N-CSRS

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM N-CSR

CERTIFIED SHAREHOLDER REPORT OF REGISTERED

MANAGEMENT INVESTMENT COMPANIES

Investment Company Act file number 33-12791 & 811-5069

EquiTrust Variable Insurance Series Fund

(Exact name of registrant as specified in charter)

5400 University Avenue, West Des Moines IA	50266-5997
(Address of principal executive offices)	(Zip code)

Kristi Rojohn, 5400 University Avenue, West Des Moines IA 50266-5997

(Name and address of agent for service)

Registrant’s telephone number, including area code: 515/225-5400

Date of fiscal year end: December 31, 2007

Date of reporting period: June 30, 2007

Item 1. Reports to Stockholders.

EquiTrust Variable Insurance Series Fund

SEMI-ANNUAL REPORT

JUNE 30, 2007

5400 University Avenue

West Des Moines, IA 50266

1-877-860-2904

1-515-225-5586

This report is not to be distributed unless preceded or accompanied by a current prospectus.

PRESIDENT’S LETTER

Dear Shareholder:

Equities started 2007 sluggishly but turned in a strong performance for the first half of the year. For the six-month period ended June 30, 2007, the S&P 500 Composite Index (the “S&P 500”) recorded a total return of 6.96%. The Dow Jones Industrial Average (the “Dow”) turned in a commanding performance within domestic stocks, gaining 8.75% for the period. Small-caps, as measured by the Russell 2000 Index, returned a respectable 6.45%. International stocks roared through the first half of 2007 with the developed markets’ MSCI EAFE Index gaining 11.09% and the MSCI Emerging Markets Index recording a total return of 17.75%.

Rising interest rates squeezed fixed-income returns for most U.S. fixed-income benchmarks in the first half of 2007. Because bond values move in the opposite direction of interest rates, a rise in rates consequently leads to lower bond values. On a total return basis, the broad Lehman Brothers U.S. Aggregate Index (the “Aggregate Index”) gained just 0.98% as falling bond values partially offset coupons for the period. Investment grade corporate securities suffered the most from the rise in rates, with the Lehman Brothers U.S. Investment Grade Corporate Index (the “Corporate Index”) gaining just 0.71% for the six months ended June 30, 2007. The Lehman Brothers U.S. Corporate High Yield (the “High Yield Index”) was the best performer among fixed income indices for the period, with a gain of just 2.87%.

Corporate earnings growth and the U.S. economy as a whole have slowed since the end of 2006. However, continued inflation concerns and low unemployment rates have kept the Federal Reserve Board (the “Fed”) from lowering short-term interest rates thus far in 2007. The S&P 500 companies grew earnings just over 8% during the first three months of 2007 and likely around 7% in the second quarter. Both numbers score as average relative to history, but represent a significant slowing from the double-digit gains achieved in the 14 prior quarters. Reflecting a slowing housing market and nominal business investment spending, the U.S. economy expanded at a below-trend level of just under 1% in the first quarter of 2007. It regained momentum in the second quarter, though, growing over 3% and giving the Fed further reason to leave rates alone. As a reminder, the Fed raised the Federal Funds rate to 5.25% in June 2006 and has not changed the benchmark rate since. The implication from the Fed’s inaction is the economy can sufficiently support itself without stimulus from lower borrowing costs. Interestingly, short-term rates are rising world-wide as the central banks in other countries tighten their money supply in order to prevent inflation-inducing growth.

Both the domestic equity and fixed-income markets have demonstrated significant volatility in the last six months, particularly relative to recent periods. The EquiTrust Variable Insurance Series Fund portfolios provide a means of gaining exposure to both these markets. Below is a summary of portfolio and market performance for the six-month period ended June 30, 2007.

Money Market: The interest rates offered by money market funds are closely related to the target rates set by the Federal Open Market Committee (the “FOMC”). The FOMC meets several times throughout the year to determine the target Fed Funds rate, or overnight lending rates between banks. The Fed Funds target rate has been held at 5.25% since the summer of 2006 due to the FOMC’s prediction that the economy would slow to a more sustainable rate of growth with moderate inflation. The U.S. economy did slow significantly during the first half of 2007 with GDP growth at a mere 0.70% for the first quarter, the slowest growth in four years. The Core Consumer Price Index (the ”CPI”), which is the measure of inflation, rose above the FOMC’s target of a 1-2% increase during the first half of the year. CPI, excluding energy and food costs however, appears to have moderated to a level more consistent with the FOMC’s outlook for the economy. Inflation expectations will remain a carefully-watched guide going forward. The sub-prime housing market also remains a concern yet the Committee has decided not to get involved at this time despite the pressure applied by Congress for intervention. The FOMC’s outlook for a soft-landing appears to be materializing in 2007 with the probability for a change in the Fed Funds target rate dwindling. On June 29, 2007, the Money Market Portfolio had a 7-day yield of 4.86%.

High Grade Bond: U.S. Treasury yields rose over the six-month period ended June 30, 2007. During the period, the two-year Treasury yield rose by 5 basis points (“bp”) (.05%) to 5.02%, the ten-year Treasury yield rose by 32 bp (0.32%) to 5.12% and the thirty-year Treasury yield rose by 31 bp (0.31%) to 5.12%.

During the six-month period ended June 30, 2007, the High Grade Bond Portfolio outperformed the Aggregate Index as reflected by the 1.21% total return produced by the Portfolio versus the 0.98% total return produced by the Aggregate Index. The

1

total returns for the major components of the Aggregate Index for this period were as follows: U.S. Fixed Rate Mortgage Backed Securities (38% of the Aggregate Index) 1.05%; U.S. Treasury Securities (23% of the Aggregate Index) 1.01%; and U.S. Investment Grade Credit Securities (22% of the Aggregate Index) 0.76%. The Aggregate Index had an effective duration of 4.70 as of June 30, 2007. In comparison, the Portfolio had approximately 42% of its assets invested in corporate securities, 37% in fixed-rate mortgage backed securities, 14% in cash equivalents and 7% in U.S. Government Agencies. The effective duration of the Portfolio was 4.46. The Portfolio outperformed the Aggregate Index mainly because its overexposure to outperforming cash was more than enough to offset Portfolio’s expenses.

Given the recent increase in Treasury yields, we will be more willing to increase the duration of the Portfolio to be more closely aligned with the Aggregate Index.

Strategic Yield: The High Yield Index produced a return of 2.87% over the six-month reporting period ended June 30, 2007. The option-adjusted spread on the High Yield Index finished the current period at 292 bp (2.92%), which was 22 bp (0.22%) more than at the start of the period. The High Yield Index was helped by a low level of actual defaults and the relative stability in the overall credit quality of the high yield market.

During the six-month reporting period, the Strategic Yield Portfolio produced a total return of 1.72%, lagging that of the High Yield Index but exceeding the 0.71% return of the Corporate Index. The Portfolio’s performance was hindered by having a lower exposure to high yield issues than the High Yield Index as well as its expenses. At the end of the period, the Portfolio had approximately 41% of its assets invested in securities rated investment grade, 40% invested in securities rated high yield by Moody’s or S&P and 19% invested in cash equivalents.

The Portfolio has historically invested in a mix of high yield and investment grade issues attempting to find attractive issues in both markets. As always, we will attempt to seek securities in both the investment grade and non-investment grade markets that we feel offer attractive potential returns for the amount of risk taken.

Managed: The Managed Portfolio returned 4.48% for the six-month period ended June 30, 2007, compared to a gain of 6.96% for the S&P 500. The Portfolio’s equity holdings matched the performance of the S&P 500. Its fixed-income holdings, however, declined with the market-wide rise in longer-maturity interest rates, while the cash position offered only a modest gain.

The offset to the rise in interest rates was that we opportunistically added to the Portfolio’s position of high quality GNMA securities at higher, attractive yields. We still prefer the large-cap segment of the domestic equity market, but the recent back-up in interest rates has made high quality fixed-income positions strong competition for even dividend-paying big-cap stocks.

Value Growth: The Value Growth Portfolio returned 6.94% for the period, falling just short of the S&P 500’s total return of 6.96%. By sector, the S&P 500 achieved its highest gains in the energy, industrials and information technology sectors. Only the financials sector recorded a decline for the period.

The Portfolio likewise achieved strong performance from its energy, industrials and technology exposure. Its gain in the energy sector roughly matched that in the S&P 500, while relative outperformance in its industrials holdings offset a more modest relative return in its technology holdings.

The broad rise in financial assets in recent years has left few opportunities for attractive investments. Domestically, small-cap stocks remain at elevated valuations relative to large-cap stocks. From a world-wide equity standpoint, valuations for non-U.S. stocks have been driven up as well as investors continue to move money towards the returns this segment has recorded in the past five years. This leaves us searching through the attractive valuations of the domestic market’s largest names, e.g. GE, Proctor & Gamble, and Johnson & Johnson. We believe this segment currently provides the most attractive risk-return profile across the universe of global equities.

Blue Chip: The Blue Chip Portfolio passively tracks the direction of the large capitalization equity market. It remains substantially invested in common stocks of large companies and is designed for those investors who prefer substantial exposure to common stocks at all times or who wish to make their own market value judgments. The Portfolio performed in-line with the S&P 500 for the six-month period ended June 30, 2007, gaining 6.91% compared to 6.96% for the S&P 500. Interestingly, the S&P 500’s returns were heavily attributable to its smaller constituents, where the Portfolio has little representation. Instead, the Portfolio’s core position in large- and mega-cap stocks outperformed this segment in the S&P 500 and contributed the most to the Portfolio’s performance for the period.

2

We appreciate your investment in the Fund and we take seriously our task of seeking to grow and protect that investment. Thank you for continued support of the Fund.

Craig A. Lang

President

July 29, 2007

An investment in the Money Market Portfolio is neither insured nor guaranteed by the Federal Deposit Insurance Corporation or any other government agency. Although the Portfolio seeks to preserve the net asset value of $1.00 per share, it is possible to lose money by investing in the Portfolio.

Past performance is not a guarantee of future results.

3

EQUITRUST VARIABLE INSURANCE SERIES FUND

June 30, 2007

Value Growth Portfolio

Portfolio Holdings by Industry Sector

High Grade Bond Portfolio

Portfolio Holdings by Credit Quality and Type of Security**

Strategic Yield Portfolio

Portfolio Holdings by Credit Quality and Type of Security**

* This category may include short-term investments in commercial paper, money market mutual funds and U.S. government agencies, along with cash, receivables, prepaid expenses and other assets, less liabilities.

** Credit quality as reported by Standard & Poor’s.

4

EQUITRUST VARIABLE INSURANCE SERIES FUND

June 30, 2007

Managed Portfolio

Portfolio Holdings by Industry Sector

Money Market Portfolio

Portfolio Holdings by Asset Type

Blue Chip Portfolio

Portfolio Holdings by Industry Sector

* This category may include short-term investments in commercial paper, money market mutual funds and U.S. government agencies, along with cash, receivables, prepaid expenses and other assets, less liabilities.

5

Expense Example:

As a shareholder of the Fund, you incur ongoing costs, including management fees and other Fund expenses. This Example is intended to help you understand your ongoing costs (in dollars) of investing in a given Portfolio of the Fund and to compare these costs with the ongoing costs of investing in other mutual funds. The Example is based on an investment of $1,000 invested on January 1, 2007 and held until June 30, 2007.

Actual Expenses –

The first line for each Portfolio in the table below provides information about actual account values and actual expenses for that Portfolio. You may use the information in this line, together with the amount you invested, to estimate the expenses that you paid over the period. Simply divide your account value by $1,000 (for example, an $8,600 account value divided by $1,000 = 8.6), then multiply the result by the number in the first line under the heading entitled “Expenses Paid During Period” for the same Portfolio to estimate the expenses you paid on your account during this period.

Hypothetical Example for Comparison Purposes –

The second line for each Portfolio in the table below provides information about hypothetical account values and hypothetical expenses based on the actual expense ratio of that Portfolio and an assumed rate of return of 5% per year before expenses, which is not the actual return of the Portfolio. The hypothetical account values and expenses may not be used to estimate the actual ending account balance or expenses you paid for the period. You may use this information to compare the ongoing costs of investing in a given Portfolio of the Fund with other funds. To do so, compare this 5% hypothetical example with the 5% hypothetical examples that appear in the shareholder reports of the other funds.

	Beginning Account Value 1/1/2007		Ending Account Value 6/30/2007		Expenses Paid During Period* 1/1/2007 - 6/30/2007		Annualized Expense Ratio
Value Growth							0.56	%
Actual	$	1,000	$	1,069.43	$	2.88
Hypothetical**	$	1,000	$	1,022.22	$	2.81
High Grade Bond							0.43	%
Actual	$	1,000	$	1,012.14	$	2.14
Hypothetical**	$	1,000	$	1,022.88	$	2.15
Strategic Yield							0.58	%
Actual	$	1,000	$	1,017.25	$	2.89
Hypothetical**	$	1,000	$	1,022.13	$	2.90
Managed							0.54	%
Actual	$	1,000	$	1,044.84	$	2.74
Hypothetical**	$	1,000	$	1,022.32	$	2.71
Money Market							0.49	%
Actual	$	1,000	$	1,023.75	$	2.46
Hypothetical**	$	1,000	$	1,022.57	$	2.46
Blue Chip							0.29	%
Actual	$	1,000	$	1,069.12	$	1.50
Hypothetical**	$	1,000	$	1,023.55	$	1.47

* Expenses are equal to the Annualized Expense Ratio as shown in the table for each Portfolio, multiplied by the average account value over the period, multiplied by 182 days divided by 367 to reflect the one-half year period.

** Hypothetical examples are based on a 5% return before expenses.

6

EQUITRUST VARIABLE INSURANCE SERIES FUND

STATEMENTS OF ASSETS AND LIABILITIES

June 30, 2007

(Unaudited)

	Value Growth Portfolio		High Grade Bond Portfolio			Strategic Yield Portfolio			Managed Portfolio		Money Market Portfolio		Blue Chip Portfolio
ASSETS
Investments in securities, at value (cost — $58,775,412; $42,334,574; $42,998,573; $84,979,965; $17,293,391; and $63,608,895, respectively)	$	68,976,081	$	41,844,209		$	43,096,770		$	96,727,391	$	17,293,391	$	94,975,134
Cash		—		—			—			—		21,339		—
Receivables:
Accrued dividends and interest		73,541		373,984			517,746			223,444		22,366		86,360
Fund shares sold		673		44,233			50,209			15,033		131,002		5,842
Investment securities sold		566,568		—			—			797,186		—		—
Prepaid expense and other assets		1,634		962			1,012			2,313		207		2,247
Total Assets		69,618,497		42,263,388			43,665,737			97,765,367		17,468,305		95,069,583
LIABILITIES
Payables:
Fund shares redeemed		74,637		92,275			48,345			85,052		26,431		80,969
Investment securities purchased		137,202		—			—			209,070		—		—
Dividends		—		—			—			—		4,858		—
Accrued expenses		13,196		9,308			9,928			16,230		4,851		17,213
Total Liabilities		225,035		101,583			58,273			310,352		36,140		98,182
NET ASSETS	$	69,393,462	$	42,161,805		$	43,607,464		$	97,455,015	$	17,432,165	$	94,971,401
ANALYSIS OF NET ASSETS
Paid-in Capital	$	56,946,348	$	42,664,575		$	45,588,103		$	81,847,651	$	17,432,165	$	68,738,367
Accumulated undistributed net investment income		922,455		—			—			1,936,347		—		888,597
Accumulated undistributed net realized gain (loss) from investment transactions		1,323,990		(12,405	)		(2,078,836	)		1,923,591		—		(6,021,802	)
Net unrealized appreciation (depreciation) of investments		10,200,669		(490,365	)		98,197			11,747,426		—		31,366,239
NET ASSETS	$	69,393,462	$	42,161,805		$	43,607,464		$	97,455,015	$	17,432,165	$	94,971,401
Shares issued and outstanding as of June 30, 2007		4,536,953		4,229,131			4,815,933			6,153,011		17,432,165		2,230,563
NET ASSET VALUE PER SHARE	$	15.30	$	9.97		$	9.05		$	15.84	$	1.00	$	42.58

See accompanying notes.

7

EQUITRUST VARIABLE INSURANCE SERIES FUND

STATEMENTS OF OPERATIONS

Six Months Ended June 30, 2007

(Unaudited)

	Value Growth Portfolio			High Grade Bond Portfolio			Strategic Yield Portfolio			Managed Portfolio			Money Market Portfolio			Blue Chip Portfolio
INVESTMENT INCOME
Dividends	$	876,431		$	9,776		$	48,107		$	1,157,648		$	—		$	966,260
Interest		235,690			1,152,630			1,452,462			1,038,244			305,435			55,645
Less foreign tax withholding		(2,062	)		—			—			(2,802	)		—			—
Total Investment Income		1,110,059			1,162,406			1,500,569			2,193,090			305,435			1,021,905
EXPENSES
Paid to EquiTrust Investment Management Services, Inc.:
Investment advisory and management fees		150,609			60,366			94,689			213,597			14,479			91,267
Accounting fees		15,081			10,061			10,521			14,880			2,896			15,046
Custodial fees		3,711			3,566			3,977			4,421			4,751			3,390
Professional fees		6,396			4,302			4,422			8,481			2,248			8,415
Trustees’ fees and expenses		2,728			1,624			1,698			3,856			548			3,728
Insurance and bonds		1,120			655			692			1,578			136			1,537
Miscellaneous		7,973			5,608			5,684			9,950			3,437			9,944
Total Expenses		187,618			86,182			121,683			256,763			28,495			133,327
Fees paid indirectly		(14	)		(8	)		(9	)		(20	)		(4	)		(19	)
Net Expenses		187,604			86,174			121,674			256,743			28,491			133,308
Net Investment Income		922,455			1,076,232			1,378,895			1,936,347			276,944			888,597
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
Net realized gain (loss) from investment transactions		1,088,015			(2,703	)		(11,153	)		1,546,401			—			24
Change in unrealized appreciation (depreciation) of investments		2,507,767			(602,922	)		(627,773	)		690,760			—			5,297,036
Net Gain (Loss) on Investments		3,595,782			(605,625	)		(638,926	)		2,237,161			—			5,297,060
Net Increase in Net Assets Resulting from Operations	$	4,518,237		$	470,607		$	739,969		$	4,173,508		$	276,944		$	6,185,657

See accompanying notes.

8

EQUITRUST VARIABLE INSURANCE SERIES FUND

STATEMENTS OF CHANGES IN NET ASSETS

	Value Growth Portfolio						High Grade Bond Portfolio						Strategic Yield Portfolio
	Six Months Ended June 30, 2007 (Unaudited)			Year Ended December 31, 2006			Six Months Ended June 30, 2007 (Unaudited)			Year Ended December 31, 2006			Six Months Ended June 30, 2007 (Unaudited)			Year Ended December 31, 2006
OPERATIONS
Net investment income	$	922,455		$	1,163,459		$	1,076,232		$	1,872,291		$	1,378,895		$	2,345,363
Net realized gain (loss) from investment transactions		1,088,015			3,278,691			(2,703	)		11,739			(11,153	)		192,090
Change in unrealized appreciation (depreciation) of investments		2,507,767			2,698,622			(602,922	)		(117,348	)		(627,773	)		59,718
Net Increase in Net Assets Resulting from Operations		4,518,237			7,140,772			470,607			1,766,682			739,969			2,597,171
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS FROM
Net investment income		(1,163,459	)		(836,213	)		(1,076,232	)		(1,872,291	)		(1,378,895	)		(2,345,363	)
Net realized gain from investment transactions		(2,257,123	)		—			(21,030	)		—			—			—
Total Dividends and Distributions		(3,420,582	)		(836,213	)		(1,097,262	)		(1,872,291	)		(1,378,895	)		(2,345,363	)
CAPITAL SHARE TRANSACTIONS		2,583,571			(815,694	)		3,417,239			4,530,988			2,765,351			4,161,889
Total Increase in Net Assets		3,681,226			5,488,865			2,790,584			4,425,379			2,126,425			4,413,697
NET ASSETS
Beginning of period		65,712,236			60,223,371			39,371,221			34,945,842			41,481,039			37,067,342
End of period (including accumulated undistributed net investment income as set forth below)	$	69,393,462		$	65,712,236		$	42,161,805		$	39,371,221		$	43,607,464		$	41,481,039
Accumulated Undistributed Net Investment Income	$	922,455		$	1,163,459		$	—		$	—		$	—		$	—

See accompanying notes.

9

EQUITRUST VARIABLE INSURANCE SERIES FUND

STATEMENTS OF CHANGES IN NET ASSETS (continued)

	Managed Portfolio						Money Market Portfolio						Blue Chip Portfolio
	Six Months Ended June 30, 2007 (Unaudited)			Year Ended December 31, 2006			Six Months Ended June 30, 2007 (Unaudited)			Year Ended December 31, 2006			Six Months Ended June 30, 2007 (Unaudited)			Year Ended December 31, 2006
OPERATIONS
Net investment income	$	1,936,347		$	2,642,530		$	276,944		$	331,846		$	888,597		$	1,750,924
Net realized gain (loss) from investment transactions		1,546,401			4,225,459			—			—			24			1,052,194
Change in unrealized appreciation (depreciation) of investments		690,760			3,188,122			—			—			5,297,036			10,911,429
Net Increase in Net Assets Resulting from Operations		4,173,508			10,056,111			276,944			331,846			6,185,657			13,714,547
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS FROM
Net investment income		(2,642,530	)		(1,836,551	)		(276,944	)		(331,846	)		(1,750,924	)		(1,635,261	)
Net realized gain from investment transactions		(3,999,345	)		(4,783,738	)		—			—			—			—
Total Dividends and Distributions		(6,641,875	)		(6,620,289	)		(276,944	)		(331,846	)		(1,750,924	)		(1,635,261	)
CAPITAL SHARE TRANSACTIONS		6,127,504			6,991,954			8,875,183			2,269,352			275,561			(4,319,584	)
Total Increase in Net Assets		3,659,137			10,427,776			8,875,183			2,269,352			4,710,294			7,759,702
NET ASSETS
Beginning of period		93,795,878			83,368,102			8,556,982			6,287,630			90,261,107			82,501,405
End of period (including accumulated undistributed net investment income as set forth below)	$	97,455,015		$	93,795,878		$	17,432,165		$	8,556,982		$	94,971,401		$	90,261,107
Accumulated Undistributed Net Investment Income	$	1,936,347		$	2,642,530		$	—		$	—		$	888,597		$	1,750,924

See accompanying notes.

10

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

VALUE GROWTH PORTFOLIO

June 30, 2007

(Unaudited)

	Shares Held	Value
COMMON STOCKS (88.19%)
APPAREL AND OTHER TEXTILE PRODUCTS (0.31%)
Jones Apparel Group, Inc.	7,500	$	211,875
BUSINESS SERVICES (4.99%)
Compuware Corp. (1)	16,050		190,353
eBay, Inc. (1)	13,135		422,684
Electronic Data Systems Corp.	5,745		159,309
First Data Corp.	3,520		114,998
Intuit, Inc. (1)	11,555		347,574
Microsoft Corp.	37,205		1,096,431
Oracle Corp. (1)	25,000		492,750
Symantec Corp. (1)	28,002		565,640
Western Union Co.	3,520		73,322
			3,463,061
CHEMICALS AND ALLIED PRODUCTS (11.54%)
Abbott Laboratories	8,000		428,400
Amgen, Inc. (1)	6,265		346,392
Colgate-Palmolive Co.	5,355		347,272
Dow Chemical Co.	5,330		235,693
E.I. du Pont de Nemours & Co.	14,655		745,060
GlaxoSmithKline PLC	5,500		288,035
Johnson & Johnson	18,830		1,160,305
KV Pharmaceutical Co.-Class A (1)	12,700		345,948
Mylan Laboratories, Inc.	10,205		185,629
Novartis AG	5,700		319,599
Pfizer, Inc.	54,021		1,381,317
Procter & Gamble Co.	11,480		702,461
Schering-Plough Corp.	14,980		455,991
Teva Pharmaceutical Industries, Ltd.	17,691		729,754
Wyeth	5,835		334,579
			8,006,435
COMMUNICATIONS (2.82%)
Alltel Corp.	5,700		385,035
Comcast Corp.-Class A (1)	18,765		527,672
Sprint Nextel Corp.	33,013		683,699
Verizon Communications, Inc.	8,800		362,296
			1,958,702
DEPOSITORY INSTITUTIONS (7.00%)
Bank of America Corp.	23,154		1,131,999
Bank of New York Co., Inc.	19,271		798,590
Citigroup, Inc.	23,183		1,189,056
National City Corp.	6,830		227,576
New York Community Bancorp., Inc.	23,156		394,115
Regions Financial Corp.	9,273		306,936
U. S. Bancorp.	9,135		300,998
Wachovia Corp.	9,950		509,938
			4,859,208

	Shares Held	Value
ELECTRIC, GAS AND SANITARY SERVICES (3.69%)
Atmos Energy Corp.	11,267	$	338,686
CMS Energy Corp.	28,300		486,760
Helmerich & Payne	14,600		517,132
Pepco Holdings, Inc.	16,200		456,840
Pinnacle West Capital Corp.	9,200		366,620
Xcel Energy, Inc.	19,405		397,220
			2,563,258
ELECTRONIC AND OTHER ELECTRICAL EQUIPMENT (8.00%)
Adaptec, Inc. (1)	43,100		164,211
ADC Telecommunications, Inc. (1)	18,205		333,698
Cisco Systems, Inc. (1)	30,600		852,210
ECI Telecom, Ltd. (1)	10,000		91,500
Emerson Electric Co.	4,600		215,280
General Electric Co.	75,330		2,883,632
Helen of Troy, Ltd. (1)	8,966		242,082
Intel Corp.	17,500		415,800
JDS Uniphase Corp. (1)	12,750		171,233
Qualcomm, Inc.	4,200		182,238
			5,551,884
FABRICATED METAL PRODUCTS (0.88%)
Illinois Tool Works, Inc.	11,255		609,908
FOOD AND KINDRED PRODUCTS (4.05%)
Anheuser-Busch Cos., Inc.	9,930		517,949
Coca-Cola Co. (The)	16,170		845,853
Coca-Cola Enterprises, Inc.	17,485		419,640
General Mills, Inc.	4,110		240,106
Kraft Foods, Inc.	2,948		103,917
PepsiCo, Inc.	10,510		681,574
			2,809,039
FOOD STORES (0.47%)
Kroger Co.	11,686		328,727
GENERAL MERCHANDISE STORES (1.95%)
Target Corp.	13,790		877,044
Wal-Mart Stores, Inc.	9,835		473,162
			1,350,206
HEALTH SERVICES (0.89%)
Health Management Associates, Inc.	30,000		340,800
Lifepoint Hospitals, Inc. (1)	7,163		277,065
			617,865
HOLDING AND OTHER INVESTMENT OFFICES (0.61%)
H & Q Life Sciences Investors	31,363		424,655

11

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

VALUE GROWTH PORTFOLIO (continued)

	Shares Held	Value
INDUSTRIAL MACHINERY AND EQUIPMENT (6.08%)
3M Co.	14,430	$	1,252,380
Deere & Co.	1,990		240,273
EMC Corp. (1)	53,600		970,160
Hewlett-Packard Co.	6,000		267,720
Ingersoll-Rand Co., Ltd.-Class A	25,600		1,403,392
Solectron Corp. (1)	22,500		82,800
			4,216,725
INSTRUMENTS AND RELATED PRODUCTS (5.52%)
Agilent Technologies, Inc. (1)	7,000		269,080
Becton Dickinson & Co.	8,826		657,537
Boston Scientific Corp. (1)	4,770		73,172
Danaher Corp.	2,400		181,200
Excel Technology, Inc. (1)	6,600		184,404
Medtronic, Inc.	15,340		795,532
Stryker Corp.	7,030		443,523
Thermo Fisher Scientific, Inc. (1)	16,352		845,725
Zimmer Holdings, Inc. (1)	4,480		380,307
			3,830,480
INSURANCE AGENTS, BROKERS AND SERVICE (0.50%)
Arthur J. Gallagher & Co.	12,365		344,736
INSURANCE CARRIERS (3.32%)
Allstate Corp.	4,910		302,014
American International Group, Inc.	9,740		682,092
MBIA, Inc.	4,690		291,812
MetLife, Inc.	7,595		489,726
Safeco Corp.	3,223		200,664
WellPoint, Inc. (1)	4,222		337,042
			2,303,350
METAL MINING (1.72%)
Barrick Gold Corp.	24,946		725,180
Newmont Mining Corp.	12,000		468,720
			1,193,900
MOTION PICTURES (1.41%)
News Corp.-Class A	17,040		361,418
Time Warner, Inc.	29,390		618,366
			979,784
MOTOR FREIGHT TRANSPORTATION AND WAREHOUSING (0.85%)
United Parcel Service, Inc.-Class B	5,675		414,275
Werner Enterprises, Inc.	8,805		177,421
			591,696
NONDEPOSITORY INSTITUTIONS (0.78%)
Federal Home Loan Mortgage Corp.	4,900		297,430
SLM Corp.	4,275		246,155
			543,585
OIL AND GAS EXTRACTION (5.54%)
Anadarko Petroleum Corp.	9,700		504,303

	Shares Held	Value
Apache Corp.	5,200	$	424,268
Baker Hughes, Inc.	6,200		521,606
BJ Services Co.	11,500		327,060
Noble Corp.	4,300		419,336
Occidental Petroleum Co.	9,500		549,860
Rowan Cos., Inc.	16,900		692,562
Weatherford Intl, Inc. (1)	7,300		403,252
			3,842,247
PAPER AND ALLIED PRODUCTS (1.43%)
Abitibi Consolidated, Inc. (1)	92,600		272,244
Kimberly-Clark Corp.	10,720		717,061
			989,305
PERSONAL SERVICES (0.77%)
Cintas Corp.	13,560		534,671
PETROLEUM AND COAL PRODUCTS (4.06%)
BP PLC	6,000		432,840
Chevron Corp.	14,100		1,187,784
ConocoPhillips	15,257		1,197,675
			2,818,299
PRIMARY METAL INDUSTRIES (0.47%)
Northwest Pipe Co. (1)	9,085		323,153
PRINTING AND PUBLISHING (1.05%)
Belo Corp.-Series A	14,835		305,453
R.R. Donnelley & Sons Co.	8,110		352,866
Tribune Co.	2,305		67,767
			726,086
RAILROAD TRANSPORTATION (0.36%)
Union Pacific Corp.	2,155		248,148
RETAIL — DRUG STORES AND PROPRIETARY STORES (0.45%)
Walgreen Co.	7,200		313,488
RETAIL — HOME FURNITURE AND FURNISHINGS STORES (0.36%)
Bed Bath & Beyond, Inc. (1)	7,010		252,290
RETAIL — LUMBER & OTHER BUILDING MATERIALS DEALERS (0.69%)
Lowe’s Companies, Inc.	15,690		481,526
SECURITY AND COMMODITY BROKERS (1.59%)
Adams Express Co.	59,500		885,955
Ameriprise Financial, Inc.	3,380		214,867
			1,100,822
TOBACCO PRODUCTS (0.43%)
Altria Group, Inc.	4,260		298,796

12

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

VALUE GROWTH PORTFOLIO (continued)

	Shares Held	Value
TRANSPORTATION EQUIPMENT (3.03%)
Federal Signal Corp.	13,300	$	210,938
Honeywell International, Inc.	23,500		1,322,580
ITT Industries, Inc.	8,370		571,504
			2,105,022
WHOLESALE TRADE — NONDURABLE GOODS (0.58%)
SYSCO Corp.	12,130		400,169
Total Common Stocks (Cost $50,992,432)			61,193,101
SHORT-TERM INVESTMENTS (11.21%)
MONEY MARKET MUTUAL FUND (0.20%)
JP Morgan U.S. Treasury Plus Money Market Fund (Cost $141,902)	141,902		141,902
	Principal Amount
COMMERCIAL PAPER (3.39%)
NONDEPOSITORY INSTITUTIONS
American General Finance Corp., 5.30%, due 07/10/07	$1,000,000		1,000,000
General Electric Capital Corp., 5.26%, due 07/19/07	1,000,000		1,000,000
HSBC Finance Corp., 5.28%, due 07/23/07	350,000		350,000
Total Commercial Paper (Cost $2,350,000)			2,350,000
UNITED STATES GOVERNMENT AGENCIES (7.62%)
Federal Farm Credit Bank, due 07/02/07	1,200,000		1,199,656
Federal Farm Credit Bank, due 07/25/07	1,000,000		996,468
Federal Home Loan Bank Corp., due 07/06/07	1,100,000		1,099,060
Federal Home Loan Mortgage Corp., due 07/16/07	1,200,000		1,197,263
Federal National Mortgage Assoc., due 07/12/06	800,000		798,631
Total United States Government Agencies (Cost $5,291,078)			5,291,078
Total Short-Term Investments (Cost $7,782,980)			7,782,980
Total Investments (99.40%) (Cost $58,775,412)			68,976,081

	Principal Amount	Value
OTHER ASSETS LESS LIABILITIES (0.60%)
Cash, receivables, prepaid expense and other assets, less liabilities		$	417,381
Total Net Assets (100.00%)		$	69,393,462

(1) Non-income producing securities.

See accompanying notes.

13

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

HIGH GRADE BOND PORTFOLIO

June 30, 2007

(Unaudited)

	Principal Amount		Value
CORPORATE BONDS (41.36%)
DEPOSITORY INSTITUTIONS (11.44%)
Comerica Bank, 5.20%, due 08/22/17	$	1,000,000	$	930,130
Fifth Third Bancorp, 5.45%, due 01/15/17		1,000,000		967,230
Huntington National Bank, 5.50%, due 02/15/16		700,000		671,377
PNC Preferred FD, 144A, 6.517%, due 12/31/49 (1)		1,500,000		1,525,230
Washington Mutual Bank, 5.65%, due 08/15/14		750,000		729,225
				4,823,192
ELECTRIC, GAS AND SANITARY SERVICES (7.73%)
Maritime & NE Pipeline, 144A, 7.70%, due 11/30/19 (1)		700,000		765,205
Oglethorpe Power Corp., 6.974%, due 06/30/11		748,000		767,194
PacifiCorp, 6.90%, due 11/15/11		750,000		789,420
Westar Energy, Inc., 5.15%, due 01/01/17		1,000,000		935,350
				3,257,169
FOOD AND KINDRED PRODUCTS (2.31%)
Diageo Capital PLC, 4.375%, due 05/03/10		1,000,000		972,510
FOOD STORES (1.53%)
Ahold Finance USA, Inc., 8.25%, due 07/15/10		600,000		645,000
FURNITURE AND FIXTURES (1.20%)
Steelcase, Inc., 6.50%, due 08/15/11		500,000		506,910
HOLDING AND OTHER INVESTMENT OFFICES (3.12%)
Security Capital Pacific, 7.20%, due 03/01/13		275,000		288,002
Washington REIT, 5.25%, due 01/15/14		700,000		673,540
Washington REIT, 6.898%, due 02/25/18		350,000		353,490
				1,315,032
INSURANCE CARRIERS (5.59%)
Prudential Financial, Inc., 6.10%, due 06/15/17		1,500,000		1,515,765
SunAmerica, Inc., 8.125%, due 04/28/23		700,000		839,335
				2,355,100

	Principal Amount		Value
SECURITY AND COMMODITY BROKERS (4.86%)
Goldman Sachs Group, Inc., 5.125%, due 01/15/15	$	900,000	$	857,736
Morgan Stanley-Series MTNC, 5.125%, due 02/11/19		1,300,000		1,192,997
				2,050,733
TOBACCO PRODUCTS (1.83%)
UST, Inc., 7.25%, due 06/01/09		750,000		773,603
TRANSPORTATION — BY AIR (1.42%)
Continental Airlines, Inc., 6.545%, due 08/02/20		389,652		394,464
Federal Express, 7.50%, due 01/15/18		189,738		203,625
				598,089
TRANSPORTATION EQUIPMENT (0.33%)
Ford Motor Co., 9.215%, due 09/15/21		150,000		138,000
Total Corporate Bonds (Cost $17,433,504)				17,435,338
MORTGAGE-BACKED SECURITIES (31.67%)
FEDERAL HOME LOAN MORTGAGE CORPORATION (FHLMC) (9.22%)
Pool # G02648, 5.50%, due 12/01/36		1,469,345		1,418,103
Pool # 3023, 5.50%, due 08/01/35		1,537,851		1,511,952
Pool # 3051, 5.50%, due 10/01/25		1,000,000		955,020
				3,885,075
FEDERAL NATIONAL MORTGAGE ASSOCIATION (FNMA) (4.18%)
Pool # 50276, 9.50%, due 02/01/20		851		931
Pool # 256103, 5.50%, due 02/01/26		858,914		838,490
Pool # 897144, 6.00%, due 09/01/36		934,265		924,936
				1,764,357
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION (GNMA) (18.27%)
Pool # 1512, 7.50%, due 12/01/23		16,544		17,253
Pool # 2631, 7.00%, due 08/01/28		21,313		22,172
Pool # 2658, 6.50%, due 10/01/28		39,963		40,863
Pool # 2701, 6.50%, due 01/01/29		50,059		51,191
Pool # 2796, 7.00%, due 08/01/29		38,719		40,279
Pool # 3039, 6.50%, due 02/01/31		15,845		16,191
Pool # 3040, 7.00%, due 02/01/31		26,004		27,038
Pool # 3188, 6.50%, due 02/01/32		93,246		95,201
Pool # 3239, 6.50%, due 05/01/32		88,052		89,899
Pool # 3261, 6.50%, due 07/01/32		169,310		172,861
Pool # 3320, 5.50%, due 12/01/32		700,444		680,478

14

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

HIGH GRADE BOND PORTFOLIO (continued)

	Principal Amount		Value
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION (GNMA) (18.27%) — continued
Pool # 3333, 5.50%, due 01/01/33	$	578,308	$	561,692
Pool # 3375, 5.50%, due 04/01/33		87,241		84,734
Pool # 3390, 5.50%, due 05/01/33		384,611		373,561
Pool # 3403, 5.50%, due 06/01/33		648,333		629,705
Pool # 3458, 5.00%, due 10/01/33		567,819		536,037
Pool # 3499, 5.00%, due 01/01/34		882,965		833,241
Pool # 3556, 5.50%, due 05/01/34		900,250		874,102
Pool # 3623, 5.00%, due 10/01/34		1,458,934		1,376,774
Pool # 22630, 6.50%, due 08/01/28		22,682		23,193
Pool # 276337, 10.00%, due 08/01/19		5,528		6,137
Pool # 643816, 6.00%, due 07/01/25		1,152,588		1,150,741
				7,703,343
Total Mortgage-Backed Securities (Cost $13,731,313)				13,352,775
UNITED STATES GOVERNMENT AGENCIES (12.21%)
Federal Home Loan Bank, 5.50%, due 05/18/15		1,000,000		981,631
Federal Home Loan Mortgage Corp., 4.65%, due 10/10/13		1,000,000		954,600
Federal National Mortgage Assoc., 5.55%, due 06/08/15		1,000,000		983,882
Federal National Mortgage Assoc., 6.00%, due 11/09/15		300,000		298,458
Government National Mortgage Assoc., 5.00%, due 05/01/30		1,000,000		973,405
Government National Mortgage Assoc., 5.50%, due 07/01/32		1,000,000		955,701
Total United States Government Agencies (Cost $5,261,338)				5,147,677
SHORT-TERM INVESTMENTS (14.01%)
COMMERCIAL PAPER (3.38%)
FOOD AND KINDRED PRODUCTS (2.25%)
Coca-Cola Enterprises, Inc., 144A, due 07/17/07 (1)		950,000		947,631
NONDEPOSITORY INSTITUTIONS (1.13%)
American General Finance, 5.28%, due 07/13/07		275,000		275,000
HSBC Finance Corp., 5.28%, due 07/11/07		200,000		200,000
				475,000
Total Commercial Paper (Cost $1,422,631)				1,422,631

	Principal Amount		Value
UNITED STATES GOVERNMENT AGENCIES (10.17%)
Federal Home Loan Bank, due 07/06/07	$	500,000	$	499,573
Federal Home Loan Bank, due 07/11/07		800,000		798,749
Federal Home Loan Bank, due 07/13/07		800,000		798,513
Federal Home Loan Bank, due 07/20/07		1,000,000		997,155
Federal National Mortgage Assoc., due 07/24/07		1,200,000		1,195,893
Total United States Government Agencies (Cost $4,289,883)				4,289,883
	Shares Held
MONEY MARKET MUTUAL FUND (0.46%)
JPMorgan U.S. Treasury Plus Money Market Fund (Cost $195,905)		195,905		195,905
Total Short-Term Investments (Cost $5,908,419)				5,908,419
Total Investments (99.25%) (Cost $42,334,574)				41,844,209
OTHER ASSETS LESS LIABILITIES (0.75%)
Cash, receivables, prepaid expense and other assets, less liabilities				317,596
Total Net Assets (100.00%)			$	42,161,805

(1) Restricted Securities:

PNC Preferred FD, was purchased at 100.000 on 11/29/06. As of 06/30/07, the carrying value of each unit was 101.682, representing $1,525,230 or 3.62% of total net assets.

Maritime & NE Pipeline was purchased at 104.481 on 04/20/01. As of 06/30/07, the carrying value of each unit was 109.315, representing $765,205 or 1.81% of total net assets.

Coca-Cola Enterprises, Inc., was purchased at 99.721 on 06/28/07. As of 06/30/07, the carrying value of each unit was 99.751, representing $947,631 or 2.25% of total net assets.

As of 06/30/07, the carrying value of all restricted securities was $3,238,066 or 7.68% of total net assets.

See accompanying notes.

15

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

STRATEGIC YIELD PORTFOLIO

June 30, 2007

(Unaudited)

	Shares Held		Value
PREFERRED STOCKS (1.91%)
DEPOSITORY INSTITUTIONS
Sovereign Capital Trust V, 7.75% (Cost $800,000)		32,000	$	831,680
	Principal Amount
CORPORATE BONDS (59.51%)
APPAREL AND ACCESSORY STORES (3.28%)
Woolworth (FW) Corp., 8.50%, due 01/15/22	$	1,400,000		1,431,500
CHEMICALS AND ALLIED PRODUCTS (5.43%)
Chemtura Corp., 6.875%, due 06/01/16		1,700,000		1,623,500
Nova Chemicals, Ltd., 7.875%, due 09/15/25		800,000		746,000
				2,369,500
DEPOSITORY INSTITUTIONS (3.50%)
PNC Preferred FD, 144A, 6.517%, due 12/31/49 (1)		1,500,000		1,525,230
ELECTRIC, GAS AND SANITARY SERVICES (3.13%)
ESI Tractebel, 7.99%, due 12/30/11		264,000		269,302
Semco Energy, Inc., 7.125%, due 05/15/08		900,000		906,750
Waterford 3 Nuclear Power Plant, 8.09%, due 01/02/17		187,287		190,746
				1,366,798
FURNITURE AND FIXTURES (3.02%)
Steelcase, Inc., 6.50%, due 08/15/11		1,300,000		1,317,966
HOLDING AND OTHER INVESTMENT OFFICES (17.91%)
Federal Realty Investment Trust, 7.48%, due 08/15/26		600,000		648,064
First Industrial LP, 7.60%, due 07/15/28		700,000		757,603
First Industrial LP, 7.75%, due 04/15/32		500,000		553,525
HRPT Properties, 6.25%, due 08/15/16		1,075,000		1,085,610
Hospitality Properties Trust, 6.75%, due 02/15/13		1,300,000		1,339,221
iStar Financial, Inc., 7.00%, due 03/15/08		300,000		304,629

	Principal Amount		Value
iStar Financial, Inc.-Series B, 5.70%, due 03/01/14	$	1,171,000	$	1,137,041
Price Development Co., 7.29%, due 03/11/08		112,500		113,015
Rouse Company, LP (The), 5.375%, due 11/26/13		2,000,000		1,870,940
				7,809,648
INSURANCE CARRIERS (1.56%)
PXRE Capital Trust, 8.85%, due 02/01/27		670,000		680,050
MOTION PICTURES (2.13%)
Time Warner, Inc., 8.375%, due 03/15/23		800,000		927,296
OIL & GAS FIELD EXPLORATION SERVICES (2.28%)
Sabine Pass LNG LP., 144A, 7.50%, due 11/30/16 (1)		1,000,000		992,500
PAPER AND ALLIED PRODUCTS (6.63%)
Bowater, Inc., 9.375%, due 12/15/21		900,000		864,000
Cascades, Inc., 7.25%, due 02/15/13		1,000,000		982,500
Potlatch Corp., 13.00%, due 12/01/09		900,000		1,045,125
				2,891,625
TRANSPORTATION — BY AIR (2.72%)
Continental Airlines, Inc., 7.461%, due 10/01/16		1,164,771		1,186,028
WATER TRANSPORTATION (5.07%)
Overseas Shipholding Group, Inc., 8.75%, due 12/01/13		1,100,000		1,199,000
Windsor Petroleum Transportation, 144A, 7.84%, due 01/15/21 (1)		1,000,000		1,011,630
				2,210,630
WHOLESALE TRADE — NONDURABLE GOODS (2.85%)
Safeway, Inc., 7.45%, due 09/15/27		1,200,000		1,241,352
Total Corporate Bonds (Cost $25,728,640)				25,950,123
MORTGAGE-BACKED SECURITIES (12.08%)
FEDERAL HOME LOAN MORTGAGE CORPORATION (FHLMC) (8.04%)
Pool # G02648, 5.50%, due 12/01/36		1,469,345		1,418,103
Pool # 3023, 5.50%, due 08/01/35		1,153,389		1,133,964
Pool # 3051, 5.50%, due 10/01/25		1,000,000		955,020
				3,507,087

16

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

STRATEGIC YIELD PORTFOLIO (continued)

	Principal Amount		Value
FEDERAL NATIONAL MORTGAGE ASSOCIATION (FNMA) (4.04%)
Pool # 256103, 5.50%, due 02/01/26	$	858,914	$	838,490
Pool # 897144, 6.00%, due 09/01/36		934,265		924,936
				1,763,426
Total Mortgage-Backed Securities (Cost $5,387,393)				5,270,513
UNITED STATES GOVERNMENT AGENCIES (6.10%)
Federal Home Loan Bank, 5.50%, due 05/18/15		1,000,000		981,631
Federal National Mortgage Assoc., 5.55%, due 06/08/15		1,000,000		983,882
Federal National Mortgage Assoc., 6.00%, due 11/09/15		700,000		696,401
Total United States Government Agencies (Cost $2,700,000)				2,661,914
SHORT-TERM INVESTMENTS (19.23%)
COMMERCIAL PAPER (7.05%)
FOOD AND KINDRED PRODUCTS (3.21%)
Coca-Cola Enterprises, Inc., 144A, due 07/06/07 (1)		1,400,000		1,398,766
NONDEPOSITORY INSTITUTIONS (3.84%)
American Express Credit Corp., 5.26%, due 07/10/07		275,000		275,000
General Electric Capital Corp., 5.26%, due 07/10/07		200,000		200,000
General Electric Capital Corp., 5.27%, due 07/10/07		200,000		200,000
HSBC Finance Corp., 5.27%, due 07/19/07		1,000,000		1,000,000
				1,675,000
Total Commercial Paper (Cost $3,073,766)				3,073,766
UNITED STATES GOVERNMENT AGENCIES (11.90%)
Federal Farm Credit Bank, due 07/25/07		1,100,000		1,096,115
Federal Home Loan Mortgage Corp., due 07/02/07		1,000,000		999,712
Federal Home Loan Mortgage Corp., due 07/16/07		1,100,000		1,097,499
Federal National Mortgage Assoc., due 07/13/2007		1,000,000		998,147

	Principal Amount		Value
Federal National Mortgage Assoc., due 07/31/2007	$	1,000,000	$	995,615
Total United States Government Agencies (Cost $5,187,088)				5,187,088
	Shares Held
MONEY MARKET MUTUAL FUND (0.28%)
JPMorgan U.S. Treasury Plus Money Market Fund (Cost $121,686)		121,686		121,686
Total Short-Term Investments (Cost $8,382,540)				8,382,540
Total Investments (98.83%) (Cost $42,998,573)				43,096,770
OTHER ASSETS LESS LIABILITIES (1.17%)
Cash, receivables, prepaid expense and other assets, less liabilities				510,694
Total Net Assets (100.00%)			$	43,607,464

(1) Restricted Securities:

PNC Preferred FD, was purchased at 100.000 on 11/29/2006. As of 06/30/07, the carrying value of each unit was 101.682, representing $1,525,230 or 3.50% of total net assets.

Sabine Pass LNG, LP., was purchased at 100.000 on 11/01/2006. As of 06/30/07, the carrying value of each unit was 99.250, representing $992,500 or 2.28% of total net assets.

Windsor Petroleum Transportation was purchased at 80.500 on 08/26/99. As of 06/30/07, the carrying value of each unit was 101.163, representing $1,011,630 or 2.32% of total net assets.

Coca-Cola Enterprises, Inc., was purchased at 99.561 on 06/06/07. As of 06/30/07, the carrying value of each unit was 99.912, representing $1,398,766 or 3.21% of total net assets.

As of 06/30/07, the carrying value of all restricted securities was $4,928,126 or 11.31% of total net assets.

See accompanying notes.

17

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

MANAGED PORTFOLIO

June 30, 2007

(Unaudited)

	Shares Held	Value
COMMON STOCKS (60.97%)
APPAREL AND OTHER TEXTILE PRODUCTS (0.28%)
Jones Apparel Group, Inc.	9,600	$	271,200
BUSINESS SERVICES (0.54%)
Electronic Data Systems Corp.	7,500		207,975
Microsoft Corp.	10,800		318,276
			526,251
CHEMICALS AND ALLIED PRODUCTS (9.69%)
Abbott Laboratories	19,800		1,060,290
Amgen, Inc. (1)	3,900		215,631
Colgate-Palmolive Co.	7,430		481,836
Dow Chemical Co.	13,965		617,533
E.I. du Pont de Nemours & Co.	16,475		837,589
GlaxoSmithKline PLC	4,700		246,139
Johnson & Johnson	26,662		1,642,913
KV Pharmaceutical Co.-Class A (1)	12,600		343,224
Mylan Laboratories, Inc.	11,890		216,279
Novartis Ag .	8,060		451,924
Pfizer, Inc.	67,204		1,718,406
Procter & Gamble Co.	12,225		748,048
Schering-Plough Corp.	15,700		477,908
Teva Pharmaceutical Industries, Ltd.	9,399		387,709
			9,445,429
COMMUNICATIONS (1.87%)
Comcast Corp.-Class A (1) .	13,590		382,151
Sprint Nextel Corp.	46,171		956,201
Verizon Communications, Inc.	11,800		485,806
			1,824,158
DEPOSITORY INSTITUTIONS (4.92%)
Bank of America Corp.	19,272		942,208
Bank of New York Co., Inc.	11,229		465,330
Citigroup, Inc.	19,822		1,016,670
National City Corp.	8,695		289,717
New York Community Bancorp., Inc.	44,834		763,075
Regions Financial Corp.	13,974		462,539
U. S. Bancorp.	12,895		424,890
Wachovia Corp.	8,328		426,810
			4,791,239
ELECTRIC, GAS AND SANITARY SERVICES (5.15%)
Atmos Energy Corp.	38,252		1,149,855
Pepco Holdings, Inc.	40,600		1,144,920
Pinnacle West Capital Corp.	24,200		964,370
Tortoise Energy Capital Corp.	41,665		1,252,033
Xcel Energy, Inc.	24,690		505,404
			5,016,582

	Shares Held	Value
ELECTRONIC AND OTHER ELECTRICAL EQUIPMENT (5.48%)
Cisco Systems, Inc. (1)	20,100	$	559,785
Emerson Electric Co.	1,600		74,880
General Electric Co.	106,965		4,094,620
Helen of Troy, Ltd. (1)	12,334		333,018
Intel Corp.	11,900		282,744
			5,345,047
FABRICATED METAL PRODUCTS (0.56%)
Illinois Tool Works, Inc.	10,155		550,300
FOOD AND KINDRED PRODUCTS (2.05%)
Anheuser-Busch Cos., Inc.	11,995		625,659
Coca-Cola Co. (The)	10,380		542,978
Kraft Foods, Inc.	2,799		98,665
PepsiCo, Inc.	11,320		734,102
			2,001,404
GENERAL MERCHANDISE STORES (1.31%)
Target Corp.	4,760		302,736
Wal-Mart Stores, Inc.	20,290		976,152
			1,278,888
HEALTH SERVICES (0.89%)
Health Management Associates, Inc.	47,700		541,872
Lifepoint Hospitals, Inc. (1)	8,429		326,034
			867,906
HOLDING AND OTHER INVESTMENT OFFICES (0.75%)
iShares MSCI Japan Index	34,030		494,456
H & Q Life Sciences Investors	17,360		235,054
			729,510
INDUSTRIAL MACHINERY AND EQUIPMENT (3.27%)
3M Co.	20,305		1,762,271
Hewlett-Packard Co.	6,900		307,878
Ingersoll-Rand Co., Ltd.-Class A	20,444		1,120,740
			3,190,889
INSTRUMENTS AND RELATED PRODUCTS (1.84%)
Becton Dickinson & Co.	6,235		464,508
Stryker Corp.	7,190		453,617
Thermo Fisher Scientific, Inc. (1)	7,840		405,485
Zimmer Holdings, Inc. (1)	5,500		466,895
			1,790,505
INSURANCE AGENTS, BROKERS AND SERVICE (0.50%)
Arthur J. Gallagher & Co.	17,455		486,645

18

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

MANAGED PORTFOLIO (continued)

	Shares Held	Value
INSURANCE CARRIERS (2.28%)
Allstate Corp.	7,140	$	439,181
American International Group, Inc.	6,170		432,085
MetLife, Inc.	9,755		629,002
Safeco Corp.	4,693		292,186
WellPoint, Inc. (1)	5,328		425,334
			2,217,788
METAL MINING (2.43%)
Barrick Gold Corp.	57,916		1,683,618
Newmont Mining Corp.	17,500		683,550
			2,367,168
MOTOR FREIGHT TRANSPORTATION AND WAREHOUSING (0.50%)
United Parcel Service, Inc.-Class B	6,720		490,560
NONDEPOSITORY CREDIT INSTITUTIONS (0.30%)
SLM Corp.	5,095		293,370
OIL AND GAS EXTRACTION (4.66%)
Anadarko Petroleum Corp.	13,700		712,263
Apache Corp.	6,700		546,653
Baker Hughes, Inc.	8,700		731,931
Occidental Petroleum Co.	22,250		1,287,830
Rowan Cos., Inc.	16,700		684,366
Weatherford International, Inc. (1)	10,500		580,020
			4,543,063
PAPER AND ALLIED PRODUCTS (1.43%)
Abitibi Consolidated, Inc. (1)	133,500		392,490
Kimberly-Clark Corp.	15,015		1,004,354
			1,396,844
PERSONAL SERVICES (0.78%)
Cintas Corp.	19,235		758,436
PETROLEUM AND COAL PRODUCTS (2.50%)
BP PLC	8,100		584,334
ConocoPhillips	23,570		1,850,245
			2,434,579
PIPELINES, EXCEPT NATURAL GAS (1.35%)
Kinder Morgan Management LLC (1)	25,298		1,312,966
PRINTING AND PUBLISHING (0.95%)
Belo Corp.-Series A	17,370		357,648
R.R. Donnelley & Sons Co.	10,925		475,347
Tribune Co.	3,119		91,699
			924,694
RAILROAD TRANSPORTATION (0.32%)
Union Pacific Corp.	2,710		312,057
RETAIL — DRUG STORES AND PROPRIETARY STORES (0.37%)
Walgreen Co.	8,300		361,382

	Shares Held		Value
RETAIL — LUMBER & OTHER BUILDING MATERIAL DEALERS (0.24%)
Lowe’s Companies		7,525	$	230,942
TOBACCO PRODUCTS (0.29%)
Altria Group, Inc.		4,045		283,716
TRANSPORTATION EQUIPMENT (2.89%)
Federal Signal Corp.		36,400		577,304
Honeywell International, Inc.		27,400		1,542,072
ITT Industries, Inc.		10,190		695,773
				2,815,149
WHOLESALE TRADE — NONDURABLE GOODS (0.58%)
SYSCO Corp.		17,085		563,634
Total Common Stocks (Cost $47,236,970)				59,422,301
	Principal Amount
MORTGAGE-BACKED SECURITIES (2.20%)
GOVERNMENT NATIONAL MORTGAGE ASSOCIATION (GNMA)
Pool # 2796, 7.00%, due 08/01/29	$	58,078		60,419
Pool # 3040, 7.00%, due 02/01/31		32,506		33,797
Pool # 3188, 6.50%, due 02/01/32		93,246		95,201
Pool # 3239, 6.50%, due 05/01/32		147,468		150,561
Pool # 3333, 5.50%, due 01/01/33		253,010		245,740
Pool # 3403, 5.50%, due 06/01/33		204,377		198,505
Pool # 3442, 5.00%, due 09/01/33		855,208		807,341
Pool # 3459, 5.50%, due 10/01/33		569,858		553,485
Total Mortgage-Backed Securities (Cost $2,203,258) .				2,145,049
UNITED STATES GOVERNMENT AGENCIES (26.77%)
Federal National Mortgage Assoc., 6.00%, due 11/09/15		975,000		969,988
Government National Mortgage Assoc., 5.00%, due 09/01/23		700,000		681,490
Government National Mortgage Assoc., 5.50%, due 05/01/24		2,000,000		1,934,048
Government National Mortgage Assoc., 5.00%, due 05/01/29		1,000,000		932,386
Government National Mortgage Assoc., 5.00%, due 09/01/29		600,000		585,070
Government National Mortgage Assoc., 5.00%, due 05/01/30		1,560,000		1,518,512
Government National Mortgage Assoc., 5.00%, due 04/01/31		1,500,000		1,462,423
Government National Mortgage Assoc., 5.00%, due 06/01/31		1,300,000		1,252,754

19

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

MANAGED PORTFOLIO (continued)

	Principal Amount		Value
UNITED STATES GOVERNMENT AGENCIES (26.77%) — continued
Government National Mortgage Assoc., 5.00%, due 01/01/32	$	1,064,000	$	994,843
Government National Mortgage Assoc., 5.50%, due 02/01/32		1,300,000		1,298,267
Government National Mortgage Assoc., 5.00%, due 07/01/32		500,000		471,265
Government National Mortgage Assoc., 5.50%, due 07/01/32		2,250,000		2,150,327
Government National Mortgage Assoc., 5.50%, due 11/01/32		2,000,000		1,969,666
Government National Mortgage Assoc., 5.50%, due 02/01/33		2,500,000		2,361,555
Government National Mortgage Assoc., 5.00%, due 05/01/33		780,000		732,872
Government National Mortgage Assoc., 5.00%, due 06/01/33		1,693,200		1,606,342
Government National Mortgage Assoc., 3.47%, due 04/01/34		363,431		349,791
Government National Mortgage Assoc., 4.00%, due 10/01/34		686,565		657,197
Government National Mortgage Assoc., 5.50%, due 12/01/34		2,000,000		1,884,638
Government National Mortgage Assoc., 5.25%, due 01/01/35		1,000,000		933,301
Government National Mortgage Assoc., 5.50%, due 06/01/36		1,448,667		1,337,114
Total United States Government Agencies (Cost $26,463,545)				26,083,849
SHORT-TERM INVESTMENTS (9.31%)
COMMERCIAL PAPER (2.92%)
DEPOSITORY INSTITUTIONS (1.02%)
Citigroup CP, 5.28%, due 07/30/07		1,000,000		1,000,000
FOOD AND KINDRED PRODUCTS (0.26%)
Coca Cola Enterprises, 144A due 07/10/07 (2)		250,000		249,633
INSURANCE CARRIERS (0.46%)
Prudential Funding LLC., 5.23%, due 07/05/07		250,000		250,000
Prudential Funding LLC., 5.26%, due 07/16/07		200,000		200,000
				450,000

	Principal Amount		Value
NONDEPOSITORY INSTITUTIONS (1.18%)
American Express Credit Corp., 5.28%, due 08/03/07	$	650,000	$	650,000
General Electric Capital Corp., 5.25%, due 07/12/07		500,000		500,000
				1,150,000
Total Commercial Paper (Cost $2,849,633)				2,849,633
UNITED STATES GOVERNMENT AGENCIES (6.24%)
Federal Farm Credit Bank, due 07/26/07		1,100,000		1,095,934
Federal Home Loan Bank, due 07/09/07		1,000,000		998,715
Federal Home Loan Mortgage Corp., due 07/05/07		500,000		499,642
Federal Home Loan Mortgage Corp., due 07/05/07		500,000		499,642
Federal Home Loan Mortgage Corp., due 07/16/07		900,000		897,953
Federal National Mortgage Assoc., due 07/12/07		700,000		698,799
Federal National Mortgage Assoc., due 07/20/07		1,000,000		997,147
Federal National Mortgage Assoc., due 07/23/07		900,000		897,044
Total United States Government Agencies (Cost $6,085,234)				6,085,234
	Shares Held
MONEY MARKET MUTUAL FUND (0.15%)
JPMorgan U.S. Treasury Plus Money Market Fund (Cost $141,325) .		141,325		141,325
Total Short-Term Investments (Cost $9,076,192)				9,076,192
Total Investments (99.25%) (Cost $84,979,965)				96,727,391
OTHER ASSETS LESS LIABILITIES (0.75%)
Cash, receivables, prepaid expense and other assets, less liabilities				727,624
Total Net Assets (100.00%)			$	97,455,015

(1) Non-income producing securities.

(2) Restricted Security:

Coca-Cola Enterprises, Inc., was purchased at 99.794 on 06/26/07. As of 06/30/07, the carrying value of each unit was 99.853, representing $249,633 or 0.26% of total net assets.

See accompanying notes.

20

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

MONEY MARKET PORTFOLIO

June 30, 2007

(Unaudited)

	Annualized Yield on Purchase Date		Principal Amount		Value
SHORT-TERM INVESTMENTS (99.21%)
COMMERCIAL PAPER (30.84%)
FOOD AND KINDRED PRODUCTS (4.56%)
Coca-Cola Enterprises, Inc., 144A, due 07/06/07 (1)	5.379	%	$	250,000	$	249,779
Coca-Cola Enterprises, Inc., 144A, due 08/09/07 (1)	5.387			250,000		248,533
Coca-Cola Enterprises, Inc., 144A, due 08/28/07 (1)	5.392			300,000		297,408
						795,720
INSURANCE CARRIERS (4.16%)
Prudential Funding LLC, 5.249%, due 07/05/07	5.249			225,000		225,000
Prudential Funding LLC, 5.213%, due 07/20/07	5.213			250,000		250,000
Prudential Funding LLC, 5.232%, due 08/01/07	5.232			250,000		250,000
						725,000
NONDEPOSITORY INSTITUTIONS (17.53%)
American Express Credit Corp., 5.271%, due 07/24/07	5.271			240,000		240,000
American Express Credit Corp., 5.246%, due 08/14/07	5.246			300,000		300,000
American Express Credit Corp., 5.278%, due 08/22/07	5.278			250,000		250,000
American General Finance Corp., 5.264%, due 07/17/07	5.264			300,000		300,000
American General Finance Corp., 5.267%, due 08/03/07	5.267			250,000		250,000
American General Finance Corp., 5.268%, due 08/30/07	5.268			300,000		300,000
General Electric Capital Corp., 5.250%, due 07/10/07	5.250			390,000		390,000
General Electric Capital Corp., 5.289%, due 07/25/07	5.289			250,000		250,000
General Electric Capital Corp., 5.275%, due 08/16/07	5.275			225,000		225,000
HSBC Finance Corp., 5.258%, due 07/06/07	5.258			250,000		250,000
HSBC Finance Corp., 5.273%, due 07/20/07	5.273			300,000		300,000
						3,055,000
PETROLEUM AND COAL PRODUCTS (4.59%)
Chevron Corp., 5.235%, due 07/19/07	5.235			300,000		300,000
Chevron Corp., 5.212%, due 07/31/07	5.212			250,000		250,000
Chevron Corp., 5.217%, due 08/07/07	5.217			250,000		250,000
						800,000
Total Commercial Paper (Cost $5,375,720)						5,375,720
UNITED STATES GOVERNMENT AGENCIES (68.37%)
Federal Farm Credit Bank, due 07/05/07	5.181			275,000		274,805
Federal Farm Credit Bank, due 07/11/07	5.187			300,000		299,532
Federal Farm Credit Bank, due 07/23/07	5.173			300,000		299,025
Federal Farm Credit Bank, due 07/25/07	5.170			200,000		199,294
Federal Farm Credit Bank, due 07/26/07	5.208			300,000		298,891
Federal Home Loan Bank, due 07/11/07	5.234			275,000		274,567
Federal Home Loan Bank, due 07/18/07	5.207			600,000		598,463
Federal Home Loan Bank, due 07/26/07	5.222			250,000		249,074
Federal Home Loan Bank, due 07/27/07	5.213			500,000		498,079
Federal Home Loan Bank, due 08/02/07	5.208			275,000		273,711
Federal Home Loan Bank, due 08/08/07	5.206			250,000		248,617
Federal Home Loan Bank, due 08/17/07	5.236			250,000		248,290
Federal Home Loan Bank, due 08/23/07	5.194			250,000		248,094

21

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

MONEY MARKET PORTFOLIO (continued)

	Annualized Yield on Purchase Date		Principal Amount		Value
UNITED STATES GOVERNMENT AGENCIES (68.37%) — continued
Federal Home Loan Bank, due 08/24/07	5.238	%	$	275,000	$	272,846
Federal Home Loan Bank, due 08/29/07	5.245			250,000		247,863
Federal Home Loan Bank, due 08/31/07	5.241			325,000		322,132
Federal Home Loan Mortgage Corp., due 07/09/07	5.210			300,000		299,615
Federal Home Loan Mortgage Corp., due 07/16/07	5.216			350,000		349,202
Federal Home Loan Mortgage Corp., due 07/23/07	5.215			225,000		224,263
Federal Home Loan Mortgage Corp., due 07/30/07	5.199			500,000		497,873
Federal Home Loan Mortgage Corp., due 08/06/07	5.216			250,000		248,685
Federal Home Loan Mortgage Corp., due 08/10/07	5.260			250,000		248,532
Federal Home Loan Mortgage Corp., due 08/13/07	5.243			250,000		248,430
Federal Home Loan Mortgage Corp., due 08/21/07	5.203			250,000		248,161
Federal Home Loan Mortgage Corp., due 08/27/07	5.232			200,000		198,351
Federal Home Loan Mortgage Corp., due 09/04/07	5.272			300,000		297,167
Federal Home Loan Mortgage Corp., due 09/10/07	5.236			300,000		296,933
Federal Home Loan Mortgage Corp., due 09/17/07	5.278			300,000		296,611
Federal National Mortgage Assoc., due 07/02/07	5.216			700,000		699,800
Federal National Mortgage Assoc., due 07/03/07	5.257			300,000		299,870
Federal National Mortgage Assoc., due 07/12/07	5.222			600,000		598,972
Federal National Mortgage Assoc., due 07/13/07	5.225			350,000		349,350
Federal National Mortgage Assoc., due 07/25/07	5.243			375,000		373,658
Federal National Mortgage Assoc., due 08/14/07	5.231			150,000		149,039
Federal National Mortgage Assoc., due 08/15/07	5.223			225,000		223,529
Federal National Mortgage Assoc., due 08/20/07	5.228			400,000		397,099
Federal National Mortgage Assoc., due 09/05/07	5.262			275,000		272,369
Federal National Mortgage Assoc., due 09/26/07	5.243			250,000		246,879
Total United States Government Agencies (Cost $11,917,671)						11,917,671
Total Short-Term Investments (Cost $17,293,391)						17,293,391
OTHER ASSETS LESS LIABILITIES (0.79%)
Cash, receivables, prepaid expense and other assets, less liabilities						138,774
Total Net Assets (100.00%)					$	17,432,165

(1) Restricted Securities:

Three Coca-Cola Enterprises, Inc. securities were purchased at 99.138 on 05/08/07, 99.180 on 6/14/07, and 99.092 on 06/27/07. As of 06/30/07, the carrying value of each was 99.912, 99.413, and 99.136, respectively. As of 06/30/07, the combined carrying value was $795,720 or 4.56% of total net assets.

See accompanying notes.

22

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

BLUE CHIP PORTFOLIO

June 30, 2007

(Unaudited)

	Shares Held	Value
COMMON STOCKS (97.99%)
BUSINESS SERVICES (4.04%)
Microsoft Corp.	91,883	$	2,707,792
Oracle Corp. (1)	57,149		1,126,407
			3,834,199
CHEMICALS AND ALLIED PRODUCTS (14.03%)
Abbott Laboratories	24,755		1,325,630
Amgen, Inc. (1)	17,835		986,097
Bristol-Myers Squibb Co.	35,343		1,115,425
Dow Chemical Co.	10,505		464,531
E.I. du Pont de Nemours & Co.	15,756		801,035
Eli Lilly & Co.	17,662		986,953
Johnson & Johnson	42,710		2,631,790
Merck & Co., Inc.	28,348		1,411,730
Pfizer, Inc.	44,377		1,134,720
Procter & Gamble Co.	40,222		2,461,184
			13,319,095
COMMUNICATIONS (5.06%)
AT&T, Inc.	34,855		1,446,483
CBS Corp.-Class B	12,084		402,639
Citadel Broadcasting Corp.	2,771		17,873
Comcast Corp.-Class A (1)	33,054		929,478
Verizon Communications	36,562		1,505,258
Viacom, Inc.-Class B (1)	12,084		503,057
			4,804,788
DEPOSITORY INSTITUTIONS (10.14%)
Bank of America Corp.	45,666		2,232,611
Citigroup, Inc.	48,341		2,479,410
J. P. Morgan Chase & Co.	46,325		2,244,446
Wachovia Corp.	25,460		1,304,825
Wells Fargo Co.	39,005		1,371,806
			9,633,098
EATING AND DRINKING PLACES (2.71%)
McDonald’s Corp.	50,717		2,574,395
ELECTRIC, GAS AND SANITARY SERVICES (3.64%)
Dominion Resources, Inc.	11,370		981,345
Exelon Corp.	24,105		1,750,023
Southern Co.	21,215		727,462
			3,458,830
ELECTRONIC AND OTHER ELECTRICAL EQUIPMENT (7.86%)
Cisco Systems, Inc. (1)	61,023		1,699,491
General Electric Co.	72,106		2,760,218
Intel Corp.	57,041		1,355,294
Motorola, Inc.	37,189		658,245

	Shares Held	Value
Texas Instruments, Inc.	26,461	$	995,727
			7,468,975
FOOD AND KINDRED PRODUCTS (4.06%)
Anheuser Busch Cos., Inc.	11,202		584,296
Coca-Cola Co. (The)	25,859		1,352,684
Kraft Foods, Inc.	26,424		931,446
PepsiCo, Inc.	15,208		986,239
			3,854,665
FORESTRY (0.52%)
Weyerhaeuser Co.	6,270		494,891
GENERAL MERCHANDISE STORES (2.12%)
Wal-Mart Stores, Inc.	41,773		2,009,699
INDUSTRIAL MACHINERY AND EQUIPMENT (9.54%)
3M Co.	17,453		1,514,746
Applied Materials, Inc.	23,520		467,342
Caterpillar, Inc.	28,044		2,195,845
Dell, Inc. (1)	30,585		873,202
EMC Corp. (1)	37,308		675,275
Hewlett-Packard Co.	40,454		1,805,057
International Business Machines Corp.	14,526		1,528,861
			9,060,328
INSURANCE CARRIERS (2.74%)
American International Group, Inc.	37,204		2,605,396
MOTION PICTURES (2.39%)
Disney (Walt) Co.	36,092		1,232,181
Time Warner, Inc.	49,492		1,041,312
			2,273,493
NONDEPOSITORY INSTITUTIONS (4.30%)
American Express Co.	51,742		3,165,576
Federal National Mortgage Assoc.	14,090		920,500
			4,086,076
PETROLEUM AND COAL PRODUCTS (9.47%)
Chevron Corp.	38,610		3,252,506
Exxon Mobil Corp.	68,376		5,735,379
			8,987,885
PRIMARY METAL INDUSTRIES (1.29%)
Alcoa, Inc.	30,278		1,227,167
RETAIL — LUMBER & OTHER BUILDING MATERIALS DEALERS (1.06%)
Home Depot, Inc.	25,393		999,215

23

EQUITRUST VARIABLE INSURANCE SERIES FUND

SCHEDULE OF INVESTMENTS

BLUE CHIP PORTFOLIO (continued)

	Shares Held		Value
SECURITY AND COMMODITY BROKERS (0.69%)
Ameriprise Financial, Inc.		10,349	$	657,886
TOBACCO PRODUCTS (2.82%)
Altria Group, Inc.		38,185		2,678,296
TRANSPORTATION EQUIPMENT (9.51%)
Boeing Co. (The)		31,442		3,023,463
General Motors Corp.		16,365		618,597
Honeywell International, Inc.		37,264		2,097,218
United Technologies Corp.		46,457		3,295,195
				9,034,473
Total Common Stocks (Cost $61,696,611)				93,062,850
SHORT-TERM INVESTMENTS (2.02%)
MONEY MARKET MUTUAL FUND (0.23%)
JPMorgan U.S. Treasury Plus Money Market Fund (Cost $215,484)		215,484		215,484
	Principal Amount
COMMERCIAL PAPER (0.53%)
NONDEPOSITORY INSTITUTIONS
American Express Credit Corp. 5.27%, due 07/17/07	$	275,000		275,000
American General Finance Corp., 5.27%, due 07/13/07		225,000		225,000
Total Commercial Paper (Cost $500,000)				500,000
UNITED STATES GOVERNMENT AGENCIES (1.26%)
Federal Home Loan Bank, due 07/06/07		150,000		149,872
Federal Home Loan Bank, due 07/27/07		275,000		273,941
Federal National Mortgage Assoc., due 07/02/07		150,000		149,957
Federal National Mortgage Assoc., due 07/11/07		225,000		224,648
Federal National Mortgage Assoc., due 07/23/07		200,000		199,344
Federal National Mortgage Assoc., due 08/03/07		200,000		199,038
Total United States Government Agencies (Cost $1,196,800)				1,196,800

	Principal Amount	Value
Total Short-Term Investments (Cost $1,912,284)		$	1,912,284
Total Investments (100.01%) (Cost $63,608,895)			94,975,134
OTHER ASSETS LESS LIABILITIES (-0.01%)
Cash, receivables, prepaid expense and other assets, less liabilities			(3,733	)
Total Net Assets (100.00%)		$	94,971,401

(1) Non-income producing securities.

See accompanying notes.

24

EQUITRUST VARIABLE INSURANCE SERIES FUND

NOTES TO FINANCIAL STATEMENTS

June 30, 2007

(Unaudited)

1. Significant Accounting Policies

Organization

EquiTrust Variable Insurance Series Fund (the “Fund”) is registered under the Investment Company Act of 1940, as amended, as a no-load, open-end diversified management investment company, or mutual fund. The Fund is authorized to issue an unlimited number of shares of beneficial interest with no par value. The Fund currently consists of six portfolios (known as the Value Growth, High Grade Bond, Strategic Yield, Managed, Money Market and Blue Chip Portfolios). Shares of the Fund are sold only to certain life insurance companies’ separate accounts to fund the benefits under variable insurance contracts issued by such life insurance companies, including Farm Bureau Life Insurance Company and EquiTrust Life Insurance Company (see Note 3).

Security Valuation

All Portfolios, other than the Money Market Portfolio, value their investment securities that are traded on any national exchange at the last sale price on the day of valuation or, lacking any sales, at the mean between the closing bid and asked prices. Investments traded in the over-the-counter market are valued at the mean between the bid and asked prices or yield equivalent as obtained from one or more dealers that make markets in the securities. In situations where market quotations are not readily available or quoted market prices are not reliable, investments are valued at fair value in accordance with the procedures adopted by the Fund’s Board of Trustees. Short-term investments are valued at market value, except that obligations maturing in 90 days or less are valued using the amortized cost method of valuation described below with respect to the Money Market Portfolio, which approximates market value.

The Money Market Portfolio values investments at amortized cost, which approximates market value. Under the amortized cost method, a security is valued at its cost on the date of purchase and thereafter is adjusted to reflect a constant amortization to maturity of the difference between the principal amount due at maturity and the cost of the investment to the Portfolio.

Income and Investment Transactions

For financial reporting purposes, investment transactions are recorded on the trade date. The identified cost basis has been used in determining the net realized gain or loss from investment transactions and unrealized appreciation or depreciation on investments. Dividend income is recorded on the ex-dividend date and interest is recognized on an accrual basis. Discounts and premiums on investments purchased are amortized over the life of the respective investments.

Dividends and Distributions to Shareholders

On each day that the net asset value per share is calculated in the High Grade Bond and Strategic Yield Portfolios, that Portfolio’s net investment income will be declared, as of the close of the New York Stock Exchange, as a dividend to shareholders of record prior to the declaration. With respect to the Money Market Portfolio, each day the net asset value per share is calculated, net investment income and any realized gains and losses from investment transactions will be declared, as of the close of the New York Stock Exchange, as a dividend to shareholders of record prior to the declaration. With respect to the High Grade Bond and Strategic Yield Portfolios, any net short-term and long-term gains will be declared and distributed periodically, but in no event less frequently than annually. Dividends and distributions of the other Portfolios are recorded on the ex-dividend date. Dividends and distributions from net investment income and net realized gain from investments are determined in accordance with federal tax regulations, which may differ from U.S. generally accepted accounting principles. These differences are primarily due to differing treatments for certain basis adjustments resulting from a taxable spin-off and taxable mergers. Permanent book and tax basis differences are reclassified within the capital accounts based on their federal tax-basis treatment; temporary differences do not require reclassification.

25

EQUITRUST VARIABLE INSURANCE SERIES FUND

NOTES TO FINANCIAL STATEMENTS (continued)

1. Significant Accounting Policies (continued)

Dividends and distributions which exceed current and accumulated earnings and profits for federal income tax purposes are reported as return of capital distributions.

Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Indemnifications

Under the Fund’s organizational documents, its present and past officers and trustees are indemnified against certain liability arising out of the performance of their duties to the Fund. At the discretion of the Board of Trustees, employees and agents may also be indemnified. In addition, in the normal course of business the Fund enters into contracts that contain a variety of representations and warranties which provide general indemnifications. The Fund’s maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against the Fund that have not yet occurred.

New Accounting Pronouncements

Effective January 1, 2007 the Fund adopted Financial Accounting Standards Board (FASB) Interpretation No. 48 “Accounting for Uncertainty in Income Taxes” (FIN 48). FIN 48 provides guidance for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements. FIN 48 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Fund’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax positions not determined to meet the more-likely-than-not threshold would be recorded as a benefit or expense in the current year. The adoption of FIN 48 during the current fiscal year resulted in no impact to the financial statements. The Fund is no longer subject to U.S. federal, state and local income tax examinations by tax authorities for tax years prior to 2003.

In September 2006, the FASB issued Statement on Financial Accounting Standards No. 157 “Fair Value Measurements” (SFAS 157). This standard establishes a single authoritative definition of fair value, sets out a framework for measuring fair value and requires additional disclosures about fair value measurements. SFAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those financial statements. As of June 30, 2007, the Fund does not believe the adoption of SFAS 157 will impact the financial statement amounts, however, additional disclosures may be required about the inputs used to develop the measurements and the effect of certain of the measurements on changes in net assets for the period.

2. Federal Income Taxes

No provision for federal income taxes is considered necessary because the Fund is qualified as a “regulated investment company” under the Internal Revenue Code and intends to distribute each year substantially all of its net investment income and realized capital gains to shareholders.

26

EQUITRUST VARIABLE INSURANCE SERIES FUND

NOTES TO FINANCIAL STATEMENTS (continued)

2. Federal Income Taxes (continued)

As of June 30, 2007, the following Portfolios had approximate net capital loss carryforwards set forth below:

	Portfolio
Net Capital Loss Carryforwards Expire In:	High Grade Bond		Strategic Yield		Blue Chip
2010	$	—	$	1,497,000	$	728,000
2011		—		571,000		4,672,000
2012		—		—		556,000
2013		—		—		60,000
2015		12,000		11,000		6,000
	$	12,000	$	2,079,000	$	6,022,000

For the six month period ended June 30, 2007, the Portfolios did not utilize any of their previous capital loss carryforwards.

As of June 30, 2007, the components of accumulated earnings and capital gains (losses) on a tax basis were identical to those reported in the statements of assets and liabilities, except as follows:

	Portfolio
	Value Growth		Strategic Yield			Managed
Undistributed ordinary income	$	922,455	$	7,750		$	1,936,347
Undistributed capital gains		1,135,832		—			1,762,821
Accumulated capital losses		—		(2,078,836	)		—
Net unrealized appreciation of investments		10,388,827		98,197			11,908,196
Other timing differences		—		(7,750	)		—
Total accumulated earnings	$	12,447,114	$	(1,980,639	)	$	15,607,364

Differences between book and tax amounts are primarily attributable to taxable spin-offs, mergers and corporate inversions. Additionally, the Strategic Yield Portfolio held a trust preferred security which accrues income for tax purposes and not financial reporting purposes.

3. Management Contract and Transactions with Affiliates

The Fund has entered into agreements with EquiTrust Investment Management Services, Inc. (“EquiTrust Investment”) relating to the management of the Portfolios and the investment of their assets. Pursuant to these agreements, fees paid to EquiTrust Investment are as follows: (1) annual investment advisory and management fees, which are based on each Portfolio’s average daily net assets as follows: Value Growth Portfolio — 0.45%; High Grade Bond Portfolio — 0.30%; Strategic Yield Portfolio — 0.45%; Managed Portfolio — 0.45%; Money Market Portfolio — 0.25% ; and Blue Chip Portfolio — 0.20%, and (2) accounting fees, which are based on each Portfolio’s daily net assets at an annual rate of 0.05%, with a maximum per Portfolio annual expense of $30,000.

The Fund has entered into an agreement with EquiTrust Investment whereby EquiTrust Investment also serves as the Fund’s shareholder service, transfer and dividend disbursing agent. EquiTrust Marketing Services, LLC serves as the principal underwriter and distributor. There are no fees paid by the Fund associated with these services.

27

EQUITRUST VARIABLE INSURANCE SERIES FUND

NOTES TO FINANCIAL STATEMENTS (continued)

3. Management Contract and Transactions with Affiliates (continued)

EquiTrust Investment has agreed to reimburse the Portfolios annually for total expenses (excluding brokerage, interest, taxes and extraordinary expenses) in excess of 1.50% of each Portfolio’s average daily net assets. The amount reimbursed, however, shall not exceed the amount of the investment advisory and management fee paid by the Portfolio for such period. During the six month period ended June 30, 2007, EquiTrust Investment further agreed to reimburse any Portfolio, to the extent that annual operating expenses, including the investment advisory fee, exceed 0.65%. For the six month period ended June 30, 2007, no expense reimbursements were made to the Fund by EquiTrust Investment.

Certain officers and trustees of the Fund are also officers of EquiTrust Investment, Farm Bureau Life Insurance Company and other affiliated entities. As of June 30, 2007, the total number of the shares of each Portfolio owned by Farm Bureau Life Insurance Company, EquiTrust Life Insurance Company and related separate accounts were as follows:

Portfolio	Shares
Value Growth	4,435,731
High Grade Bond	3,785,637
Strategic Yield	4,146,180
Managed	5,810,972
Money Market	12,251,883
Blue Chip	2,151,146

4. Expense Offset Arrangements

The Fund and other mutual funds managed by EquiTrust Investment have an agreement with the custodian banks to indirectly pay a portion of the custodians’ fees through credits earned by the Funds’ cash on deposit with the bank. This deposit agreement is an alternative to overnight investments. Custodial fees have been adjusted to reflect amounts that would have been paid without this agreement, with a corresponding adjustment reflected as fees paid indirectly in the statements of operations.

5. Capital Share Transactions

Transactions in shares of beneficial interest for each Portfolio were as follows:

	Shares Sold			Shares Issued In Reinvestment of Dividends and Distributions			Shares Redeemed			Net Increase (Decrease)
Portfolio	Shares	Amount		Shares	Amount		Shares	Amount		Shares		Amount
Six month period ended June 30, 2007:
Value Growth	171,764	$	2,547,728	238,535	$	3,420,582	227,969	$	3,384,739	182,330		$	2,583,571
High Grade Bond	434,246		4,382,636	108,756		1,097,262	204,283		2,062,659	338,719			3,417,239
Strategic Yield	407,290		3,737,229	150,219		1,378,895	255,839		2,350,773	301,670			2,765,351
Managed	211,542		3,310,959	438,408		6,641,875	244,380		3,825,330	405,570			6,127,504
Money Market	32,386,886		32,386,886	247,157		247,157	23,758,860		23,758,860	8,875,183			8,875,183
Blue Chip	77,126		3,169,351	43,697		1,750,924	113,006		4,644,714	7,817			275,561
Year ended December 31, 2006:
Value Growth	255,896	$	3,609,647	60,639	$	836,213	373,100	$	5,261,554	(56,565	)	$	(815,694	)
High Grade Bond	596,516		5,992,257	186,353		1,872,291	332,120		3,333,560	450,749			4,530,988
Strategic Yield	717,781		6,518,284	258,257		2,345,363	518,599		4,701,758	457,439			4,161,889
Managed	468,970		7,173,849	445,511		6,620,289	442,686		6,802,184	471,795			6,991,954
Money Market	36,344,869		36,344,869	276,847		276,847	34,352,364		34,352,364	2,269,352			2,269,352
Blue Chip	101,702		3,765,368	46,259		1,635,261	264,053		9,720,213	(116,092	)		(4,319,584	)

28

EQUITRUST VARIABLE INSURANCE SERIES FUND

NOTES TO FINANCIAL STATEMENTS (continued)

6. Investment Transactions

For the six month period ended June 30, 2007, the cost of investment securities purchased and proceeds from investment securities sold (not including short-term investments and U.S. Government securities) by Portfolio, were as follows:

Portfolio	Purchases		Sales
Value Growth	$	6,858,555	$	5,097,676
High Grade Bond		1,498,350		332,832
Strategic Yield		1,915,040		2,878,422
Managed		9,001,479		5,557,187
Blue Chip		—		34

The basis of the Fund’s investments in securities and the net unrealized appreciation (depreciation) of investments for U.S. federal income tax purposes as of June 30, 2007, by Portfolio, was composed of the following:

Portfolio	Tax Cost of Investments in Securities		Gross Unrealized				Net Unrealized Appreciation (Depreciation) of Investments
			Appreciation		Depreciation
Value Growth	$	58,587,254	$	13,516,602	$	3,127,775	$	10,388,827
High Grade Bond		42,334,574		262,200		752,565		(490,365	)
Strategic Yield		42,998,573		715,563		617,366		98,197
Managed		84,819,195		14,484,045		2,575,849		11,908,196
Blue Chip		63,608,895		36,739,839		5,373,600		31,366,239

The basis for U.S. federal income tax purposes and financial reporting purposes for investments in the Money Market Portfolio is the same and is equal to the underlying investments’ carrying value.

7. Dividends and Distributions to Shareholders

Dividends from net investment income for the following Portfolios are declared daily and were payable on the last business day of the month as follows:

	Portfolio
Payable Date	High Grade Bond		Strategic Yield		Money Market
January 31, 2007	$	0.0479	$	0.0587	$	0.0041
February 28, 2007		0.0450		0.0622		0.0037
March 30, 2007		0.0425		0.0434		0.0039
April 30, 2007		0.0458		0.0446		0.0040
May 31, 2007		0.0437		0.0473		0.0041
June 29, 2007		0.0426		0.0426		0.0038
Total dividends per share	$	0.2675	$	0.2988	$	0.0236

29

EQUITRUST VARIABLE INSURANCE SERIES FUND

NOTES TO FINANCIAL STATEMENTS (continued)

7. Dividends and Distributions to Shareholders (continued)

In addition, dividends and distributions to shareholders from net investment income and net realized gain on investment transactions were paid during the six month period ended June 30, 2007 for the following Portfolios:

Ordinary Income Dividends:

Portfolio	Declaration Date	Record Date	Payable Date	Amount Per Share
Value Growth	1/17/07	1/17/07	1/18/07	$	0.2670
Managed	1/17/07	1/17/07	1/18/07		0.4611
Blue Chip	1/17/07	1/17/07	1/18/07		0.7877

Capital Gains Distributions:

Portfolio	Declaration Date	Record Date	Payable Date	Amount Per Share
Value Growth	1/17/07	1/17/07	1/18/07	$	0.5181
High Grade	1/17/07	1/17/07	1/18/07		0.0054
Managed	1/17/07	1/17/07	1/18/07		0.6979

30

EQUITRUST VARIABLE INSURANCE SERIES FUND

FINANCIAL HIGHLIGHTS

Period ended June 30, 2007 (Unaudited) and

Years Ended December 31, 2006, 2005, 2004, 2003 and 2002

	Value Growth Portfolio																		High Grade Bond Portfolio
	2007			2006			2005			2004			2003			2002			2007			2006			2005			2004			2003			2002
Net asset value, beginning of period	$	15.09		$	13.65		$	12.98		$	11.76		$	9.14		$	10.39		$	10.12		$	10.16		$	10.38		$	10.42		$	10.39		$	10.08
Income From Investment Operations
Net investment income		0.20			0.27			0.19			0.15			0.12			0.14			0.27			0.51			0.47			0.45			0.47			0.50
Net gains (losses) on securities (both realized and unrealized)		0.80			1.36			0.63			1.20			2.64			(1.20	)		(0.14	)		(0.04	)		(0.20	)		—			0.08			0.32
Total from investment operations		1.00			1.63			0.82			1.35			2.76			(1.06	)		0.13			0.47			0.27			0.45			0.55			0.82
Less Distributions
Dividends (from net investment income)		(0.27	)		(0.19	)		(0.15	)		(0.13	)		(0.14	)		(0.19	)		(0.27	)		(0.51	)		(0.47	)		(0.45	)		(0.47	)		(0.50	)
Distributions (from capital gains)		(0.52	)		—			—			—			—			—			(0.01	)		—			(0.02	)		(0.04	)		(0.05	)		(0.01	)
Total distributions		(0.79	)		(0.19	)		(0.15	)		(0.13	)		(0.14	)		(0.19	)		(0.28	)		(0.51	)		(0.49	)		(0.49	)		(0.52	)		(0.51	)
Net asset value, end of period	$	15.30		$	15.09		$	13.65		$	12.98		$	11.76		$	9.14		$	9.97		$	10.12		$	10.16		$	10.38		$	10.42		$	10.39
Total Return:
Total investment return based on net asset value (1)		6.94	%		12.07	%		6.41	%		11.53	%		30.68	%		(10.43	)%		1.21	%		4.78	%		2.65	%		4.30	%		5.43	%		8.37	%
Ratios/Supplemental Data:
Net assets, end of period (000’s omitted)	$	69,393		$	65,712		$	60,223		$	58,354		$	52,812		$	40,953		$	42,162		$	39,371		$	34,946		$	29,980		$	26,659		$	24,984
Ratio of total expenses to average net assets		0.56	%(2)		0.58	%		0.58	%		0.58	%		0.63	%		0.59	%		0.43	%(2)		0.44	%		0.45	%		0.45	%		0.49	%		0.46	%
Ratio of net expenses to average net assets		0.56	%(2)		0.58	%		0.58	%		0.58	%		0.63	%		0.59	%		0.43	%(2)		0.44	%		0.45	%		0.45	%		0.49	%		0.46	%
Ratio of net investment income to average net assets		2.76	%(2)		1.88	%		1.42	%		1.22	%		1.26	%		1.46	%		5.34	%(2)		5.08	%		4.63	%		4.34	%		4.51	%		4.92	%
Portfolio turnover rate		9	%(3)		30	%		18	%		17	%		17	%		15	%		6	%(3)		17	%		12	%		26	%		28	%		22	%

Note: Net investment income per share amounts have been calculated based on average shares outstanding for the period.

(1) Total investment return is calculated assuming an initial investment made at the net asset value at the beginning of the period, reinvestment of all dividends and distributions at net asset value during the period, redemption on the last day of the period, and is not annualized for periods less than one year.

(2) Computed on an annualized basis.

(3) Not annualized.

See accompanying notes.

31

EQUITRUST VARIABLE INSURANCE SERIES FUND

FINANCIAL HIGHLIGHTS (continued)

	Strategic Yield Portfolio																		Managed Portfolio
	2007			2006			2005			2004			2003			2002			2007			2006			2005			2004			2003			2002
Net asset value, beginning of period	$	9.19		$	9.14		$	9.37		$	9.13		$	8.75		$	8.90		$	16.32		$	15.80		$	15.67		$	14.73		$	12.34		$	13.00
Income From Investment Operations
Net investment income		0.30			0.55			0.53			0.55			0.63			0.62			0.32			0.49			0.35			0.27			0.30			0.34
Net gains (losses) on securities (both realized and unrealized)		(0.14	)		0.05			(0.23	)		0.24			0.38			(0.15	)		0.36			1.28			0.32			0.97			2.43			(0.57	)
Total from investment operations		0.16			0.60			0.30			0.79			1.01			0.47			0.68			1.77			0.67			1.24			2.73			(0.23	)
Less Distributions
Dividends (from net investment income)		(0.30	)		(0.55	)		(0.53	)		(0.55	)		(0.63	)		(0.62	)		(0.46	)		(0.37	)		(0.27	)		(0.30	)		(0.34	)		(0.43	)
Distributions (from capital gains)		—			—			—			—			—			—			(0.70	)		(0.88	)		(0.27	)		—			—			—
Total distributions		(0.30	)		(0.55	)		(0.53	)		(0.55	)		(0.63	)		(0.62	)		(1.16	)		(1.25	)		(0.54	)		(0.30	)		(0.34	)		(0.43	)
Net asset value, end of period	$	9.05		$	9.19		$	9.14		$	9.37		$	9.13		$	8.75		$	15.84		$	16.32		$	15.80		$	15.67		$	14.73		$	12.34
Total Return:
Total investment return based on net asset value (1)		1.72	%		6.79	%		3.26	%		8.94	%		11.97	%		5.43	%		4.48	%		11.99	%		4.53	%		8.58	%		22.72	%		(1.80	)%
Ratios/Supplemental Data:
Net assets, end of period (000’s omitted)	$	43,607		$	41,481		$	37,067		$	30,637		$	25,498		$	22,395		$	97,455		$	93,796		$	83,368		$	74,876		$	66,733		$	54,428
Ratio of total expenses to average net assets		0.58	%(2)		0.58	%		0.59	%		0.59	%		0.65	%		0.61	%		0.54	%(2)		0.55	%		0.56	%		0.56	%		0.62	%		0.58	%
Ratio of net expenses to average net assets		0.58	%(2)		0.58	%		0.59	%		0.59	%		0.65	%		0.61	%		0.54	%(2)		0.55	%		0.56	%		0.56	%		0.62	%		0.58	%
Ratio of net investment income to average net assets		6.55	%(2)		6.04	%		5.71	%		5.98	%		7.07	%		7.04	%		4.08	%(2)		2.98	%		2.34	%		1.87	%		2.35	%		2.73	%
Portfolio turnover rate		12	%(3)		16	%		1	%		34	%		32	%		34	%		7	%(3)		24	%		24	%		26	%		24	%		18	%

Note: Net investment income per share amounts have been calculated based on average shares outstanding for the period.

(1) Total investment return is calculated assuming an initial investment made at the net asset value at the beginning of the period, reinvestment of all dividends and distributions at net asset value during the period, redemption on the last day of the period, and is not annualized for periods less than one year.

(2) Computed on an annualized basis.

(3) Not annualized.

See accompanying notes.

32

EQUITRUST VARIABLE INSURANCE SERIES FUND

FINANCIAL HIGHLIGHTS (continued)

	Money Market Portfolio																		Blue Chip Portfolio
	2007			2006			2005			2004			2003			2002			2007			2006			2005			2004			2003			2002
Net asset value, beginning of period	$	1.00		$	1.00		$	1.00		$	1.00		$	1.00		$	1.00		$	40.61		$	35.27		$	35.17		$	33.65		$	27.22		$	34.14
Income From Investment Operations
Net investment income		0.02			0.04			0.02			0.01			0.01			0.01			0.40			0.79			0.70			0.67			0.50			0.46
Net gains (losses) on securities (both realized and unrealized)		—			—			—			—			—			—			2.36			5.25			0.07			1.35			6.38			(6.88	)
Total from investment operations		0.02			0.04			0.02			0.01			0.01			0.01			2.76			6.04			0.77			2.02			6.88			(6.42	)
Less Distributions
Dividends (from net investment income)		(0.02	)		(0.04	)		(0.02	)		(0.01	)		(0.01	)		(0.01	)		(0.79	)		(0.70	)		(0.67	)		(0.50	)		(0.45	)		(0.50	)
Distributions (from capital gains)		—			—			—			—			—			—			—			—			—			—			—			—
Total distributions		(0.02	)		(0.04	)		(0.02	)		(0.01	)		(0.01	)		(0.01	)		(0.79	)		(0.70	)		(0.67	)		(0.50	)		(0.45	)		(0.50	)
Net asset value, end of period	$	1.00		$	1.00		$	1.00		$	1.00		$	1.00		$	1.00		$	42.58		$	40.61		$	35.27		$	35.17		$	33.65		$	27.22
Total Return:
Total investment return based on net asset value (1)		2.38	%		4.43	%		2.50	%		0.74	%		0.52	%		1.16	%		6.91	%		17.42	%		2.29	%		6.07	%		25.70	%		(19.07	)%
Ratios/Supplemental Data:
Net assets, end of period (000’s omitted)	$	17,432		$	8,557		$	6,288		$	6,592		$	6,728		$	8,150		$	94,971		$	90,261		$	82,501		$	84,960		$	79,832		$	63,699
Ratio of total expenses to average net assets		0.49	%(2)		0.54	%		0.61	%		0.56	%		0.59	%		0.52	%		0.29	%(2)		0.31	%		0.31	%		0.30	%		0.36	%		0.31	%
Ratio of net expenses to average net assets		0.49	%(2)		0.54	%		0.61	%		0.56	%		0.59	%		0.52	%		0.29	%(2)		0.31	%		0.31	%		0.30	%		0.36	%		0.31	%
Ratio of net investment income to average net assets		4.76	%(2)		4.37	%		2.47	%		0.72	%		0.53	%		1.16	%		1.95	%(2)		2.07	%		1.98	%		2.00	%		1.72	%		1.50	%
Portfolio turnover rate		—	%(3)		—	%		—	%		—	%		—	%		—	%		—	%(3)		—	%		—	%		1	%		17	%		—	%

Note: Net investment income per share amounts have been calculated based on average shares outstanding for the period.

(1) Total investment return is calculated assuming an initial investment made at the net asset value at the beginning of the period, reinvestment of all dividends and distributions at net asset value during the period, redemption on the last day of the period, and is not annualized for periods less than one year.

(2) Computed on an annualized basis.

(3) Not annualized.

See accompanying notes.

33

Information on Proxy Voting

EquiTrust Variable Insurance Series Fund (the “Fund”) has delegated the authority to vote proxies related to the Fund’s portfolio securities to the Fund’s investment adviser, EquiTrust Management Services, Inc. (the “Adviser”). A description of the policies and procedures that the Adviser uses in fulfilling this responsibility is available, without charge, upon request by calling 1-877-860-2904. It also appears in the Fund’s Statement of Additional Information, which can be found on the SEC’s website at http://www.sec.gov. The Fund’s proxy voting record for the most recent 12-month period ended June 30, 2007 is available, without charge, by calling the toll-free number listed above or by accessing the SEC’s website.

Form N-Q Disclosure:

The Fund files a complete schedule of portfolio holdings for its first and third quarters of each fiscal year with the SEC on Form N-Q. The Fund’s Forms N-Q are available on the SEC’s website at http://sec.gov or may be reviewed and copies at the SEC’s Public Reference Room in Washington, D.C. Information regarding the operation of the Public Reference Room may be obtained by calling 1-800-SEC-0330. A copy of Form N-Q is also available, without charge, by calling the Fund at 1-877-860-2904.

34

Item 2. Code of Ethics.

Not applicable to this filing.

Item 3. Audit Committee Financial Expert.

Not applicable to this filing.

Item 4. Principal Accountant Fees and Services.

Not applicable to this filing.

Item 5. Audit Committee of Listed Registrants.

Not applicable.

Item 6. Schedules of Investments.

See Item 1.

Item 7. Disclosure of Proxy Voting Policies and Procedures for Closed-End Management Investment Companies.

Not applicable.

Item 8. Portfolio Managers of Closed-End Management Investment Company.

Not applicable.

Item 9. Purchase of Equity Securities by Closed-End Management Investment Company and Affiliated Purchasers.

Not applicable.

Item 10. Submission of Matters to a Vote of Security Holders.

On November 18, 2004, the registrant adopted procedures by which shareholders may recommend nominees to the registrant’s board of trustees. Those procedures specify that shareholders may recommend candidates for board positions by forwarding their correspondence by U.S. mail or courier service to the registrant’s secretary to the attention of the Chairman of the Nominating Committee. Suggestions for candidates for specific positions must be received by such date as established by the Nominating Committee.

Item 11. Controls and Procedures

(a) The registrant’s principal executive and principal financial officers, or persons performing similar functions, have concluded that the registrant’s disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940, as amended (the “1940 Act”) (17 CFR 270.30a-3(c))) are effective, as of a date within 90 days of the filing date of the report that includes the disclosure required by this paragraph, based on their evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rules 13a-15(b) or 15d-15(b) under the Exchange Act (17 CFR 240.13a-15(b) or 240.15d-15(b)).

(b) There has been no change to the registrant’s internal control over financial reporting that occurred during the second fiscal quarter of the period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

Item 12. Exhibits.

(a)(1) Not applicable to this filing.

(a)(2) Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.

(a)(3) Not applicable.

(b) Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 are attached hereto.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

(Registrant) EquiTrust Variable Insurance Series Fund
By:	/s/ Dennis M. Marker
	Name:	Dennis M. Marker
	Title:	Chief Executive Officer
	Date:	8/20/07

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

By:	/s/ Dennis M. Marker
	Name:	Dennis M. Marker
	Title:	Chief Executive Officer
	Date:	8/20/07
By:	/s/ James P. Brannen
	Name:	James P. Brannen
	Title:	Chief Financial Officer
	Date:	8/20/07

EX-99.CERT

N-CSR Certification

I, Dennis M. Marker, certify that:

1. I have reviewed this report on Form N-CSR of EquiTrust Variable Insurance Series Fund;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report fairly present in all material respects the financial condition, results of operations, changes in net assets, and cash flows (if the financial statements are required to include a statement of cash flows) of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in rule 30a-3(c) under the Investment Company Act of 1940) and internal control over financial reporting (as defined in Rule 30a-3(d) under the Investment Company Act of 1940) for the registrant and have:

(a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of a date within 90 days prior to the filing date of this report based on such evaluation; and

(d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter of the period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize, and report financial information; and

(b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: 8/20/07	/s/ Dennis M. Marker
	Dennis M. Marker
	Chief Executive Officer

N-CSR Certification

I, James P. Brannen, certify that:

1. I have reviewed this report on Form N-CSR of EquiTrust Variable Insurance Series Fund;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report fairly present in all material respects the financial condition, results of operations, changes in net assets, and cash flows (if the financial statements are required to include a statement of cash flows) of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in rule 30a-3(c) under the Investment Company Act of 1940) and internal control over financial reporting (as defined in Rule 30a-3(d) under the Investment Company Act of 1940) for the registrant and have:

(a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of a date within 90 days prior to the filing date of this report based on such evaluation; and

(d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter of the period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize, and report financial information; and

(b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: 8/20/07	/s/ James P. Brannen
	James P. Brannen
	Chief Financial Officer

EX-99.906CERT

Section 906 Certification

The following certification is provided by the undersigned Chief Executive Officer and Chief Financial Officer of EquiTrust Variable Insurance Series Fund on the basis of such officers’ knowledge and belief for the sole purpose of complying with 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

CERTIFICATION

In connection with the Semi-Annual Report of EquiTrust Variable Insurance Series Fund (the “Company”) on Form N-CSR for the period ended June 30, 2007 as filed with the Securities and Exchange Commission (the “Report”), we, Dennis M. Marker and James B. Brannen, Chief Executive Officer and Chief Financial Officer, respectively, of the Company, hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Dennis M. Marker
Name:	Dennis M. Marker
Title:	Chief Executive Officer
Date:	8/20/07
/s/ James P. Brannen
Name:	James P. Brannen
Title:	Chief Financial Officer
Date:	8/20/07