation (depreciation) on investments                                                          158,616,151      
and assets and liabilities in foreign currencies                                                                                 
 
NET ASSETS, for 78,751,394 shares outstanding                                                                     $ 1,343,133,945   
 
NET ASSET VALUE, offering price                                                                                    $17.06           
and redemption price per                                                                                                          
share ($1,343,133,945 (divided by) 78,751,394 shares)                                                                             
 

 
STATEMENT OF OPERATIONS
 


                                                                                        
 YEAR ENDED DECEMBER 31, 1995                                                                    
 
INVESTMENT INCOME                                                                $ 30,921,016    
Dividends                                                                                        
 
Interest                                                                          8,867,312      
 
                                                                                  39,788,328     
 
Less foreign taxes withheld                                                       (3,740,466     
                                                                                 )               
 
 TOTAL INCOME                                                                     36,047,862     
 
EXPENSES                                                                                         
 
Management fee                                                     $ 9,837,952                   
 
Transfer agent fees                                                 612,828                      
 
Accounting fees and expenses                                        551,039                      
 
Non-interested trustees' compensation                               10,958                       
 
Custodian fees and expenses                                         656,865                      
 
Registration fees                                                   46                           
 
Audit                                                               51,981                       
 
Legal                                                               58,187                       
 
Miscellaneous                                                       2,343                        
 
 TOTAL EXPENSES                                                                   11,782,199     
 
NET INVESTMENT INCOME                                                             24,265,663     
 
REALIZED AND UNREALIZED GAIN (LOSS)                                                              
Net realized gain (loss) on:                                                                     
 
 Investment securities                                              18,618,705                   
 
 Foreign currency transactions                                      (7,976,330    10,642,375     
                                                                   )                             
 
Change in net unrealized appreciation (depreciation) on:                                         
 
 Investment securities                                              86,115,339                   
 
 Assets and liabilities in                                          (983,694      85,131,645     
foreign currencies                                                 )                             
 
NET GAIN (LOSS)                                                                   95,774,020     
 
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                  $ 120,039,683   
 

 
STATEMENT OF CHANGES IN NET ASSETS
INCREASE (DECREASE) IN NET ASSETS   YEAR ENDED     YEAR ENDED     
                                    DECEMBER 31,   DECEMBER 31,   
                                    1995           1994           
 
 
 
 


                                                                                                                          
Operations                                                                                    $ 24,265,663      $ 14,354,948      
Net investment income                                                                                                             
 
 Net realized gain (loss)                                                                      10,642,375        1,588,422        
 
 Change in net unrealized appreciation (depreciation)                                         85,131,645        (19,420,073)     
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS                                120,039,683       (3,476,703)      
 
Distributions to shareholders                                                                  (4,893,543)       (4,465,195)      
From net investment income                                                                                                        
 
 From net realized gain                                                                        (1,797,170)       -                
 
 In excess of net realized gain                                                                 (3,096,373)       -                
 
 TOTAL DISTRIBUTIONS                                                                            (9,787,086)       (4,465,195)      
 
Share transactions                                                                              466,436,535       1,000,905,405    
Net proceeds from sales of shares                                                                                                 
 
 Reinvestment of distributions                                                                  9,787,086         4,465,195        
 
 Cost of shares redeemed                                                                        (541,043,324)     (477,688,222)    
 
 NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM SHARE TRANSACTIONS                         (64,819,703)      527,682,378      
 
  TOTAL INCREASE (DECREASE) IN NET ASSETS                                                        45,432,894        519,740,480      
 
NET ASSETS                                                                                                                       
 
 Beginning of period                                                                             1,297,701,051     777,960,571      
 
 End of period (including undistributed net investment income of $18,738,964 and $10,987,509, 
respectively)                                                                                   $ 1,343,133,945   $ 1,297,701,051   
 
OTHER INFORMATION                                                                                                                 
Shares                                                                                                                           
 
 Sold                                                                                            29,090,043        62,240,900       
 
 Issued in reinvestment of distributions                                                         652,472           274,107          
 
 Redeemed                                                                                       (33,802,732)      (29,967,241)     
 
 Net increase (decrease)                                                                         (4,060,217)       32,547,766       
 

 
 


                                                                                    
SEE ACCOMPANYING NOTES WHICH ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.               
 

 
FINANCIAL HIGHLIGHTS
 


                                                                  
                          YEARS ENDED DECEMBER 31,                                  
 
SELECTED PER-SHARE DATA   1995                       1994   1993  C   1992   1991   
 

 
 
 
 


                                                                                                                  
Net asset value, beginning of period                                $ 15.67       $ 15.48       $ 11.53     $ 13.09     $ 12.42     
 
Income from Investment Operations                                                               
 
 Net investment income                                              .17           .19           .06         .16         .24        
 
 Net realized and unrealized gain (loss)                            1.34          .08 B         4.16        (1.54)      .74        
 
 Total from investment operations                                   1.51          .27           4.22        (1.38)      .98        
 
Less Distributions                                                  (.06)         (.08)         (.18)       (.18)       (.17)      
From net investment income                                                                      
 
 In excess of net investment income                                 -             -             (.04)       -           -          
 
 From net realized gain                                             (.02)         -             -           -           (.14) D    
 
 In excess of net realized gain                                     (.04)         -             (.05)       -           -          
 
 Total distributions                                                (.12)         (.08)         (.27)       (.18)       (.31)      
 
Net asset value, end of period                                      $ 17.06       $ 15.67       $ 15.48     $ 11.53     $ 13.09     
 
TOTAL RETURN  A                                                     9.74%         1.72%         37.35%      (10.72)%    8.00%      
 
RATIOS AND SUPPLEMENTAL DATA                                                                    
 
Net assets, end of period (000 omitted)                             $ 1,343,134   $ 1,297,701   $ 777,961   $ 180,837   $ 126,490   
 
Ratio of expenses to average net assets                             .91%          .92%          1.03%       1.14%       1.26%      
 
Ratio of net investment income to average net assets                1.88%         1.28%         1.21%       1.86%       2.33%      
 
Portfolio turnover rate                                             50%           42%           42%         61%         168%       
 
A TOTAL RETURNS DO NOT REFLECT CHARGES ATTRIBUTABLE TO YOUR INSURANCE 
COMPANY'S SEPARATE ACCOUNT. INCLUSION OF THESE CHARGES WOULD REDUCE 
THE TOTAL RETURNS SHOWN.                                                                   
B THE AMOUNT SHOWN FOR A SHARE OUTSTANDING DOES NOT CORRESPOND WITH 
THE AGGREGATE NET GAIN ON INVESTMENTS FOR THE PERIOD ENDED DUE TO 
THE TIMING OF SALES AND                                                                        
REPURCHASES OF FUND SHARES IN RELATION TO FLUCTUATING MARKET VALUES 
OF THE INVESTMENTS OF THE FUND.     
C EFFECTIVE JANUARY 1, 1993, THE FUND ADOPTED STATEMENT OF POSITION 
93-2, "DETERMINATION, DISCLOSURE, AND FINANCIAL STATEMENT 
PRESENTATION OF INCOME, CAPITAL                                                                        
GAIN, AND RETURN OF CAPITAL DISTRIBUTIONS BY INVESTMENT COMPANIES." 
AS A RESULT, NET INVESTMENT INCOME PER SHARE MAY REFLECT CERTAIN 
RECLASSIFICATIONS RELATED                                                                       
TO BOOK TO TAX DIFFERENCES.                                                                     
D INCLUDES AMOUNTS DISTRIBUTED FROM NET REALIZED GAINS ON FOREIGN 
CURRENCY RELATED TRANSACTIONS TAXABLE AS ORDINARY INCOME. 
 

 
NOTES TO FINANCIAL STATEMENTS
For the period ended December 31, 1995
 
 
1. SIGNIFICANT ACCOUNTING POLICIES.
The Money Market Portfolio, High Income Portfolio, Equity-Income Portfolio,
Growth Portfolio and Overseas Portfolio (the funds) are funds of Variable
Insurance Products Fund (the trust). The trust is registered under the
Investment Company Act of 1940, as amended (the 1940 Act), as an open-end
management investment company organized as a Massachusetts business trust.
Each fund is authorized to issue an unlimited number of shares. Shares of
each fund may only be purchased by insurance companies for the purpose of
funding variable annuity or variable life insurance contracts. The
following summarizes the significant accounting policies of the funds:
SECURITY VALUATION:
MONEY MARKET PORTFOLIO. As permitted under Rule 2a-7 of the 1940 Act, and
certain conditions therein, securities are valued initially at cost and
thereafter assume a constant amortization to maturity of any discount or
premium.
HIGH INCOME PORTFOLIO. Debt securities for which quotations are readily
available are valued by a pricing service at their market values as
determined by their most recent bid prices in the principal market (sales
prices if the principal market is an exchange) in which such securities are
normally traded. Equity securities for which quotations are readily
available are valued at the last sale price, or if no sale price, at the
closing bid price. Securities (including restricted securities) for which
market quotations are not readily available are valued at their fair value
as determined in good faith under consistently applied procedures under the
general supervision of the Board of Trustees. Short-term securities
maturing within sixty days of their purchase date are valued at amortized
cost or original cost plus accrued interest, both of which approximate
current value.
EQUITY-INCOME AND GROWTH PORTFOLIOS. Securities for which exchange
quotations are readily available are valued at the last sale price, or if
no sale price, at the closing bid price. Securities for which exchange
quotations are not readily available (and in certain cases debt securities
which trade on an exchange) are valued primarily using dealer-supplied
valuations or at their fair value as determined in good faith under
consistently applied procedures under the general supervision of the Board
of Trustees. Short-term securities maturing within sixty days of their
purchase date are valued at amortized cost or original cost plus accrued
interest, both of which approximate current value.
OVERSEAS PORTFOLIO. Securities for which quotations are readily available
are valued at the last sale price, or if no sale price, at the closing bid
price in the principal market in which such securities are normally traded.
Securities for which quotations are not readily available are valued
primarily 
using dealer-supplied valuations or at their fair value as determined in
good faith under consistently applied procedures under the general
supervision of the Board of Trustees. Short-term securities maturing within
sixty days of their purchase date are valued at amortized cost or original
cost plus accrued interest, both of which approximate current value.
FOREIGN CURRENCY TRANSLATION. The accounting records of the fund are
maintained in U.S. dollars. Investment securities and other assets and
liabilities denominated in a foreign currency are translated into U.S.
dollars at the prevailing rates of exchange at period end. Purchases and
sales of securities, income receipts, and expense payments are translated
into U.S. dollars at the prevailing exchange rate on the respective dates
of the transactions.
Net realized gains and losses on foreign currency transactions represent
net gains and losses from sales and maturities of forward currency
contracts, disposition of foreign currencies, currency gains and losses
realized between the trade and settlement dates on securities transactions,
and the difference between the amount of net investment income accrued and
the U.S. dollar amount actually received. The effects of changes in foreign
currency exchange rates on investments in securities are included with the
net realized and unrealized gain or loss on investment securities.
INCOME TAXES. As a qualified regulated investment company under Subchapter
M of the Internal Revenue Code, the Money Market, High Income,
Equity-Income, Growth and Overseas Portfolios are not subject to income
taxes to the extent that each distributes substantially all of its taxable
income for the fiscal year. The Overseas Portfolio may be subject to
foreign taxes on income, gains on investments or currency repatriation. The
schedules of investments include information regarding income taxes under
the caption "Income Tax Information."
INVESTMENT INCOME: 
MONEY MARKET PORTFOLIO. Interest income, which includes amortization of
premium and accretion of discount, is accrued as earned. 
HIGH INCOME, EQUITY-INCOME, GROWTH AND OVERSEAS PORTFOLIOS. Dividend income
is recorded on the ex-dividend date, except certain dividends from foreign
securities where the ex-dividend date may have passed, are recorded as soon
as the funds are informed of the ex-dividend date. Interest income, which
includes accretion of original issue discount, is accrued as earned.
Investment income is recorded net of foreign taxes withheld where recovery
of such taxes is uncertain.
EXPENSES. Most expenses of the trust can be directly attributed to a fund.
Expenses which cannot be directly attributed are apportioned between the
funds in the trust.
1. SIGNIFICANT ACCOUNTING POLICIES - CONTINUED
DISTRIBUTIONS TO SHAREHOLDERS. Dividends are declared daily and paid
monthly from net interest income for the Money Market Portfolio.
Distributions are recorded on the ex-dividend date for all other funds.
Income and capital gain distributions are determined in accordance with
income tax regulations which may differ from generally accepted accounting
principles. These differences, which may result in distribution
reclassifications, are primarily due to differing treatments for defaulted
bonds, foreign currency transactions, passive foreign investment companies
(PFIC), market discount, partnerships, non-taxable dividends, capital loss
carryforwards and losses deferred due to wash sales. Certain foreign
currency gains (losses) are taxable as ordinary income and, therefore,
increase (decrease) taxable ordinary income available for distributions
with respect to the Overseas Portfolio.
Permanent book and tax basis differences relating to shareholder
distributions will result in reclassifications to paid in capital and may
affect the per-share allocation between net investment income and realized
and unrealized gain (loss). Undistributed net investment income and
accumulated undistributed net realized gain (loss) on investments and
foreign currency transactions may include temporary book and tax basis
differences which will reverse in a subsequent period. Any taxable income
or gain remaining at fiscal year end is distributed in the following year.
SECURITY TRANSACTIONS. Security transactions are accounted for as of trade
date. Gains and losses on securities sold are determined on the basis of
identified cost.
2. OPERATING POLICIES.
FORWARD FOREIGN CURRENCY CONTRACTS. The funds, except the Money Market
Portfolio may use foreign currency contracts to facilitate transactions in
foreign securities and to manage the fund's currency exposure. Contracts to
buy generally are used to acquire exposure to foreign currencies, while
contracts to sell are used to hedge the fund's investments against currency
fluctuations. Also, a contract to buy or sell can offset a previous
contract. Losses may arise from changes in the value of the foreign
currency or if the counterparties do not perform under the contracts'
terms.
The U.S. dollar value of forward foreign currency contracts is determined
using forward currency exchange rates supplied by a quotation service.
Purchases and sales of forward foreign currency contracts having the same
settlement date and broker are offset and any realized gain (loss) is
recognized on the date of offset; otherwise, gain (loss) is recognized on
settlement date.
JOINT TRADING ACCOUNT. Pursuant to an Exemptive Order issued by the
Securities and Exchange Commission, the funds, along with other affiliated
entities of Fidelity Management & Research Company (FMR), may transfer
uninvested cash balances into 
one or more joint trading accounts. These balances are invested in one or
more repurchase agreements that mature in 60 days or less from the date of
purchase, and are collateralized by U.S. Treasury or Federal Agency
obligations.
REPURCHASE AGREEMENTS. The funds, through their custodian, receive delivery
of the underlying U.S. Treasury or Federal Agency securities, the market
value of which is required to be at least equal to the repurchase price.
For term repurchase agreement transactions, the underlying securities are
marked-to-market daily and maintained at a value at least equal to the
repurchase price. FMR, the funds' investment adviser, is responsible for
determining that the value of the underlying securities remains in
accordance with the market value requirements stated above. 
DELAYED DELIVERY TRANSACTIONS. The funds may purchase or sell securities on
a when-issued or forward commitment basis. Payment and delivery may take
place a month or more after the date of the transaction. The price of the
underlying securities and the date when the securities will be delivered
and paid for are fixed at the time the transaction is negotiated. The
market value of the securities purchased or sold on a when-issued or
forward commitment basis is identified as such in the fund's schedule of
investments. The funds may receive compensation for interest forgone in the
purchase of a delayed delivery security. Losses may arise due to changes in
the market value of the underlying securities or if the counterparty does
not perform under the contract.
INDEXED SECURITIES. The funds (excluding the Money Market Portfolio) may
invest in indexed securities whose values are linked either directly or
inversely to changes in foreign currencies, interest rates, commodities,
indices, or other underlying instruments. The funds use these securities to
increase or decrease its exposure to different underlying instruments and
to gain exposure to markets that might be difficult to invest in through
conventional securities. Indexed securities may be more volatile than their
underlying instruments, but any loss is limited to the amount of the
original investment.
RESTRICTED SECURITIES. The funds are permitted to invest in securities that
are subject to legal or contractual restrictions on resale. These
securities generally may be resold in transactions exempt from registration
or to the public if the securities are registered. Disposal of these
securities may involve time-consuming negotiations and expense, and prompt
sale at an acceptable price may be difficult. At the end of the period,
restricted securities (excluding 144A issues) amounted to $10,584,034 or
1.0% of net assets of the the High Income Portfolio.
3. FEES AND OTHER TRANSACTIONS WITH AFFILIATES. 
MANAGEMENT FEE. As each fund's investment adviser, FMR receives a monthly
fee.
For the Money Market Portfolio, FMR receives a monthly fee that is
calculated on the basis of a basic fund fee rate of .03% of 
3. FEES AND OTHER TRANSACTIONS WITH AFFILIATES - CONTINUED
MANAGEMENT FEE - CONTINUED
the fund's average net assets, plus a fixed income group fee rate and an
income-based fee. The group fee rate is the weighted average of a series of
rates ranging from .1200% to .3700% and is based on the monthly average net
assets of all the mutual funds advised by FMR. The income-based fee is
added only when the fund's gross yield exceeds 5%. At that time the
income-based fee would equal 6% of that portion of the fund's gross income
that represents a gross yield of more than 5% per year. The maximum
income-based component is 0.24% of average net assets. For the period, the
management fee was equivalent to an annual rate of .24% of average net
assets. 
For all other funds, FMR receives a monthly fee that is calculated on the
basis of a group fee rate plus a fixed individual fund fee rate applied to
the average net assets of the fund. The group fee rate is the weighted
average of a series of rates and is based on the monthly average net assets
of all the mutual funds advised by FMR. The rates ranged from .1200% to
 .3700% for the High Income Portfolio and .2700% to .5200% for the
Equity-Income, Growth, and Overseas Portfolios for the period. In the event
that these rates were lower than the contractual rates in effect during the
period, FMR voluntarily implemented the above rates, as they resulted in
the same or a lower management fee. The annual individual fund fee rates
are .45%, .20%, .30% and .45% for High Income, Equity-Income, Growth, and
Overseas Portfolios, respectively. For the period, the management fee was
equivalent to an annual rate of .60%, .51%, .61%, and .76% of average net
assets for the High Income, Equity-Income, Growth, and Overseas Portfolios,
respectively.
The Board of Trustees has approved a new group fee rate schedule with rates
ranging from .1100% to .3700% for the Money Market and High Income
Portfolios and .2500% to .5200% for the Equity-Income, Growth, and Overseas
Portfolios. Effective January 1, 1996, FMR voluntarily agreed to implement
this new group fee rate schedule as it results in the same or a lower
management fee.
SUB-ADVISER FEE. As the Money Market Portfolio's investment sub-adviser,
FMR Texas Inc., a wholly owned subsidiary of FMR, receives a fee from FMR
of 50% of the management fee payable to FMR. The fee is paid prior to any
voluntary expense reimbursements which may be in effect.
FMR, on behalf of the High Income and Overseas Portfolios, entered into
sub-advisory agreements with Fidelity Management & Research (U.K.) Inc.,
Fidelity Management & Research (Far East) Inc., and with respect only to
Overseas Fidelity International Investment Advisors (FIIA). In addition,
FIIA entered into a sub-advisory agreement with its subsidiary, Fidelity
International Investment Advisors (U.K.) Limited (FIIAL U.K.). Under the
sub-advisory arrangements, FMR may receive investment advice and research 
services and may grant the sub-advisers investment management authority to
buy and sell securities. FMR pays its sub-advisers either a portion of its
management fee or a fee based on costs incurred for these services. FIIA
pays FIIAL U.K. a fee based on costs incurred for either service.
TRANSFER AGENT FEES. Fidelity Investments Institutional Operations Company
(FIIOC), an affiliate of FMR, is the funds' transfer, dividend disbursing
and shareholder servicing agent. FIIOC receives account fees and
asset-based fees that vary according to account size and type of account.
FIIOC pays for typesetting, printing and mailing of all shareholder
reports, except proxy statements. For the period, transfer agent fees were
equivalent to an annual rate of .05% of average net assets for each of the
funds.
ACCOUNTING FEES. Fidelity Service Co. (FSC), an affiliate of FMR, maintains
the funds' accounting records. The fee is based on the level of average net
assets for the month plus out-of-pocket expenses.
BROKERAGE COMMISSIONS. Certain funds placed a portion of their portfolio
transactions with brokerage firms which are affiliates of FMR. The
commissions paid to these affiliated firms are shown under the caption
"Other Information" at the end of each applicable fund's schedule of
investments.
4. BANK BORROWINGS.
The funds are permitted to have bank borrowings for temporary or emergency
purposes to fund shareholder redemptions. Each fund has established
borrowing arrangements with certain banks. Under the most restrictive
arrangement, each fund must pledge to the bank securities having a market
value in excess of 220% of the total bank borrowings. The interest rate on
the borrowings is the bank's base rate, as revised from time to time. For
the High Income and Equity-Income Portfolios, the maximum loans and the
average daily loan balances during the period for which loans were
outstanding amounted to $4,885,000 and $18,269,000, respectively. The
weighted average interest rate was 6.4% for both the High Income Portfolio
and the Equity-Income Portfolio.
5. EXPENSE REDUCTIONS.
FMR voluntarily agreed to reimburse the funds' operating expenses
(excluding interest, taxes, brokerage commissions and extraordinary
expenses) above an annual rate of 1.00% of average net assets for the High
Income Portfolio and 1.50% of average net assets for the Equity-Income,
Growth, and Overseas Portfolios. For the period, there was no reimbursement
under this arrangement. 
FMR has directed certain portfolio trades of the High Income Portfolio to
brokers who paid a portion of the fund's expenses. For the period, the High
Income Portfolio's expenses were reduced by $9,702 under this arrangement.
6. BENEFICIAL INTEREST.
At the end of the period, Fidelity Investments Life Insurance Company
(FILI) and its subsidiaries, affiliates of FMR, were the record owners of
more than 5% of the outstanding shares and certain unaffiliated insurance
companies were record owners of approximately 10% or more of the total
outstanding shares of the following funds:
 FILI UNAFFILIATED INSURANCE COMPANIES
FUND % OF OWNERSHIP # OF % OF OWNERSHIP
Money Market 52 1 14
High Income 18 1 42
Equity-Income 27 1 30
Growth 18 1 30
Overseas 15 1 39
7. PURCHASES AND SALES OF INVESTMENTS. 
Information regarding purchases and sales of securities (other than
short-term securities) is included under the caption "Other Information" at
the end of each applicable fund's schedule of investments.
8. TRANSACTIONS WITH AFFILIATED COMPANIES.
Information regarding transactions with affiliated companies is included
under the caption "Other Information" at the end of each applicable fund's
schedule of investments.
REPORT OF INDEPENDENT ACCOUNTANTS
 
 
To the Trustees of Variable Insurance Products Fund and the Shareholders of
Money Market Portfolio, High Income Portfolio, Equity-Income Portfolio,
Growth Portfolio and Overseas Portfolio:
We have audited the accompanying statements of assets and liabilities of
Variable Insurance Products Fund: Money Market Portfolio, High Income
Portfolio, Equity-Income Portfolio, Growth Portfolio and Overseas
Portfolio, including the schedules of portfolio investments, as of December
31, 1995, and the related statements of operations for the year then ended,
the statements of changes in net assets for each of the two years in the
period then ended and the financial highlights for each of the five years
in the period then ended. These financial statements and financial
highlights are the responsibility of the fund's management. Our
responsibility is to express an opinion on these financial statements and
financial highlights based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements and
financial highlights are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures
in the financial statements. Our procedures included confirmation of
securities owned as of December 31, 1995 by correspondence with the
custodians and brokers. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements and financial highlights referred
to above present fairly, in all material respects, the financial position
of Variable Insurance Products Fund: Money Market Portfolio, High Income
Portfolio, Equity-Income Portfolio, Growth Portfolio and Overseas Portfolio
as of December 31, 1995, the results of their operations for the year then
ended, the changes in their net assets for each of the two years in the
period then ended, and the financial highlights for each of the five years
in the period then ended, in conformity with generally accepted accounting
principles.
COOPERS & LYBRAND L.L.P.
Boston, Massachusetts
February 6, 1996
DISTRIBUTIONS
 
 
The Board of Trustees of Variable Insurance Products Fund voted to pay on
February 2, 1996, to shareholders of record at the opening of business on
February 2, 1996, the following distributions derived from capital gains
realized from sales of portfolio securities, and dividends derived from net
investment income:
 DIVIDENDS CAPITAL GAINS
 High Income $.92 $.18
 Equity-Income $.03 $.86
 Growth $.08 $2.02
 Overseas $.20 $.22
INVESTMENT ADVISER
Fidelity Management & Research Company
Boston, MA
INVESTMENT SUB-ADVISERS
FMR Texas Inc., Irving, TX
 MONEY MARKET PORTFOLIO
Fidelity Management & Research (U.K.) Inc.,
 London, England
 HIGH INCOME AND OVERSEAS PORTFOLIOS
Fidelity Management & Research (Far East) Inc.,
 Tokyo, Japan
 HIGH INCOME AND OVERSEAS PORTFOLIOS
Fidelity International Investment Advisors
 Pembroke, Bermuda
 OVERSEAS PORTFOLIO
Fidelity International Investment Advisors (U.K.) Limited
 Kent, England
 OVERSEAS PORTFOLIO
OFFICERS
Edward C. Johnson 3d, PRESIDENT
J. Gary Burkhead, SENIOR VICE PRESIDENT
William J. Hayes, VICE PRESIDENT
Fred L. Henning, Jr., VICE PRESIDENT
Robert A. Lawrence, VICE PRESIDENT
Lawrence Greenberg, VICE PRESIDENT
Barry J. Coffman, VICE PRESIDENT
Robert Litterst, VICE PRESIDENT
John R. Hickling, VICE PRESIDENT
Bettina Doulton, VICE PRESIDENT
Arthur S. Loring, SECRETARY
Kenneth A. Rathgeber, TREASURER
Robert H. Morrison, MANAGER, SECURITY TRANSACTIONS
John H. Costello, ASSISTANT TREASURER
Leonard M. Rush, ASSISTANT TREASURER
BOARD OF TRUSTEES
J. Gary Burkhead
Ralph F. Cox
Phyllis Burke Davis
Richard J. Flynn
Edward C. Johnson 3d
E. Bradley Jones
Donald J. Kirk
Peter S. Lynch
Edward H. Malone
Marvin L. Mann
Gerald C. McDonough
Thomas R. Williams
GENERAL DISTRIBUTOR
Fidelity Distributors Corporation
Boston, MA
TRANSFER AND SHAREHOLDER
SERVICING AGENT
Fidelity Investments Institutional Operations Co.
Boston, MA 
CUSTODIAN
The Bank of New York, New York, NY
 MONEY MARKET AND HIGH INCOME PORTFOLIOS
The Chase Manhattan Bank, N.A., New York, NY
 EQUITY-INCOME AND OVERSEAS PORTFOLIOS 
Brown Brothers Harriman & Co., Boston, MA
 GROWTH PORTFOLIO