SEPARATE ACCT NO 49 OF THE EQUIT LIFE ASSU SOCI OF THE U S
N-30B-2, 1998-03-17
Previous: SPRINT SPECTRUM L P, 10-K, 1998-03-17
Next: CLARK SCHWEBEL HOLDINGS INC, 10-K, 1998-03-17




<PAGE>

ALLIANCE CAPITAL
THE HUDSON RIVER TRUST
- ----------------------

Annual Report
December 31, 1997

<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE CAPITAL/HUDSON RIVER TRUST
- --------------------------------------------------------------------------------

NOTES ON PERFORMANCE

Performance for each Alliance Portfolio is shown together with comparative
benchmarks, including both unmanaged market indices and universes of managed
portfolios. The Portfolios' annualized net rates of return are based on the
percentage change in the net asset value of Class 1A shares with dividends and
capital gains reinvested. Returns are net of investment management fees and
expenses of the Trust. Total returns for Class 1B shares will differ due to
different expenses. These rates are not representative of the actual return you
would receive under a policy. No policyowner can invest directly in the Trust.
Changes in policy values depend not only on the investment performance of the
Trust, but also on the insurance and administrative charges, applicable sales
charges and the mortality and expense risk charge applicable under a policy.
These policy charges effectively reduce the dollar amount of any net gains and
increase the dollar amount of any net losses. All performance shown is
annualized, unless otherwise noted.

THE BENCHMARKS

Market indices are not subject to any charges for investment advisory fees
typically associated with a managed portfolio. Comparisons with these
benchmarks, therefore, are of limited use. We include them because they are
widely known and may help you to understand the universe of securities from
which each Portfolio is likely to select its holdings.

Portfolio Inception Dates and Comparative Benchmarks:

Alliance Money Market: July 13, 1981; Salomon Brothers Three-Month T-Bill Index
(3-Month T-Bill).

Alliance Intermediate Government Securities: April 1, 1991; Lehman Intermediate
Government Bond Index (Lehman Intermediate Gov't).

Alliance Quality Bond: October 1, 1993; Lehman Aggregate Bond Index (Lehman
Aggregate).

Alliance High Yield: January 2, 1987; Merrill Lynch High Yield Master Index
(Merrill Lynch High Yield).

Alliance Growth & Income: October 1, 1993; 25% Value Line Convertibles Index and
75% Standard & Poor's 500 Index (25% Value Line Conv./75% S&P 500).

Alliance Equity Index: March 1, 1994; S&P 500.

Alliance Common Stock: January 13, 1976; S&P 500.

Alliance Global: August 27, 1987; Morgan Stanley Capital International World
Index (MSCI World).

Alliance International: April 3, 1995; Morgan Stanley International Europe,
Australia, Far East Index (MSCI EAFE).

Alliance Aggressive Stock: January 27, 1986; 50% Russell 2000/50% S&P Mid Cap.

Alliance Small Cap Growth: May 1, 1997; Russell 2000 Growth.

Alliance Conservative Investors: October 2, 1989; 70% Lehman Treasury Bond
Composite Index and 30% S&P 500 (70% Lehman Treas./30% S&P 500).
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE CAPITAL/HUDSON RIVER TRUST
- --------------------------------------------------------------------------------

BENCHMARKS, CONTINUED

Alliance Balanced: January 27, 1986; 50% Lehman Government/Corporate Bond Index
and 50% S&P 500 (50% Lehman Corp./50% S&P 500).

Alliance Growth Investors: October 2, 1989; 30% Lehman Government/Corporate Bond
Index and 70% S&P 500 (30% Lehman Corp./70% S&P 500).

The S&P 500 benchmark includes reinvested dividends. The Lipper Mutual Funds
Survey (Lipper) records the performance of over 7000 mutual funds. According to
Lipper Analytical Services, Inc., the data are presented net of investment
management fees, direct operating expenses, and, for funds with Rule 12b-1
plans, asset-based sales charges. Lipper data provides a more accurate picture
of Trust performance relative to other funds than the market indices.

GROWTH OF A $10,000 INVESTMENT

The charts shown on each portfolio page illustrates the total value of an
assumed investment Class 1A shares of each portfolio of the Hudson River Trust.
The periods illustrated are from the inception dates shown for each Portfolio
through December 31, 1997 unless noted otherwise. The results assume the
reinvestment of dividends and capital gains. Results should not be considered
representative of future gains or losses.

The total value shown reflects management fees and operating expenses of the
Portfolio only. They have not been adjusted for charges and expenses associated
with life insurance policies or annuity contracts. Rates of return on insurance
policies and annuity contracts will be lower because of the deduction of
contract-related charges.

Information on these pages constitutes part of the annual report of The Hudson
River Trust and is not intended for separate use.
<PAGE>

ALLIANCE MONEY MARKET PORTFOLIO
================================================================================

As a result of technical factors in the fourth quarter of 1997, we laid out a
very distinct strategy in timing yield curve movements. Early in the fourth
quarter, while the yield curve was only modestly steep, we geared investments
toward late November and mid-December maturity placements. This plan enabled us
to take advantage of a steepening yield curve later in the quarter. As funds
matured in November and December, we capitalized on the general need of the
issuer's year-end financing requirements by extending our maturities while
leaving enough cash in the account for year-end liquidity purposes.

As we enter the first quarter of a new year, the yield curve has flattened out,
yet the Portfolio is in position to enjoy higher yields without a tremendous
need for investing until later on in the quarter.

The Fed's monetary policy will likely remain neutral through the first half of
1998. Circumstances such as our continued tight labor market indicate that our
economy is still in a strong enough position to absorb any damage that will be
done by the Asian crisis. The Fed should not have any reason to seriously
consider interest rate hikes or cuts.

In the meantime, with the Portfolio not having any major maturities for the next
several weeks, we are in a position to patiently look for any developments which
could influence the short-term markets.

Raymond Papera, Portfolio Manager

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

INVESTMENT OBJECTIVE
High level of current income, while preserving its assets and maintaining
liquidity.

INVESTMENT POLICY
Primarily high-quality U.S. dollar denominated money market
instruments.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ........................... $573.6 million
Number of Issues ................................. 36
Average Maturity ............................ 39 days

ASSET MIX DISTRIBUTION (BY MATURITY)
1-30 days ...................................... 47.1%
31-60 days ..................................... 25.9%
61-90 days ..................................... 20.7%
91+ days ........................................ 6.3%

ASSET MIX DISTRIBUTION (BY ISSUER)
Banker's Acceptance ............................. 1.6%
Time Deposits ................................... 2.8%
U.S. Government Agency .......................... 1.0%
Corporate Notes ................................. 2.8%
Variable Rate Securities ....................... 14.5%
Certificates of Deposit ......................... 7.4%
Commercial Paper ............................... 69.9%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                              SINCE
                       1 YEAR    3 YRS      5 YRS   10 YRS   INCEPT.
ALLIANCE
MONEY MARKET            5.42%     5.50%      4.69%    5.78%    7.17%

Lipper Money Market     4.90      5.05       4.31     5.40     6.89
3-Month T-Bill          5.23      5.41       4.71     5.61     6.87

The Alliance Money Market Portfolio started operations on July 13, 1981.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997 
(Invested Ten Years Ago on December 31, 1987)

                 Total
  Date           Value
  ----           -----
12/31/87        10,000
12/31/88        10,732
12/31/89        11,717
12/31/90        12,682
12/31/91        13,466
12/31/92        13,942
12/31/93        14,357
12/31/94        14,932
12/31/95        15,790
12/31/96        16,632
12/31/97        17,534
                17,534

<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE INTERMEDIATE GOVERNMENT SECURITIES PORTFOLIO
- --------------------------------------------------------------------------------

1997 was a year of strong growth for the U.S. economy. Fueled by a tight labor
market, which saw unemployment figures hover around 20-year lows for most of the
year, and record level consumer confidence, U.S. GDP grew at an estimated 3.8%
rate in 1997. In spite of this strong growth, inflation remained remarkably
absent for this late in an expansion. Through December, producer prices were
down 1.2% from year earlier levels while consumer prices posted a modest 1.7%
gain for the same period. In light of the positive inflation environment, the
Federal Reserve remained on the sidelines for most of the year after moving once
in March to increase rates 0.25%.

The U.S. bond market posted solid returns for the year. The relatively stable
interest rate environment throughout most of the year pushed investors to seek
higher yields, driving up returns in the yield oriented sectors, corporates and
mortgage backed securities (MBS). Late in the year, the effects of the financial
turmoil in Southeast Asia spilled over into the U.S. bond market. As the
financial crisis in that region of the world grew, investors in search of a safe
haven spurred a rally in U.S. government bonds as they rushed to buy U.S.
Treasury securities.

As of December 31, 1997, the Portfolio posted returns in-line with its
benchmark, the Lehman Intermediate Government Bond Index. While interest rates
were range-bound throughout most of the year, we increased the Portfolio's
allocation to the MBS sector to increase Portfolio yield. When interest rates
pushed decisively lower during the third quarter, we trimmed MBS exposure and
exchanged holdings for lower coupon pass-throughs to limit exposure to
prepayment risk.

Our outlook for the U.S. remains optimistic. We expect domestic growth to slow
from its 1997 pace to a more sustainable 2.5% rate in 1998. The economic slowing
in Southeast Asia will further temper U.S. growth in the upcoming year as
exports to that region curtail. The Federal Reserve is unlikely to raise
interest rates in the short term in light of the likelihood of slowing growth
and the desire to keep global liquidity at high levels. Until the repercussions
of events in Southeast Asia are fully understood, we expect interest rate
volatility to remain elevated. In this environment, the government sector should
continue to outperform mortgage pass-throughs.

Patricia J. Young and Jeffrey S. Phlegar, Portfolio Managers

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

INVESTMENT OBJECTIVE
High current income consistent with relative stability of principal

INVESTMENT POLICY
Primarily debt securities issued or guaranteed by the U.S. Government, its
agencies and instrumentalities. Each investment will have a final maturity of
not more than 10 years or a duration not exceeding that of a 10-year Treasury
note.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................. $120.2 million
Number of Issues ................................... 20
Average Quality (excluding net cash) ............ Govt.
Average Duration (including net cash) ...... 2.92 years

ASSET MIX DISTRIBUTION (BY DURATION)
0-1 year ........................................ 20.0%
1-3 years ....................................... 33.0%
3-5 years ....................................... 29.9%
5-7 years ....................................... 17.1%

ASSET MIX DISTRIBUTION (BY ISSUER)
Treasury ........................................ 53.0%
Agencies ........................................ 21.7%
Mortgage-Backed Securities ......................  7.8%
CMOs ............................................  6.7%
Short-Term & Cash ............................... 10.8%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                              SINCE
                                  1 YEAR     3 YRS    5 YRS  INCEPT.
ALLIANCE
INTERMEDIATE GOV'T. SEC.            7.29%     8.06%    5.94%  7.00%

Lipper Int. Gov't. Funds Average    8.08      8.68     6.00   7.19
Lehman Intermediate Government      7.72      8.65     6.39   7.47

The Alliance Intermediate Government Securities Portfolio started operations on
April 1, 1991.
<PAGE>
GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997
(Invested at Inception)

                 Total
  Date           Value
  ----           -----
12/31/91        11,207
12/31/92        11,835
12/31/93        13,087
12/31/94        12,514
12/31/95        14,182
12/31/96        14,718
12/31/97        15,791
                15,791
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE QUALITY BOND PORTFOLIO
- --------------------------------------------------------------------------------

The U.S. bond market posted solid returns in 1997. Throughout most of the year,
interest rates remained relatively stable and investor demand for yield-oriented
securities, corporate bonds as well as mortgage-backed securities, was high. In
spite of strong U.S. economic growth, inflation remained almost non-existent,
further increasing demand in the bond market. Toward year-end, financial turmoil
which began in Southeast Asia, spilled over into other global bond markets,
including the U.S. The resulting "flight to quality" spurred a year-end rally in
U.S. Treasury securities while negatively impacting returns in the corporate,
mortgage and non-U.S. bond sectors.

The Quality Bond Portfolio posted strong positive returns for the year ended
December 31, 1997, largely in-line with those of its unmanaged benchmark, the
Lehman Brothers Aggregate Bond Index. Throughout most of the year, the
Portfolio's holdings were focused on the non-government sectors. The strong U.S.
economy provided solid support for the corporate sector and drove returns for
this sector up. Within the corporate sector, an increase in new issuance by
Yankee issuers (foreign companies which issue bonds denominated in U.S. dollars)
provided significant opportunities. Non-U.S. bonds also posted solid returns
during the year. Economic convergence in Europe, as that continent prepares for
the launch of the Euro, created opportunities, particularly in the non-core
countries (those outside of Germany, France and Italy).

Late in the year, as the effects of the Southeast Asian financial crisis began
to be felt in the U.S. markets, we increased the Portfolio's allocation to U.S.
Treasury and Agency securities and trimmed exposure to the corporate and
mortgage-backed sectors.

Looking forward into 1998, we expect global growth to be slower and inflation
pressures to be reduced, as Asia exports cheaper goods to the world and imports
less from abroad. In the U.S., economic growth will be tempered by increased
global manufacturing capacity and reduced exports. Recent declines in interest
rates, lower commodity prices and lower import prices will restrain inflationary
pressures. Overall, we expect economic growth to slow to a more moderate pace of
2% - 2.5% during the upcoming year. In the near-term, we expect market
volatility to remain high and will maintain the Portfolio's focus on U.S.
Government and Agency securities.

Matthew Bloom, Portfolio Manager

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

INVESTMENT OBJECTIVE
High current income consistent with preservation of capital.

INVESTMENT POLICY
Primarily investment grade fixed income securities.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................. $203.2 million
Number of Issues ................................... 17
Average Quality (excluding net cash) .............. AA+
Average Duration (including net cash) ....... 5.2 years

ASSET MIX DISTRIBUTION (BY DURATION)
0-1 year ........................................  3.5%
1-2 years ....................................... 14.7%
2-4 years ....................................... 42.9%
4-7 years ....................................... 19.6%
7-10 years ......................................  7.9%
Over 10 years ................................... 11.4%

ASSET MIX DISTRIBUTION (BY ISSUER)
Government Bonds ................................ 64.8%
Domestic Corporates .............................  8.5%
Yankee ..........................................  5.4%
Mortgage-Backed Securities ...................... 14.0%
Non-Dollar Dominated ............................  3.8%
Short-Term & Cash ...............................  3.5%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                            SINCE
                                 1 YEAR        3 YRS       INCEPT.

ALLIANCE QUALITY BOND              9.14%       10.40%       5.80%

Lipper Corporate Debt A-Rated      9.17        10.01        5.82
Lehman Aggregate                   9.65        10.42        6.51

The Alliance Quality Bond Portfolio started operations on October 1, 1993.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997
(Invested at Inception)

                 Total
  Date           Value
  ----           -----
12/31/93         9,949
12/31/94         9,442
12/31/95        11,050
12/31/96        11,642
12/31/97        12,706
                12,706
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE HIGH YIELD PORTFOLIO
- --------------------------------------------------------------------------------

The high yield market experienced its third consecutive banner year. Most high
yield indices outperformed other fixed income markets by 2 to 3%. Record levels
of new issuance and robust mutual fund inflows dominated the market in 1997 for
the second year in a row.

The Alliance High Yield Portfolio had an outstanding year, outperforming its
Lipper peer group by about 5%. This outperformance was primarily due to: an
overweighting in media and telecommunications stocks and a greater emphasis on
single B credits offering more relative value and yield potential.

We feel quite positive about the outlook for the overall economy as well as the
high yield market. Even with slightly lower growth levels in the U.S., inflation
remains low and interest rates remain relatively stable. In the high yield
market, we believe that credit selection will play a major role in high yield
investing going forward. In addition, steering clear of those credits that will
be most affected by the Asian crisis will also be an important tactic.

Wayne Tappe, Portfolio Manager

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

INVESTMENT OBJECTIVE
High return by maximizing current income and, to the extent consistent with that
objective, capital appreciation.

INVESTMENT POLICY
Primarily a diversified mix of high yield, fixed income securities involving
greater volatility of price and risk of principal and income than high-quality
fixed income securities.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................. $421.8 million
Number of Issues ................................... 81
Average Quality (excluding net cash) ................ B
Average Duration (including net cash) ....... 4.8 years

ASSET MIX DISTRIBUTION (BY QUALITY)
AAA-BBB ......................................... 10.0%
BB-B ............................................ 85.7%
CCC and below ...................................  4.3%

ASSET MIX DISTRIBUTION (BY ISSUER)
Corporate Bonds ................................. 80.0%
Foreign Bonds ................................... 10.0%
Short-Term & Cash ............................... 10.0%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                              SINCE
                       1 YEAR    3 YRS     5 YRS    10 YRS   INCEPT.
ALLIANCE
HIGH YIELD              18.48%   20.42%    15.89%    12.80%   12.04%

Lipper High Yield       12.96    14.17     11.36     10.66     9.78
ML Master High Yield    12.83    14.54     11.72     12.09    11.39

The Alliance High Yield Portfolio started operations on January 2, 1987.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997
(Invested Ten Years Ago on December 31, 1987)

                 Total
  Date           Value
  ----           -----
12/31/87        10,000
12/31/88        10,975
12/31/89        11,538
12/31/90        11,410
12/31/91        14,203
12/31/92        15,952
12/31/93        19,645
12/31/94        19,100
12/31/95        22,904
12/31/96        28,145
12/31/97        33,348
                33,348
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE GROWTH & INCOME PORTFOLIO
- --------------------------------------------------------------------------------

The U.S. equity markets grew strongly in 1997 as the S&P 500 rose 33.4%. The S&P
500 has risen 125% in the past three years. Indices comprised of smaller stocks
than the S&P 500 exhibited less robust results, with the S&P 400 mid-cap index
up 32.3%, the S&P 600 small-cap index up 25.6% and the Russell 2000 Index up
22.4%. Growth stocks, driven by investor cash flow and earnings momentum,
significantly outperformed value stocks whose performance is based more on low
valuations to earnings.

The Portfolio's conservative focus on low valuation, high-dividend paying
companies prevented it from fully participating in the market rally. The
portfolio underperformed compared to its unmanaged benchmark, 75% S&P 500 and
25% Value Line Convertibles. The results of the Portfolio were essentially
identical to those of its peer group, the Lipper Growth and Income Funds
universe, however.

Looking forward, the S&P 500 Index is trading at a P/E multiple of 19-20x
reasonable 1998 operating earnings. During historical periods with analogous
inflation and interest rate dynamics, fiscal and monetary discipline, and
competitive position of domestic corporations, the market multiple has typically
ranged from 18-22x forward earnings. The market is therefore probably fairly
valued. The economy is growing above trend, and since the beginning of 1996, the
labor markets and goods markets have tightened more or less continuously. This
situation will probably not last much longer. The economy may slow without
intervention as Far Eastern economies drag down global growth. This scenario may
benefit bonds more than stocks. Alternatively, the Fed will be forced to tighten
if the economy remains strong. Such an action would affect both bonds and
stocks. In any event, we continue to target investments in undervalued, quality
companies with reasonable growth profiles.

W. Theodore Kuck and Paul Rissman, Portfolio Managers

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

INVESTMENT OBJECTIVE
High return through a combination of current income and capital appreciation.

INVESTMENT POLICY
Primarily income-producing common stocks and securities convertible into common
stocks.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................. $587.8 million
Number of Issues .................................. 125

LARGEST EQUITY HOLDINGS
Chase Manhattan Corp. ........................... Banks
RJR Nabisco Holdings Corp. .................... Tobacco
Texaco, Inc. ...................... Oil - International
MCI Communications Corp............. Telecommunications
First Data Corp. ............ Office Equipment Services
Campbell Soup Company ........................... Foods
Citicorp ........................................ Banks
Schering Plough Corp................... Pharmaceuticals
USX-Marathon Group, Inc. .......... Oil - International
Morgan Stanley, Dean Witter, Discover.. Financial Svcs.

ASSET MIX DISTRIBUTION
Common Stock .................................... 84.2%
Preferred Stock .................................  3.4%
Bonds (Convertible) .............................  8.8%
Short-Term & Cash ...............................  3.6%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                            SINCE
                                      1 YEAR      3 YRS    INCEPT.

ALLIANCE GROWTH & INCOME               26.90%     23.65%    15.94%

Lipper Growth & Income.                27.14      26.49     18.48
25% Value Line Conv./75% S&P 500       29.54      28.62     20.14

The Alliance Growth & Income Portfolio started operations on October 1, 1993.


GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997
(Invested at Inception)

                 Total
  Date           Value
  ----           -----
12/31/93         9,975
12/31/94         9,917
12/31/95        12,305
12/31/96        14,777
12/31/97        18,751
                18,751
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE EQUITY INDEX PORTFOLIO
- --------------------------------------------------------------------------------

Despite market volatility toward the end of 1997, the Equity Index Portfolio
enjoyed another outstanding year, returning 32.58%. The Alliance Equity Index
Portfolio is the only passively managed portfolio within The Hudson River Trust.
Using a stratified sampling technique, the Portfolio is constructed to track the
investment results of the S&P 500. It remains fully invested in stocks.

Judith Maglio, Portfolio Manager

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

INVESTMENT OBJECTIVE
Total return before expenses that approximates the total return performance of
the Standard & Poor's 500 Index ("the Index"), including reinvestment of
dividends, at a risk level consistent with that of the Index.

INVESTMENT POLICY
Selected securities in the Index which the adviser believes will, in the
aggregate, approximate the performance results of the Index.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ........................... $943.7 million
Number of Issues ................................ 444

LARGEST EQUITY HOLDINGS
General Electric Co............. Electrical Equipment
Coca-Cola Co. ............................. Beverages
Microsoft Corp. ........... Office Equipment Services
Exxon Corp. ..................... Oil - International
Merck & Co., Inc..................... Pharmaceuticals
Royal Dutch Petroleum Co. (ADR) . Oil - International
Intel Corp. ............................. Electronics
Philip Morris Cos., Inc. .................... Tobacco
Procter & Gamble Corp. ............. Soaps/Toiletries
IBM Corp............................ Office Equipment

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                        SINCE
                                 1 YEAR      3 YRS     INCEPT.

ALLIANCE EQUITY INDEX             32.58%     30.35%     23.35%

Lipper S&P 500 Index Avg.         32.60      30.49      23.31
S&P 500                           33.36      31.15      23.84

The Alliance Equity Index Portfolio started operations on March 1, 1994.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997
(Invested at Inception)

                 Total
  Date           Value
  ----           -----
12/31/94        10,108
12/31/95        13,796
12/31/96        16,884
12/31/97        22,385
                22,385
<PAGE>

ALLIANCE COMMON STOCK PORTFOLIO


The first half of 1997 was marked by continued leadership by very large
capitalization growth stocks and, in March and April, a sharp correction which
was particularly severe in the technology sector and in the over-the-counter
market.

The Portfolio has always emphasized stocks of companies that are somewhat
smaller than those that dominate the S&P 500. This, coupled with our strong
emphasis on the technology sector, made for relative underperformance in the
first few months of 1997. In the last half of the year, these same sectors came
back strongly and the market rally broadened out, affording a better environment
for stocks below the top tier in size and quality.

Technology and financial services have been the major areas of emphasis in the
Portfolio for the last several years. Specifically, within the technology
sector, we have stressed networking and communications. We continue to see above
average potential in both the technology and financial services sectors.

The very favorable combination of solid growth and low inflation has led to
another year of strong equity returns. The recent collapse of both stock markets
and currencies in several Asian countries delivered a brief shock to the U.S.
market. However, the U.S. market has quickly regained its footing and rebounded
strongly. Current conditions appear favorable for continued stock market gains
in the U.S.

Nevertheless, we could caution that we have now experienced several years of
strong results and that common sense and experience suggest that future gains
will be more moderate. While there is no immediate evidence to suggest a
reversal of fortune, we note that the bull market has benefited greatly from a
secular decline in interest rates which is now 15 years old. That said, the
immediate outlook for both the U.S. economy and the stock market appears
favorable.

Tyler Smith, Portfolio Manager

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

INVESTMENT OBJECTIVE 
Long-term growth of capital.

INVESTMENT POLICY
Primarily common stock and other equity-type instruments.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................. $9.6 billion
Number of Issues ................................ 110

LARGEST EQUITY HOLDINGS
Cendant Corp................................. Leisure
Cisco Systems, Inc....................... Electronics
WorldCom, Inc.+ .................. Telecommunications
Travelers Group, Inc....................... Insurance
American International Group, Inc.......... Insurance
MBNA Corp. ....................... Financial Services
Philip Morris Cos., Inc...................... Tobacco
American Express Co. ............. Financial Services
Merck & Co., Inc..................... Pharmaceuticals
Loews Corp................................... Tobacco

+Includes convertibles

ASSET MIX DISTRIBUTION
Common Stock ................................... 92.3%
Preferred Stock ................................ 0.6%
Short-Term & Cash .............................. 7.1%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                              SINCE
ALLIANCE         1 YEAR    3 YRS    5 YRS   10 YRS  20 YRS   INCEPT.
COMMON
STOCK             29.40%   28.66%   21.08%   18.00%  17.56%   15.83%

Lipper Growth     25.30    25.11    16.47    15.93   15.73    15.50
S&P 500           33.36    31.15    20.27    18.05   16.66    15.44

The Alliance Common Stock Portfolio started operations on January 13, 1976.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997 
(Invested Ten Years Ago on December 31, 1987)

                 Total
  Date           Value
  ----           -----
12/31/87        10,000
12/31/88        12,244
12/31/89        15,378
12/31/90        14,130
12/31/91        19,484
12/31/92        20,110
12/31/93        25,105
12/31/94        24,567
12/31/95        32,539
12/31/96        40,439
12/31/97        52,328
                52,328
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE GLOBAL PORTFOLIO
- --------------------------------------------------------------------------------

European markets rose approximately 38%, modestly outpacing the S&P 500, but
dollar-based performance was reduced to 24% by currency weakness. Japan's market
fell approximately 24%, including 11% in currency losses, versus the dollar. The
emerging markets of Southeast Asia lost approximately 48%. Large capitalization
shares significantly outperformed smaller issues.

In the global environment of low inflation, stable prices, and low interest
rates, growth stocks again performed strongly. The Portfolio maintained its
heavy concentration in growth stocks in 1997. Additionally, we added
significantly to our holdings in European restructuring candidates during the
year.

European and U.S. shares provided most of the Portfolio's gains, while our
Asia/Pacific exposure pulled down overall performance. However, our Japanese
emphasis on exporters and growth issues produced good relative returns.

At year end, European markets remain attractively valued relative to the U.S.
European companies with serious commitment to restructuring will be further
added to the core growth Portfolio. Japanese holdings will remain heavily
concentrated on exporters and growth shares. Our U.S. Portfolio continues to
emphasize technology and financial issues. Technology investments are
concentrated in networking, communication and software. In developing markets,
we are selectively buying companies which we believe can produce significant
positive earnings surprises for the foreseeable future. 

Ronald Simcoe, Portfolio Manager

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

INVESTMENT OBJECTIVE 
Long-term growth of capital.

INVESTMENT POLICY
Primarily equity securities of non-United States companies as well as United
States issuers.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................. $1.2 billion
Number of Issues ................................ 491
Number of Countries Represented .................  38

LARGEST EQUITY HOLDINGS
Cendant Corp. ............................... Leisure
Cisco Systems, Inc. ..................... Electronics
WorldCom, Inc.+ .................. Telecommunications
Travelers Group, Inc. ..................... Insurance
Philip Morris Cos., Inc. .................... Tobacco

+ includes convertible securities

DISTRIBUTION OF INVESTMENTS BY COUNTRY
Canada ........................................  1.2%
Japan .........................................  9.9%
Southeast Asia ................................  1.7%
Latin America .................................  1.5%
United Kingdom ................................ 11.4%
Scandinavia ...................................  4.0%
New Zealand & Australia .......................  1.7%
United States ................................. 45.5%
Other European Countries ...................... 15.1%
Short-Term & Cash .............................  8.0%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                              SINCE
                   1 YEAR     3 YRS       5 YRS     10 YRS   INCEPT.
ALLIANCE
GLOBAL              11.66%    14.99%      16.15%     13.74%   11.70%

Lipper Global       13.04     15.20       13.76      11.50     9.10
MSCI World          15.76     16.62       15.34      10.57     8.22

The Alliance Global Portfolio started operations on August 27, 1987.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997 
(Invested Ten Years Ago on December 31, 1987)

                 Total
  Date           Value
  ----           -----
12/31/87        10,000
12/31/88        11,088
12/31/89        14,054
12/31/90        13,200
12/31/91        17,225
12/31/92        17,142
12/31/93        22,644
12/31/94        23,828
12/31/95        28,311
12/31/96        32,450
12/31/97        36,234
                36,234
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE INTERNATIONAL PORTFOLIO
- --------------------------------------------------------------------------------

The Alliance International Portfolio trailed its unmanaged benchmark, the MSCI
EAFE Index, for the year ended December 31, 1997 due to over exposure to smaller
capitalization issues which dramatically underperformed larger capitalization
stocks for the year. EAFE rose 1.8% as strong European markets were able to
overcome poor returns in the Asia/Pacific region. The MSCI Europe Index advanced
38% for the year, but dollar based performance was reduced to 24% by currency
weaknesses. Japan fell 24%, including an 11% yen depreciation versus the dollar.
Southeast Asian markets lost 48%, more than half of which was currency related.
Large capitalization shares significantly outperformed smaller issues. European
restructuring stocks overtook growth shares to become the year's star
performers. With the exception of energy related issues, most cyclicals
performed poorly.

Our European holdings remain concentrated in growth stocks. We made significant
additions to financials and globally competitive exporters during the year and
expect to continue buying restructuring candidates during 1998. Our Japanese
positions in exporters and domestic growth shares produced good relative
returns. However, we sold domestic cyclical issues throughout the year as the
Japanese government failed to respond to consumer concerns about the economy.
The small developing markets of Southeast Asia have been forced to pay the price
for aggressive corporate borrowing in dollars. Therefore, we reduced holdings in
the region during the second half of 1997 and increased holdings in Mexico and
Eastern Europe.

The weakness in Asian economies should produce a year of modest international
growth in 1998. Several Asian countries, including Korea, may experience
negative growth rates. As a result, the policy response of the American and
Japanese central banks bears watching. Continued reductions in global inflation
expectations are likely, and this should boost global bond markets. In this
environment, companies which can project visible earnings growth are likely to
perform well. While we are concerned by the historically high valuations being
accorded equity markets, we continue to believe we can identify attractive
international investment ideas.

Ronald Simcoe, Portfolio Manager

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

INVESTMENT OBJECTIVE 
Long-term growth of capital.

INVESTMENT POLICY
Primarily equity securities selected principally to permit participation in
non-United States companies with prospects for growth.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ........................... $193.9 million
Number of Issues ................................ 500
Number of Countries Represented .................. 37

LARGEST EQUITY HOLDINGS
Compass Group PLC.................. Contract Catering
Cie Generale des Geophysique (ADR)....... Oil Service
Magyar Tavkoslesi (ADR).......... Utility - Telephone
Scandic Hotels AB ........................... Lodging
Canadian Fracmaster Ltd. ................ Oil Service

DISTRIBUTION OF INVESTMENTS BY COUNTRY
Canada ........................................  2.0%
Japan ......................................... 20.6%
Southeast Asia ................................  3.9%
Latin America .................................  4.5%
United Kingdom ................................ 18.7%
Scandinavia ...................................  9.9%
New Zealand & Australia .......................  4.3%
Other European Countries ...................... 29.3%
Short-Term & Cash .............................  6.8%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                              SINCE
                                1 YEAR       INCEPT.

ALLIANCE INTERNATIONAL           (2.98)%      6.39%

Lipper International              5.44        9.87
MSCI EAFE                         1.78        6.15

The Alliance International Portfolio started operations on April 3, 1995.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997
(Invested at Inception)

                 Total
  Date           Value
  ----           -----
12/31/95        11,129
12/31/96        12,221
12/31/97        11,857
                11,857
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE AGGRESSIVE STOCK PORTFOLIO
- --------------------------------------------------------------------------------

During recent months, we have made some changes in the Portfolio's investment
strategies that were implemented back in 1994 and 1995. First, within the energy
sector, we have eliminated our holdings in offshore drillers. However, we are
still bullish about onshore drillers. We continue to see a tightening in the
demand/supply for oil tankers similar to the demand crunch faced by drilling rig
operators over the last two years. As a result, we have purchased several
holdings which we believe will benefit from this trend.

On the cyclical side, we continue to look for industries where demand is growing
much greater than supply and capacity to meet demand is insufficient. As a
result, companies can raise prices to meet this greater demand and most of this
falls right to the bottom line as incremental profitability. We maintain our
overweight positions in the airline industry, hotel industry, and rental car
industry, believing that they exhibit superior pricing power.

We have added to the Portfolio's health care holdings, focusing specifically on
biotechnology companies with products either approved by the FDA or nearing the
end of the approval process. Therefore, many of the risk hurdles that these
companies typically face are already behind them.

Alden Stewart and Randall Haase, Portfolio Managers

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

INVESTMENT OBJECTIVE 
Long-term growth of capital.

INVESTMENT POLICY
Primarily common stocks and other equity-type securities issued by medium- and
other smaller-sized companies with strong growth potential.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................. $4.7 billion
Number of Issues ................................. 70

LARGEST EQUITY HOLDINGS
Republic Industries, Inc. ...... Automotive Retailing
Continental Airlines, Inc. (Class B)........ Airlines
Diamond Offshore Drilling, Inc. ... Offshore Drilling
CNAFinancial Corp. ........................ Insurance
ITT Corp. ..................................  Leisure
Delta Airlines, Inc. ....................... Airlines
Comcast Corp. (Class A) .......... Cable Broadcasting
Centocor, Inc. ........................ Biotechnology
Crompton & Knowles Corp. ........ Chemicals Specialty
Telephone & Data Systems, Inc. .. Utility - Telephone

ASSET MIX DISTRIBUTION
Common Stock ................................... 95.4%
Short-Term & Cash ..............................  4.6%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                                 SINCE
                          1 YEAR    3 YRS     5 YRS    10 YRS   INCEPT.
ALLIANCE
AGGRESSIVE STOCK           10.94    21.29     14.92     19.00    19.41

Lipper Sm. Co. Growth      19.63    22.51     15.24     16.50    14.06
50% Russell 2000/          27.31    24.88     17.11     17.74    15.12
50% S&P 400 Mid-Cap

The Alliance Aggressive Stock Portfolio started operations on January 27, 1986.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997 
(Invested Ten Years Ago on December 31, 1987)

                 Total
  Date           Value
  ----           -----
12/31/87        10,000
12/31/88        10,114
12/31/89        14,512
12/31/90        15,697
12/31/91        29,333
12/31/92        28,403
12/31/93        33,165
12/31/94        31,899
12/31/95        41,991
12/31/96        51,314
12/31/97        56,927
                56,927
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE SMALL CAP GROWTH PORTFOLIO
- --------------------------------------------------------------------------------

1997 showed continued strength in the equity markets, although the gains were
not evenly distributed among various capitalization ranges or styles. Small cap
issues underperformed large cap issues for the fourth consecutive year with the
S&P 500 rising 33.4% versus 22.4% for the Russell 2000. Even more striking and
relevant for investors in this Portfolio was the performance differential in
small cap growth stocks and value stocks. The Russell 2000 Value Index gained
31.8% versus 12.9% for the Growth Index, marking the most significant divergence
between growth and value strategies in quite some time. This created a more
difficult environment for small cap growth investors to prosper in.

Early investors in this Portfolio, however, benefited from a fortuitous launch
date as the small cap growth market bottomed a few weeks before the May 1 start
date. The Alliance Small Cap Growth Portfolio returned 26.7% versus 27.7% for
the Russell 2000 Growth Index. The slight underperformance was driven largely by
the negative impact of investing significant cash inflows in a rising equity
market.

The Portfolio ended the year with sector overweights in business services and
consumer cyclicals, and an underweighted position in financial
services.

Going forward, the Portfolio will continue to focus on companies with
accelerating operating fundamentals, reasonable valuations and strong management
teams. Small cap growth stock investing should remain a powerful option for long
term-oriented investors.

Michael Gaffney, Portfolio Manager

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

INVESTMENT OBJECTIVE 
Long-term growth of capital.

INVESTMENT POLICY
Primarily U.S. common stocks and other equity-type securities of smaller
companies with favorable growth prospects.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ........................... $141.0 million
Number of Issues ................................ 103

LARGEST EQUITY HOLDINGS
Crompton & Knowles Corp. ...... Chemicals - Specialty
Budget Group, Inc. ..................... Auto Related
Ha-Lo Industries, Inc. ........ Professional Services
Comverse Technology, Inc.  Telecom Equipment Services
Mohawk Industries, Inc. ............ Apparel, Textile
Sinclair Broadcast Group ..... TV, Radio Broadcasting
ACC Corp. ........................ Telecommunications
Atlantic Coast Airlines, Inc. .............. Airlines
Jones Medical Industries, Inc. ...... Pharmaceuticals
Carematrix Corp. .............. Professional Services

ASSET MIX DISTRIBUTION
Common Stock ...................................97.5%
Short-Term & Cash .............................. 2.5%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                            SINCE INCEPTION
                                             (Unannualized)

ALLIANCE SMALL CAP GROWTH                        26.74%

Lipper Small Company Growth Funds Avg            29.36
Russell 2000                                     27.66

The Alliance Small Cap Growth Portfolio started operations on May 1, 1997.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997 
(Invested at Inception)

                 Total
  Date           Value
  ----           -----
12/31/97        12,674
                12,674
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO
- --------------------------------------------------------------------------------

During 1997, the U.S. capital markets bested their longer term, average rates
of return. The bond market, as measured by the Lehman Brothers
Government/Corporate Bond Index, produced a 9.8% rate of return. Equity markets
generated returns in excess of 20% for the third year in a row, with the S&P 500
Stock Index producing a 33.4% return.

Investment returns for the year should be viewed in three phases -- the first
quarter, the second quarter and early into the fourth quarter. During the first
quarter, returns were adversely affected by the upward ratchet in the Fed funds
rate as the Federal Reserve reacted to a strong performance by the economy in
its sixth year of recovery. Investors, fearful of additional rate hikes, put
selling pressure on bond prices.

As the second quarter unfolded, economic growth continued at a strong pace, but
was also characterized by surprisingly strong advances in productivity, profits
and lower rates of inflation. This was celebrated with both rising bond and
stock prices.

Early in the fourth quarter, the growing turmoil in the Asian financial markets
began to affect the capital markets in the industrialized nations. Economists
started to lower their expectations for world growth and investors became
increasingly worried about overseas growth prospects for U.S. companies. The
upheaval in the Asian financial markets continued to ricochet around the region,
eventually threatening the stability of the Hong Kong dollar - a currency long
viewed by investors as a bedrock currency. World governments and multi-lateral
institutions such as the International Monetary Fund (IMF) and the World Bank
responded to the region's liquidity and asset crises. These efforts to stabilize
the regional markets should be successful given enough time. However, the
ongoing uncertainty and changing perceptions about growth prospects will
introduce more volatility into global capital markets. Indeed we are maintaining
a modest cash position of some 10% to take advantage of any price opportunities
as they develop.

For the year, fixed income securities - the dominant asset class of the
portfolio - returned 9.64%. The equity portion of the portfolio was negatively
affected by exposure to foreign stocks and the concentration of money flows into
a limited number of U.S. equities. For example, the 25 largest stocks in the S&P
500 rose 34%, while the remaining 475 companies underperformed the index.

Our portfolio selection continues to focus on company fundamentals, earnings
growth and relative valuation levels. Although we expect the rate of growth in
profits will moderate as economic growth slows, stock prices should be supported
by the continued low levels of inflation and interest rates that will accompany
that slower growth.

Robert G. Heisterberg, Portfolio Manager

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

INVESTMENT OBJECTIVE
High total return without, in the adviser's opinion, undue risk to principal.

INVESTMENT POLICY
A diversified mix of publicly traded fixed-income and equity securities; asset
mix and security selection are primarily based upon factors expected to reduce
risk.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ................................ $313.5 million
Number of U.S. Equity Issues .......................... 124
Average Quality (excluding net cash) .................. AA+
Average Duration (including net cash) .......... 9.2 years

LARGEST EQUITY HOLDINGS
Philip Morris Cos., Inc. ......................... Tobacco
Cisco Systems, Inc. .......................... Electronics
Morgan Stanley, Dean Witter, Discover .... Financial Svcs.
Travelers Group, Inc. .......................... Insurance
General Electric Co. ................ Electrical Equipment
Tyco International Ltd. .. Diversified Manufacturing Oper.
Pfizer, Inc. ............................. Pharmaceuticals
Gillete Corp. .......................... Soaps &Toiletries
Worldcom, Inc. ........................ Telecommunications
Sunbeam Corp. ....................... Household Appliances


ASSET MIX DISTRIBUTION
Domestic Stock ..................................... 24.9%
Foreign Stock ......................................  5.8%
Bonds .............................................. 54.0%
Short-Term & Cash .................................. 15.3%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                              SINCE
                                   1 YEAR    3 YRS    5 YRS  INCEPT.
ALLIANCE
CONSERVATIVE INVESTORS              13.25%   12.79%    8.79%   9.53%

Lipper Flexible Portfolio           18.69    19.44    13.14   12.15
70% Lehman Treas./30% S&P 500       16.71    17.18    11.87   11.39

The Alliance Conservative Investors Portfolio started operations on October 2,
1989.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997
(Invested at Inception)

                 Total
  Date           Value
  ----           -----
12/31/89        10,309
12/31/90        10,969
12/31/91        13,144
12/31/92        13,905
12/31/93        15,402
12/31/94        14,771
12/31/95        17,785
12/31/96        18,712
12/31/97        21,192
                21,192
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE BALANCED PORTFOLIO
- --------------------------------------------------------------------------------

U.S. capital markets turned in another set of extraordinary returns in 1997.
More significant, 1997 was the third year in a row of returns well above the
long-term averages. The S&P 500 Index's 33.4% return for the year far outpaced
the broader stock indices that still delivered respectable double-digit returns.
In contrast to 1996, fixed income markets yielded returns well above the
historical average; the Lehman Brothers Government/Corporate Bond Index tacked
on 10%. International equities severely underperformed both U.S. stocks and
fixed income securities largely because of continuing problems in Japan and the
Asian region.

The volatility in capital markets increased as the year progressed, mirroring
more pronounced swings in investor sentiment. As the year began, investors'
concerns about strong economic growth and prospects for more monetary restraint
weighed upon the capital markets. The 25 basis point hike in the Federal funds
rate in the first quarter only produced fears of further rate increases. When
strong economic growth continued in the second quarter, accompanied by
unexpected advances in productivity, profits, low rates of inflation, and low
unemployment rates not experienced in 25 years, bond and stock prices moved
sharply higher. 

Just as investors were becoming increasingly comfortable with the notion of a
higher, non-inflationary growth path for the economy and superior rates of
profitability, turmoil in the emerging Asian capital and currency markets began
to affect the capital markets in the developed world. Investors began to revise
downward their forecasts for global economic growth and profitability as
conditions in Asia deteriorated. Official multi-lateral institutions like the
International Monetary Fund (IMF) and world governments responded to the
region's liquidity and currency crises. We believe these efforts will be
successful in stabilizing conditions in the region. However, it will take time
and investor perceptions will remain volatile as these countries strive to
recover above-average economic growth. 

The fixed income portion of the portfolio produced satisfactory returns. The
equity portion, however, was adversely affected by exposure to international
equities and the concentrated nature of money flows into a narrow spectrum of
U.S. stocks. For example, 475 companies in the S&P 500 stocks underperformed the
index with only 25 companies gaining 34% and beating the 33.4% return posted by
the index. 

The phenomenon of highly concentrated performance did reverse itself during the
July - October period, only to return once again as investors responded to the
turmoil in Asia. Our investment selection process continues to focus on strong
growth fundamentals that are reasonably priced. We believe higher stock prices
will be supported by benign inflation and low interest rates even though we
expect a slowing in the rate of economic growth and profits.

Robert G. Heisterberg, Portfolio Manager

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

INVESTMENT OBJECTIVE
High return through a combination of current income and capital appreciation.

INVESTMENT POLICY
Primarily common stocks, publicly traded debt securities and high-quality money
market instruments.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ................................. $1.7 billion
Number of U.S. Equity Issues ........................ 169
Average Quality (excluding net cash) ................ AA+
Average Duration (including net cash) ......... 8.3 years

LARGEST EQUITY HOLDINGS
Philip Morris Cos., Inc. ........................ Tobacco
Cisco Systems, Inc. ......................... Electronics
Morgan Stanley, Dean Witter, Discover ... Financial Svcs.
Travelers Group, Inc. ......................... Insurance
General Electric Co. ............... Electrical Equipment
Tyco International Ltd. .. Diversified Manufacturing Oper.
WorldCom, Inc.+....................... Telecommunications
Pfizer, Inc. ............................ Pharmaceuticals
Nabors Industries, Inc.+.............. Oil & Gas Drilling
MBNA Corporation...................... Financial Services

+Includes convertibles

ASSET MIX DISTRIBUTION
Domestic Stocks ................................... 39.9%
Foreign Stocks ....................................  9.1%
Convertibles ......................................  2.9%
Bonds ............................................. 42.0%
Short-Term & Cash .................................  6.1%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                                 SINCE
                          1 YEAR    3 YRS     5 YRS    10 YRS   INCEPT.

ALLIANCE BALANCED          15.06%   15.45%     9.71%    12.04%   12.30%

Lipper Balanced            19.00    19.44     13.20     12.92    12.33
50% Lehman Corp./          21.56    21.68     14.63     21.19    13.97
50% S&P 500

The Alliance Balanced Portfolio started operations on January 27, 1986.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997 
(Invested Ten Years Ago on December 31, 1987)

                 Total
  Date           Value
  ----           -----
12/31/87        10,000
12/31/88        11,327
12/31/89        14,253
12/31/90        14,288
12/31/91        20,183
12/31/92        19,615
12/31/93        22,025
12/31/94        20,257
12/31/95        24,258
12/31/96        27,091
12/31/97        31,171
                31,171
<PAGE>

- --------------------------------------------------------------------------------
ALLIANCE GROWTH INVESTORS PORTFOLIO
- --------------------------------------------------------------------------------

For the third year in a row, U.S. equities produced returns well above their
longer term average. The S&P 500 Index gained 33.4% while the Russell 2000 Index
generated a 22% return. Once again the large capitalization issues dominated the
performance of the averages. The 25 largest stocks in the S&P 500 rose 34%, with
the remaining 475 equities underperforming the index. Portfolio diversification
in the U.S. equity market meant performance suffered. There was an even larger
gap in performance when international equities were compared with U.S. stocks.
The EAFE Index -- a broad composite of international stocks -- produced only a
1.8% gain for the year.

Commentary on the performance of the U.S. capital markets in 1997 should be
divided into three segments. During the first quarter, returns were adversely
affected by an uptick in the Federal funds rate. Fearful of further rate hikes,
investors drove bond prices lower. In the early spring, investors began to
reassess their outlook with a continued flow of good news about productivity
gains, profits and surprisingly benign inflation. Investors became encouraged by
unemployment rates not seen in decades. Stock prices rose to new highs and bonds
began to generate positive returns.

By early fall, the U.S. markets became unnerved by the collapse in the currency
and capital markets in Asia. Investors lowered their expectations for global
growth and reassessed the prospects for an economic recovery in Japan given the
importance of the Asian region to Japan's export growth and banking system.
World governments and multi-lateral institutions like the IMF and the World Bank
moved to stabilize conditions in the region. While we expect those efforts will
be successful given enough time and that growth will resume, the ongoing
uncertainty and changing perceptions about growth prospects will introduce more
volatility into global capital markets.

The Portfolio's performance was negatively affected by two principal factors:
the concentration of returns in the U.S. market in a few, large capitalization
stocks and the exposure of about 17% of the portfolio to international equities.
At year end, we had a modest cash position of some 0.5% and plan to take
advantage of any price opportunities that might develop in an environment of
increased volatility.

Looking forward, we expect a slowing in the rate of economic growth. That
slowdown reflects the combination of shrinking export markets, a surge in
imports and a strong dollar. Nonetheless, inflation and interest rates should
remain benign and provide support for equity valuations.

Robert G. Heisterberg, Portfolio Manager

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

INVESTMENT OBJECTIVE
High total return consistent with the adviser's determination of reasonable
risk.

INVESTMENT POLICY
A diversified mix of publicly traded fixed-income and equity securities; asset
mix and security selection based upon factors expected to increase possibility
of high long-term return.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................... $1.7 billion
Number of U.S. Equity Issues ...................... 177
Average Quality (excluding net cash) .............. AA+
Average Duration (including net cash) ....... 8.4 years

LARGEST EQUITY HOLDINGS
Philip Morris Cos., Inc. ...................... Tobacco
Morgan Stanley, Dean Witter, Discover .. Financial Svcs.
Cisco Systems, Inc. ....................... Electronics
WorldCom, Inc.+..................... Telecommunications
General Electric Co. ............. Electrical Equipment
Travelers Group, Inc. ....................... Insurance
Nabors Industries, Inc.+............ Oil & Gas Drilling
Life Re Corp. ............................... Insurance
ITT Corp. ..................................... Leisure
Noble Drilling Corp. ...... Oil Supplies & Construction

+Includes convertibles

ASSET MIX DISTRIBUTION
Domestic Stock ................................... 53.5%
Foreign Stock .................................... 13.9%
Convertibles .....................................  2.3%
Bonds ............................................ 19.3%
Short-Term & Cash ................................ 11.0%

ANNUALIZED TOTAL RETURN, AS OF DECEMBER 31, 1997

                                                               SINCE
ALLIANCE                          1 YEAR     3 YRS    5 YRS   INCEPT.

GROWTH INVESTORS                   16.87%    18.48%   13.17%   15.73%

Lipper Flexible Portfolio          18.69     19.44    13.14    12.15
30% Lehman Corp./70% S&P 500       26.28     25.64    17.02    14.48

The Alliance Growth Investors Portfolio started operations on October 2, 1989.

GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997
(Invested at Inception)

                 Total
  Date           Value
  ----           -----
12/31/89        10,399
12/31/90        11,503
12/31/91        17,129
12/31/92        17,974
12/31/93        20,717
12/31/94        20,066
12/31/95        25,357
12/31/96        28,555
12/31/97        33,371
                33,371

<PAGE>

THE HUDSON RIVER TRUST 
STATEMENTS OF ASSETS AND LIABILITIES 
December 31, 1997 

<TABLE>
<CAPTION>
                                                                      ALLIANCE 
                                                                    INTERMEDIATE                                    ALLIANCE 
                                                      ALLIANCE       GOVERNMENT      ALLIANCE        ALLIANCE      GROWTH AND 
                                                    MONEY MARKET     SECURITIES    QUALITY BOND     HIGH YIELD       INCOME    
                                                      PORTFOLIO      PORTFOLIO       PORTFOLIO      PORTFOLIO       PORTFOLIO 
                                                      ---------      ---------       ---------      ---------       --------- 
<S>                                                 <C>             <C>            <C>             <C>            <C>
ASSETS: 
Investments at value (Notes 1 and 4)..............  $ 551,218,667   $114,937,264   $199,082,370    $409,444,270   $584,091,770 
Cash .............................................        250,597        150,271      1,850,749       3,867,754        136,662 
Receivable for securities sold....................             --      8,514,530             --              --             -- 
Collateral held for securities loaned 
 (Note 1) ........................................             --     14,877,570     20,317,896              --     83,697,400 
Receivable from Separate Accounts for Trust
 shares sold......................................     20,699,118        216,925        202,284       3,871,282      4,484,564 
Unrealized appreciation of forward currency
 contracts (Notes 1 and 4)........................             --             --        230,830              --             -- 
Dividends, interest and other receivables.........      2,952,078      1,470,759      2,012,816       9,027,978      1,310,011 
                                                    -------------   ------------   ------------    ------------   ------------
  Total assets....................................    575,120,460    140,167,319    223,696,945     426,211,284    673,720,407 
                                                    -------------   ------------   ------------    ------------   ------------
LIABILITIES: 
Options written at value (Premiums received:
 Alliance Common Stock Portfolio--$103,560,700)
(Notes 1 and 4) ..................................             --             --             --              --             -- 
Payable to custodian..............................             --             --             --              --             -- 
Payable for securities purchased..................             --      5,013,423             --       4,100,000      1,517,259 
Payable for collateral received on securities
 loaned ..........................................             --     14,877,570     20,317,896              --     83,697,400 
Payable to Separate Accounts for Trust shares 
 redeemed ........................................      1,207,497         27,928         17,806          16,591        397,040 
Variation margin payable on futures contracts ....             --             --             --              --             -- 
Distribution fees payable.........................         24,848            988             --          12,299          6,670 
Investment advisory fees payable..................        175,017         52,732         95,141         220,448        280,754 
Trustees' fees payable............................         29,067          6,308          6,466           8,897          7,871 
Accrued expenses..................................         48,581         22,474         26,158          42,171         57,520 
                                                    -------------   ------------   ------------    ------------   ------------
  Total liabilities...............................      1,485,010     20,001,423     20,463,467       4,400,406     85,964,514 
                                                    -------------   ------------   ------------    ------------   ------------
NET ASSETS........................................  $ 573,635,450   $120,165,896   $203,233,478    $421,810,878   $587,755,893 
                                                    =============   ============   ============    ============   ============
Investments at cost...............................  $ 551,106,796   $113,600,359   $197,176,185    $401,820,273   $511,226,533 
                                                    =============   ============   ============    ============   ============
COMPONENTS OF NET ASSETS (NOTE 1): 
 Paid in capital..................................  $ 573,354,238   $127,643,383   $201,320,004    $412,006,119   $507,451,775 
 Accumulated undistributed (overdistributed) 
  net investment income...........................        149,936         17,556        321,561          29,459         (7,871) 
 Accumulated undistributed net realized
  gain (loss) ....................................         19,405     (8,831,948)      (541,234)      2,151,303      7,446,752 
 Unrealized appreciation/depreciation on
  investments and foreign currency denominated
  assets and liabilities..........................        111,871      1,336,905      2,133,147       7,623,997     72,865,237 
                                                    -------------   ------------   ------------    ------------   ------------
NET ASSETS........................................  $ 573,635,450   $120,165,896   $203,233,478    $421,810,878   $587,755,893 
                                                    =============   ============   ============    ============   ============
CLASS IA SHARES: 
Net Assets........................................  $ 449,959,833   $115,114,412   $203,233,478    $355,473,286   $555,058,953 
                                                    =============   ============   ============    ============   ============
Shares outstanding (Note 5).......................     44,192,317     12,190,330     20,863,418      34,161,761     36,099,131 
                                                    =============   ============   ============    ============   ============
Net asset value, offering and redemption
 price per share (Note 1).........................         $10.18          $9.44          $9.74          $10.41         $15.38 
                                                    =============   ============   ============    ============   ============
CLASS IB SHARES: 
Net Assets........................................   $123,675,617     $5,051,484                    $66,337,592    $32,696,940 
                                                    =============   ============                   ============   ============
Shares outstanding (Note 5).......................     12,163,496        535,399                      6,386,424      2,128,126 
                                                    =============   ============                   ============   ============
Net asset value, offering and redemption
 price per share (Note 1).........................         $10.17          $9.43                         $10.39         $15.36 
                                                    =============   ============                   ============   ============
</TABLE>

See Notes to Financial Statements. 

                                       1
<PAGE>

<TABLE>
<CAPTION>
                     ALLIANCE                                          ALLIANCE      
    ALLIANCE          COMMON           ALLIANCE        ALLIANCE       AGGRESSIVE     
  EQUITY INDEX         STOCK            GLOBAL      INTERNATIONAL       STOCK        
    PORTFOLIO        PORTFOLIO        PORTFOLIO       PORTFOLIO       PORTFOLIO      
    ---------        ---------        ---------       ---------       ---------      
 <S>              <C>               <C>              <C>            <C>              
 $  938,556,102   $ 9,725,410,132   $1,221,659,645   $182,951,529   $4,484,945,342   
         99,549                --       16,893,430      8,347,523          181,729   
             --        60,067,219        8,205,868      2,023,708      211,128,536   
    109,536,553       662,838,280      113,847,792     15,052,581      612,639,016   
      4,552,195        29,633,785        1,766,152        223,944        6,208,417   
                                                                                    
             --                --        6,004,608      2,059,365               --   
      1,147,581        14,458,000        1,735,003        355,921          595,158   
 --------------   ---------------   --------------   ------------   --------------   
  1,053,891,980    10,492,407,416    1,370,112,498    211,014,571    5,315,698,198   
 --------------   ---------------   --------------   ------------   --------------   
                                                                                    
             --       118,604,155               --             --               --   
             --           580,406               --             --               --   
             --       142,569,172       28,420,108      1,563,213       26,255,439   
    109,536,553       662,838,280      113,847,792     15,052,581      612,639,016   
        231,453         3,076,771        1,327,331        176,950       10,893,069   
          2,300                --               --             --               --   
             24            47,055            8,949            704           15,377   
        264,547         3,091,113          709,265        158,485        2,231,578   
         13,621           306,186           29,678          3,984          148,899   
        102,458           520,545          382,380        161,478          257,517   
 --------------   ---------------   --------------   ------------   --------------   
    110,150,956       931,633,683      144,725,503     17,117,395      652,440,895   
 --------------   ---------------   --------------   ------------   --------------   
 $  943,741,024   $ 9,560,773,733   $1,225,386,995   $193,897,176   $4,663,257,303   
 ==============   ===============   ==============   ============   ==============   
 $  717,317,746   $ 7,039,048,426   $1,077,021,016   $195,035,943   $4,067,187,001   
 ==============   ===============   ==============   ============   ==============   
                                                                                    
 $  722,427,560   $ 6,704,717,648   $1,067,798,356   $210,004,133   $4,116,687,538   
                                                                                    
        (17,221)        8,941,474          451,087     (1,256,432)        (113,631)  
        (46,439)      175,796,508        7,714,386     (4,700,245)     128,925,055   
                                                                                    
    221,377,124     2,671,318,103      149,423,166    (10,150,280)     417,758,341   
 --------------   ---------------   --------------   ------------   --------------   
 $  943,741,024   $ 9,560,773,733   $1,225,386,995   $193,897,176   $4,663,257,303   
 ==============   ===============   ==============   ============   ==============   
                                                                                    
 $  943,630,904   $ 9,331,993,502   $1,203,866,924   $190,610,696   $4,589,771,586   
 ==============   ===============   ==============   ============   ==============   
     47,791,119       431,744,475       69,624,563     18,568,973      126,731,100   
 ==============   ===============   ==============   ============   ==============   
                                                                                    
         $19.74            $21.61           $17.29         $10.27           $36.22   
 ==============   ===============   ==============   ============   ==============   
                                                                                    
       $110,120      $228,780,231      $21,520,071     $3,286,480      $73,485,717   
 ==============   ===============   ==============   ============   ==============   
          5,580        10,601,628        1,246,147        320,403        2,034,175   
 ==============   ===============   ==============   ============   ==============   
                                                                                    
         $19.73            $21.58           $17.27         $10.26           $36.13   
 ==============   ===============   ==============   ============   ==============   
</TABLE>                                                        

<PAGE>
                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
  ALLIANCE        ALLIANCE                       ALLIANCE 
  SMALL CAP     CONSERVATIVE     ALLIANCE         GROWTH 
   GROWTH        INVESTORS       BALANCED       INVESTORS 
  PORTFOLIO      PORTFOLIO       PORTFOLIO      PORTFOLIO 
  ---------      ---------       ---------      --------- 
<S>             <C>           <C>             <C>
$153,853,714    $311,255,843  $1,711,741,713  $1,657,357,208 
     380,306          39,071       1,336,861       2,638,254 
   1,370,099         105,731       1,446,489       1,856,156 
          --      29,663,095     239,139,139     159,509,187 
     403,968         325,132         529,990       2,830,011 
                              
          --         139,774       1,492,018       2,702,688 
      23,205       2,089,310      10,724,098       5,770,157 
- ------------    ------------  --------------  --------------
 156,031,292     343,617,956   1,966,410,308   1,832,663,661 
- ------------    ------------  --------------  --------------
                              
          --              --              --              -- 
          --              --              --              -- 
   7,702,919         113,315       2,125,059       5,464,664 
          --      29,663,095     239,139,139     159,509,187 
   7,192,631          73,102          94,151         461,205 
          --              --              --              -- 
       8,682           1,107              --           7,599 
     105,191         133,055         641,386         768,784 
         461          12,365          82,699          44,658 
      21,956          81,003         239,345         288,849 
- ------------    ------------  --------------  --------------
  15,031,840      30,077,042     242,321,779     166,544,946 
- ------------    ------------  --------------  --------------
$140,999,452    $313,540,914  $1,724,088,529  $1,666,118,715 
============    ============  ==============  ==============
$153,110,020    $291,515,613  $1,529,925,684  $1,482,735,753 
============    ============  ==============  ==============
                              
$141,856,917    $289,318,998  $1,515,099,274  $1,462,182,116 
                              
        (461)         35,314          84,008      (1,463,848) 
  (1,600,698)      4,312,256      25,622,052      28,847,706 
                              
     743,694      19,874,346     183,283,195     176,552,741 
- ------------    ------------  --------------  --------------
$140,999,452    $313,540,914  $1,724,088,529  $1,666,118,715 
============    ============  ==============  ==============
                              
$ 94,675,696    $307,846,822  $1,724,088,529  $1,630,388,457 
============    ============  ==============  ==============
   7,666,635      25,886,381      98,055,256      87,899,970 
============    ============  ==============  ==============
                              
      $12.35          $11.89          $17.58          $18.55 
============    ============  ==============  ==============
                              
 $46,323,756      $5,694,092                     $35,730,258 
============    ============                  ==============
   3,752,576         479,176                       1,928,937 
============    ============                  ==============
                              
      $12.34          $11.88                          $18.52 
============    ============                  ==============
</TABLE>

                                       2
<PAGE>

THE HUDSON RIVER TRUST 
STATEMENTS OF OPERATIONS 
Year Ended December 31, 1997 

<TABLE>
<CAPTION>
                                                                 ALLIANCE 
                                                               INTERMEDIATE                                  ALLIANCE 
                                                 ALLIANCE       GOVERNMENT      ALLIANCE       ALLIANCE     GROWTH AND 
                                               MONEY MARKET     SECURITIES    QUALITY BOND    HIGH YIELD      INCOME 
                                                 PORTFOLIO      PORTFOLIO       PORTFOLIO      PORTFOLIO     PORTFOLIO 
                                                 ---------      ---------       ---------      ---------     --------- 
<S>                                             <C>             <C>            <C>            <C>           <C>
INVESTMENT INCOME: 
 Income** (Note 1): 
  Dividends (including $2,161,224 and 
   $7,600,919 from affiliated companies for 
   the Alliance Common Stock and Alliance 
   Aggressive Stock Portfolios, 
   respectively).............................   $        --     $       --     $        --    $        --   $ 5,855,617 
  Interest...................................    26,575,962      6,319,864      12,027,150     31,369,008       528,528 
                                                -----------     ----------     -----------    -----------   -----------
   Total income..............................    26,575,962      6,319,864      12,027,150     31,369,008     6,384,145 
                                                -----------     ----------     -----------    -----------   -----------
 Expenses (Notes 1, 2 and 3): 
  Investment advisory fee....................     1,701,504        512,659         946,523      1,759,520     2,241,190 
  Custodian fees.............................        34,909         27,311          29,438         37,074        50,640 
  Distribution fees--Class IB................        99,712          2,784              --         50,330        21,822 
  Printing and mailing expenses..............        53,828         10,017          20,484         30,911        40,407 
  Professional fees..........................        13,247          2,878           4,137          6,541         8,851 
  Proxy......................................        18,723          4,003           7,831          8,578         9,482 
  SEC registration fees......................         2,598            472             472            945         2,126 
  Trustees' fees.............................        12,946          2,812           4,882          7,918        10,507 
  Miscellaneous..............................         7,936          2,178           3,718          4,003         4,378 
                                                -----------     ----------     -----------    -----------   -----------
   Total expenses............................     1,945,403        565,114       1,017,485      1,905,820     2,389,403 
                                                -----------     ----------     -----------    -----------   -----------
NET INVESTMENT INCOME........................    24,630,559      5,754,750      11,009,665     29,463,188     3,994,742 
                                                -----------     ----------     -----------    -----------   -----------
REALIZED AND UNREALIZED GAIN (LOSS) 
 (NOTES 1 AND 4): 
 Realized Gain (Loss): 
  On securities (including $60,278,736 and 
   $73,433,264 from affiliated companies for 
   the Alliance Common Stock and Alliance 
   Aggressive Stock Portfolios, 
   respectively).............................        57,662      1,026,388       4,637,643     19,038,590    40,626,845 
  On options written.........................            --             --              --             --            -- 
  On foreign currency transactions...........            --             --         479,412             --            -- 
  On futures contracts.......................            --        (31,130)             --             --            -- 
                                                -----------     ----------     -----------    -----------   -----------
 Realized gain (loss)--net...................        57,662        995,258       5,117,055     19,038,590    40,626,845 
                                                -----------     ----------     -----------    -----------   -----------
 Change in Unrealized 
  Appreciation/Depreciation: 
  On securities..............................       (45,650)       715,736        (370,670)     2,081,485    45,313,202 
  On options written.........................            --             --              --             --            -- 
  On foreign currency transactions...........            --             --          79,202             --            -- 
  On futures contracts.......................            --             --              --             --            -- 
                                                -----------     ----------     -----------    -----------   -----------
 Unrealized appreciation/depreciation--net ..       (45,650)       715,736        (291,468)     2,081,485    45,313,202 
                                                -----------     ----------     -----------    -----------   -----------
REALIZED AND UNREALIZED GAIN (LOSS)--NET ....        12,012      1,710,994       4,825,587     21,120,075    85,940,047 
                                                -----------     ----------     -----------    -----------   -----------
NET INCREASE IN NET ASSETS FROM OPERATIONS ..   $24,642,571     $7,465,744     $15,835,252    $50,583,263   $89,934,789 
                                                ===========     ==========     ===========    ===========   ===========
</TABLE>

- ------------ 
*     For the period from May 1, 1997 (commencement of operations) to December 
      31, 1997. 
**    Net of foreign taxes withheld on dividends of $10,061, $28,990, 
      $241,270, $1,461,466, $402,959, $60,774, $545,351 and $589,252 for the 
      Alliance Growth and Income, Alliance Equity Index, Alliance Common 
      Stock, Alliance Global, Alliance International, Alliance Conservative 
      Investors, Alliance Balanced and Alliance Growth Investors Portfolios, 
      respectively, and on interest of $2,017, $398, $337 and $352 for the 
      Alliance Global, Alliance International, Alliance Balanced and Alliance 
      Growth Investors Portfolios, respectively. 

See Notes to Financial Statements. 

                                       3
<PAGE>

<TABLE>
<CAPTION>
    ALLIANCE       ALLIANCE        ALLIANCE        ALLIANCE      
 EQUITY INDEX    COMMON STOCK       GLOBAL      INTERNATIONAL    
   PORTFOLIO       PORTFOLIO      PORTFOLIO       PORTFOLIO      
   ---------       ---------      ---------       ---------      
 <S>            <C>              <C>             <C>             
 $ 11,411,812   $   68,591,236   $ 12,928,478    $  2,632,662    
      789,772       18,865,438      6,100,385       1,090,065    
 ------------   --------------   ------------    ------------    
   12,201,584       87,456,674     19,028,863       3,722,727    
 ------------   --------------   ------------    ------------    
    2,197,395       29,420,651      7,017,899       1,762,245    
      122,477          252,696        669,018         309,149    
          107          196,198         30,918           2,877    
       66,090          886,522        127,631          19,754    
       15,908          245,582         33,973           3,642    
       16,561          297,204         43,819           5,710    
        3,779               --          5,432           1,181    
       17,440          218,844         31,329           5,409    
        6,832          123,238         18,082           2,796    
 ------------   --------------   ------------    ------------    
    2,446,589       31,640,935      7,978,101       2,112,763    
 ------------   --------------   ------------    ------------    
    9,754,995       55,815,739     11,050,762       1,609,964    
 ------------   --------------   ------------    ------------    

    2,229,446      948,337,540     89,619,727       6,320,591    
           --       35,412,804             --              --    
       (3,600)         (35,211)    12,151,769       2,073,635    
    1,334,820               --             --              --    
 ------------   --------------   ------------    ------------    
    3,560,666      983,715,133    101,771,496       8,394,226    
 ------------   --------------   ------------    ------------    

  158,811,684    1,059,002,503     11,374,979     (17,028,354)   
           --      (12,783,605)            --              --    
       10,468             (108)     2,687,736       1,688,166    
      297,300               --             --              --    
 ------------   --------------   ------------    ------------    
  159,119,452    1,046,218,790     14,062,715     (15,340,188)   
 ------------   --------------   ------------    ------------    
  162,680,118    2,029,933,923    115,834,211      (6,945,962)   
 ------------   --------------   ------------    ------------    
 $172,435,113   $2,085,749,662   $126,884,973    $ (5,335,998)   
 ============   ==============   ============    ============    
</TABLE>
                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 
<TABLE>
<CAPTION>
  ALLIANCE      ALLIANCE       ALLIANCE                     ALLIANCE 
 AGGRESSIVE     SMALL CAP    CONSERVATIVE    ALLIANCE        GROWTH 
   STOCK         GROWTH       INVESTORS      BALANCED       INVESTORS 
 PORTFOLIO     PORTFOLIO*     PORTFOLIO      PORTFOLIO      PORTFOLIO 
 ---------     ----------     ---------      ---------      --------- 
<S>            <C>           <C>           <C>            <C>
$ 17,775,006   $  138,366    $ 1,057,328   $  9,530,794   $ 10,909,405 
  10,411,701      273,322     12,801,311     52,969,301     30,543,074 
- ------------   ----------    -----------   ------------   ------------
  28,186,707      411,688     13,858,639     62,500,095     41,452,479 
- ------------   ----------    -----------   ------------   ------------
  22,471,593      349,889      1,458,313      6,677,983      7,843,703 
     156,983       18,251        125,580        354,061        433,193 
      75,004       22,465          3,118             --         43,043 
     488,080        2,554         34,433        199,288        165,800 
     136,125          615          8,111         54,912         44,950 
     174,004           --         13,373         77,187         57,542 
          --           --            472             --          6,141 
     121,089          696          8,523         46,548         41,008 
      64,056          860          5,612         30,053         22,804 
- ------------   ----------    -----------   ------------   ------------
  23,686,934      395,330      1,657,535      7,440,032      8,658,184 
- ------------   ----------    -----------   ------------   ------------
   4,499,773       16,358     12,201,104     55,060,063     32,794,295 
- ------------   ----------    -----------   ------------   ------------
                                           
 523,431,192    1,627,719     14,280,979    113,673,484    118,407,140 
          --           --             --             --             -- 
          --           --       (294,655)      (652,446)     3,578,951 
          --           --             --             --             -- 
- ------------   ----------    -----------   ------------   ------------
 523,431,192    1,627,719     13,986,324    113,021,038    121,986,091 
- ------------   ----------    -----------   ------------   ------------
                                           
 (75,825,667)     743,694     10,033,377     64,409,755     77,338,868 
          --           --             --             --             -- 
          --           --        133,673      1,464,013      1,411,017 
          --           --             --             --             -- 
- ------------   ----------    -----------   ------------   ------------
 (75,825,667)     743,694     10,167,050     65,873,768     78,749,885 
- ------------   ----------    -----------   ------------   ------------
 447,605,525    2,371,413     24,153,374    178,894,806    200,735,976 
- ------------   ----------    -----------   ------------   ------------
$452,105,298   $2,387,771    $36,354,478   $233,954,869   $233,530,271 
============   ==========    ===========   ============   ============
</TABLE>
                                       4
<PAGE>

THE HUDSON RIVER TRUST 
STATEMENTS OF CHANGES IN NET ASSETS 

<TABLE>
<CAPTION>
                                                                                                  ALLIANCE 
                                                                  ALLIANCE                INTERMEDIATE GOVERNMENT 
                                                           MONEY MARKET PORTFOLIO           SECURITIES PORTFOLIO 
                                                      -------------------------------- ------------------------------ 
                                                                 YEAR ENDED                      YEAR ENDED 
                                                                DECEMBER 31,                    DECEMBER 31, 
                                                            1997            1996            1997            1996 
                                                      --------------- ---------------  -------------- -------------- 
<S>                                                    <C>              <C>             <C>             <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS: 
 Net investment income...............................  $  24,630,559    $  19,055,993   $  5,754,750    $  4,575,583 
 Realized gain (loss)--net...........................         57,662               --        995,258        (453,637) 
 Change in unrealized appreciation/depreciation of 
  investments and foreign currency denominated 
  assets and liabilities--net........................        (45,650)          (7,886)       715,736      (1,025,808) 
                                                       -------------    -------------   ------------    ------------ 
 Net increase in net assets from operations .........     24,642,571       19,048,107      7,465,744       3,096,138 
                                                       -------------    -------------   ------------    ------------ 
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS (NOTE 1): 
 Class IA: 
  Dividends from net investment income...............    (21,721,933)     (19,050,946)    (5,646,086)     (4,575,583) 
  Dividends in excess of net investment income ......             --          (25,232)            --         (19,617) 
  Distributions from realized gains..................        (30,365)              --             --              -- 
  Tax return of capital distributions................             --               --             --              -- 
                                                       -------------    -------------   ------------    ------------ 
 Total Class IA dividends and distributions .........    (21,752,298)     (19,076,178)    (5,646,086)     (4,595,200) 
                                                       -------------    -------------   ------------    ------------ 
 Class IB: 
  Dividends from net investment income...............     (2,801,881)          (5,047)       (90,108)             -- 
  Dividends in excess of net investment income ......             --          (29,384)            --              -- 
  Distributions from realized gains..................         (7,892)              --             --              -- 
  Distributions in excess of realized gains .........             --               --             --              -- 
                                                       -------------    -------------   ------------    ------------ 
 Total Class IB dividends and distributions .........     (2,809,773)         (34,431)       (90,108)             -- 
                                                       -------------    -------------   ------------    ------------ 
 Decrease in net assets from dividends and 
  distributions......................................    (24,562,071)     (19,110,609)    (5,736,194)     (4,595,200) 
                                                       -------------    -------------   ------------    ------------ 
SHARE TRANSACTIONS (NOTES 1 AND 5): 
 Class IA: 
  Shares sold........................................    902,735,892      508,537,942     40,498,885      36,879,548 
  Shares issued in reinvestment of dividends and 
   distributions.....................................     21,752,298       19,076,178      5,646,086       4,595,200 
  Shares redeemed....................................   (938,706,582)    (450,848,823)   (21,146,992)    (23,371,086) 
                                                       -------------    -------------   ------------    ------------ 
 Total Class IA transactions.........................    (14,218,392)      76,765,297     24,997,979      18,103,662 
                                                       -------------    -------------   ------------    ------------ 
 Class IB: 
  Shares sold........................................    158,089,618        3,624,653      5,061,316              -- 
  Shares issued in reinvestment of dividends and 
   distributions.....................................      2,809,773           34,431         90,108              -- 
  Shares redeemed....................................    (39,732,243)        (446,631)       (97,482)             -- 
                                                       -------------    -------------   ------------    ------------ 
 Total Class IB transactions.........................    121,167,148        3,212,453      5,053,942              -- 
                                                       -------------    -------------   ------------    ------------ 
 Net increase (decrease) in net assets derived from 
  share transactions.................................    106,948,756       79,977,750     30,051,921      18,103,662 
                                                       -------------    -------------   ------------    ------------ 
INCREASE (DECREASE) IN NET ASSETS ...................    107,029,256       79,915,248     31,781,471      16,604,600 
NET ASSETS, BEGINNING OF PERIOD .....................    466,606,194      386,690,946     88,384,425      71,779,825 
                                                       -------------    -------------   ------------    ------------ 
NET ASSETS, END OF PERIOD* ..........................  $ 573,635,450    $ 466,606,194   $120,165,896    $ 88,384,425 
                                                       =============    =============   ============    ============
</TABLE>

- ------------ 
*      Including accumulated undistributed (overdistributed) net investment 
       income of $149,936 and $43,191 for the Alliance Money Market Portfolio; 
       $17,556 and $3,160 for the Alliance Intermediate Government Securities 
       Portfolio; $321,561 and $(220,079) for the Alliance Quality Bond 
       Portfolio; $29,459 and $23,927 for the Alliance High Yield Portfolio; 
       $(7,871) and $11,797 for the Alliance Growth and Income Portfolio; 
       $(17,221) and $(5,276) for the Alliance Equity Index Portfolio, as of 
       December 31, 1997 and December 31, 1996, respectively. 

See Notes to Financial Statements. 

                                       5
<PAGE>

<TABLE>
<CAPTION>
                                                                          ALLIANCE 
           ALLIANCE                       ALLIANCE                   GROWTH AND INCOME                  ALLIANCE            
    QUALITY BOND PORTFOLIO          HIGH YIELD PORTFOLIO                 PORTFOLIO               EQUITY INDEX PORTFOLIO     
 ----------------------------    ---------------------------    ---------------------------    ----------------------------
          YEAR ENDED                     YEAR ENDED                      YEAR ENDED                    YEAR ENDED           
         DECEMBER 31,                   DECEMBER 31,                    DECEMBER 31,                   DECEMBER 31,         
      1997           1996            1997           1996            1997           1996            1997            1996     
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
 <S>             <C>             <C>            <C>             <C>            <C>             <C>             <C>            
 $ 11,009,665    $ 10,285,868    $ 29,463,188   $ 15,471,581    $  3,994,742   $  3,051,998    $  9,754,995    $  5,656,346 
    5,117,055         871,659      19,038,590     12,420,138      40,626,845     12,181,263       3,560,666      15,194,950 
                                                                                                                            
     (291,468)     (1,749,535)      2,081,485      3,447,403      45,313,202     16,443,384     159,119,452      41,228,418 
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
   15,835,252       9,407,992      50,583,263     31,339,122      89,934,789     31,676,645     172,435,113      62,079,714 
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
                                                                                                                            
  (11,132,504)    (10,285,868)    (26,828,709)   (15,469,541)     (3,997,147)    (3,050,479)    (10,027,043)     (5,656,346)
           --        (326,079)             --       (432,568)             --             --              --          (4,427)
           --              --     (13,814,454)   (11,348,200)    (31,316,552)   (11,682,352)     (3,323,415)    (15,093,505)
           --              --              --             --              --             --              --          (7,525)
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
  (11,132,504)    (10,611,947)    (40,643,163)   (27,250,309)    (35,313,699)   (14,732,831)    (13,350,458)    (20,761,803)
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
                                                                                                                            
           --              --      (2,657,724)        (2,040)        (65,287)            --            (648)             -- 
           --              --              --        (15,935)             --             --              --              -- 
           --              --      (2,518,666)          (908)     (1,815,517)            --            (392)             -- 
           --              --              --        (18,516)             --             --              --              -- 
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
           --              --      (5,176,390)       (37,399)     (1,880,804)            --          (1,040)             -- 
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
                                                                                                                            
  (11,132,504)    (10,611,947)    (45,819,553)   (27,287,708)    (37,194,503)   (14,732,831)    (13,351,498)    (20,761,803)
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
                                                                                                                            
   49,175,799      27,205,153     161,350,185     71,897,677     251,418,234    111,512,120     450,997,869     230,679,439 
                                                                                                                            
   11,132,504      10,611,947      40,643,163     27,250,309      35,313,699     14,732,831      13,350,458      20,761,803 
  (16,801,045)    (39,032,520)    (52,652,236)   (21,997,075)    (17,464,089)    (9,161,198)    (66,043,438)    (72,295,253)
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
   43,507,258      (1,215,420)    149,341,112     77,150,911     269,267,844    117,083,753     398,304,889     179,145,989 
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
                                                                                                                            
           --              --      63,018,257        677,158      31,791,055             --         137,857              -- 
                                                                                                                            
           --              --       5,176,390         37,399       1,880,804             --           1,040              -- 
           --              --        (534,056)            --          (4,484)            --         (35,558)             -- 
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
           --              --      67,660,591        714,557      33,667,375             --         103,339              -- 
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
                                                                                                                            
   43,507,258      (1,215,420)    217,001,703     77,865,468     302,935,219    117,083,753     398,408,228     179,145,989 
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
   48,210,006      (2,419,375)    221,765,413     81,916,882     355,675,505    134,027,567     557,491,843     220,463,900 
  155,023,472     157,442,847     200,045,465    118,128,583     232,080,388     98,052,821     386,249,181     165,785,281 
 ------------    ------------    ------------   ------------    ------------   ------------    ------------    ------------ 
 $203,233,478    $155,023,472    $421,810,878   $200,045,465    $587,755,893   $232,080,388    $943,741,024    $386,249,181 
 ============    ============    ============   ============    ============   ============    ============    ============
</TABLE>                                                          

                                       6
<PAGE>

THE HUDSON RIVER TRUST 
STATEMENTS OF CHANGES IN NET ASSETS 

<TABLE>
<CAPTION>
                                                                 ALLIANCE                         ALLIANCE           
                                                          COMMON STOCK PORTFOLIO              GLOBAL PORTFOLIO 
                                                      ------------------------------   -----------------------------
                                                                YEAR ENDED                       YEAR ENDED 
                                                               DECEMBER 31,                     DECEMBER 31, 
                                                           1997            1996             1997            1996 
                                                      --------------  --------------   --------------   ------------
<S>                                                   <C>             <C>              <C>              <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS:                                     
 Net investment income............................... $   55,815,739  $   48,811,771   $   11,050,762   $ 10,849,353 
 Realized gain--net..................................    983,715,133     587,208,099      101,771,496     44,997,037 
 Change in unrealized appreciation/depreciation of                                     
  investments and foreign currency denominated                                         
  assets and liabilities--net........................  1,046,218,790     636,307,007       14,062,715     60,383,165 
                                                      --------------  --------------   --------------   ------------
 Net increase (decrease) in net assets from                                            
  operations.........................................  2,085,749,662   1,272,326,877      126,884,973    116,229,555 
                                                      --------------  --------------   --------------   ------------
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS (NOTE                                      
 1):                                                                                   
 Class IA:                                                                             
  Dividends from net investment income...............    (43,806,963)    (44,580,327)     (23,003,562)   (10,849,259) 
  Dividends in excess of net investment income ......             --              --               --     (4,499,020) 
  Distributions from realized gains..................   (700,688,717)   (587,198,121)     (76,503,591)   (42,474,239) 
  Distributions in excess of realized gains .........             --     (71,434,343)              --             -- 
  Tax return of capital distributions................             --        (988,016)              --       (220,411) 
                                                      --------------  --------------   --------------   ------------
 Total Class IA dividends and distributions .........   (744,495,680)   (704,200,807)     (99,507,153)   (58,042,929) 
                                                      --------------  --------------   --------------   ------------
 Class IB:                                                                             
  Dividends from net investment income...............       (241,911)           (326)        (319,694)           (94) 
  Dividends in excess of net investment income ......             --          (4,564)              --         (2,076) 
  Distributions from realized gains..................    (16,923,582)         (9,978)      (1,359,092)        (1,502) 
  Distributions in excess of realized gains .........             --         (62,273)              --         (4,502) 
  Tax return of capital distributions................             --            (108)              --            (31) 
                                                      --------------  --------------   --------------   ------------
 Total Class IB dividends and distributions .........    (17,165,493)        (77,249)      (1,678,786)        (8,205) 
                                                      --------------  --------------   --------------   ------------
 Decrease in net assets from dividends and                                             
  distributions......................................   (761,661,173)   (704,278,056)    (101,185,939)   (58,051,134) 
                                                      --------------  --------------   --------------   ------------
SHARE TRANSACTIONS (NOTES 1 AND 5):                                                    
 Class IA:                                                                             
  Shares sold........................................  1,034,152,489     756,034,799      241,147,160    255,537,439 
  Shares issued in reinvestment of dividends and                                       
   distributions.....................................    744,495,680     704,200,807       99,507,153     58,042,929 
  Shares redeemed....................................   (394,260,503)   (282,642,349)    (159,826,842)   (60,861,388) 
                                                      --------------  --------------   --------------   ------------
 Total Class IA transactions.........................  1,384,387,666   1,177,593,257      180,827,471    252,718,980 
                                                      --------------  --------------   --------------   ------------
 Class IB:                                                                             
  Shares sold........................................    209,141,659       1,237,252       21,767,932        285,485 
  Shares issued in reinvestment of dividends and                                       
   distributions.....................................     17,165,493          77,249        1,678,786          8,205 
  Shares redeemed....................................       (643,153)             --       (1,917,712)            -- 
                                                      --------------  --------------   --------------   ------------
 Total Class IB transactions.........................    225,663,999       1,314,501       21,529,006        293,690 
                                                      --------------  --------------   --------------   ------------
 Net increase in net assets derived from share                                         
  transactions.......................................  1,610,051,665   1,178,907,758      202,356,477    253,012,670 
                                                      --------------  --------------   --------------   ------------
INCREASE IN NET ASSETS...............................  2,934,140,154   1,746,956,579      228,055,511    311,191,091 
NET ASSETS, BEGINNING OF PERIOD......................  6,626,633,579   4,879,677,000      997,331,484    686,140,393 
                                                      --------------  --------------   --------------   ------------
NET ASSETS, END OF PERIOD*........................... $9,560,773,733  $6,626,633,579   $1,225,386,995   $997,331,484 
                                                      ==============  ==============   ==============   ============
</TABLE>                                                      

- ------------ 
 *     Including accumulated undistributed (overdistributed) net investment 
       income of $8,941,474 and $(194,316) for the Alliance Common Stock 
       Portfolio; $451,087 and $(3,212,284) for the Alliance Global Portfolio; 
       $(1,256,432) and $(614,431) for the Alliance International Portfolio; 
       $(113,631) and $(58,479) for the Alliance Aggressive Stock Portfolio; 
       $35,314 and $9,815 for the Alliance Conservative Investors Portfolio, 
       as of December 31, 1997 and December 31, 1996, respectively, and $(461) 
       for the Alliance Small Cap Growth Portfolio as of December 31, 1997. 
**     Commencement of Operations. 

See Notes to Financial Statements. 

                                       7
<PAGE>

<TABLE>
<CAPTION>
                                                                                     
                                                                      ALLIANCE                ALLIANCE 
            ALLIANCE                        ALLIANCE              SMALL CAP GROWTH     CONSERVATIVE INVESTORS 
    INTERNATIONAL PORTFOLIO        AGGRESSIVE STOCK PORTFOLIO        PORTFOLIO               PORTFOLIO 
 -----------------------------   -------------------------------  ----------------  ----------------------------
           YEAR ENDED                      YEAR ENDED             MAY 1, 1997** TO             YEAR ENDED 
          DECEMBER 31,                    DECEMBER 31,              DECEMBER 31,              DECEMBER 31, 
      1997            1996            1997            1996              1997            1997             1996     
 -------------    ------------   ---------------  --------------  ----------------  ------------    ------------  
 <S>              <C>            <C>              <C>               <C>             <C>             <C>           
 $   1,609,964    $  1,072,074   $     4,499,773  $    8,075,002    $     16,358    $ 12,201,104    $ 12,360,795  
     8,394,226       3,051,749       523,431,192     651,846,275       1,627,719      13,986,324       6,689,821 
                                                                                                                 
   (15,340,188)      4,245,403       (75,825,667)    (19,577,800)        743,694      10,167,050      (4,721,182)
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
    (5,335,998)      8,369,226       452,105,298     640,343,477       2,387,771      36,354,478      14,329,434 
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
                                                                                                                 
    (5,505,067)     (1,072,074)       (6,323,032)     (8,075,028)        (16,325)    (11,954,796)    (12,360,795)
            --        (972,982)               --         (50,994)             --              --         (44,557)
    (9,560,102)     (2,651,391)     (381,316,889)   (651,842,635)     (2,163,100)     (9,269,071)     (6,689,821)
            --              --                --      (1,362,771)             --              --        (396,608)
            --              --                --              --              --              --              -- 
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
   (15,065,169)     (4,696,447)     (387,639,921)   (661,331,428)     (2,179,425)    (21,223,867)    (19,491,781)
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
                                                                                                                 
       (69,625)             --            (8,975)             --            (904)        (74,433)             -- 
            --              --                --            (452)             --              --              -- 
      (161,535)             --        (6,038,166)         (3,630)     (1,071,973)       (163,419)             -- 
            --              --                --         (32,780)             --              --              -- 
            --              --                --              --              --              --              -- 
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
      (231,160)             --        (6,047,141)        (36,862)     (1,072,877)       (237,852)             -- 
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
                                                                                                                 
   (15,296,329)     (4,696,447)     (393,687,062)   (661,368,290)     (3,252,302)    (21,461,719)    (19,491,781)
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
                                                                                                                 
   204,985,168     141,011,557     1,331,662,733   1,093,061,087     154,901,196      34,060,741      50,046,532 
                                                                                                                 
    15,065,169       4,696,447       387,639,921     661,331,428       2,179,425      21,223,868      19,491,781 
  (161,266,462)    (26,157,811)   (1,058,223,800)   (568,654,477)    (62,293,798)    (44,876,250)    (34,074,560)
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
    58,783,875     119,550,193       661,078,854   1,185,738,038      94,786,823      10,408,359      35,463,753 
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
                                                                                                                 
     3,841,704              --        72,451,903         604,481      46,064,536       5,707,042              -- 
                                                                                                                 
       231,160              --         6,047,141          36,862       1,072,877         237,851              -- 
      (234,071)             --          (608,248)             --         (60,253)       (107,498)             -- 
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
     3,838,793              --        77,890,796         641,343      47,077,160       5,837,395              -- 
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
                                                                                                                 
    62,622,668     119,550,193       738,969,650   1,186,379,381     141,863,983      16,245,754      35,463,753 
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
    41,990,341     123,222,972       797,387,886   1,165,354,568     140,999,452      31,138,513      30,301,406 
   151,906,835      28,683,863     3,865,869,417   2,700,514,849              --     282,402,401     252,100,995 
 -------------    ------------   ---------------  --------------    ------------    ------------    ------------  
 $ 193,897,176    $151,906,835   $ 4,663,257,303  $3,865,869,417    $140,999,452    $313,540,914    $282,402,401 
 =============    ============   ===============  ==============    ============    ============    ============
</TABLE>                                                           
                                       8
<PAGE>

THE HUDSON RIVER TRUST 
STATEMENTS OF CHANGES IN NET ASSETS 

<TABLE>
<CAPTION>
                                                                 ALLIANCE                        ALLIANCE 
                                                            BALANCED PORTFOLIO          GROWTH INVESTORS PORTFOLIO 
                                                      ------------------------------  ------------------------------
                                                                YEAR ENDED                      YEAR ENDED 
                                                               DECEMBER 31,                    DECEMBER 31, 
                                                           1997            1996            1997            1996 
                                                      --------------  --------------  --------------  -------------- 
<S>                                                   <C>             <C>            <C>             <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS: 
 Net investment income .............................. $   55,060,063  $   49,871,322  $   32,794,295  $   25,706,114 
 Realized gain--net .................................    113,021,038     128,392,470     121,986,091     131,200,343 
 Change in unrealized appreciation/depreciation of                                    
  investments and foreign currency denominated                                        
  assets and liabilities--net .......................     65,873,768      (3,420,061)     78,749,885     (20,549,143) 
                                                      --------------  --------------  --------------  -------------- 
 Net increase in net assets from operations .........    233,954,869     174,843,731     233,530,271     136,357,314 
                                                      --------------  --------------  --------------  -------------- 
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS (NOTE                                     
 1):                                                                                  
 Class IA:                                                                            
  Dividends from net investment income ..............    (54,844,131)    (49,871,322)    (37,426,355)    (25,705,569) 
  Dividends in excess of net investment income  .....             --        (241,952)             --      (2,082,361) 
  Distributions from realized gains .................    (84,244,038)   (128,392,470)    (84,649,354)   (131,199,726) 
  Distributions in excess of realized gains  ........             --      (2,491,886)             --        (570,518) 
                                                      --------------  --------------  --------------  -------------- 
 Total Class IA dividends and distributions  ........   (139,088,169)   (180,997,630)   (122,075,709)   (159,558,174) 
                                                      --------------  --------------  --------------  -------------- 
 Class IB:                                                                            
  Dividends from net investment income ..............             --              --        (527,651)           (545) 
  Dividends in excess of net investment income  .....             --              --              --          (2,449) 
  Distributions from realized gains .................             --              --      (1,840,006)           (617) 
  Distributions in excess of realized gains  ........             --              --              --          (6,239) 
                                                      --------------  --------------  --------------  -------------- 
 Total Class IB dividends and distributions  ........             --              --      (2,367,657)         (9,850) 
                                                      --------------  --------------  --------------  -------------- 
 Decrease in net assets from dividends and                                            
  distributions .....................................   (139,088,169)   (180,997,630)   (124,443,366)   (159,568,024) 
                                                      --------------  --------------  --------------  -------------- 
SHARE TRANSACTIONS (NOTES 1 AND 5):                                                   
 Class IA:                                                                            
  Shares sold .......................................     64,626,322      64,030,181     177,931,189     297,495,728 
  Shares issued in reinvestment of dividends and                                      
   distributions ....................................    139,088,169     180,997,630     122,075,709     159,558,174 
  Shares redeemed ...................................   (212,348,166)   (124,160,136)    (80,173,883)    (28,339,916) 
                                                      --------------  --------------  --------------  -------------- 
 Total Class IA transactions ........................     (8,633,675)    120,867,675     219,833,015     428,713,986 
                                                      --------------  --------------  --------------  -------------- 
 Class IB:                                                                            
  Shares sold .......................................             --              --      34,376,432         468,087 
  Shares issued in reinvestment of dividends and                                      
   distributions ....................................             --              --       2,367,657           9,850 
  Shares redeemed ...................................             --              --      (1,660,277)            (90) 
                                                      --------------  --------------  --------------  -------------- 
 Total Class IB transactions ........................             --              --      35,083,812         477,847 
                                                      --------------  --------------  --------------  -------------- 
 Net increase (decrease) in net assets derived from                                   
  share transactions ................................     (8,633,675)    120,867,675     254,916,827     429,191,833 
                                                      --------------  --------------  --------------  -------------- 
INCREASE IN NET ASSETS ..............................     86,233,025     114,713,776     364,003,732     405,981,123 
NET ASSETS, BEGINNING OF PERIOD .....................  1,637,855,504   1,523,141,728   1,302,114,983     896,133,860 
                                                      --------------  --------------  --------------  -------------- 
NET ASSETS, END OF PERIOD* .......................... $1,724,088,529  $1,637,855,504  $1,666,118,715  $1,302,114,983 
                                                      ==============  ==============  ==============  ==============
</TABLE>                                                       

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

*      Including accumulated undistributed (overdistributed) net investment 
       income of $84,008 and $(190,700) for the Alliance Balanced Portfolio; 
       $(1,463,848) and $(1,135,946) for the Alliance Growth Investors 
       Portfolio, as of December 31, 1997 and December 31, 1996, respectively. 

See Notes to Financial Statements. 

                                       9
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE MONEY MARKET PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
================================================================================================
                                                                                      EFFECTIVE 
                                                          PRINCIPAL        VALUE        ANNUAL 
                                                            AMOUNT       (NOTE 1)       YIELD* 
- ------------------------------------------------------------------------------------------------ 
<S>                                                      <C>            <C>              <C>
SHORT-TERM DEBT SECURITIES: 
BANKERS' ACCEPTANCES 
Bank of California: 
 Due 01/21/98..........................................  $ 1,000,000    $   996,905      5.67% 
 Due 01/26/98 .........................................    8,000,000      7,969,055      5.67 
                                                                        -----------
  TOTAL BANKERS' ACCEPTANCES (1.6%) ...................                   8,965,960 
                                                                        -----------
CERTIFICATES OF DEPOSIT 
Barclays Bank 
 Due 08/25/98..........................................   10,000,000     10,002,625      5.83 
Credit Suisse First Boston 
 Due 03/16/98 .........................................    6,000,000      5,999,519      6.08 
Morgan Guaranty Trust Co. 
 Due 03/19/98 .........................................   10,000,000     10,000,695      5.95 
Swiss Bank Corp. 
 Due 01/30/98..........................................   10,000,000      9,998,945      6.14 
Westdeutsche Landesbank 
 Due 07/31/98 .........................................    5,000,000      4,999,725      5.78 
                                                                        -----------
  TOTAL CERTIFICATES OF DEPOSIT (7.1%) ................                  41,001,509 
                                                                        -----------
COMMERCIAL PAPER 
Abbey National North America Corp. 
 Due 03/02/98..........................................   25,000,000     24,767,500      5.77 
ASCC 
 Due 01/15/98..........................................   11,000,000     10,975,831      5.90 
Asset Backed Capital 
 Due 02/09/98..........................................   12,500,000     12,424,709      5.57 
Associates Corp. of North America 
 Due 01/02/98..........................................   25,000,000     24,996,077      6.75 
Clipper Receivables Corp. 
 Due 01/02/98..........................................   25,000,000     24,996,043      6.85 
CXC, Inc. 
 Due 02/09/98..........................................   24,400,000     24,252,502      5.67 
Dakota Funding, Inc. 
 Due 01/13/98..........................................    2,000,000      1,996,233      6.06 
Dresdner U.S. Finance, Inc. 
 Due 02/25/98..........................................   20,000,000     19,829,500      5.79 
Edison Asset Securitization 
 Due 02/11/98..........................................   20,200,000     20,072,090      5.88 
Falcon Asset Securitization 
 Due 02/25/98..........................................    6,220,000      6,167,165      5.90 
International Lease Finance Corp. 
 Due 01/02/98..........................................   25,000,000     24,996,043      6.68 
International Securitization 
 Due 03/05/98..........................................    5,030,000      4,981,058      5.86 
Koch Industries 
 Due 01/02/98..........................................   25,000,000     24,996,078      6.75 
Morgan Stanley Group, Inc. 
 Due 03/23/98..........................................   24,200,000     23,896,169      5.82 
National Citibank of Cleveland 
 Due 02/16/98..........................................   25,000,000     24,833,375      5.29 
National Rural Utilities Finance Corp. 
 Due 04/15/98..........................................   20,000,000     19,676,834      5.83 
Paccar Financial Corp. 
 Due 01/02/98..........................................   12,000,000     11,998,117      6.75 
Preferred Receivables Funding 
 Due 02/17/98..........................................    5,050,000      5,013,211      5.89 
SPARC EM Ltd. 
 Due 02/04/98..........................................   25,000,000     24,868,723      5.78 

                                       10
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE MONEY MARKET PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

================================================================================================
                                                                                      EFFECTIVE 
                                                          PRINCIPAL        VALUE        ANNUAL 
                                                            AMOUNT       (NOTE 1)       YIELD* 
- ------------------------------------------------------------------------------------------------ 
Suntrust Bank 
 Due 03/09/98..........................................  $20,000,000   $ 19,793,044      5.79% 
Texaco, Inc. 
 Due 03/12/98..........................................   25,000,000     24,728,750      5.81 
Three River Funding 
 Due 01/20/98..........................................    5,313,000      5,297,410      6.17 
                                                                       ------------
  TOTAL COMMERCIAL PAPER (67.2%) ......................                 385,556,462 
                                                                       ------------
CORPORATE NOTE (2.6%) 
Beta Finance, Inc. 
 Due 01/30/98..........................................   15,000,000     15,012,369      4.60 
                                                                       ------------
TIME DEPOSIT (2.7%) 
Harris Trust & Savings Bank 
 Due 01/02/98..........................................   15,300,000     15,300,425      6.50 
                                                                       ------------
U.S. GOVERNMENT AGENCIES (0.9%) 
Federal Home Loan Mortgage Corp. 
 Due 02/12/98..........................................    5,400,000      5,367,492      5.64 
                                                                       ------------
VARIABLE RATE SECURITIES 
Bankers Trust 
 Due 02/17/98(a) ......................................   20,000,000     20,002,558      5.94 
CC (USA), Inc. 
 Due 10/27/98(a) ......................................   20,000,000     20,002,392      6.04 
Federal Farm Credit Bank 
 Due 10/01/98(a) ......................................   20,000,000     20,000,252      5.63 
Federal National Mortgage Association 
 Due 06/18/98(a) ......................................   20,000,000     20,009,248      5.72 
                                                                       ------------
  TOTAL VARIABLE RATE SECURITIES (14.0%) ..............                  80,014,450 
                                                                       ------------
TOTAL INVESTMENTS IN SHORT-TERM DEBT SECURITIES 
 (96.1%) 
 (Amortized Cost $551,106,796) ........................                 551,218,667 
OTHER ASSETS LESS LIABILITIES (3.9%) ..................                  22,416,783 
                                                                       ------------
NET ASSETS (100.0%) ...................................                $573,635,450 
                                                                       ============ 
</TABLE>

- ------------ 
*      Based on market values at the close of business on December 31, 1997. 
(a)    Coupon will fluctuate based upon an interest rate index. Stated due 
       date reflects final maturity of security. 

                       See Notes to Financial Statements.

                                       11
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERMEDIATE GOVERNMENT SECURITIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
==============================================================
                                    PRINCIPAL        VALUE 
                                      AMOUNT        (NOTE 1) 
- --------------------------------------------------------------
<S>                                <C>            <C>
LONG-TERM DEBT SECURITIES: 
ASSET BACKED (4.6%) 
The Money Store Home Equity 
 Trust: 
 Series 1997-C 6.355%, 10/15/03 .  $ 3,506,503    $  3,502,681 
 Series 1997-I 6.42%, 04/15/06  .    1,997,075       1,997,695 
                                                  ------------
                                                     5,500,376 
                                                  ------------
COLLATERALIZED MORTGAGE 
 OBLIGATIONS (6.7%) 
Federal Home Loan Mortgage Corp. 
 Multi-Class Series 1434 
 7.0%, 08/15/21 .................    3,150,000       3,203,140 
Federal National Mortgage 
 Association Series 1997-M8 
 6.94%, 01/25/22 ................    1,987,921       2,045,690 
Residential Funding Mortgage 
 Securities, Inc. Series 
 1993-S11 
 7.25%, 03/25/23 ................    2,780,248       2,787,198 
                                                  ------------
                                                     8,036,028 
                                                  ------------
MORTGAGE RELATED (3.2%) 
Federal Home Loan Mortgage Corp. 
 GOLD 
 9.5%, 01/01/20 .................        4,879           5,285 
Federal National Mortgage 
 Association Series 1997-20 
 6.1485%, 03/25/27(a) ...........    3,815,421       3,802,296 
                                                  ------------
                                                     3,807,581 
                                                  ------------
U.S. GOVERNMENT & AGENCIES (74.7%) 
Federal Farm Credit Corp. 
 6.29%, 08/24/04 ................    4,700,000       4,764,089 
Federal Home Loan Bank: 
 5.5%, 01/10/01 .................    4,500,000       4,453,045 
 5.77%, 02/03/04 ................    6,430,000       6,352,551 
Federal Home Loan Mortgage Corp. 
 6.24%, 10/06/04 ................  $ 4,965,000    $  5,027,936 
Tennessee Valley Authority 
 6.5%, 08/20/01 .................    5,400,000       5,511,348 
U.S Treasury: 
 6.0% Note, 08/15/99 ............   12,000,000      12,060,000 
 5.625% Note, 11/30/99 ..........    3,650,000       3,646,580 
 6.0% Note, 08/15/00 ............   13,200,000      13,294,882 
 5.75% Note, 11/15/00 ...........    2,500,000       2,504,687 
 6.125% Note, 12/31/01 ..........    5,750,000       5,827,269 
 6.25% Note, 06/30/02 ...........   11,000,000      11,223,443 
 11.875% Bond, 11/15/03 .........    6,300,000       8,193,937 
 6.625% Note, 05/15/07 ..........    6,550,000       6,934,812 
                                                  ------------
                                                    89,794,579 
                                                  ------------
TOTAL LONG-TERM DEBT SECURITIES (89.2%) 
 (Amortized Cost $105,801,659) ..                  107,138,564 
                                                  ------------
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (6.5%) 
Federal Home Loan Mortgage Corp. 
 6.0%, 01/02/98 .................    7,800,000       7,798,700 
                                                  ------------
TOTAL SHORT-TERM DEBT SECURITIES (6.5%) 
 (Amortized Cost $7,798,700)  ...                    7,798,700 
                                                  ------------
TOTAL INVESTMENTS (95.7%) 
 (Amortized Cost $113,600,359) ..                  114,937,264 
OTHER ASSETS LESS LIABILITIES (4.3%)                 5,228,632 
                                                  ------------
NET ASSETS (100.0%) .............                 $120,165,896 
                                                  ============
</TABLE>

- ------------ 
(a)    Adjustable rate mortgage; stated interest rate in effect at 
       December 31, 1997. 

                       See Notes to Financial Statements.

                                       12
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE QUALITY BOND PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
===============================================================
                                     PRINCIPAL        VALUE 
                                      AMOUNT         (NOTE 1) 
- ---------------------------------------------------------------
<S>                                 <C>            <C>
LONG-TERM DEBT SECURITIES: 
BASIC MATERIALS (2.8%) 
CHEMICALS 
Reliance Industries Ltd. 
 10.375%, 06/24/16+ .............   $ 5,500,000    $  5,611,100 
                                                   ------------
CONSUMER NONCYCLICALS 
MEDIA & CABLE 
Tele-Communication, Inc. 
 9.80%, 02/01/12 ................     6,530,000       8,118,161 
Time Warner Entertainment Co. 
 8.375%, 03/15/23 ...............     5,700,000       6,504,726 
Turner Broadcasting System, Inc. 
 8.375%, 07/01/13 ...............     2,000,000       2,244,040 
                                                   ------------
 TOTAL CONSUMER NONCYCLICALS (8.3%)                  16,866,927 
                                                   ------------
CREDIT SENSITIVE 
BANKS (2.6%) 
St. George Funding Co. 
 8.485%, 12/31/49+ (a) ..........     5,000,000       5,309,700 
                                                   ------------
FINANCIAL SERVICES (0.2%) 
Goldman Sachs Group 
 7.2%, 11/01/06+ ................       300,000         317,121 
                                                   ------------
FOREIGN GOVERNMENT (3.8%) 
Government of Australia 
 10.0%, 10/15/07 ................   AU$ 9,250,000     7,756,812 
                                                   ------------
MORTGAGE RELATED (14.0%) 
Federal Home Loan 
 Mortgage Corp. 
 7.0%, 09/01/11 .................   $ 6,917,372       7,023,298 
Federal National Mortgage 
 Association: 
 6.5%, 05/01/11 .................    11,686,519      11,693,823 
 6.5%, 08/01/11 .................     1,921,889       1,923,090 
 7.0%, 05/01/26 .................     7,722,172       7,775,262 
                                                   ------------
                                                     28,415,473 
                                                   ------------
U.S. GOVERNMENT AGENCIES (14.7%) 
Federal Home Loan Bank 
 5.77%, 12/22/99 ................   $30,000,000    $ 29,970,960 
                                                   ------------
U.S. GOVERNMENT (50.1%) 
U.S. Treasury: 
 6.0% Note, 08/15/00 ............    10,400,000      10,474,755 
 6.5% Note, 05/31/02 ............    46,825,000      48,200,485 
 6.5% Note, 08/15/05 ............    20,000,000      20,868,760 
 6.875% Note, 05/15/06 ..........    10,125,000      10,836,919 
 6.125% Bond, 11/15/27 ..........    11,050,000      11,353,875 
                                                   ------------
                                                    101,734,794 
                                                   ------------
 TOTAL CREDIT SENSITIVE (85.4%) .                   173,504,860 
                                                   ------------
TOTAL LONG-TERM DEBT SECURITIES (96.5%) 
 (Amortized Cost $194,076,702)..                    195,982,887 
                                                   ------------
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (1.5%) 
Federal Home Loan 
 Mortgage Corp. 
 6.0%, 01/02/98 .................     3,100,000       3,099,483 
                                                   ------------
TOTAL SHORT-TERM DEBT SECURITIES (1.5%) 
 (Amortized Cost $3,099,483)  ...                     3,099,483 
                                                   ------------
TOTAL INVESTMENTS (98.0%) 
 (Amortized Cost $197,176,185) ..                   199,082,370 
OTHER ASSETS 
 LESS LIABILITIES (2.0%).........                     4,151,108 
                                                   ------------
NET ASSETS (100.0%) .............                  $203,233,478 
                                                   ============
</TABLE>
<PAGE>
- ------------ 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At December 31, 1997, these securities amounted to $11,237,921 
       or 5.5% of net assets. 
(a)    Coupon will increase periodically based upon a predetermined schedule. 
       Stated interest rate in effect at December 31, 1997. 

                       See Notes to Financial Statements.

                                       13
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE HIGH YIELD PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
=========================================================
                                    NUMBER        VALUE 
                                   OF SHARES    (NOTE 1) 
- ---------------------------------------------------------
<S>                                    <C>     <C>
COMMON STOCKS AND OTHER INVESTMENTS: 
BUSINESS SERVICES (0.0%) 
PRINTING, PUBLISHING & BROADCASTING 
Pegasus Communications Corp. 
 (Class A) * ...................       3,384   $   68,949 
                                               ----------
CAPITAL GOODS (0.0%) 
BUILDING & CONSTRUCTION 
Capital Pacific Holdings, 
 Inc.--Warrants* ...............      11,850       17,775 
                                               ----------
CONSUMER CYCLICALS 
RETAIL--GENERAL (0.0%) 
Eye Care Centers of America-- 
 Warrants*+ ....................       5,000       20,000 
Florists Transworld Corp. 
 (Class B)*+ ...................      18,750       18,750 
                                               ----------
 TOTAL CONSUMER CYCLICALS (0.0%)                   38,750 
                                               ----------
CONSUMER NONCYCLICALS 
HOSPITAL SUPPLIES & SERVICES (0.0%) 
Wright Medical 
 Technology, Inc.--Warrants*  ..         618       61,645 
                                               ----------
SOAPS & TOILETRIES (0.0%) 
Renaissance Cosmetics-- 
 Warrants* .....................       2,000       19,500 
                                               ----------
 TOTAL CONSUMER NONCYCLICALS (0.0%)                81,145 
                                               ----------
TECHNOLOGY 
ELECTRONICS (0.0%) 
Interactive Systems Corp.-- 
 Warrants* .....................       1,500        3,750 
                                               ----------
TELECOMMUNICATIONS (0.1%) 
Nextel Communications, Inc. 
 (Class A) * ...................      10,845      281,970 
Optel, Inc. * ..................      10,000            0 
Primus Telecommunications-- 
 Warrants* .....................   6,500,000            0 
                                               ----------
                                                  281,970 
                                               ----------
 TOTAL TECHNOLOGY (0.1%)  ......                  285,720 
                                               ----------
TOTAL COMMON STOCKS AND 
 OTHER INVESTMENTS (0.1%) 
 (Cost $336,685) ...............                  492,339 
                                               ----------
</TABLE>

<TABLE>
<CAPTION>
                                   PRINCIPAL 
                                     AMOUNT 
                                   ---------
<S>                               <C>           <C>
LONG-TERM DEBT SECURITIES: 
BASIC MATERIALS 
CHEMICALS (1.4%) 
Trans Resources, Inc. 
 11.875% Sr. Sub. Note 
 Series B, 07/01/02 ............  $5,500,000    5,775,000 
                                                ---------
CHEMICALS--SPECIALTY (0.5%) 
Koppers Industries, Inc. 
 9.875%, 12/01/07+..............   2,000,000    2,060,000 
                                                ---------
METALS & MINING (9.8%) 
AE1 Holding Co. 
 10.0%, 11/15/07+ ..............   8,500,000    8,755,000 
Acme Metals, Inc. 
 10.875%, 12/15/07+ ............   5,000,000    4,900,000 
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
=============================================================
                                    PRINCIPAL        VALUE 
                                      AMOUNT       (NOTE 1) 
- -------------------------------------------------------------
<S>                                 <C>           <C>
Centaur Mining & 
 Exploration Ltd. 
 11.0%, 12/01/07+ ...............   $4,000,000    $ 4,020,000 
Glencore Nickel Proprietary Ltd. 
 9.0%, 12/01/14 + ...............    7,000,000      6,930,000 
Great Lakes Carbon Corp. 
 10.0%, 01/01/06 ................    2,500,000      2,675,000 
Maxxam Group Holdings, Inc. 
 12.0%, 08/01/03 ................    3,395,000      3,666,600 
Park-Ohio Industries 
 9.25%, 12/01/07+................    5,000,000      5,075,000 
Westmin Resources Ltd. 
 11.0%, 03/15/07 ................    5,000,000      5,475,000 
                                                  -----------
                                                   41,496,600 
                                                  -----------
PAPER (0.7%) 
Bear Island Paper Co. LLC 
 10.0%, 12/01/07+ ...............    3,000,000      3,037,500 
                                                  -----------
 TOTAL BASIC MATERIALS (12.4%)  .                  52,369,100 
                                                  -----------
BUSINESS SERVICES 
PRINTING, PUBLISHING & BROADCASTING (10.0%) 
American Banknote Corp. 
 11.25%, 12/01/07 ...............    3,000,000      3,007,500 
American Lawyer Media 
 9.75%, 12/15/07+ ...............    2,000,000      2,030,000 
Central European Media 
 Enterprises Ltd. 
 9.375%, 08/15/04 ...............    6,000,000      5,880,000 
Dialog Corp. PLC 
 11.0%, 11/15/07+ ...............    5,000,000      5,212,500 
Fox Kids Worldwide, Inc. 
 9.25%, 11/01/07+ ...............    7,000,000      6,790,000 
Pen Tab Industries, Inc. 
 10.875%, 02/01/07 ..............    3,500,000      3,368,750 
Radio One, Inc. 
 7.0%, 05/15/04(a) ..............    5,000,000      4,950,000 
Supercanal Holdings SA 
 14.5%, 12/15/07 ................    2,162,923      2,125,423 
Telemundo Group, Inc. 
 7.0%, 02/15/06(a) ..............    8,235,000      8,646,750 
                                                  -----------
                                                   42,010,923 
                                                  -----------
PROFESSIONAL SERVICES (1.6%) 
Scotsman Group, Inc. 
 8.625%, 12/15/07 ...............    4,000,000      4,000,000 
T/SF Communications Corp. 
 10.375%, 11/01/07 ..............    3,000,000      2,985,000 
                                                  -----------
                                                    6,985,000 
                                                  -----------
TRUCKING, SHIPPING (1.2%) 
Navigator Gas Transport 
 10.5%, 06/30/07+ ...............    4,850,000      5,116,750 
                                                  -----------
 TOTAL BUSINESS SERVICES (12.8%)                   54,112,673 
                                                  -----------
CAPITAL GOODS 
AEROSPACE (1.0%) 
Stellex Industries, Inc. 
 9.5%, 11/01/07+ ................    4,000,000      4,040,000 
                                                  -----------
BUILDING & CONSTRUCTION (5.3%) 
Airxcel, Inc. 
 11.0%, 11/15/07+ ...............    4,000,000      4,090,000 
GS Superhighway Holdings 
 10.25%, 08/15/07+...............   10,000,000      8,750,000 

                                       14
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE HIGH YIELD PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

=============================================================
                                    PRINCIPAL        VALUE 
                                      AMOUNT       (NOTE 1) 
- -------------------------------------------------------------
MMI Products, Inc. 
 11.25%, 04/15/07 ...............  $ 4,000,000    $ 4,360,000 
Werner Holdings Co., Inc. 
 10.0%, 11/15/07+................    5,000,000      5,137,500 
                                                  -----------
                                                   22,337,500 
                                                  -----------
MACHINERY (1.6%) 
High Voltage Engineering 
 10.5%, 08/15/04+................    6,500,000      6,776,250 
                                                  -----------
 TOTAL CAPITAL GOODS (7.9%)  ....                  33,153,750 
                                                  -----------
CONSUMER CYCLICALS 
AUTO RELATED (3.1%) 
Advanced Accessory Systems 
 9.75%, 10/01/07+................    2,700,000      2,662,875 
Safety Components 
 International, Inc. 
 10.125%, 07/15/07 ..............    3,500,000      3,605,000 
United Auto Group, Inc. 
 11.0%, 07/15/07+ ...............    7,000,000      6,895,000 
                                                  -----------
                                                   13,162,875 
                                                  -----------
HOUSEHOLD FURNITURE, APPLIANCES (1.0%) 
Sealy Mattress Co. 
 9.875%, 12/15/07+ ..............    4,100,000      4,197,375 
                                                  -----------
LEISURE RELATED (5.8%) 
Discovery Zone--Units 
 13.5%, 08/01/02 (b)+ ...........    3,500,000      3,648,750 
Hedstrom Corp. 
 10.0%, 06/01/07+ ...............    6,000,000      6,052,500 
Penn National Gaming, Inc. 
 10.625%, 12/15/04+ .............    3,000,000      3,105,000 
Riviera Holdings Corp. 
 10.0%, 08/15/04+ ...............    3,000,000      2,977,500 
Trump Atlantic City Associates 
 11.25%, 05/01/06 ...............    4,500,000      4,443,750 
Waterford Gaming LLC 
 12.75%, 11/15/03................    4,000,000      4,400,000 
                                                  -----------
                                                   24,627,500 
                                                  -----------
RETAIL--GENERAL (0.6%) 
Pantry, Inc. 
 12.0%, 11/15/00 ................    2,150,000      2,316,625 
                                                  -----------
 TOTAL CONSUMER CYCLICALS (10.5%)                  44,304,375 
                                                  -----------
CONSUMER NONCYCLICALS 
CONTAINERS (2.7%) 
Anchor Glass 
 11.25%, 04/01/05+ ..............    4,000,000      4,300,000 
MVE, Inc. 
 12.5%, 02/15/02 ................    2,000,000      1,970,000 
Riverwood International Corp. 
 10.625%, 08/01/07+ .............    5,000,000      5,062,500 
                                                  -----------
                                                   11,332,500 
                                                  -----------
DRUGS (1.1%) 
Schein Pharmaceutical 
 8.906%, 12/15/04+(c) ...........    5,000,000      4,887,500 
                                                  -----------
FOODS (4.8%) 
Cuddy International Corp. 
 10.75%, 12/01/07+ ..............    4,000,000      4,025,000 
Imperial Holly Corp. 
 9.75%, 12/15/07+................    5,000,000      5,040,625 
Richmont Marketing Special 
 10.125%, 12/15/07+ .............  $ 3,000,000    $ 3,045,000 
Specialty Foods Corp. 
 11.125%, 10/01/02 ..............    8,000,000      8,080,000 
                                                  -----------
                                                   20,190,625 
                                                  -----------
RETAIL--FOODS (0.5%) 
Digiorgio Corp. 
 10.0%, 06/15/07 ................    2,000,000      1,970,000 
                                                  -----------
 TOTAL CONSUMER NONCYCLICALS (9.1%)                38,380,625 
                                                  -----------
CREDIT SENSITIVE 
FINANCIAL SERVICES (2.9%) 
Metris Companies, Inc. 
 10.0%, 11/01/04+ ...............   10,000,000     10,225,000 
Wilshire Financial 
 Services Group 
 13.0%, 08/15/04.................    2,000,000      2,035,000 
                                                  -----------
 TOTAL CREDIT SENSITIVE (2.9%)                     12,260,000 
                                                  -----------
ENERGY 
OIL--DOMESTIC (4.7%) 
Transamerican Energy 
 11.5%, 06/15/02+ ...............   13,000,000     13,065,000 
TransTexas Gas Corp. 
 13.75%, 12/31/01 ...............    5,829,000      6,513,908 
                                                  -----------
                                                   19,578,908 
                                                  -----------
OIL--INTERNATIONAL (1.9%) 
Hurricane Hydrocarbons 
 11.75%, 11/01/04+ ..............    8,000,000      8,040,000 
                                                  -----------
OIL--SUPPLIES & CONSTRUCTION (1.5%) 
Celestica International, Inc. 
 10.5%, 12/31/06 ................    2,500,000      2,646,875 
Deeptech International, Inc. 
 12.0%, 12/15/00 ................    3,500,000      3,696,875 
                                                  -----------
                                                    6,343,750 
                                                  -----------
 TOTAL ENERGY (8.1%) ............                  33,962,658 
                                                  -----------
TECHNOLOGY 
ELECTRONICS (4.8%) 
Details, Inc. 
 10.0%, 11/15/05+................    4,000,000      4,110,000 
Interactive Systems, Inc. 
 Zero Coupon, 08/01/03(d) .......    1,500,000        525,000 
International Logistics Ltd. 
 9.75%, 10/15/07+ ...............    6,000,000      5,940,000 
Sullivan Graphics, Inc. 
 12.75%, 08/01/05 ...............    5,000,000      5,050,000 
Unisys Corp. 
 11.75%, 10/15/04 ...............    4,000,000      4,580,000 
                                                  -----------
                                                   20,205,000 
                                                  -----------
TELECOMMUNICATIONS (20.7%) 
American Telecasting, Inc.  
 Zero Coupon, 08/15/05(d) .......    5,000,000      1,500,000 
EchoStar Communications Corp. 
 12.5%, 07/01/02+ ...............    7,000,000      7,577,500 
GST Telecommunications, Inc. 
 12.75%, 11/15/07 ...............    5,000,000      5,225,000 
Ionica Group PLC 
 Zero Coupon, 05/01/07(d) .......   13,000,000      5,200,000 

                                       15
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE HIGH YIELD PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

=============================================================
                                    PRINCIPAL        VALUE 
                                      AMOUNT       (NOTE 1) 
- -------------------------------------------------------------
Iridium LLC/Capital Corp. 
 14.0%, 07/15/05 ................  $12,000,000   $ 13,110,000 
Knology Holdings, Inc. 
 Zero Coupon, 10/15/07(d) .......   15,000,000      8,062,500 
Microcell 
 Telecommunications, Inc. 
 Zero Coupon, 06/01/06(d) .......   10,000,000      6,750,000 
Netia Holdings B.V.: 
 Zero Coupon, 11/01/07+(d)  .....    3,000,000      1,710,000 
 10.25%, 11/01/07+ ..............    5,000,000      4,800,000 
Optel, Inc. 
 13.0%, 02/15/05 ................   10,000,000     10,600,000 
Orion Network Systems, Inc. 
 11.25%, 01/15/07 ...............    4,000,000      4,500,000 
Primus Telecommunications 
 11.75%, 08/01/04 ...............    6,500,000      6,922,500 
Winstar Equipment Corp. 
 12.5%, 03/15/04 ................   10,000,000     11,150,000 
                                                 ------------
                                                   87,107,500 
                                                 ------------
 TOTAL TECHNOLOGY (25.5%)  ......                 107,312,500 
                                                 ------------
DIVERSIFIED 
MISCELLANEOUS (0.7%) 
Elgin National Industries 
 11.0%, 11/01/07+ ...............  $ 3,000,000   $  3,101,250 
                                                 ------------
TOTAL LONG-TERM DEBT SECURITIES (89.9%) 
 (Amortized Cost $371,488,588)                    378,956,931 
                                                 ------------
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES 
Federal Home Loan 
 Mortgage Corp. 
  6.0%, 01/02/98 ................   30,000,000     29,995,000 
                                                 ------------
TOTAL SHORT-TERM DEBT SECURITIES (7.1%) 
 (Amortized Cost $29,995,000) ...                  29,995,000 
                                                 ------------
TOTAL INVESTMENTS (97.1%) 
 (Cost/Amortized Cost 
 $401,820,273)...................                 409,444,270 
OTHER ASSETS 
 LESS LIABILITIES (2.9%).........                  12,366,608 
                                                 ------------
NET ASSETS (100.0%) .............                $421,810,878 
                                                 ============ 
</TABLE>

- ------------ 
*      Non-income producing. 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At December 31, 1997, these securities amounted to $197,227,625 
       or 46.8% of net assets. 
(a)    Coupon will increase periodically based upon a predetermined schedule. 
       Stated interest rate in effect at December 31, 1997. 
(b)    Consists of more than one class of securities traded together as a 
       unit; generally bonds with attached stocks or warrants. 
(c)    Coupon will fluctuate based upon an interest rate index. Stated 
       interest rate in effect at December 31, 1997. 
(d)    Debt security initially issued in zero coupon form which converts to 
       coupon form at a specific rate and date. 

                       See Notes to Financial Statements.

                                       16
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH & INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
===========================================================
                                     NUMBER        VALUE 
                                   OF SHARES     (NOTE 1) 
- -----------------------------------------------------------
<S>                                 <C>         <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS (1.6%) 
Dupont (E.I.) de Nemours & Co. ..   158,000     $ 9,489,875 
                                                -----------
CHEMICALS--SPECIALTY (0.6%) 
Praxair, Inc. ...................    77,000       3,465,000 
                                                -----------
 TOTAL BASIC MATERIALS (2.2%)  ..                12,954,875 
                                                -----------
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (2.6%) 
USA Waste Services, Inc.*  ......   113,295       4,446,829 
Waste Management, Inc. ..........   390,000      10,725,000 
                                                -----------
                                                 15,171,829 
                                                -----------
PRINTING, PUBLISHING & 
 BROADCASTING (3.3%) 
Belo (A.H.) Corp. (Series A)  ...    96,000       5,388,000 
Gannett Co. .....................    82,000       5,068,625 
New York Times Co. (Class A)  ...    41,000       2,711,125 
Reuters Holdings PLC (ADR)  .....    93,000       6,161,250 
                                                -----------
                                                 19,329,000 
                                                -----------
 TOTAL BUSINESS SERVICES (5.9%)                  34,500,829 
                                                -----------
CAPITAL GOODS 
AEROSPACE (0.6%) 
General Dynamics Corp. ..........    42,000       3,630,375 
                                                -----------
ELECTRICAL EQUIPMENT (1.5%) 
General Electric Co. ............   121,000       8,878,375 
                                                -----------
MACHINERY (2.7%) 
Allied Signal, Inc. .............    72,000       2,803,500 
Cooper Industries, Inc. .........    85,000       4,165,000 
Fluor Corp. .....................    87,000       3,251,625 
United Technologies Corp.  ......    77,100       5,613,844 
                                                -----------
                                                 15,833,969 
                                                -----------
 TOTAL CAPITAL GOODS (4.8%)  ....                28,342,719 
                                                -----------
CONSUMER CYCLICALS 
AIRLINES (1.7%) 
Delta Air Lines, Inc. ...........    39,200       4,664,800 
Northwest Airlines Corp. 
 (Class A)* .....................   111,000       5,314,125 
                                                -----------
                                                  9,978,925 
                                                -----------
APPAREL, TEXTILE (0.5%) 
Reebok International, Inc.*  ....   100,400       2,892,775 
                                                -----------
AUTOS & TRUCKS (1.3%) 
Harley-Davidson, Inc. ...........   285,000       7,801,875 
                                                -----------
HOUSEHOLD FURNITURE, 
 APPLIANCES (0.7%) 
Sunbeam Corp. ...................    91,500       3,854,438 
                                                -----------
RETAIL--GENERAL (3.8%) 
Dayton Hudson Corp. .............    92,000       6,210,000 
Federated Department Stores, 
 Inc. * .........................    94,600       4,073,712 
Home Depot, Inc. ................   124,800       7,347,600 
Sears, Roebuck & Co. ............   103,800       4,696,950 
                                                -----------
                                                 22,328,262 
                                                -----------
 TOTAL CONSUMER CYCLICALS (8.0%)                 46,856,275 
                                                -----------
CONSUMER NONCYCLICALS 
CONTAINERS (0.5%) 
Sealed Air Corp.* ...............    44,000     $ 2,717,000 
                                                -----------
DRUGS (6.3%) 
American Home Products Corp.  ...    67,000       5,125,507 
Centocor, Inc.* .................   253,900       8,442,175 
Genzyme Corp. (General 
 Division)* .....................    70,000       1,942,500 
Merck & Co., Inc. ...............    92,000       9,775,000 
Schering Plough Corp. ...........   189,000      11,741,625 
                                                -----------
                                                 37,026,807 
                                                -----------
FOODS (3.4%) 
Campbell Soup Co. ...............   215,000      12,496,875 
Heinz (H.J.) Co. ................    93,000       4,725,562 
Tyson Foods, Inc. ...............   135,200       2,771,600 
                                                -----------
                                                 19,994,037 
                                                -----------
HOSPITAL SUPPLIES & SERVICES (1.9%) 
Baxter International, Inc.  .....    61,900       3,122,081 
Becton, Dickinson & Co. .........    46,000       2,300,000 
PacifiCare Health Systems, Inc. 
 (Class B) * ....................   115,000       6,023,125 
                                                -----------
                                                 11,445,206 
                                                -----------
SOAPS & TOILETRIES (1.7%) 
Gillette Co. ....................   100,000      10,043,750 
                                                -----------
TOBACCO (4.5%) 
Philip Morris Cos., Inc. ........   238,500      10,807,031 
RJR Nabisco Holdings Corp.  .....   410,000      15,375,000 
                                                -----------
                                                 26,182,031 
                                                -----------
 TOTAL CONSUMER NONCYCLICALS (18.3%)            107,408,831 
                                                -----------
CREDIT SENSITIVE 
BANKS (6.8%) 
Chase Manhattan Corp. ...........   151,000      16,534,500 
Citicorp ........................    97,800      12,365,587 
First Chicago NBD Corp. .........    12,825       1,070,887 
First Union Corp. ...............   197,000      10,096,250 
                                                -----------
                                                 40,067,224 
                                                -----------
FINANCIAL SERVICES (4.5%) 
Household International, Inc.  ..    57,000       7,271,062 
MBNA Corp. ......................   124,500       3,400,406 
Morgan Stanley, Dean Witter, 
 Discover & Co. .................   185,000      10,938,125 
PMI Group, Inc. .................    66,600       4,816,013 
                                                -----------
                                                 26,425,606 
                                                -----------
INSURANCE (5.4%) 
American International Group, 
 Inc. ...........................    85,000       9,243,750 
General Re Corp. ................    26,400       5,596,800 
Hartford Financial Services 
 Group, Inc. ....................    56,500       5,286,281 
Hartford Life, Inc. (Class A)  ..    60,000       2,718,750 
PennCorp Financial Group, Inc.  .    93,000       3,318,938 
Travelers Group, Inc. ...........    46,500       2,505,188 
Travelers Property Casualty 
 Corp. (Class A).................    63,000       2,772,000 
                                                -----------
                                                 31,441,707 
                                                -----------

                                       17
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH & INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

===========================================================
                                     NUMBER        VALUE 
                                   OF SHARES     (NOTE 1) 
- -----------------------------------------------------------
REAL ESTATE (0.0%) 
Security Capital Group--
 Warrants* ......................     2,513    $     13,193 
                                               ------------
UTILITY--ELECTRIC (2.1%) 
AES Corp.* ......................    18,200         848,575 
CMS Energy Corp. ................    53,000       2,335,312 
FPL Group, Inc. .................    86,000       5,090,125 
NIPSCO Industries, Inc. .........    56,000       2,768,500 
Pinnacle West Capital Corp.  ....    36,000       1,525,500 
                                               ------------
                                                 12,568,012 
                                               ------------
UTILITY--TELEPHONE (1.8%) 
AT&T Corp. ......................    85,300       5,224,625 
Teleport Communications Group, 
 Inc. (Class A)* ................    99,700       5,471,038 
                                               ------------
                                                 10,695,663 
                                               ------------
 TOTAL CREDIT SENSITIVE (20.6%)                 121,211,405 
                                               ------------
ENERGY 
OIL--DOMESTIC (4.7%) 
Apache Corp. ....................   210,000       7,363,125 
Enron Oil & Gas Co. .............   130,000       2,754,375 
Murphy Oil Corp. ................    91,000       4,931,063 
USX-Marathon Group ..............   325,000      10,968,750 
Union Pacific Resources Group, 
 Inc. ...........................    68,800       1,668,400 
                                               ------------
                                                 27,685,713 
                                               ------------
OIL--INTERNATIONAL (4.0%) 
Gulf Canada Resources Ltd.*  ....   345,000       2,415,000 
Mobil Corp. .....................    88,600       6,395,813 
Texaco, Inc. ....................   270,400      14,703,000 
                                               ------------
                                                 23,513,813 
                                               ------------
OIL--SUPPLIES & CONSTRUCTION (1.2%) 
Dresser Industries, Inc. ........   125,000       5,242,187 
Transocean Offshore, Inc.  ......    41,800       2,014,238 
                                               ------------
                                                  7,256,425 
                                               ------------
RAILROADS (0.2%) 
Canadian Pacific Ltd. ...........    39,000       1,062,750 
                                               ------------
 TOTAL ENERGY (10.1%) ...........                59,518,701 
                                               ------------
TECHNOLOGY 
ELECTRONICS (3.8%) 
Altera Corp.* ...................    34,800       1,152,750 
Atmel Corp.* ....................   319,000       5,921,437 
Cisco Systems, Inc.* ............   144,750       8,069,812 
Solectron Corp.* ................    49,200       2,044,875 
Xilinx, Inc.* ...................   145,000       5,084,063 
                                               ------------
                                                 22,272,937 
                                               ------------
OFFICE EQUIPMENT (1.1%) 
Compaq Computer Corp. ...........    42,250       2,384,484 
Hewlett-Packard Co. .............    71,000       4,437,500 
                                               ------------
                                                  6,821,984 
                                               ------------
OFFICE EQUIPMENT SERVICES (3.4%) 
Electronic Data Systems Corp.  ..   139,200       6,116,100 
First Data Corp. ................   467,000      13,659,750 
                                               ------------
                                                 19,775,850 
                                               ------------
TELECOMMUNICATIONS (3.1%) 
Intermedia Communications, 
 Inc.* ..........................       370          22,478 
MCI Communications Corp. ........   330,000      14,128,125 
Scientific Atlanta, Inc. ........    80,000    $  1,340,000 
WorldCom, Inc.* .................    89,900       2,719,475 
                                               ------------
                                                 18,210,078 
                                               ------------
 TOTAL TECHNOLOGY (11.4%)........                67,080,849 
                                               ------------
DIVERSIFIED 
MISCELLANEOUS (2.9%) 
Tyco International Ltd. .........   195,200       8,796,200 
U.S. Industries, Inc. ...........    87,000       2,620,875 
Viad Corp. ......................   130,000       2,510,625 
Whitman Corp. ...................   109,000       2,840,813 
                                               ------------
 TOTAL DIVERSIFIED (2.9%)........                16,768,513 
                                               ------------
TOTAL COMMON STOCKS AND OTHER 
 INVESTMENTS (84.2%) 
 (Cost $428,916,307) ............               494,642,997 
                                               ------------
PREFERRED STOCKS: 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.2%) 
Republic Industries, Inc. 
 6.5% Exch. Conv. ...............    51,500       1,210,250 
                                               ------------
TRUCKING, SHIPPING (0.2%) 
CNF Trust I 
 5.0% Conv. Series A ............    20,500       1,168,500 
                                               ------------
 TOTAL BUSINESS SERVICES (0.4%)                   2,378,750 
                                               ------------
CAPITAL GOODS (0.4%) 
AEROSPACE 
Loral Space & Communications 
 6.0% Conv. .....................    39,200       2,410,800 
                                               ------------
CONSUMER CYCLICALS (0.3%) 
AIRLINES 
Continental Airlines Finance 
 Trust 8.5% Conv. ...............    19,600       2,016,350 
                                               ------------
CREDIT SENSITIVE (0.3%) 
UTILITY--ELECTRIC 
AES Trust I 
 5.375% Conv. Series A ..........    25,200       1,808,100 
                                               ------------
ENERGY (0.2%) 
OIL--DOMESTIC 
Devon Financing Trust 
 $3.25 Conv. ....................    12,500         915,625 
                                               ------------
TECHNOLOGY 
TELECOMMUNICATIONS (1.8%) 
Intermedia Communications, Inc.: 
 7.0% Conv.+.....................    29,400       1,205,400 
 7.0% Conv. Series D ............    26,400       1,082,400 
Mobile Telecommunications 
 $2.25 Conv. ....................    30,850       1,033,475 
Nextel Strypes Trust 
 7.25% Conv. ....................    55,700       1,322,875 
QualComm Financial Trust: 
 5.75% Conv. ....................    18,300         856,669 
 5.75% Conv.+ ...................    28,800       1,348,200 
WorldCom, Inc. 
 8.0% Conv. .....................    33,200       3,481,850 
                                              ------------- 
 TOTAL TECHNOLOGY (1.8%) ........                10,330,869 
                                              ------------- 
TOTAL PREFERRED STOCKS (3.4%) 
 (Cost $18,227,795) .............                19,860,494 
                                              ------------- 
</TABLE>

                                       18
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH & INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
===========================================================
                                   PRINCIPAL       VALUE 
                                    AMOUNT       (NOTE 1) 
- -----------------------------------------------------------
<S>                               <C>           <C>
LONG-TERM DEBT SECURITIES: 
BUSINESS SERVICES 
PROFESSIONAL SERVICES (0.4%) 
Career Horizons, Inc. 
 7.0% Conv., 11/01/02...........  $  835,000    $1,736,800 
Personnel Group of America: 
 5.75% Conv., 07/01/04 .........     120,000       136,200 
 5.75% Conv., 07/01/04+ ........     375,000       425,625 
                                                ----------
 TOTAL BUSINESS SERVICES (0.4%)                  2,298,625 
                                                ----------
CAPITAL GOODS 
AEROSPACE (0.2%) 
Orbital Sciences Corp. 
 5.0% Conv., 10/01/02+..........     660,000       843,150 
                                                ----------
BUILDING & CONSTRUCTION (0.1%) 
Halter Marine Group, Inc. 
 4.5% Conv., 09/15/04+..........     710,000       797,862 
                                                ----------
MACHINERY (0.3%) 
DII Group, Inc. 
 6.0% Conv., 10/15/02+..........   1,100,000     1,681,625 
                                                ----------
 TOTAL CAPITAL GOODS (0.6%)  ...                 3,322,637 
                                                ----------
CONSUMER CYCLICALS 
FOOD SERVICES, LODGING (0.5%) 
Cendant Corp. 
 4.75% Conv., 03/01/03..........   2,265,000     3,046,425 
                                                ----------
RETAIL--GENERAL (0.3%) 
U.S. Office Products Co. 
 5.5% Conv., 02/01/01 ..........   1,530,000     1,818,787 
                                                ----------
 TOTAL CONSUMER CYCLICALS (0.8%)                 4,865,212 
                                                ----------
CONSUMER NONCYCLICALS 
DRUGS (0.7%) 
MedImmune, Inc.: 
 7.0% Conv. Sub. Note, 
 07/01/03+......................     380,000       864,025 
 7.0% Conv., 07/01/03...........     920,000     2,091,850 
Quintiles Transnational Corp.: 
 4.25% Conv., 05/31/00+ ........     580,000       651,775 
 4.25% Conv., 05/31/00 .........     475,000       533,781 
                                                ----------
                                                 4,141,431 
                                                ----------
HOSPITAL SUPPLIES & SERVICES (0.5%) 
FPA Medical Management, Inc.: 
 6.5% Conv., 12/15/01 ..........   1,060,000     1,081,200 
 6.5% Conv., 12/15/01+ .........     465,000       474,300 
RES-Care, Inc. 
 6.0% Conv., 12/01/04+ .........   1,150,000     1,311,000 
                                                ----------
                                                 2,866,500 
                                                ----------
 TOTAL CONSUMER NONCYCLICALS (1.2%)              7,007,931 
                                                ----------
CREDIT SENSITIVE 
FINANCIAL SERVICES (0.3%) 
RAC Financial Group, Inc.: 
 7.25% Conv. Sub. Note, 
 08/15/03+ .....................     365,000       879,650 
 7.25% Conv., 08/15/03 .........     480,000     1,156,800 
                                                ----------
                                                 2,036,450 
                                                ----------
INSURANCE (0.3%) 
Penn Treaty American Corp.: 
 6.25% Conv., 12/01/03 .........  $  535,000    $  689,481 
 6.25% Conv., 12/01/03+ ........     660,000       850,575 
                                                ----------
                                                 1,540,056 
                                                ----------
 TOTAL CREDIT SENSITIVE (0.6%)                   3,576,506 
                                                ----------
ENERGY 
COAL & GAS PIPELINES (0.3%) 
Nabors Industries, Inc. 
 5.0% Conv., 05/15/06 ..........   1,110,000     2,009,100 
                                                ----------
OIL--SUPPLIES & CONSTRUCTION (0.6%) 
Diamond Offshore Drilling, Inc. 
 3.75% Conv. Sub. Note, 
 02/15/07.......................   1,120,000     1,482,600 
Parker Drilling Co. 
 5.5% Conv. Sub. Note, 
 08/01/04 ......................   1,035,000     1,076,400 
Seacor Holdings, Inc.: 
 5.375% Conv., 11/15/06+ .......     485,000       549,263 
 5.375% Conv., 11/15/06 ........     345,000       390,713 
                                                ----------
                                                 3,498,976 
                                                ----------
 TOTAL ENERGY (0.9%) ...........                 5,508,076 
                                                ----------
TECHNOLOGY 
ELECTRONICS (4.0%) 
Altera Corp. 
 5.75% Conv. Sub. Note, 
 06/15/02+......................   1,680,000     2,305,800 
Baan Co.: 
 4.5% Conv. Sub. Note, 
 12/15/01+......................     845,000     1,294,962 
 4.5% Conv. Sub. Note, 
 12/15/01 ......................     335,000       513,387 
Cymer, Inc. 
 3.5% Conv., 08/06/04+(a)  .....   1,475,000     1,115,469 
Integrated Process Equipment 
 6.25% Conv., 09/15/04+ ........   2,195,000     1,819,106 
Level One Communications 
 4.0% Conv., 09/01/04+ .........   1,630,000     1,532,200 
Photronics, Inc. 
 6.0% Conv., 06/01/04 ..........   2,055,000     2,355,544 
Quantum Corp. 
 5.0% Conv., 03/01/03+ .........     385,000       698,775 
Sanmina Corp. 
 5.5% Conv., 08/15/02+ .........   1,410,000     3,417,488 
SCI Systems, Inc. 
 5.0% Conv., 05/01/06 ..........   1,795,000     3,343,188 
Solectron Corp. 
 6.0% Conv., 03/01/06+ .........   1,185,000     1,624,931 
Wind River Systems, Inc. 
 5.0% Conv., 08/01/02+ .........   1,420,000     1,519,400 
Xilinx, Inc. 
 5.25% Conv., 11/01/02+ ........   1,925,000     1,862,438 
                                                ----------
                                                23,402,688 
                                                ----------

                                       19
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH & INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

===========================================================
                                   PRINCIPAL       VALUE 
                                    AMOUNT       (NOTE 1) 
- -----------------------------------------------------------
TELECOMMUNICATIONS (0.3%) 
Comverse Technology, Inc.: 
 5.75% Conv., 10/01/06 .........  $   665,000  $    716,537 
 5.75% Conv. Sub. Note, 
 10/01/06+......................    1,200,000     1,293,000 
                                               ------------
                                                  2,009,537 
                                               ------------
 TOTAL TECHNOLOGY (4.3%)  ......                 25,412,225 
                                               ------------
TOTAL LONG-TERM DEBT SECURITIES (8.8%) 
 (Amortized Cost $46,485,364) ..                 51,991,212 
                                               ------------
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (3.0%) 
Federal Home Loan Mortgage 
 Corp. 
 6.0%, due 01/02/98.............   17,600,000    17,597,067 
                                               ------------
TOTAL SHORT-TERM DEBT SECURITIES (3.0%) 
 (Amortized Cost $17,597,067)                    17,597,067 
                                               ------------
TOTAL INVESTMENTS (99.4%) 
 (Cost/Amortized Cost 
 $511,226,533) .................                584,091,770 
OTHER ASSETS 
 LESS LIABILITIES (0.6%)  ......                  3,664,123 
                                               ------------
NET ASSETS (100.0%) ............               $587,755,893 
                                               ============ 
</TABLE>

- ------------ 
*      Non-income producing. 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At December 31, 1997, these securities amounted to $30,366,019 
       or 5.2% of net assets. 
(a)    Coupon will increase periodically based upon a predetermined schedule. 
       Stated interest rate in effect at December 31, 1997. 
       Glossary: 
       ADR--American Depository Receipt 

                       See Notes to Financial Statements.

                                       20
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
=============================================================
                                       NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- -------------------------------------------------------------
<S>                                    <C>        <C>
COMMON STOCKS: 
BASIC MATERIALS 
CHEMICALS (2.2%) 
Air Products & Chemicals, Inc.  ...    13,300     $ 1,093,925 
Avery Dennison Corp. ..............    12,200         545,950 
Dow Chemical Co. ..................    28,300       2,872,450 
Dupont (E.I.) de Nemours & Co. ....   140,600       8,444,787 
Eastman Chemical Co. ..............     8,800         524,150 
Ecolab, Inc. ......................     8,900         493,394 
FMC Corp.* ........................     7,100         477,919 
Goodrich (B.F.) Co. ...............    10,500         435,094 
Grace (W.R.) & Co. ................     8,800         707,850 
Hercules, Inc. ....................    12,000         600,750 
Millipore Corp. ...................    11,900         403,856 
Monsanto Co. ......................    73,300       3,078,600 
Rohm & Haas Co. ...................     7,700         737,275 
Union Carbide Corp. ...............    15,000         644,063 
                                                  -----------
                                                   21,060,063 
                                                  -----------
CHEMICALS--SPECIALTY (0.5%) 
Great Lakes Chemical Corp. ........    10,100         453,237 
Morton International, Inc. ........    15,700         539,688 
Praxair, Inc. .....................    19,600         882,000 
Raychem Corp. .....................    10,200         439,238 
Sigma-Aldrich Corp. ...............    11,900         473,025 
Southern Co. ......................    85,000       2,199,375 
                                                  -----------
                                                    4,986,563 
                                                  -----------
METALS & MINING (0.7%) 
Alcan Aluminium Ltd. ..............    13,400         370,175 
Alcan Aluminium Ltd. (Canada) .....    14,800         407,933 
Aluminum Co. of America ...........    21,600       1,520,100 
Barrick Gold Corp. ................    52,900         985,263 
Engelhard Corp. ...................    25,650         445,669 
Freeport-McMoRan Copper & Gold, 
 Inc. (Class B) ...................    30,000         472,500 
Inco Ltd. .........................    26,000         442,000 
Newmont Mining Corp. ..............    19,407         570,081 
Phelps Dodge Corp. ................     7,500         466,875 
Placer Dome, Inc. .................    47,800         606,463 
Reynolds Metals Co. ...............     8,500         510,000 
                                                  -----------
                                                    6,797,059 
                                                  -----------
PAPER (1.0%) 
Champion International Corp.  .....    11,400         516,562 
Fort James Corp. ..................    22,500         860,625 
Georgia Pacific Group .............    11,100         674,325 
International Paper Co. ...........    36,025       1,553,578 
Kimberly Clark Corp. ..............    67,244       3,315,970 
Mead Corp. ........................    16,200         453,600 
Stone Container Corp.* ............    30,200         315,213 
Temple Inland, Inc. ...............     7,700         402,806 
Union Camp Corp. ..................     8,400         450,975 
Westvaco Corp. ....................    14,800         465,275 
Willamette Industries, Inc.  ......    13,400         431,313 
                                                  -----------
                                                    9,440,242 
                                                  -----------
STEEL (0.2%) 
Allegheny Teledyne, Inc. ..........    20,200         522,675 
Nucor Corp. .......................     9,800         473,463 
Worthington Industries, Inc.  .....    21,500         354,750 
                                                  -----------
                                                    1,350,888 
                                                  -----------
 TOTAL BASIC MATERIALS (4.6%)  ....                43,634,815 
                                                  -----------
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.4%) 
Browning-Ferris Industries, Inc.  .    24,300     $   899,100 
Johnson Controls, Inc. ............     9,600         458,400 
Thermo Electron Corp.* ............    17,600         783,200 
Waste Management, Inc. ............    55,600       1,529,000 
                                                  -----------
                                                    3,669,700 
                                                  -----------
PRINTING, PUBLISHING & 
 BROADCASTING (2.2%) 
CBS Corp. .........................     2,100          61,819 
Clear Channel Communications, 
 Inc.* ............................    12,000         953,250 
Comcast Corp. (Class A) SPL  ......    41,800       1,319,313 
Deluxe Corp. ......................    13,200         455,400 
Donnelley (R.R.) & Sons Co.  ......    18,000         670,500 
Dow Jones & Co., Inc. .............    11,800         633,512 
Dun & Bradstreet Corp. ............    20,200         624,937 
Gannett Co. .......................    34,800       2,151,075 
King World Productions, Inc.  .....     7,900         456,225 
Knight-Ridder, Inc. ...............    10,700         556,400 
McGraw-Hill Companies, Inc.  ......    12,100         895,400 
New York Times Co. (Class A)  .....    11,300         747,213 
Tele-Communications, Inc. (Series 
 A)* ..............................    62,128       1,735,701 
Time Warner, Inc. .................    68,700       4,259,400 
Times Mirror Co. (Class A) ........    11,300         694,950 
Tribune Co. .......................    14,700         915,075 
U.S. West Media Group* ............    74,500       2,151,188 
Viacom, Inc. (Class A)* ...........     1,000          40,875 
Viacom, Inc. (Class B)* ...........    42,300       1,752,806 
                                                  -----------
                                                   21,075,039 
                                                  -----------
PROFESSIONAL SERVICES (0.5%) 
Block (H&R), Inc. .................    12,800         573,600 
Cognizant Corp. ...................    19,500         868,969 
Interpublic Group Cos., Inc.  .....    14,800         737,225 
Omnicom Group .....................    19,600         830,550 
Safety-Kleen Corp. ................    15,600         428,025 
Service Corp. International  ......    29,600       1,093,374 
                                                  -----------
                                                    4,531,743 
                                                  -----------
TRUCKING, SHIPPING (0.2%) 
Federal Express Corp.* ............    13,500         824,344 
Laidlaw, Inc. .....................    35,200         479,600 
Ryder System, Inc. ................    12,900         422,475 
                                                  -----------
                                                    1,726,419 
                                                  -----------
 TOTAL BUSINESS SERVICES (3.3%) ...                31,002,901 
                                                  -----------
CAPITAL GOODS 
AEROSPACE (1.5%) 
Boeing Co. ........................   122,274       5,983,784 
General Dynamics Corp. ............     7,400         639,637 
Lockheed Martin Corp. .............    23,704       2,334,844 
Northrop Grumman Corp. ............     7,800         897,000 
Raytheon Co. (Class A) ............        32           1,578 
Raytheon Co. (Class B) ............    41,700       2,105,850 
Rockwell International Corp.  .....    24,800       1,295,800 
TRW, Inc. .........................    14,400         768,600 
                                                  -----------
                                                   14,027,093 
                                                  -----------

                                       21
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

=============================================================
                                       NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- -------------------------------------------------------------
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.6%) 
Armstrong World Industries, Inc. ..     6,100     $   455,975 
Crane Co. .........................    10,600         459,775 
Louisiana Pacific Corp. ...........    22,800         433,200 
Masco Corp. .......................    19,400         986,975 
Owens Corning .....................    11,300         385,613 
PPG Industries, Inc. ..............    21,700       1,239,613 
Sherwin Williams Co. ..............    18,600         516,150 
Weyerhaeuser Co. ..................    23,700       1,162,781 
                                                  -----------
                                                    5,640,082 
                                                  -----------
ELECTRICAL EQUIPMENT (3.8%) 
Emerson Electric Co. ..............    54,700       3,087,131 
General Electric Co. ..............   401,200      29,438,050 
Grainger (W.W.), Inc. .............     6,100         592,844 
Thomas & Betts Corp. ..............     9,600         453,600 
Westinghouse Electric Corp.  ......    84,900       2,499,244 
                                                  -----------
                                                   36,070,869 
                                                  -----------
MACHINERY (1.7%) 
Allied Signal, Inc. ...............    69,800       2,717,837 
Case Corp. ........................     9,200         556,025 
Caterpillar, Inc. .................    46,400       2,253,300 
Cooper Industries, Inc. ...........    14,700         720,300 
Cummins Engine Company, Inc.  .....     7,000         413,438 
Deere & Co. .......................    31,100       1,813,519 
Dover Corp. .......................    26,800         968,150 
Fluor Corp. .......................    10,900         407,387 
Harnischfeger Industries, Inc.  ...    13,000         459,062 
Illinois Tool Works, Inc. .........    30,700       1,845,837 
Ingersoll Rand Co. ................    19,950         807,975 
Pall Corp. ........................    20,500         424,094 
Parker-Hannifin Corp. .............    13,150         603,256 
United Technologies Corp. .........    28,700       2,089,719 
                                                  -----------
                                                   16,079,899 
                                                  -----------
 TOTAL CAPITAL GOODS (7.6%)  ......                71,817,943 
                                                  -----------
CONSUMER CYCLICALS 
AIRLINES (0.4%) 
AMR Corp.* ........................    11,300       1,452,050 
Delta Air Lines, Inc. .............     8,600       1,023,400 
Southwest Airlines Co. ............    25,050         616,856 
US Airways Group, Inc.* ...........    11,000         687,500 
                                                  -----------
                                                    3,779,806 
                                                  -----------
APPAREL, TEXTILE (0.4%) 
Fruit of the Loom, Inc. (Class A)*     18,900         484,312 
Liz Claiborne, Inc. ...............    10,000         418,125 
National Service Industries, Inc.       9,000         446,063 
Nike, Inc. (Class B) ..............    37,800       1,483,650 
VF Corp. ..........................    16,500         757,969 
                                                  -----------
                                                    3,590,119 
                                                  -----------
AUTO RELATED (0.5%) 
Cooper Tire & Rubber Co. ..........    16,600         404,625 
Dana Corp. ........................    12,400         589,000 
Eaton Corp. .......................     8,600         767,550 
Echlin, Inc. ......................    14,100         510,244 
Genuine Parts Co. .................    19,700         668,569 
Goodyear Tire & Rubber Co. ........    16,700       1,062,537 
Snap-On, Inc. .....................    10,150         442,794 
                                                  -----------
                                                    4,445,319 
                                                  -----------
AUTOS & TRUCKS (1.7%) 
AutoZone, Inc.* ...................    17,800     $   516,200 
Chrysler Corp. ....................    82,500       2,902,969 
Ford Motor Co. ....................   146,100       7,113,244 
General Motors Corp. ..............    89,200       5,407,750 
Paccar, Inc. ......................    10,400         546,000 
                                                  -----------
                                                   16,486,163 
                                                  -----------
<PAGE>

FOOD SERVICES, LODGING (0.8%) 
Harrah's Entertainment, Inc.*  ....    25,200         475,650 
ITT Corp.* ........................    13,300       1,102,237 
Marriott International, Inc.  .....    14,900       1,031,825 
McDonald's Corp. ..................    85,100       4,063,525 
Tricon Global Restaurants, Inc.* ..    17,020         494,644 
Wendy's International, Inc.  ......    21,500         517,344 
                                                  -----------
                                                    7,685,225 
                                                  -----------

HOUSEHOLD FURNITURE, 
 APPLIANCES (0.3%) 
Black & Decker Corp. ..............    12,400         484,375 
Maytag Corp. ......................    13,400         499,987 
Newell Company ....................    20,500         871,250 
Rubbermaid, Inc. ..................    16,600         415,000 
Stanley Works .....................     9,200         434,125 
Whirlpool Corp. ...................     8,500         467,500 
                                                  -----------
                                                    3,172,237 
                                                  -----------
LEISURE RELATED (1.7%) 
American Greetings Corp. 
 (Class A) ........................    12,300         481,237 
Brunswick Corp. ...................    17,100         518,344 
Cendant Corp.* ....................    97,551       3,353,307 
Disney (Walt) Co. .................    82,400       8,162,750 
Hasbro, Inc. ......................    15,200         478,800 
Hilton Hotels Corp. ...............    30,000         892,500 
Mattel, Inc. ......................    34,843       1,297,902 
Mirage Resorts, Inc.* .............    21,200         482,300 
                                                  -----------
                                                   15,667,140 
                                                  -----------
PHOTO & OPTICAL (0.3%) 
Allergan, Inc. ....................    13,900         466,519 
Eastman Kodak Company .............    35,800       2,177,087 
Polaroid Corp. ....................     9,900         482,006 
                                                  -----------
                                                    3,125,612 
                                                  -----------
RETAIL--GENERAL (4.1%) 
Circuit City Stores-Circuit City 
 Group ............................    14,000         497,875 
Costco Cos., Inc.* ................    26,300       1,173,637 
CVS Corp. .........................    21,300       1,364,531 
Dayton Hudson Corp. ...............    27,000       1,822,500 
Dillard's, Inc. (Class A) .........    13,500         475,875 
Federated Department Stores, Inc.*     25,900       1,115,319 
Gap, Inc. .........................    49,800       1,764,787 
Harcourt General, Inc. ............     7,800         427,050 
Home Depot, Inc. ..................    90,400       5,322,300 
K-Mart Corp.* .....................    60,300         697,219 
Limited, Inc. .....................    32,800         836,400 
Lowe's Cos., Inc. .................    21,500       1,025,281 
May Department Stores Co. .........    28,800       1,517,400 
Nordstrom, Inc. ...................     9,300         561,488 
Penney (J.C.), Inc. ...............    30,800       1,857,625 
Sears, Roebuck & Co. ..............    48,500       2,194,625 

                                       22
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

=============================================================
                                       NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- -------------------------------------------------------------
Tandy Corp. .......................    13,000     $   501,313 
TJX Cos., Inc. ....................    19,700         677,188 
Toys R Us, Inc.* ..................    35,300       1,109,744 
Walgreen Co. ......................    61,000       1,913,875 
Wal-Mart Stores, Inc. .............   280,500      11,062,219 
Woolworth Corp.* ..................    22,100         450,288 
                                                  -----------
                                                   38,368,539 
                                                  -----------
 TOTAL CONSUMER CYCLICALS (10.2%)                  96,320,160 
                                                  -----------
CONSUMER NONCYCLICALS 
BEVERAGES (3.4%) 
Anheuser Busch Companies, Inc. ....    61,100       2,688,400 
Brown Forman Corp. (Class B)  .....     7,600         419,900 
Coca-Cola Co. .....................   303,900      20,247,337 
Pepsico, Inc. .....................   188,700       6,875,756 
Seagram Ltd. ......................    47,300       1,528,381 
                                                  -----------
                                                   31,759,774 
                                                  -----------
CONTAINERS (0.2%) 
Bemis, Inc. .......................    11,100         489,094 
Crown Cork & Seal Co., Inc.  ......    12,900         646,612 
Owens-Illinois, Inc.* .............    14,600         553,888 
                                                  -----------
                                                    1,689,594 
                                                  -----------
DRUGS (7.3%) 
ALZA Corp.* .......................    16,900         537,631 
American Home Products Corp.  .....    80,100       6,127,650 
Amgen, Inc.* ......................    32,800       1,775,300 
Bristol-Meyers Squibb Co. .........   123,200      11,657,800 
Lilly (Eli) & Co. .................   137,500       9,573,437 
Merck & Co., Inc. .................   148,500      15,778,125 
Pfizer, Inc. ......................   158,900      11,847,981 
Pharmacia & Upjohn, Inc. ..........    62,690       2,296,021 
Schering Plough Corp. .............    90,100       5,597,463 
Warner-Lambert Co. ................    33,400       4,141,600 
                                                  -----------
                                                   69,333,008 
                                                  -----------
FOODS (2.6%) 
Archer Daniels Midland Co. ........    67,262       1,458,745 
Campbell Soup Co. .................    56,700       3,295,687 
ConAgra, Inc. .....................    58,300       1,912,969 
CPC International, Inc. ...........    17,700       1,911,600 
General Mills, Inc. ...............    19,700       1,411,012 
Heinz (H.J.) Co. ..................    45,550       2,314,509 
Hershey Foods Corp. ...............    17,200       1,065,325 
Kellogg Co. .......................    50,900       2,525,912 
Pioneer Hi Bred International, 
 Inc. .............................     8,100         868,725 
Quaker Oats Co. ...................    16,900         891,475 
Ralston-Ralston Purina Group  .....    12,800       1,189,600 
Rite Aid Corp. ....................    15,200         892,050 
Sara Lee Corp. ....................    59,200       3,333,700 
Wrigley (Wm.), Jr. Co. ............    14,300       1,137,744 
                                                  -----------
                                                   24,209,053 
                                                  -----------
HOSPITAL SUPPLIES & SERVICES (3.6%) 
Abbott Laboratories ...............    95,100       6,234,994 
Baxter International, Inc. ........    34,500       1,740,094 
Becton, Dickinson & Co. ...........    14,400         720,000 
Biomet, Inc. ......................    19,100         489,437 
Boston Scientific Corp.* ..........    23,300       1,068,887 
Cardinal Health, Inc. .............    13,400       1,006,675 
Columbia/HCA Healthcare Corp. .....    80,800       2,393,700 
Guidant Corp. .....................    17,800       1,108,050 
Healthsouth Corp.* ................    47,900     $ 1,329,225 
Humana, Inc.* .....................    20,200         419,150 
Johnson and Johnson ...............   164,400      10,829,850 
Mallinckrodt, Inc. ................    11,900         452,200 
Medtronic, Inc. ...................    57,800       3,023,663 
Saint Jude Medical, Inc.* .........    17,150         523,075 
Tenet Healthcare Corp.* ...........    36,400       1,205,750 
United Healthcare Corp. ...........    23,200       1,152,750 
                                                  -----------
                                                   33,697,500 
                                                  -----------
RETAIL--FOOD (0.6%) 
Albertsons, Inc. ..................    30,400       1,440,200 
American Stores Co. ...............    33,700         692,956 
Giant Food, Inc. (Class A) ........    13,900         468,256 
Kroger Co.* .......................    31,500       1,163,531 
Supervalu, Inc. ...................    11,000         460,625 
Sysco Corp. .......................    21,500         979,594 
Winn Dixie Stores, Inc. ...........    18,400         803,850 
                                                  -----------
                                                    6,009,012 
                                                  -----------
SOAPS & TOILETRIES (3.2%) 
Avon Products, Inc. ...............    15,700         963,587 
Clorox Co. ........................    12,500         988,281 
Colgate Palmolive Co. .............    36,800       2,704,800 
Gillette Co. ......................    69,600       6,990,450 
International Flavors & 
 Fragrances, Inc. .................    13,000         669,500 
Procter & Gamble Co. ..............   167,900      13,400,519 
Unilever N.V. .....................    79,600       4,970,025 
                                                  -----------
                                                   30,687,162 
                                                  -----------
TOBACCO (1.8%) 
Fortune Brands, Inc. ..............    19,600         726,425 
Loews Corp. .......................    13,500       1,432,687 
Philip Morris Cos., Inc. ..........   299,100      13,552,969 
UST, Inc. .........................    22,700         838,481 
                                                  -----------
                                                   16,550,562 
                                                  -----------
 TOTAL CONSUMER NONCYCLICALS (22.7%)              213,935,665 
                                                  -----------
CREDIT SENSITIVE 
BANKS (8.3%) 
Ahmanson (H.F.) & Co. .............    12,000         803,250 
Banc One Corp. ....................    71,900       3,905,069 
Bank of New York Co., Inc. ........    46,800       2,705,625 
BankAmerica Corp. .................    86,100       6,285,300 
BankBoston Corp. ..................    18,000       1,690,875 
Bankers Trust New York Corp.  .....    12,300       1,382,981 
Barnett Banks, Inc. ...............    24,500       1,760,937 
Chase Manhattan Corp. .............    52,240       5,720,280 
Citicorp ..........................    56,500       7,143,719 
Comerica, Inc. ....................    13,000       1,173,250 
CoreStates Financial Corp. ........    25,000       2,001,562 
Fifth Third Bancorp ...............    19,000       1,553,250 
First Chicago NBD Corp. ...........    36,449       3,043,491 
First Union Corp. .................    77,000       3,946,250 
Golden West Financial Corp.  ......     6,800         665,125 
Huntington Bancshares, Inc.  ......    22,900         824,400 
KeyCorp. ..........................    26,800       1,897,775 
Mellon Bank Corp. .................    31,000       1,879,375 
Morgan (J.P.) & Co., Inc. .........    22,100       2,494,538 
National City Corp. ...............    26,400       1,735,800 
NationsBank Corp. .................    87,399       5,314,952 
Norwest Corp. .....................    92,000       3,553,500 

                                       23
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

=============================================================
                                       NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- -------------------------------------------------------------
PNC Bank Corp. ....................    37,700     $ 2,151,256 
Republic New York Corp. ...........     6,400         730,800 
State Street Corp. ................    19,200       1,117,200 
Suntrust Banks, Inc. ..............    26,200       1,870,025 
U.S. Bancorp. .....................    30,026       3,361,035 
Wachovia Corp. ....................    25,000       2,028,125 
Washington Mutual, Inc. ...........    30,800       1,965,425 
Wells Fargo & Co. .................    10,800       3,665,925 
                                                  -----------
                                                   78,371,095 
                                                  -----------
FINANCIAL SERVICES (2.5%) 
American Express Co. ..............    57,700       5,149,725 
Beneficial Corp. ..................     6,300         523,687 
Country Wide Credit Industries, 
 Inc. .............................    12,200         523,075 
Equifax, Inc. .....................    17,900         634,331 
Fleet Financial Group, Inc.  ......    30,879       2,313,995 
Green Tree Financial Corp. ........    22,500         589,219 
Household International, Inc.  ....    13,100       1,671,069 
MBIA, Inc. ........................    11,000         734,937 
MBNA Corp. ........................    61,687       1,684,826 
Merrill Lynch & Co., Inc. .........    40,800       2,975,850 
Morgan Stanley, Dean Witter, 
 Discover & Co. ...................    72,205       4,269,121 
Schwab (Charles) Corp. ............    31,850       1,335,709 
Synovus Financial Corp. ...........    21,000         687,750 
Transamerica Corp. ................     7,600         809,400 
                                                  -----------
                                                   23,902,694 
                                                  -----------
INSURANCE (4.8%) 
Aetna, Inc. .......................    18,443       1,301,384 
Allstate Corp. ....................    53,438       4,856,178 
American General Corp. ............    30,500       1,648,906 
American International Group, Inc.     86,225       9,376,969 
Aon Corp. .........................    20,550       1,204,744 
Chubb Corp. .......................    21,200       1,603,250 
CIGNA Corp. .......................     9,100       1,574,869 
Cincinnati Financial Corp. ........     6,800         957,100 
Conseco, Inc. .....................    22,500       1,022,344 
General Re Corp. ..................     9,800       2,077,600 
Hartford Financial Services Group, 
 Inc. .............................    14,500       1,356,656 
Jefferson-Pilot Corp. .............     8,700         677,512 
Lincoln National Corp. Industries .    12,200         953,125 
Marsh & McLennan Cos., Inc.  ......    20,700       1,543,444 
MGIC Investment Corp. .............    14,000         931,000 
Progressive Corp. .................     8,900       1,066,888 
Providian Financial Corp. .........    11,200         506,100 
Safeco Corp. ......................    17,100         833,625 
Saint Paul Cos., Inc. .............    10,300         845,244 
SunAmerica, Inc. ..................    24,000       1,026,000 
Torchmark Corp. ...................    17,000         715,063 
Travelers Group, Inc. .............   140,857       7,588,671 
UNUM Corp. ........................    16,700         908,063 
USF&G Corp. .......................    21,800         480,963 
                                                  -----------
                                                   45,055,698 
                                                  -----------
MORTGAGE RELATED (1.2%) 
Federal National Mortgage 
 Association ......................   130,600       7,452,362 
Federal Home Loan Mortgage Corp.  .    85,500       3,585,656 
                                                  -----------
                                                   11,038,018 
                                                  -----------
UTILITY--ELECTRIC (2.4%) 
American Electric Power, Inc.  ....    23,500     $ 1,213,187 
Baltimore Gas & Electric Co.  .....    18,300         623,344 
Carolina Power & Light Co. ........    18,300         776,606 
Central & South West Corp. ........    25,600         692,800 
CINergy Corp. .....................    19,613         751,423 
Consolidated Edison, Inc. .........    29,200       1,197,200 
Dominion Resources, Inc. ..........    23,100         983,194 
DTE Energy Co. ....................    17,500         607,031 
Duke Energy Co. ...................    44,630       2,471,386 
Edison International ..............    49,300       1,340,344 
Entergy Corp. .....................    30,000         898,125 
FirstEnergy Corp.* ................    28,600         829,400 
FPL Group, Inc. ...................    22,600       1,337,637 
GPU, Inc. .........................    15,000         631,875 
Houston Industries, Inc. ..........    35,400         944,737 
Northern States Power Co. .........     8,300         483,475 
Pacificorp. .......................    36,800       1,005,100 
Peco Energy Co. ...................    26,900         652,325 
PG&E Corp. ........................    54,400       1,655,800 
PP&L Resources, Inc. ..............    20,000         478,750 
Public Service Enterprise Group  ..    28,800         912,600 
Texas Utilities Co. ...............    29,900       1,242,719 
Unicom Corporation ................    26,900         827,175 
Union Electric Co. ................    12,700         549,275 
                                                  -----------
                                                   23,105,508 
                                                  -----------
UTILITY--GAS (0.4%) 
Columbia Gas System, Inc. .........     6,900         542,081 
Consolidated Natural Gas Co.  .....    11,500         695,750 
ENRON Corp. .......................    38,000       1,579,375 
Nicor, Inc. .......................    11,800         497,813 
                                                  -----------
                                                    3,315,019 
                                                  -----------
UTILITY--TELEPHONE (5.8%) 
Alltel Corp. ......................    22,500         923,906 
Ameritech Corp. ...................    67,900       5,465,950 
AT&T Corp. ........................   200,500      12,280,625 
Bell Atlantic Corp. ...............    95,696       8,708,336 
BellSouth Corp. ...................   122,300       6,887,019 
Frontier Corp. ....................    18,500         445,156 
GTE Corp. .........................   117,900       6,160,275 
SBC Communications, Inc. ..........   112,773       8,260,622 
Sprint Corp. ......................    53,100       3,112,988 
U.S. West Communications Group*  ..    57,500       2,594,688 
                                                  -----------
                                                   54,839,565 
                                                  -----------
 TOTAL CREDIT SENSITIVE (25.4%)                   239,627,597 
                                                  -----------
ENERGY 
COAL & GAS PIPELINES (0.5%) 
Burlington Resources, Inc. ........    21,830         978,257 
Coastal Corp. .....................    12,800         792,800 
Pacific Enterprises ...............    13,000         489,125 
Sonat, Inc. .......................    10,600         484,950 
Tenneco, Inc. .....................    20,300         801,850 
Williams Cos., Inc. ...............    39,500       1,120,813 
                                                  -----------
                                                    4,667,795 
                                                  -----------
OIL--DOMESTIC (1.9%) 
Amerada Hess Corp. ................    10,900         598,137 
Amoco Corp. .......................    60,400       5,141,550 

                                       24
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

=============================================================
                                       NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- -------------------------------------------------------------
Anadarko Petroleum Corp. ..........     7,600     $   461,225 
Apache Corp. ......................    12,200         427,762 
Ashland, Inc. .....................     8,300         445,606 
Atlantic Richfield Co. ............    39,400       3,156,925 
Kerr McGee Corp. ..................     7,200         455,850 
Occidental Petroleum Corp. ........    39,000       1,143,188 
Oryx Energy Co.* ..................    16,900         430,950 
Pennzoil Co. ......................     6,500         434,281 
Phillips Petroleum Co. ............    31,800       1,546,275 
Sun Co., Inc. .....................    11,500         483,719 
Union Pacific Resources Group, 
 Inc. .............................    30,608         742,244 
Unocal Corp. ......................    29,800       1,156,613 
USX-Marathon Group ................    34,700       1,171,125 
USX-U.S. Steel Group ..............    13,500         421,875 
                                                  -----------
                                                   18,217,325 
                                                  -----------
OIL--INTERNATIONAL (5.3%) 
Chevron Corp. .....................    81,100       6,244,700 
Exxon Corp. .......................   304,700      18,643,831 
Mobil Corp. .......................    97,400       7,031,063 
Royal Dutch Petroleum Co. (ADR)  ..   265,600      14,392,200 
Texaco, Inc. ......................    63,700       3,463,688 
                                                  -----------
                                                   49,775,482 
                                                  -----------
OIL--SUPPLIES & CONSTRUCTION (1.0%) 
Baker Hughes, Inc. ................    20,500         894,312 
Dresser Industries, Inc. ..........    20,900         876,494 
Halliburton Co. ...................    29,800       1,547,737 
Helmerich & Payne, Inc. ...........     7,000         475,125 
Schlumberger Ltd. .................    61,300       4,934,650 
Western Atlas, Inc.* ..............     6,400         473,600 
                                                  -----------
                                                    9,201,918 
                                                  -----------
RAILROADS (0.7%) 
Burlington Northern Santa Fe  .....    18,651       1,733,377 
CSX Corp. .........................    26,900       1,452,600 
Norfolk Southern Corp. ............    46,500       1,432,781 
Union Pacific Corp. ...............    29,700       1,854,394 
                                                  -----------
                                                    6,473,152 
                                                  -----------
 TOTAL ENERGY (9.4%)...............                88,335,672 
                                                  -----------
TECHNOLOGY 
ELECTRONICS (4.2%) 
Advanced Micro Devices, Inc.*  ....    25,100         450,231 
AMP, Inc. .........................    27,100       1,138,200 
Applied Materials, Inc.* ..........    44,900       1,352,613 
BB&T Corp. ........................    17,100       1,095,469 
Cisco Systems, Inc.* ..............   123,150       6,865,612 
EMC Corp.* ........................    60,800       1,668,200 
Harris Corp. ......................    10,300         472,512 
Intel Corp. .......................   201,300      14,141,325 
ITT Industries, Inc. ..............    14,500         454,938 
KLA-Tencor Corp.* .................    13,400         517,575 
LSI Logic Corp.* ..................    23,500         464,125 
Micron Technology, Inc.* ..........    24,700         642,200 
Motorola, Inc. ....................    73,400       4,188,388 
National Semiconductor Corp.*  ....    19,300         500,594 
Parametric Technology Corp.*  .....    15,000         710,625 
Perkin-Elmer Corp. ................     7,200         511,650 
Seagate Technology, Inc.* .........    28,700         552,475 
Siebel Systems, Inc.* .............        27           1,129 
Texas Instruments, Inc. ...........    47,300     $ 2,128,500 
3Com Corp.* .......................    42,500       1,484,844 
                                                  -----------
                                                   39,341,205 
                                                  -----------
OFFICE EQUIPMENT (4.1%) 
Bay Networks, Inc.* ...............    24,700         631,394 
Ceridian Corp.* ...................    10,800         494,775 
Compaq Computer Corp. .............    93,235       5,261,950 
Dell Computer Corp.* ..............    40,800       3,427,200 
Digital Equipment Corp.* ..........    18,300         677,100 
Hewlett-Packard Co. ...............   128,200       8,012,500 
Honeywell, Inc. ...................    15,000       1,027,500 
International Business Machines 
 Corp. ............................   121,100      12,662,519 
Pitney Bowes, Inc. ................    17,800       1,600,888 
Sun Microsystems, Inc.* ...........    45,500       1,814,313 
Unisys Corp.* .....................    36,100         500,888 
Xerox Corp. .......................    40,100       2,959,881 
                                                  -----------
                                                   39,070,908 
                                                  -----------
OFFICE EQUIPMENT SERVICES (3.4%) 
Adobe Systems, Inc. ...............    12,700         523,875 
Automatic Data Processing, Inc.  ..    35,900       2,203,362 
Computer Associates International, 
 Inc. .............................    66,925       3,538,659 
Computer Sciences Corp.* ..........     9,200         768,200 
First Data Corp. ..................    54,400       1,591,200 
HBO & Co. .........................    23,500       1,128,000 
Microsoft Corp.* ..................   146,800      18,973,900 
Novell, Inc.* .....................    59,600         447,000 
Oracle Corp.* .....................   120,787       2,695,060 
Silicon Graphics, Inc.* ...........    34,500         429,094 
                                                  -----------
                                                   32,298,350 
                                                  -----------
TELECOMMUNICATIONS (2.3%) 
AirTouch Communications, Inc.* ....    61,800       2,568,562 
Andrew Corp.* .....................    19,212         461,088 
Cabletron Systems, Inc.* ..........    33,000         495,000 
DSC Communications Corp.* .........    19,800         475,200 
Lucent Technologies, Inc. .........    79,094       6,317,633 
MCI Communications Corp. ..........    85,300       3,651,906 
Northern Telecommunications Ltd.  .    32,300       2,874,700 
Tellabs, Inc.* ....................    22,300       1,179,113 
WorldCom, Inc.* ...................   110,700       3,348,675 
                                                  -----------
                                                   21,371,877 
                                                  -----------
 TOTAL TECHNOLOGY (14.0%)..........               132,082,340 
                                                  -----------
DIVERSIFIED 
MISCELLANEOUS (1.1%) 
Corning, Inc. .....................    29,800       1,106,325 
Ikon Office Solutions, Inc.  ......    16,500         464,062 
Minnesota Mining & Manufacturing 
 Co. ..............................    51,600       4,234,425 
Textron, Inc. .....................    19,600       1,225,000 
Tyco International Ltd. ...........    65,686       2,959,975 
Whitman Corp. .....................    16,300         424,819 
                                                  -----------
 TOTAL DIVERSIFIED (1.1%) .........                10,414,606 
                                                  -----------
TOTAL COMMON STOCKS (98.3%) 
 (Cost $705,933,343) ..............               927,171,699 
                                                  -----------
</TABLE>

                                       25
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

<TABLE>
<CAPTION>
=========================================================
                                PRINCIPAL        VALUE 
                                  AMOUNT       (NOTE 1) 
- ---------------------------------------------------------
<S>                            <C>           <C>
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT & AGENCIES 
Federal Home Loan Mortgage 
 Corp. 
 6.0%, due 01/02/98 .........  $10,500,000   $ 10,498,250 
U.S. Treasury 
 6.0%, due 01/08/98** .......      900,000        886,153 
                                             ------------
TOTAL U.S. GOVERNMENT & AGENCIES (1.2%)        11,384,403 
                                             ------------
TOTAL SHORT-TERM DEBT SECURITIES (1.2%) 
 (Amortized Cost 
  $11,384,403)...............                  11,384,403 
                                             ------------
TOTAL INVESTMENTS (99.5%) 
 (Cost/Amortized Cost 
 $717,317,746) ..............                 938,556,102 
OTHER ASSETS 
 LESS LIABILITIES (0.5%)  ...                   5,184,922 
                                             ------------
NET ASSETS (100.0%) .........                $943,741,024 
                                             ============
</TABLE>

Financial Futures Contracts outstanding at December 31, 1997: 

<TABLE>
<CAPTION>
                       EXPIRATION       NUMBER        ORIGINAL      VALUE AT      UNREALIZED 
DESCRIPTION               DATE       OF CONTRACTS      VALUE        12/31/97     APPRECIATION 
- --------------------  ------------ --------------  ------------- -------------  -------------- 
<S>                       <C>             <C>       <C>            <C>             <C>      
LONG S&P 500 INDEX*       3/98            46        $11,131,350    $11,259,650     $128,300 
</TABLE>

- ------------ 
*      Non-income producing. 
**     Security segregated as collateral on financial futures contracts. 
       Glossary: 
       ADR--American Depository Receipt 

                       See Notes to Financial Statements.

                                       26
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE COMMON STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
================================================================
                                       NUMBER          VALUE 
                                     OF SHARES       (NOTE 1) 
- ----------------------------------------------------------------
<S>                                     <C>       <C>
COMMON STOCKS: 
BASIC MATERIALS (0.3%) 
CHEMICALS 
Monsanto Co. .....................      725,000   $   30,450,000 
                                                  --------------
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.3%) 
Waste Management, Inc. ...........      900,000       24,750,000 
                                                  --------------
PRINTING, PUBLISHING & 
 BROADCASTING (5.1%) 
CBS Corp. ........................      595,000       17,515,313 
Chris Craft Industries, Inc. 
 (Class B)*++ ....................    1,226,156       64,143,286 
Comcast Corp. (Class A) SPL  .....    1,011,800       31,934,937 
Liberty Media Group (Class A)* ...    2,600,963       94,284,909 
TCI Group (Class A)* (a) .........    5,309,026      150,311,799 
Time Warner, Inc. ................      178,900       11,091,800 
U.S. West Media Group* ...........      265,000        7,651,875 
Viacom, Inc. (Class B)* ..........    2,801,300      116,078,869 
                                                  --------------
                                                     493,012,788 
                                                  --------------
 TOTAL BUSINESS SERVICES (5.4%) ..                   517,762,788 
                                                  --------------
CAPITAL GOODS 
AEROSPACE (0.3%) 
Loral Space & 
 Communications* (a) .............    1,440,000       30,870,000 
                                                  --------------
MACHINERY (0.1%) 
UNOVA, Inc.* .....................      288,800        4,747,150 
                                                  --------------
 TOTAL CAPITAL GOODS (0.4%) ......                    35,617,150 
                                                  --------------
CONSUMER CYCLICALS 
AIRLINES (1.9%) 
AMR Corp.* .......................      185,000       23,772,500 
Delta Air Lines, Inc. ............      769,300       91,546,700 
Northwest Airlines Corp. 
 (Class A)* ......................      498,300       23,856,112 
UAL Corp.* .......................      328,500       30,386,250 
US Airways Group, Inc.* ..........      200,000       12,500,000 
                                                  --------------
                                                     182,061,562 
                                                  --------------
AUTO RELATED (1.5%) 
Republic Industries, Inc.* (a)  ..    5,949,500      138,697,719 
                                                  --------------
AUTOS & TRUCKS (1.2%) 
AutoZone, Inc.* ..................    2,590,300       75,118,700 
Chrysler Corp. ...................    1,223,800       43,062,462 
                                                  --------------
                                                     118,181,162 
                                                  --------------
FOOD SERVICES, LODGING (1.1%) 
ITT Corp.* .......................    1,294,500      107,281,688 
                                                  --------------
LEISURE RELATED (6.2%) 
Carnival Corp. (Class A) .........       37,600        2,082,100 
Cendant Corp.* (a) ...............   17,123,600      588,623,750 
                                                  --------------
                                                     590,705,850 
                                                  --------------
RETAIL--GENERAL (3.0%) 
Home Depot, Inc. .................    2,222,000      130,820,250 
Limited, Inc. ....................    2,100,500       53,562,750 
Lowe's Cos., Inc. ................      511,400       24,387,387 
Sears, Roebuck & Co. .............      600,500       27,172,625 
Wal-Mart Stores, Inc. ............    1,278,000       50,401,125 
                                                  --------------
                                                     286,344,137 
                                                  --------------
 TOTAL CONSUMER CYCLICALS (14.9%)                  1,423,272,118 
                                                  --------------
CONSUMER NONCYCLICALS 
DRUGS (3.6%) 
Astra AB (A Shares) ..............    3,206,664   $   55,531,720 
Centocor, Inc.* ..................       44,700        1,486,275 
Merck & Co., Inc. ................    2,163,200      229,840,000 
Schering Plough Corp. ............      862,000       53,551,750 
                                                  --------------
                                                     340,409,745 
                                                  --------------
HOSPITAL SUPPLIES & SERVICES (2.9%) 
Abbott Laboratories ..............      926,800       60,763,325 
Boston Scientific Corp.* .........    1,547,200       70,977,800 
Medtronic, Inc. (a) ..............    2,425,300      126,873,506 
United Healthcare Corp. (a)  .....      448,500       22,284,844 
                                                  --------------
                                                     280,899,475 
                                                  --------------
TOBACCO (5.1%) 
Loews Corp. ......................    2,068,500      219,519,562 
Philip Morris Cos., Inc. (a)  ....    5,967,100      270,384,219 
                                                  --------------
                                                     489,903,781 
                                                  --------------
 TOTAL CONSUMER NONCYCLICALS (11.6%)               1,111,213,001 
                                                  --------------
CREDIT SENSITIVE 
BANKS (3.7%) 
Chase Manhattan Corp. ............    1,762,868      193,034,046 
First Union Corp. ................    2,010,000      103,012,500 
NationsBank Corp. ................      965,000       58,684,062 
                                                  --------------
                                                     354,730,608 
                                                  --------------
FINANCIAL SERVICES (7.2%) 
American Express Co. (a) .........    2,850,400      254,398,200 
Fleet Financial Group, Inc.  .....      192,100       14,395,494 
Household International, Inc.  ...      180,800       23,063,300 
MBNA Corp. (a) ...................    9,762,525      266,638,964 
Morgan Stanley, Dean Witter,         
 Discover & Co. ..................    1,113,166       65,815,940 
PMI Group, Inc. ..................      823,700       59,563,806 
                                                  --------------
                                                     683,875,704 
                                                  --------------
INSURANCE (11.2%)                    
Allstate Corp. ...................    1,346,647      122,376,546 
American International Group,        
 Inc. ............................    3,510,075      381,720,656 
Hartford Financial Services          
 Group, Inc. .....................      808,600       75,654,638 
Progressive Corp. ................      599,900       71,913,012 
Travelers Group, Inc. (a) ........    7,853,498      423,107,178 
                                                 --------------- 
                                                   1,074,772,030 
                                                 --------------- 
MORTGAGE RELATED (0.3%)              
Federal National Mortgage            
 Association .....................      543,000       30,984,938 
                                                 --------------- 
REAL ESTATE (1.7%)                   
CBL & Associates                     
 Properties, Inc. ................    1,007,200       24,865,250 
Macerich Co. .....................      717,500       20,448,750 
Manufactured Home Communities,       
 Inc. ............................       33,000          891,000 
Regency Realty Corp. .............      128,700        3,563,381 
Simon Debartolo Group, Inc.  .....    1,443,000       47,168,063 
Spieker Properties, Inc. .........    1,373,400       58,884,525 
Summit Properties, Inc. ..........      464,100        9,804,112 
                                                 --------------- 
                                                     165,625,081 
                                                 --------------- 
UTILITY--TELEPHONE (3.2%)            
AT&T Corp. .......................      500,000       30,625,000 
BellSouth Corp. ..................       10,824          609,527 
                                    
                                       27
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE COMMON STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

================================================================
                                       NUMBER          VALUE 
                                     OF SHARES       (NOTE 1) 
- ----------------------------------------------------------------
Telecomunicacoes Brasileiras 
 S.A.--Telebras (ADR) ............      422,300   $   49,171,556 
Teleport Communications Group, 
 Inc. (Class A)*++ (a) ...........    4,011,000      220,103,625 
                                                  --------------
                                                     300,509,708 
                                                  --------------
 TOTAL CREDIT SENSITIVE (27.3%)                    2,610,498,069 
                                                  --------------
ENERGY 
OIL--DOMESTIC (0.3%) 
Union Pacific Resources 
 Group, Inc. .....................    1,211,677       29,383,167 
                                                  --------------
OIL--SUPPLIES & CONSTRUCTION (4.7%) 
BJ Services Co.* (a) .............    1,171,800       84,296,363 
Baker Hughes, Inc. ...............      830,000       36,208,750 
Dresser Industries, Inc. .........    1,507,300       63,212,394 
Halliburton Co. ..................    2,428,700      126,140,606 
Nabors Industries, Inc.* .........      729,500       22,933,656 
Rowan Cos., Inc.* ................      200,000        6,100,000 
Santa Fe International Corp. (a)        286,900       11,673,244 
Schlumberger Ltd. ................      109,100        8,782,550 
Transocean Offshore, Inc. ........    1,400,000       67,462,500 
Western Atlas, Inc.* .............      338,800       25,071,200 
                                                  --------------
                                                     451,881,263 
                                                  --------------
RAILROADS (1.3%) 
Canadian Pacific Ltd. ............    2,673,300       72,847,425 
Union Pacific Corp. ..............      728,371       45,477,664 
                                                  --------------
                                                     118,325,089 
                                                  --------------
 TOTAL ENERGY (6.3%) .............                   599,589,519 
                                                  --------------
TECHNOLOGY 
ELECTRONICS (12.8%) 
Altera Corp.* (a) ................      300,000        9,937,500 
Applied Magnetics Corp.* .........      225,000        2,503,125 
Cisco Systems, Inc.* (a) .........    8,986,500      500,997,375 
EMC Corp.* (a) ...................    1,300,000       35,668,750 
Intel Corp. (a) ..................    1,750,000      122,937,500 
National Semiconductor Corp.*  ...    1,450,000       37,609,375 
Network Associates, Inc.* (a)  ...    1,550,000       81,956,250 
Solectron Corp.* (a) .............      600,000       24,937,500 
Sterling Commerce, Inc.* (a)  ....    2,033,582       78,165,808 
Teradyne, Inc.* (a) ..............      450,000       14,400,000 
Texas Instruments, Inc. (a)  .....    2,640,000      118,800,000 
3Com Corp.* (a) ..................    5,610,900      196,030,819 
                                                  --------------
                                                   1,223,944,002 
                                                  --------------
OFFICE EQUIPMENT (2.6%) 
Ceridian Corp.*++ ................    3,815,000      174,774,688 
Sterling Software, Inc.* .........      586,200       24,034,200 
Xerox Corp. (a) ..................      659,500       48,679,344 
                                                  --------------
                                                     247,488,232 
                                                  --------------

OFFICE EQUIPMENT SERVICES (0.6%) 
First Data Corp. (a) .............    1,400,000       40,950,000 
Fore Systems, Inc.* ..............      101,400        1,546,350 
Oracle Corp.* (a) ................      650,150       14,506,472 
                                                  --------------
                                                      57,002,822 
                                                  --------------
TELECOMMUNICATIONS (10.3%) 
ADC Telecommunications, 
 Inc.* (a) .......................      750,000       31,312,500 
AirTouch Communications, Inc.* ...      894,600       37,181,812 
Ascend Communications, 
 Inc.* (a) .......................      250,000        6,125,000 
Cabletron Systems, Inc.* .........      550,000   $    8,250,000 
DSC Communications Corp.* (a) ....    5,866,100      140,786,400 
Lucent Technologies, Inc. (a)  ...      300,000       23,962,500 
MCI Communications Corp. (a)  ....    3,567,300      152,725,031 
Mannesmann AG (ADR) ..............      143,700       72,505,272 
Nokia Corp. (ADR) ................      200,000       14,000,000 
TCI Ventures Group* (a) ..........    2,998,710       83,776,461 
Tellabs, Inc.* ...................      585,000       30,931,875 
WorldCom, Inc.* (a) ..............   12,706,004      384,356,621 
                                                  --------------
                                                     985,913,472 
                                                  --------------
 TOTAL TECHNOLOGY (26.3%) ........                 2,514,348,528 
                                                  --------------
DIVERSIFIED 
MISCELLANEOUS (1.0%) 
Anixter International, Inc.*  ....      633,734       10,456,611 
Tyco International Ltd. ..........    1,873,336       84,417,203 
                                                  --------------
 TOTAL DIVERSIFIED (1.0%) ........                    94,873,814 
                                                  --------------
TOTAL COMMON STOCKS (93.5%) 
 (Cost $6,267,252,116)............                 8,937,624,987 
                                                  --------------
PREFERRED STOCKS: 
BUSINESS SERVICES (0.1%) 
ENVIRONMENTAL CONTROL 
Republic Industries, Inc. 
 6.5% Exch. Conv. ................      470,400       11,054,400 
                                                  --------------
TECHNOLOGY (0.5%) 
TELECOMMUNICATIONS 
WorldCom, Inc.
 8.0% Conv. ......................      487,000       51,074,125 
                                                  --------------
TOTAL PREFERRED STOCKS (0.6%) 
 (Cost $46,139,690) ..............                    62,128,525 
                                                  --------------
</TABLE>

<TABLE>
<CAPTION>
                                     Principal 
                                       Amount 
                                       ------ 
<S>                                 <C>               <C>        
SHORT-TERM DEBT SECURITIES: 
CERTIFICATES OF DEPOSIT (0.3%) 
Deutsche Bank 
 5.75%, due 01/20/98 .............  $25,000,000       24,997,471 
                                                   -------------
COMMERCIAL PAPER                                  
Associates Corp. of                               
 North America                                    
 6.75%, due 01/02/98 .............   40,000,000       39,992,500 
Bank One Columbus                                 
 6.5%, due 01/02/98 ..............   12,000,000       11,997,833 
Bank of New York                                  
 5.8%, due 01/30/98 ..............   25,000,000       24,883,195 
Coca Cola Co.                                     
 6.5%, due 01/02/98 ..............   20,000,000       19,996,388 
CXC, Inc.                                         
 6.75%, due 01/02/98 .............   50,000,000       49,990,625 
Edison Asset Securitization                       
 5.84%, due 02/12/98 .............    4,000,000        3,972,929 
Florida Power Corp.                               
 6.4%, due 01/02/98 ..............   20,000,000       19,996,444 
International Lease                               
 Finance Corp.                                    
 6.68%, due 01/02/98 .............      700,000          699,870 
Koch Industries                                   
 6.75%, due 01/02/98 .............   70,000,000       69,986,908 
Province of Quebec                                
 5.68%, due 01/12/98 .............   20,000,000       19,965,290 
                                                   -------------
 TOTAL COMMERCIAL PAPER (2.7%)                       261,481,982 
                                                   -------------
</TABLE>                                         

                                       28
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE COMMON STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
==============================================================
                                   PRINCIPAL        VALUE 
                                    AMOUNT         (NOTE 1) 
- --------------------------------------------------------------
<S>                              <C>            <C>
TIME DEPOSITS 
Bank of Montreal 
 4.875%, due 01/02/98..........  $287,200,000   $  287,200,000 
Harris Trust & Savings Bank 
 6.5%, due 01/02/98............    15,000,000       15,000,000 
                                                --------------
 TOTAL TIME DEPOSITS (3.2%)  ..                    302,200,000 
                                                --------------
U.S. GOVERNMENT AGENCIES (1.4%) 
Federal Home Loan 
 Mortgage Corp. 
 6.0%, due 01/02/98............   137,000,000      136,977,167 
                                                --------------
TOTAL SHORT-TERM DEBT SECURITIES (7.6%) 
 (Amortized Cost 
 $725,656,620).................                    725,656,620 
                                                --------------
TOTAL INVESTMENTS (101.7%) 
 (Cost/Amortized Cost $7,039,048,426)            9,725,410,132 
                                                --------------
</TABLE>

<TABLE>
<CAPTION>
                                 NUMBER OF 
                               CONTRACTS(b) 
                               ------------ 
<S>                               <C>        <C>
CALL OPTIONS WRITTEN*(c): 
ADC Telecommunications, Inc. 
 January @ $37.0625 .........     2,500      (1,295,000) 
Altera Corp. 
 February @ $34.00...........     3,000        (681,000) 
American Express Co.: 
 January @ $78.25 ...........     3,000      (3,426,000) 
 January @ $78.375 ..........     2,000      (2,272,000) 
 January @ $79.00 ...........     2,500      (2,600,000) 
 January @ $80.25 ...........     2,000      (1,956,000) 
 February @ $85.875 .........     2,000      (1,084,000) 
 February @ $86.75 ..........     3,000      (1,668,000) 
 February @ $87.00 ..........     1,500        (810,000) 
 February @ $88.50 ..........     2,000        (780,000) 
 February @ $88.875 .........     2,500        (880,000) 
 February @ $90.50 ..........     2,500        (830,000) 
 February @ $90.75 ..........     2,000        (606,000) 
Ascend Communications, Inc. 
 January @ $33.75............     2,500         (15,000) 
BJ Services Co.: 
 January @ $73.50 ...........     2,000        (466,000) 
 February @ $69.00 ..........     2,000      (1,444,000) 
 March @ $66.22 .............       500        (451,500) 
 March @ $67.61 .............     1,100        (517,000) 
Cendant Corp.: 
 January @ $30.50 ...........     1,500        (611,085) 
 January @ $31.50 ...........     5,000      (1,625,000) 
 February @ $32.375 .........     5,000      (1,515,000) 
 February @ $32.42 ..........     3,000        (931,800) 
 February @ $33.125 .........     3,000        (763,320) 
 March @ $32.625 ............     7,500      (2,348,000) 
Cisco Systems, Inc.: 
 February @ $53.125 .........     3,000      (1,617,000) 
 February @ $53.75 ..........     7,500      (4,072,500) 
 February @ $89.25...........     4,500        (765,000) 
DSC Communications Corp.: 
 January @ $20.00 ...........     3,000      (1,212,000) 
 January @ $24.00 ...........     2,500         (37,500) 
 January @ $26.625...........     2,500         (15,000) 
EMC Corp. 
 January @ $29.125...........     2,000        (174,000) 
</TABLE>

<TABLE>
<CAPTION>
==============================================================
                                NUMBER OF        VALUE 
                              CONTRACTS(b)     (NOTE 1) 
- --------------------------------------------------------------
<S>                               <C>       <C>          
First Data Corp.: 
 January @ $29.375 ..........     3,000     $  (327,000) 
 January @ $29.5625 .........     2,500        (300,000) 
 February @ $25.50 ..........     3,000      (1,329,000) 
 February @ $28.5625 ........     3,000        (510,000) 
 March @ $26.75 .............     2,500        (935,000) 
Intel Corp.: 
 January @ $70.25 ...........     3,000      (1,008,000) 
 January @ $74.375 ..........     1,500        (156,000) 
 January @ $76.625 ..........     3,000        (135,000) 
 January @ $77.00............     2,000         (62,000) 
 January @ $78.00 ...........     2,000         (76,000) 
 March @ $70.50 .............     1,000        (477,000) 
Loral Space & Communications:
 January @ $20.625 ..........     2,000        (268,000) 
 January @ $20.75 ...........     3,500        (406,000) 
 January @ $21.50 ...........     1,900        (112,100) 
 January @ $22.125 ..........     3,000         (30,000) 
 March @ $20.875 ............     2,000        (322,000) 
Lucent Technologies, Inc. 
 February @ $77.25 ..........     3,000      (2,028,300) 
MBNA Corp.: 
 January @ $26.75 ...........     3,000        (324,000) 
 January @ $26.875 ..........     4,500        (495,000) 
 January @ $27.125 ..........     3,750        (210,000) 
 January @ $29.25 ...........     4,500        (189,000) 
 February @ $28.6875 ........     2,500        (170,000) 
 February @ $29.00...........     3,000        (321,000) 
MCI Communications Corp.: 
 January @ $36.4375 .........     2,500      (1,670,000) 
 January @ $40.75 ...........     2,500        (642,500) 
 January @ $41.50............     2,500        (577,500) 
Medtronic, Inc.: 
 January @ $46.50 ...........     4,000      (2,376,000) 
 February @ $49.00 ..........     4,000      (1,936,000) 
 February @ $49.25 ..........     5,000      (2,377,200) 
 February @ $51.125 .........     3,000        (910,230) 
 March @ $50.375 ............     2,500      (1,037,500) 
Network Associates, Inc.: 
 January @ $49.875 ..........     2,500      (1,287,500) 
 February @ $46.00 ..........     2,500      (2,042,500) 
 February @ $49.625 .........     2,000      (1,162,000) 
 February @ $50.250 .........     3,500      (2,194,500) 
 March @ $50.375 ............     3,000      (1,911,000) 
 March @ $51.375 ............     2,000      (1,174,000) 
Oracle Corp.: 
 January @ $35.75 ...........     2,000         (30,000) 
 February @ $23.125 .........     4,500        (624,000) 
Philip Morris Cos., Inc.: 
 January @ $40.9375 .........     2,500      (1,207,500) 
 January @ $41.125 ..........     2,000        (843,980) 
 January @ $41.25 ...........     2,000        (862,000) 
 January @ $41.50 ...........     3,000      (1,371,000) 
 January @ $41.625 ..........     2,500        (970,000) 
 January @ $41.78 ...........     2,000        (926,000) 
 February @ $43.875 .........     3,500        (945,000) 
 February @ $44.50 ..........     2,500        (615,000) 
 February @ $45.00 ..........     3,000        (603,000) 
 February @ $45.25 ..........     3,500        (771,500) 
 February @ $45.4275 ........     2,000        (528,000) 
 February @ $45.6875.........     2,500        (352,500) 

                                       29
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE COMMON STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

===========================================================
                                  NUMBER OF       VALUE 
                                CONTRACTS(b)     (NOTE 1) 
- -----------------------------------------------------------
Republic Industries, Inc.: 
 January @ $26.9375 ...........     3,000     $       (6,660) 
 January @ $27.50 .............     2,500           (137,500) 
 January @ $27.5625 ...........     3,000           (159,000) 
 January @ $30.875 ............     2,500            (37,500) 
 February @ $24.875 ...........     1,500           (186,000) 
 February @ $25.00 ............     2,000           (239,940) 
 February @ $25.125 ...........     2,000           (249,960) 
 February @ $26.5625 ..........     3,500           (273,805) 
Santa Fe International Corp. 
 February @ $38.00 ............     2,000           (910,000) 
Solectron Corp.: 
 January @ $33.875 ............     2,500         (1,950,000) 
 February @ $29.875 ...........     1,000         (1,201,000) 
 February @ $38.00 ............     2,500         (1,347,500) 
Sterling Commerce, Inc.: 
 January @ $37.375 ............     2,000           (310,000) 
 March @ $37.125 ..............     1,300           (436,800) 
 March @ $37.875 ..............       700           (206,500) 
 March @ $38.1875 .............     3,000           (822,000) 
TCI Group (Class A): 
 January @ $23.75 .............     2,500         (1,102,500) 
 February @ $26.375 ...........     2,000           (424,000) 
 February @ $28.625............     2,500           (297,500) 
TCI Ventures Group: 
 February @ $27.375 ...........     4,500         (1,125,000) 
 March @ $28.875 ..............     2,625           (417,375) 
 March @ $29.375 ..............       875           (120,750) 
Teradyne, Inc. 
 February @ $32.875 ...........     2,500           (702,500) 
Teleport Communications Group, 
 Inc.: 
 January @ $46.625 ............     2,000         (1,764,000) 
 January @ $48.75 .............       900           (649,800) 
 January @ $48.875 ............     2,000         (1,366,000) 
 January @ $49.00 .............     2,500         (1,562,500) 
 January @ $49.50 .............     2,500         (1,375,000) 
 January @ $49.625 ............     1,100           (719,400) 
 January @ $49.905 ............     1,300           (731,900) 
 January @ $50.3125 ...........     2,500     $   (1,230,000) 
 January @ $50.6875 ...........       700           (434,000) 
 February @ $48.875 ...........     1,500         (1,072,500) 
 February @ $53.00 ............     2,000           (952,000) 
 February @ $55.00 ............     6,000         (2,052,000) 
 February @ $57.75 ............     1,500           (214,500) 
 March @ $55.75 ...............     2,000           (630,000) 
Texas Instruments, Inc.: 
 January @ $45.50 .............     3,000           (708,000) 
 January @ $49.375 ............     2,000            (94,000) 
 January @ $100.50 ............     5,000            (65,000) 
 January @ $103.25 ............     3,000            (39,000) 
 February @ $45.50.............     3,000           (987,000) 
Travelers Group, Inc.: 
 January @ $53.50 .............     2,500           (760,000) 
 January @ $74.25 .............     3,000         (1,416,000) 
 February @ $56.50 ............     2,500           (395,000) 
 February @ $57.00 ............     2,500           (305,000) 
United Healthcare Corp.: 
 January @ $52.9375 ...........     1,500            (57,000) 
 February @ $46.50 ............     1,500           (799,500) 
WorldCom, Inc.: 
 January @ $32.875 ............     2,500            (37,500) 
 January @ $34.00 .............     4,000           (144,000) 
 January @ $34.4375 ...........     3,000            (56,250) 
 January @ $36.75..............     2,500            (30,000) 
Xerox Corp.: 
 February @ $69.625 ...........     3,500         (2,310,000) 
 February @ $69.875 ...........     3,000         (1,644,000) 
3Com Corp.: 
 January @ $32.0625 ...........     2,500           (982,500) 
 January @ $34.00 .............     3,000           (750,000) 
                                              --------------
TOTAL CALL OPTIONS WRITTEN (-1.2%) 
 (Premiums Received $103,560,700)               (118,604,155) 
                                              --------------
OTHER ASSETS 
 LESS LIABILITIES (-0.5%)  ....                  (46,032,244) 
                                              --------------
NET ASSETS (100.0%) ...........               $9,560,773,733 
                                              ==============
</TABLE>
<PAGE>
- ------------ 
*      Non-income producing. 
++     Affiliated company as defined under the Investment Company Act of 1940 
       (See Note 6). 
(a)    Partially pledged as collateral on outstanding written call options. 
(b)    One contract relates to 100 shares. 
(c)    Covered call option contracts written in connection with securities held.
       Glossary: 
       ADR -- American Depository Receipt 

                       See Notes to Financial Statements.

                                       30
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
===============================================================
                                      NUMBER          VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
<S>                                   <C>          <C>
COMMON STOCK AND OTHER 
 INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS (0.9%) 
Akzo Nobel N.V. ..................     10,000      $ 1,724,163 
Bayer AG .........................     40,000        1,484,199 
GP Batteries International Ltd.  .    820,000        2,135,950 
GP Batteries International 
 Ltd.--Warrants* .................     12,500           17,250 
Holliday Chemical Holdings PLC ...     30,000          113,388 
Indo Gulf Fertilisers & Chemicals 
 Corp. Ltd. (GDR)+................    150,000          140,580 
Ishihara Sangyo Kaisha Ltd.*  ....    326,000          362,292 
Johnson Matthey PLC ..............    225,000        2,015,102 
Royal Group Technologies Ltd.* ...     50,000        1,159,375 
Sanyo Chemicals Industries Ltd.  .     18,000          104,848 
SKW Trostberg AG .................     37,000        1,174,407 
                                                   -----------
                                                    10,431,554 
                                                   -----------
CHEMICALS--SPECIALTY (0.9%) 
SGL Carbon AG+ ...................     78,560       10,044,081 
UCAR International, Inc.* ........     40,000        1,597,500 
                                                   -----------
                                                    11,641,581 
                                                   -----------
METALS & MINING (0.3%) 
Great Central Mines Ltd. .........    391,580          420,906 
Randgold Resources Ltd. (GDR)*+  .    181,800          954,450 
Toho Titanium* ...................    129,000        1,087,565 
Westralian Sands Ltd. ............    280,000          656,660 
WMC Ltd. .........................    200,000          697,050 
                                                   -----------
                                                     3,816,631 
                                                   -----------
PAPER (0.4%) 
Asia Pacific Resources 
 International Ltd. (Class A)*  ..     70,000          131,250 
Enso Oy (Series R) ...............    124,000          959,979 
Fletcher Challenge Forest ........     17,026           14,137 
Grupo Industrial Durango (ADR)*  .     66,000          940,500 
Jefferson Smurfit Corp.* .........    300,000          833,155 
Mayr-Melnhof Karton AG+ ..........     20,000        1,076,832 
Nippon Paper Industries Co.  .....     77,000          302,157 
Oji Paper Co. Ltd. ...............     83,000          330,155 
                                                   -----------
                                                     4,588,165 
                                                   -----------
STEEL (0.2%) 
Acerinox SA ......................      2,002          296,588 
Broken Hill Proprietary Co. Ltd. .    150,000        1,392,472 
Sumitomo Metal Industries ........    730,000          934,355 
                                                   -----------
                                                     2,623,415 
                                                   -----------
 TOTAL BASIC MATERIALS (2.7%)  ...                  33,101,346 
                                                   -----------
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (1.4%) 
B.U.S. Berzelius Umwelt- 
 Service AG ......................     87,700        1,170,016 
Daiseki Co. Ltd. .................     19,300          199,693 
Matsuda Sangyo Co. Ltd. ..........     23,000          138,908 
Powerscreen International PLC  ...    640,000        6,425,494 
Rentokil Initial PLC .............    542,991        2,364,594 
Tomra Systems ASA ................    310,000        6,925,452 
                                                   -----------
                                                    17,224,157 
                                                   -----------
PRINTING, PUBLISHING & 
 BROADCASTING (2.5%) 
Carlton Communications PLC  ......    536,300      $ 4,142,129 
De La Rue PLC ....................    180,000        1,171,347 
Elsevier N.V. ....................    174,000        2,814,687 
Flextech PLC* ....................     69,000          597,555 
Liberty Media Group (Class A)* ...    154,875        5,614,219 
Mirror Group PLC .................    200,000          640,889 
Nippon Television Network Corp.  .      5,790        1,699,613 
Reader's Digest Association, Inc. 
 (Class A) .......................     45,000        1,063,125 
Reed International PLC ...........    200,000        2,004,831 
Takara Printing Co. ..............      4,000           11,956 
Tele-Communications, Inc. 
 (Class A)* ......................    116,425        3,252,623 
Television Broadcasts Ltd.  ......    265,000          755,775 
Tokyo Broadcasting System, Inc. ..    121,000        1,530,178 
TVI Televisao Independente*  .....      1,175           11,747 
Ver Ned Uitgeversbedr Ver 
 Bezit N.V. ......................     20,000          564,200 
Viacom, Inc. (Class B)* ..........    109,300        4,529,119 
                                                   -----------
                                                    30,403,993 

PROFESSIONAL SERVICES (1.3%) 
Alvern Norway ASA* ...............    258,529          612,562 
Apcoa Parking AG+ ................     19,580        1,436,705 
Asatsu, Inc. .....................     56,500          814,102 
Brisa-Auto Estradas de 
 Portugal SA* ....................     19,500          698,525 
Content Beheer N.V.+ .............    150,000        3,698,863 
Meitec ...........................    163,000        4,584,863 
Shandwick International PLC  .....     30,000           20,336 
Unique International NV* .........     82,500        1,757,700 
WPP Group PLC ....................    600,000        2,672,013 
                                                   -----------
                                                    16,295,669 
                                                   -----------
TRUCKING, SHIPPING (0.9%) 
Brambles Industries Ltd. .........    250,000        4,959,154 
Cosco Pacific Ltd. ...............    300,000          243,902 
Frontline Ltd.* ..................    950,000        3,833,031 
Irish Continental Group Ltd.  ....    140,000        1,713,050 
Koninklijke Nedlloyd Groep N.V. ..     11,250          255,222 
Yamato Transport Co. Ltd. ........      8,000          107,300 
                                                   -----------
                                                    11,111,659 
                                                   -----------
 TOTAL BUSINESS SERVICES (6.1%) ..                  75,035,478 
                                                   -----------
CAPITAL GOODS                                   
AEROSPACE (0.1%)                                
Loral Space & Communications* ....     62,000        1,329,125 
                                                   -----------
BUILDING & CONSTRUCTION (0.7%)                  
ABB AG ...........................        800        1,005,135 
Bufete Industrial S.A. (ADR)*  ...     19,000          185,250 
Daito Trust Construction Co. Ltd.      49,900          304,812 
Hitachi Plant Engineering &                     
 Construction Co. ................     83,000          185,116 
Japan Industrial Land Development      50,000          120,713 
Kaneshita Construction ...........    120,000          542,633 
MacMahon Holdings Ltd. ...........  1,895,200          592,620 
Metacorp BHD .....................    335,000          142,113 
                                              
                                       31
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

===============================================================
                                      NUMBER          VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
Mitsui Home Co. Ltd. .............      92,000     $   500,632 
Nanno Construction Co. Ltd.  .....      53,000          42,652 
Nippon Denwa Shisetsu ............      58,000         222,265 
Ohmoto Gumi Co. Ltd. .............      61,000         261,813 
Oriental Construction Co. ........      41,500         181,299 
Pacific Rim Infra Management 
 Enterprises Ltd.* ...............     716,500          23,578 
Penta-Ocean Construction .........      20,000          28,051 
PS Corp. .........................     109,700         416,183 
Raito Kogyo Co. Ltd. .............      90,800         393,194 
Sacos Corp. ......................       8,600          39,548 
Sanyo Engineering & Construction 
 Co. .............................      21,000          75,647 
Sho Bond Corp. ...................     140,500       2,541,330 
Suido Kiko Kaisha ................      38,000          76,306 
Toda Corp. .......................      89,000         242,154 
Wesco, Inc. ......................      28,720          70,438 
                                                   -----------
                                                     8,193,482 
                                                   -----------
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.8%) 
BPB PLC ..........................     540,000       3,017,107 
Fujikura Ltd. ....................     335,000       2,218,356 
Lafarge SA .......................      25,750       1,689,570 
Nichiha Corp. ....................     186,700       1,141,879 
Portland Valderrivas SA ..........      11,400       1,025,139 
Sumitomo Forestry Co. ............      24,000         116,804 
                                                   -----------
                                                     9,208,855 
                                                   -----------
ELECTRICAL EQUIPMENT (0.3%) 
Alcatel Alsthom ..................      16,000       2,033,729 
Mabuchi Motor Co. ................      25,800       1,311,010 
Vae Eisenbahnsysteme AG ..........       3,000         263,627 
Yaskawa Electric Corp. ...........      27,000          67,254 
Zucchini Spa .....................      30,400         218,248 
                                                   -----------
                                                     3,893,868 
                                                   -----------
MACHINERY (1.8%) 
Asahi Diamond Industry 
 Co. Ltd. ........................      91,000         396,850 
Cie Generale de Geophysique SA 
 (ADR)* ..........................     260,000       6,662,500 
Construcciones y Auxiliar de 
 Ferrocarrites SA ................       9,425         347,676 
Danieli & Co. ....................      32,200         221,159 
Enshu* ...........................      74,000          92,447 
Gildemeister Italiana Spa*  ......      45,725         155,346 
IHC Caland N.V. ..................      52,000       2,697,902 
Ishikawajima Harima Heavy 
 Industries Co. Ltd. .............     239,000         357,195 
Kalmar Industries AB+ ............      60,000         967,267 
Kawasaki Heavy Industries Ltd.  ..     277,000         428,848 
Keyence Corp. ....................         800         118,337 
Mitsubishi Heavy Industries Ltd. .     450,000       1,876,221 
Namura Shipbuilding ..............      56,000         126,614 
Nireco ...........................      24,000          88,293 
Nitta Corp. ......................     100,700       1,018,770 
Nitto Kohki Co. Ltd. .............      83,500         908,756 
Rauma Oy .........................      41,600         648,694 
Siebe PLC ........................      80,000       1,570,999 
SMC Corp. ........................      29,500       2,600,115 
Sodick Co.* ......................     369,000       1,057,720 
Thai Engine Manufacturing Public 
 Co. Ltd. ........................      87,000     $   144,548 
                                                   -----------
                                                    22,486,257 
                                                   -----------
 TOTAL CAPITAL GOODS (3.7%)  .....                  45,111,587 
                                                   -----------
CONSUMER CYCLICALS 
AIRLINES (2.7%) 
Air Canada* ......................      90,000         928,679 
British Airways PLC ..............     150,000       1,380,376 
Continental Airlines, Inc. 
 (Class B)* ......................     169,000       8,133,125 
Delta Air Lines, Inc. ............      46,500       5,533,500 
KLM ..............................      80,000       2,959,091 
Lufthansa AG .....................     207,500       3,898,663 
Northwest Airlines Corp. 
 (Class A)* ......................      42,300       2,025,112 
Singapore Airlines Ltd. ..........     206,000       1,347,606 
UAL Corp.* .......................      28,200       2,608,500 
US Airways Group, Inc.* ..........      28,000       1,750,000 
Virgin Express Holdings PLC 
 (ADR)* ..........................     110,000       2,282,500 
                                                   -----------
                                                    32,847,152 
                                                   -----------
APPAREL, TEXTILE (0.2%) 
Carli Gry International A/S  .....      30,000       1,685,664 
Giordano International Ltd.*  ....      36,000          12,427 
King Co. .........................      55,000          52,692 
Morishita Co. Ltd. ...............       5,000          13,413 
PT Great River International  ....   3,150,000         257,727 
                                                   -----------
                                                     2,021,923 
                                                   -----------
AUTO RELATED (1.5%) 
Asahi Glass Co. Ltd. .............      48,000         228,090 
Autoliv, Inc. ....................      35,000       1,146,250 
Bridgestone Metalpha Corp.  ......       6,000          22,303 
FCC Co. Ltd. .....................      13,000         137,498 
Gerresheimer Glas AG .............      12,000         168,098 
LucasVarity PLC ..................     700,000       2,473,173 
Michelin (CGDE), (Class B)  ......      45,000       2,265,515 
Minebea Co. Ltd. .................     214,000       2,296,225 
NGK Spark Plug Co. ...............     132,000         748,649 
Republic Industries, Inc.*  ......     367,000       8,555,687 
Toyoda Gosei .....................      11,000          39,793 
                                                   -----------
                                                    18,081,281 
                                                   -----------
AUTOS & TRUCKS (0.4%) 
AutoZone, Inc.* ..................     161,700       4,689,300 
Honda Motor Co. Ltd. .............       6,000         220,272 
Isuzu Motors Ltd. ................      74,000         115,133 
Seat Spa* ........................      40,000          15,602 
                                                   -----------
                                                     5,040,307 
                                                   -----------
FOOD SERVICES, LODGING (1.9%) 
AAPC Ltd. ........................   1,500,000         615,619 
Accor SA .........................      25,000       4,648,168 
Compass Group PLC ................     540,000       6,646,509 
International Fast Food Corp.*  ..       8,000           3,360 
ITT Corp.* .......................      80,400       6,663,150 
Jurys Hotel Group PLC ............     300,000       1,557,965 
QPQ Corp.--Warrants* .............      32,700             128 

                                       32
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

===============================================================
                                      NUMBER          VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
Restaurant Brands NZ Ltd.*+  .....     220,100    $    217,262 
Sanyo Pax Co. Ltd. ...............      50,000         433,033 
Scandic Hotels AB*+ ..............       1,100          26,877 
Selecta Group* ...................      11,200       1,503,047 
Thistle Hotels PLC ...............     249,200         649,403 
                                                  ------------
                                                    22,964,521 
                                                  ------------
HOUSEHOLD FURNITURE, APPLIANCES (0.4%) 
Hunter Douglas N.V. ..............      60,000       2,100,954 
Industrie Natuzzi Spa (ADR)  .....     120,000       2,475,000 
Moulinex* ........................      20,527         507,164 
Sanyo Electric Co. Ltd. ..........     162,000         422,150 
                                                  ------------
                                                     5,505,268 
                                                  ------------
LEISURE RELATED (5.1%) 
Canal Plus .......................      15,000       2,788,901 
Capcom Co. Ltd. ..................       9,200          94,486 
Carnival Corp. (Class A) .........       5,500         304,562 
Cendant Corp.* ...................   1,058,100      36,372,187 
Cinar Films, Inc. (Class B)*  ....      45,000       1,749,375 
EMI Group PLC ....................     200,000       1,669,597 
H.I.S. Company Ltd. ..............       7,700         133,964 
Hoyts Cinemas Group+ .............   1,370,000       2,409,709 
Imagineer Co. Ltd. ...............      40,400         315,831 
KTM Motorradholding AG* ..........      17,780         898,044 
Ladbroke Group PLC ...............     550,000       2,386,078 
Mars Engineering Corp. ...........      30,600         168,860 
NAMCO Ltd. .......................      19,200         557,716 
Nelvana Limited*+ ................     130,000       2,500,962 
Nintendo Co. Ltd. ................      13,800       1,353,823 
Nippon Broadcasting System  ......      60,000       2,372,868 
Rank Group PLC ...................     100,000         557,080 
Tag Heuer International SA (ADR)*      143,200       1,181,400 
Toei Co. Ltd. ....................      80,000         291,244 
Tourism Holdings Ltd. ............     600,000         411,100 
@Entertainment, Inc.* ............     404,700       4,502,287 
                                                  ------------
                                                    63,020,074 
                                                  ------------
PHOTO & OPTICAL (0.3%) 
Luxottica Group (ADR) ............      20,000       1,250,000 
Noritsu Koki Co. Ltd. ............     114,600       2,828,220 
                                                  ------------
                                                     4,078,220 
                                                  ------------
RETAIL--GENERAL (3.4%) 
Aldeasa, SA* .....................      76,568       1,623,332 
BAA PLC ..........................     100,000         818,366 
Carpetright PLC ..................      20,000         151,184 
Centros Comerciales Pryca SA  ....      30,000         446,997 
Dixons Group PLC .................     450,000       4,518,265 
Doshisha Co. .....................      37,000         181,491 
Eiden Sakakiya Co. Ltd. ..........      75,000         278,789 
Gucci Group N.V. .................       5,000         209,375 
Homac Corp. ......................      33,300         168,191 
Home Centers Ltd.* ...............     142,800       1,570,800 
Home Depot, Inc. .................     155,600       9,160,950 
Home Wide Corp. ..................      18,000          60,011 
House of Fraser PLC ..............     550,000       1,816,673 
Isetan Co. .......................     214,000         893,888 
Japan Airport Terminal Co. Ltd. ..     183,800       1,155,133 
Kokuyo Co. Ltd. ..................      29,000         500,096 
Limited, Inc. ....................     321,300       8,193,150 
MFI Furniture Group PLC ..........     100,000         198,018 
Paris Miki, Inc. .................     101,900    $  1,093,390 
Sato Corp. .......................     120,200       2,045,173 
Smith (W.H.) Group PLC ...........     300,000       1,917,736 
Sriwani Holdings BHD .............     680,000         180,075 
S.T. Dupont* .....................      70,614         924,547 
Swank International Manufacturing 
 Co.* ............................   1,000,000         108,401 
Thorn PLC ........................     428,570       1,112,748 
Vendex International N.V. ........      14,400         794,693 
Warehouse Group Ltd. .............     390,000       1,041,685 
Xebio Co. ........................      15,200         121,157 
                                                  ------------
                                                    41,284,314 
                                                  ------------
 TOTAL CONSUMER CYCLICALS (15.9%)                  194,843,060 
                                                  ------------
CONSUMER NONCYCLICALS 
BEVERAGES (1.1%) 
Bass PLC .........................      72,800       1,129,929 
Diageo PLC .......................     700,000       6,436,002 
Hartwall Oy AB ...................       9,000         742,990 
Lion Nathan Ltd. .................      31,500          70,601 
Louis Dreyfus Citrus .............      71,500       2,185,927 
Panamerican Beverages, Inc.  .....      60,000       1,957,500 
Quilmes Industrial Quins (ADR) ...      80,000       1,095,000 
                                                  ------------
                                                    13,617,949 
                                                  ------------
DRUGS (5.3%) 
Astra AB (A Shares) ..............      90,000       1,558,584 
Hafslund ASA (B Shares) ..........      80,000         381,272 
Merck & Co., Inc. ................     122,100      12,973,125 
Novartis AG ......................       1,358       2,203,670 
Novartis AG (ADR) ................      20,000       1,624,900 
Novo-Nordisk A/S (B Shares)  .....      35,000       5,005,911 
Orion-Yhtymae Oy (B Shares)  .....     182,000       4,807,969 
Pfizer, Inc. .....................      75,000       5,592,187 
Roche Holdings AG Genusscheine  ..         450       4,469,189 
Rohto Pharmaceutical Co. Ltd.  ...       4,000          25,752 
Sankyo Co. Ltd. ..................     123,000       2,780,993 
Santen Pharmaceutical Co. Ltd.  ..     312,000       3,586,894 
Schering Plough Corp. ............      51,000       3,168,375 
Smith & Nephew PLC ...............     275,000         813,436 
Smithkline Beecham PLC ...........     400,000       4,095,114 
Taisho Pharmaceutical Co. ........      44,000       1,122,974 
Yamanouchi Pharmaceutical Co. 
 Ltd. ............................     215,000       4,613,911 
Zeneca Group PLC .................     180,000       6,321,135 
                                                  ------------
                                                    65,145,391 
                                                  ------------
FOODS (0.8%) 
Avonmore Waterford Group PLC  ....     130,500         479,042 
Fyffes PLC .......................   3,400,000       5,079,392 
Karlshamns AB*+ ..................      20,000         312,346 
Nestle SA ........................       1,000       1,498,802 
Nutricia Verenigde Bedrijven 
 N.V.+ ...........................      25,000         758,267 
Oie Sangyo Co. Ltd. ..............       4,000          16,555 
Shriram Industrial Enterprises 
 Ltd. (GDR)*+ ....................     165,000         330,000 
Viscofan Envoltura ...............      60,000       1,506,400 
                                                  ------------
                                                     9,980,804 
                                                  ------------

                                       33
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

===============================================================
                                      NUMBER          VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
HOSPITAL SUPPLIES & SERVICES (1.5%) 
Australian Hospital Care Ltd.  ...     636,000    $    849,359 
Boston Scientific Corp.* .........      92,300       4,234,262 
Cochlear Ltd. ....................      20,000          65,145 
Coloplast A/S B ..................       1,200          92,821 
EDAP TMS SA (ADR)* ...............     365,000       2,555,000 
Medtronic, Inc. ..................     176,500       9,233,156 
NIC Corp. ........................       9,000          48,975 
Nichii Gakkan Co.* ...............      15,000         517,340 
Quest Medical, Inc.* .............     164,543       1,146,659 
Scandinavian Mobility 
 International A/S ...............      10,000          91,945 
                                                  ------------
                                                    18,834,662 
                                                  ------------
RETAIL--FOOD (0.8%) 
Daimon Co. Ltd. ..................      27,800          55,398 
Etablissements Economiques du 
 Casino Guichard-Perrachon SA ....      13,590         756,443 
Familymart Co. ...................      62,100       2,227,461 
Kesko ............................      60,000         948,825 
Loblaw Companies Ltd. ............      40,000         724,754 
McBride PLC ......................     350,000       1,018,027 
Santa Isabel S.A. (ADR) ..........      32,000         560,000 
Seven-Eleven Japan Co. Ltd.  .....      49,000       3,470,090 
                                                  ------------
                                                     9,760,998 
                                                  ------------
TOBACCO (3.7%) 
Imperial Tobacco Group PLC  ......     341,000       2,146,205 
Japan Tobacco, Inc. ..............         150       1,064,572 
Loews Corp. ......................     120,800      12,819,900 
Philip Morris Cos., Inc. .........     429,200      19,448,125 
RJ Reynolds BHD ..................     210,000         342,846 
Seita ............................      66,000       2,368,697 
Swedish Match AB .................   1,100,000       3,671,331 
Tabacalera SA--A .................      40,000       3,242,534 
                                                  ------------
                                                    45,104,210 
                                                  ------------
 TOTAL CONSUMER NONCYCLICALS (13.2%)               162,444,014 
                                                  ------------
CREDIT SENSITIVE 
BANKS (4.2%) 
Akita Bank .......................      82,000         320,521 
AMMB Holdings BHD ................      30,000          19,668 
Asahi Bank Ltd. ..................     140,000         568,691 
Banco Latinoamericano de 
 Exportaciones S.A. (E Shares) ...      60,000       2,482,500 
Bank of Tokyo-Mitsubishi Ltd.  ...     250,000       3,448,937 
Barclays Bank ....................      80,000       2,127,093 
BHW Holding AG* ..................      25,000         409,961 
BPI-SGPS SA* .....................      24,000         583,537 
Chase Manhattan Corp. ............     126,488      13,850,436 
Dai-Ichi Kangyo Bank .............     326,000       1,923,893 
Erste Bank Der Oesterreichischen 
 Sparkassen AG* ..................      37,400       1,863,856 
First Union Corp. ................     116,000       5,945,000 
Forenings Sparbanken AB 
 (A Shares) ......................      32,000         727,465 
Grupo Financiero Banamex Accival 
 (B Shares)* .....................     150,000         448,511 
Grupo Financiero Banorte (Class 
 B)* .............................     178,750         311,815 
Grupo Financiero Banorte--Rights 
 (Class B)* ......................     178,750    $          0 
HSBC Holdings PLC (H.K.$) ........      60,000       1,478,900 
Mitsubishi Trust & Banking Corp.       100,000       1,004,024 
NationsBank Corp. ................      57,000       3,466,312 
Nordbanken Holding AB*+ ..........     309,000       1,747,390 
Overseas-Chinese Bank ............      44,000         256,438 
Shizuoka Bank Ltd. ...............      70,000         751,102 
Skandinaviska Enskilda Banken 
 (Series A) ......................     126,830       1,605,362 
Standard Chartered PLC ...........     150,000       1,602,222 
Sumitomo Bank Ltd. ...............     291,000       3,323,165 
Suncorp-Metway Ltd.* .............      30,444          76,356 
Toho Bank ........................     119,000         474,267 
Union Bank of Norway .............       8,600         306,236 
United Overseas Bank Ltd. ........     160,000         889,682 
                                                  ------------
                                                    52,013,340 
                                                  ------------
<PAGE>
FINANCIAL SERVICES (4.9%) 
American Express Co. .............     103,600       9,246,300 
Americredit Corp.* ...............     206,700       5,723,006 
Amvescap PLC .....................     270,000       2,320,510 
CIT Group, Inc.* .................     110,700       3,570,075 
CMIC Finance & Securities Public 
 Co. Ltd. ........................     724,700               0 
Credit Saison Co. ................     215,550       5,319,571 
Dexia France .....................      10,000       1,158,096 
Fleet Financial Group, Inc.  .....      53,700       4,024,144 
Hong Leong Finance Ltd. ..........     160,000         172,227 
JCG Holdings .....................     142,000          60,930 
MBNA Corp. .......................     578,100      15,789,356 
Morgan Stanley, Dean Witter, 
 Discover & Co. ..................      71,800       4,245,175 
Newcourt Credit Group, Inc.*  ....      84,000       2,803,500 
Nichiei Co. Ltd. .................       9,700       1,033,378 
Promise Co. Ltd. .................          10             555 
PT Bunas Finance Indonesia  ......     800,000          47,273 
Sanyo Shinpan Finance Co. Ltd.  ..      21,700         959,640 
Takefuji Corp. ...................      81,800       3,755,371 
                                                  ------------
                                                    60,229,107 
                                                  ------------
INSURANCE (6.0%)
Acceptance Insurance Cos., Inc.* .      80,100       1,937,419 
Aegon N.V. .......................      40,000       3,560,772 
American International 
 Group, Inc. .....................     144,375      15,700,781 
ASR Verzekeringsgroep N.V.  ......      90,000       4,895,815 
Corporacion Mapfre Cia Inter SA  .     140,000       3,712,504 
Fairfax Financial Holdings Ltd.*         4,000         895,449 
Fortis Amev N.V. .................      82,381       3,591,587 
ING Groep N.V. ...................      90,000       3,790,595 
Irish Life PLC ...................     175,000         999,406 
Koa Fire & Marine ................      37,000         138,954 
Mediolanum Spa+ ..................      15,000         282,363 
Norwich Union PLC* ...............     250,000       1,602,222 
Pacific & Orient BHD .............     220,000         100,681 
Progressive Corp. ................      19,500       2,337,562 
QBE Insurance Group Ltd. .........      15,651          70,424 
Skandia Forsakrings AB ...........      30,000       1,415,005 
                                     
                                       34
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

===============================================================
                                      NUMBER          VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
Sumitomo Marine & Fire Insurance 
 Co. .............................      25,000    $    132,209 
Travelers Group, Inc. ............     424,699      22,880,659 
20th Century Industries ..........     211,000       5,486,000 
                                                  ------------
                                                    73,530,407 
                                                  ------------
REAL ESTATE (2.8%) 
Arden Realty, Inc. ...............     193,100       5,937,825 
Castellum AB* ....................     340,000       3,382,914 
Cheung Kong Holdings .............     126,000         825,203 
Chubu Sekiwa Real Estate Ltd.  ...      16,000          83,878 
City Developments Ltd. ...........     115,000         533,452 
Daibiru Corp. ....................      46,000         336,693 
Entertainment Properties Trust  ..     136,000       2,635,000 
JP Realty, Inc. ..................      87,300       2,264,344 
Macerich Co. .....................     151,700       4,323,450 
MEPC PLC .........................     210,000       1,753,077 
Mitsubishi Estate Co. ............      61,000         663,882 
Pernas International Hotels 
 Holdings BHD ....................     640,000         177,709 
Prentiss Properties Trust ........      85,000       2,374,687 
Sap Holdings BHD .................      66,000          24,605 
Singapore Land Ltd. ..............     300,000         660,125 
Sino Land Co. ....................   1,850,000       1,116,112 
Spieker Properties, Inc. .........      82,700       3,545,762 
Sumitomo Realty & Development Co. 
 Ltd. ............................     364,000       2,092,355 
Sun Communities, Inc. ............      41,000       1,473,437 
                                                  ------------
                                                    34,204,510 
                                                  ------------
UTILITY--ELECTRIC (3.2%) 
British Energy PLC ...............   1,350,000       9,384,090 
Cia Paranaense de Energia-Copel 
 (ADR) ...........................     356,000       4,872,750 
Electricidade de Portugal SA*  ...     127,005       2,404,849 
Energy Group PLC .................      50,000         552,150 
Enersis S.A. (ADR) ...............      45,000       1,305,000 
EVN AG ...........................       8,394       1,103,118 
Gas Y Electridad SA (Series 2)  ..       5,000         361,011 
Hidroelectrica del Cantabrico  ...      45,000       1,973,088 
Iberdrola SA .....................     270,000       3,553,331 
Korea Electric Power (ADR)  ......      90,000         905,625 
National Grid Group PLC ..........   1,000,000       4,749,150 
National Power PLC ...............     420,000       4,141,127 
Veba AG ..........................      50,000       3,404,764 
                                                  ------------
                                                    38,710,053 
                                                  ------------
UTILITY--GAS (0.3%) 
General de Aguas d'Barcelona  ....      89,900       3,705,756 
                                                  ------------
UTILITY--TELEPHONE (2.5%) 
AT&T Corp. .......................      32,000       1,960,000 
Electric Lightwave, Inc.* ........     205,000       3,049,375 
Empresas Telex-Chile S.A. (ADR)  .      70,000         275,625 
Hellenic Telecommunication 
 Organization SA .................      52,546       1,076,596 
Koninklijke PTT Nederland NV+ ....      30,000       1,251,695 
Magyar Tavkozlesi Rt (ADR)*  .....     218,000       5,668,000 
Portugal Telecom SA ..............      31,680       1,469,966 
PT Indonesian Satellite (ADR)  ...      40,000         772,500 
Telecom Italia Spa ...............      40,000         255,512 
Telefonica de Espana .............     100,000       2,855,267 
Telephone & Data Systems, Inc.  ..      56,700    $  2,640,094 
Teleport Communications Group, 
 Inc. (Class A)* .................     126,000       6,914,250 
Videsh Sanchar Nigam Ltd. (GDR)*       148,000       1,912,900 
                                                  ------------
                                                    30,101,780 
                                                  ------------
 TOTAL CREDIT SENSITIVE (23.9%)                    292,494,953 
                                                  ------------
ENERGY 
COAL & GAS PIPELINES (0.4%) 
OMV AG ...........................      37,200       5,153,782 
                                                  ------------
OIL--DOMESTIC (0.3%) 
Union Pacific Resources Group, 
 Inc. ............................     149,300       3,620,525 
                                                  ------------
<PAGE>
OIL--INTERNATIONAL (0.8%) 
Canadian Occidental ..............       8,000         181,000 
Elf Aquitaine ....................      25,000       2,907,701 
Orogen Minerals Ltd. .............     310,000         605,847 
Renaissance Energy Ltd.* .........      80,000       1,650,985 
Repsol SA ........................      65,000       2,773,220 
Southern Pacific Petroleum*  .....     850,000       1,522,762 
                                                  ------------
                                                     9,641,515 
                                                  ------------
OIL--SUPPLIES & CONSTRUCTION (5.6%) 
Baker Hughes, Inc. ...............      50,000       2,181,250 
BJ Services Co.* .................      64,000       4,604,000 
Bouygues Offshore SA (ADR)  ......     117,000       2,544,750 
Canadian Fracmaster Ltd. 
 Installment Receipt*+ ...........     571,500       4,797,649 
Coflexip (ADR) ...................      65,000       3,607,500 
Dresser Industries, Inc. .........     220,100       9,230,444 
Fugro N.V.* ......................      80,000       2,438,291 
Halliburton Co. ..................     167,400       8,694,337 
Nabors Industries, Inc.* .........     320,600      10,078,862 
Noble Drilling Corp.* ............     179,000       5,481,875 
Rowan Cos., Inc.* ................      94,000       2,867,000 
Santa Fe International Corp.  ....      84,500       3,438,094 
Schlumberger Ltd. ................      36,400       2,930,200 
Transocean Offshore, Inc. ........     112,000       5,397,000 
Tubos de Acero de Mexico SA 
 (ADR)* ..........................     10,000          216,250 
                                                  ------------
                                                    68,507,502 
                                                  ------------
 TOTAL ENERGY (7.1%) .............                  86,923,324 
                                                  ------------
TECHNOLOGY 
ELECTRONICS (6.4%) 
Austria Mikro System 
 International ...................      4,000          202,668 
Cisco Systems, Inc.* .............    559,950       31,217,213 
EMC Corp.* .......................     60,000        1,646,250 
Enplas Corp. .....................     56,000          755,394 
Fujimi, Inc. .....................     26,300        1,118,720 
Hoya Corp. .......................     76,000        2,388,197 
Micronics Japan Co. Ltd. .........     68,000        1,172,638 
Navia ASA* .......................     80,000          281,621 
Network Associates, Inc.* ........    116,000        6,133,500 
Nikon Corp. ......................    138,000        1,364,399 
Rohm Co. Ltd. ....................     25,000        2,548,381 
Sankyo Engineering Co. ...........      1,000            3,066 
Sanmina Corp.* ...................     44,000        2,981,000 
SCI Systems, Inc.* ...............      3,400          148,113 

                                       35
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

===============================================================
                                      NUMBER          VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
Solectron Corp.* .................      57,200   $    2,377,375 
Sterling Commerce, Inc.* .........     252,660        9,711,619 
TDK Corp. ........................      59,000        4,449,588 
Teradyne, Inc.* ..................      44,000        1,408,000 
Tokyo Cathode Laboratory Co.* ....      28,600          282,767 
Tokyo Electron ...................      10,000          320,368 
TOWA Corp. .......................      18,600          386,327 
Yamaichi Electronics Co. Ltd.  ...      27,000          434,566 
Yokogawa Electric Corp. ..........     353,000        2,180,632 
3Com Corp.* ......................     127,700        4,461,519 
                                                 --------------
                                                     77,973,921 
                                                 --------------
OFFICE EQUIPMENT (2.7%) 
Canon, Inc. ......................      38,000          885,380 
Ceridian Corp.* ..................     342,700       15,699,944 
Ricoh Elemex Corp. ...............      30,000          218,433 
Sterling Software, Inc.* .........     383,600       15,727,600 
                                                 --------------
                                                     32,531,357 
                                                 --------------
OFFICE EQUIPMENT SERVICES (0.7%) 
Data Communication System Co. ....      63,000          830,504 
Fuji Soft ABC, Inc. ..............      50,910        1,744,148 
INES Corp. .......................      59,000          456,716 
Misys (Jersey) Ltd.* .............      34,285        1,036,669 
Misys PLC ........................     120,000        3,628,416 
Nippon System Development ........      44,000          903,775 
Turbon International AG ..........      27,500          594,652 
                                                 --------------
                                                      9,194,880 
                                                 --------------
TELECOMMUNICATIONS (7.2%) 
Brooks Fiber Properties, Inc.*  ..     139,500        7,672,500 
Corecomm, Inc.* ..................       7,600           76,950 
DDI Corp. ........................         384        1,015,367 
DSC Communications Corp.* ........      64,000        1,528,000 
Energis PLC* .....................     964,000        4,039,571 
E.R.G. Limited ...................   2,167,360        1,821,382 
Filtronic Comtek PLC .............   1,199,000        8,718,675 
MCI Communications Corp. .........     366,000       15,669,375 
NetCom Systems AB 
 (B Shares)*+ ....................      85,000        1,825,275 
Nextel Communications, Inc. 
 (Class A)* ......................     207,700        5,400,200 
SK Telecom Co. Ltd. (ADR)*  ......     373,437        2,427,339 
Tadiran Telecommunications Ltd. ..     130,000        1,803,750 
Tele-Communications TCI Ventures 
 Group (Class A)* ................     345,175        9,772,767 
United States Cellular Corp.*  ...      38,600        1,196,600 
Videsh Sanchar Nigam Ltd. (GDR)*+       12,000          167,160 
Vodafone Group PLC ...............     700,000        5,049,874 
WorldCom, Inc.* ..................     681,404       20,612,471 
                                                 --------------
                                                     88,797,256 
                                                 --------------
 TOTAL TECHNOLOGY (17.0%) ........                  208,497,414 
                                                 --------------
DIVERSIFIED 
MISCELLANEOUS (1.4%) 
BTR PLC ..........................     170,000          514,026 
Cie Generale de Eaux .............      30,000        4,187,090 
Corp Financiera Reunida SA*  .....      60,000          320,971 
Crean (James) PLC--Units .........     495,000        1,007,128 
Hanson PLC .......................      62,500          278,977 
Indonesia Fund, Inc.* ............      20,000           92,500 
International UNP Holdings*  .....     450,000   $       37,777 
International UNP 
 Holdings--Warrants* .............     225,000                0 
Lippo China Resources Ltd.  ......   2,000,000          294,232 
Mitsubishi Corp. .................      42,000          331,558 
Sime Darby BHD ...................     800,000          769,251 
Swire Pacific Ltd. (Class A)  ....     140,000          767,841 
Taiwan Fund, Inc. ................      15,000          247,500 
Tomkins PLC ......................     300,000        1,434,605 
Tyco International Ltd. ..........     154,984        6,983,966 
                                                 --------------
 TOTAL DIVERSIFIED (1.4%) ........                   17,267,422 
                                                 --------------
TOTAL COMMON STOCKS AND OTHER 
 INVESTMENTS (91.0%) 
 (Cost $973,440,400) .............                1,115,718,598 
                                                 --------------
PREFERRED STOCKS: 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.1%) 
Republic Industries, Inc. 
 6.5% Exch. Conv. ................      50,000        1,175,000 
                                                 --------------
PRINTING, PUBLISHING & 
 BROADCASTING (0.1%) 
ProSieben Media AG* ..............      25,000        1,146,502 
                                                 --------------
 TOTAL BUSINESS SERVICES (0.2%) ..                    2,321,502 
                                                 --------------
CONSUMER CYCLICALS 
LEISURE RELATED (0.1%) 
Village Roadshow Ltd. ............     440,000          904,628 
                                                 --------------
RETAIL--GENERAL (0.0%) 
Fielmann AG ......................       6,000          130,076 
                                                 --------------
 TOTAL CONSUMER CYCLICALS (0.1%)                      1,034,704 
                                                 --------------
CONSUMER NONCYCLICALS 
CONTAINERS (0.0%) 
Dixie Toga SA* ...................     228,000          116,447 
                                                 --------------
HOSPITAL SUPPLIES & SERVICES (0.1%) 
Fresenius AG .....................       3,100          563,495 
                                                 --------------
 TOTAL CONSUMER NONCYCLICALS (0.1%)                     679,942 
                                                 --------------
TECHNOLOGY 
TELECOMMUNICATIONS (0.4%) 
Nokia Oyj (A Shares) .............      44,000        3,123,859 
WorldCom, Inc. 
 8.0% Conv. ......................      22,000        2,310,000 
                                                 --------------
 TOTAL TECHNOLOGY (0.4%) .........                    5,433,859 
                                                 --------------
 TOTAL PREFERRED STOCKS (0.8%) 
  (Cost $6,622,322) ..............                    9,470,007 
                                                 --------------
</TABLE>

<TABLE>
<CAPTION>
                                    PRINCIPAL 
                                      AMOUNT 
                                      ------ 
<S>                                 <C>             <C>       
LONG-TERM DEBT SECURITIES: 
CONSUMER NONCYCLICALS (0.1%) 
FOODS 
Burns, Philp & Co. Ltd. 
 5.5% Conv., 04/30/04 ............  $2,000,000        1,100,000 
                                                 --------------
CREDIT SENSITIVE (0.0%) 
BANKS 
Grupo Financiero Banorte 
 Zero Coupon, 12/05/02 ...........       1,657           20,558 
                                                 --------------
</TABLE>

                                       36
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

<TABLE>
<CAPTION>
============================================================
                                  PRINCIPAL        VALUE 
                                   AMOUNT        (NOTE 1) 
- ------------------------------------------------------------
<S>                              <C>          <C>
TECHNOLOGY (0.1%) 
ELECTRONICS 
Altera Corp. 
 5.75% Conv. Sub. Note, 
 06/15/02+ ....................  $ 1,055,000  $    1,447,988 
                                              --------------
DIVERSIFIED (0.0%) 
MISCELLANEOUS 
Brierley Investments Ltd. 
 9.0% Conv. Sub. Note, 
 06/30/98......................       27,900          18,144 
                                              --------------
TOTAL LONG-TERM DEBT SECURITIES (0.2%) 
 (Amortized Cost $3,073,944)  .                    2,586,690 
                                              --------------
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (7.7%) 
Federal Home Loan Mortgage 
 Corp. 
 6.0%, due 01/02/98 ...........   93,900,000      93,884,350 
                                              --------------
TOTAL SHORT-TERM DEBT SECURITIES (7.7%) 
 (Amortized Cost $93,884,350)                     93,884,350 
                                              --------------
TOTAL INVESTMENTS (99.7%) 
 (Cost/Amortized Cost $1,077,021,016)          1,221,659,645 
OTHER ASSETS 
 LESS LIABILITIES (0.3%)  .....                    3,727,350 
                                              --------------
NET ASSETS (100.0%) ...........               $1,225,386,995 
                                              ==============
</TABLE>

- ------------ 
*     Non-income producing. 
+     Security exempt from registration under Rule 144A of the Securities Act 
      of 1933. These securities may only be resold to qualified institutional 
      buyers. At December 31, 1997, these securities amounted to $36,393,721 
      or 3.0% of net assets. 
      Glossary: 
      ADR--American Depository Receipt 
      GDR--Global Depository Receipt 

                       See Notes to Financial Statements.

                                       37
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
<S>                                   <C>         <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
ARGENTINA (0.1%) 
Quilmes Industrial Quins (ADR) ...    15,000      $  205,314 
                                                  ----------
AUSTRALIA 
AAPC Ltd. ........................   180,000          73,874 
Aristocrat Leisure Ltd. ..........    10,000          19,870 
Brambles Industries Ltd. .........    60,000       1,190,197 
Broken Hill Proprietary Co. Ltd. .    30,000         278,494 
Cochlear Ltd. ....................     8,000          26,058 
E.R.G. Limited ...................   825,000         693,304 
GIO Australia Holdings Ltd.  .....   200,000         511,127 
Great Central Mines Ltd. .........    60,000          64,493 
Hoyts Cinemas Group + ............   450,000         791,510 
National Australia Bank Ltd.  ....     4,900          68,407 
News Corp. Ltd. ..................     5,900          32,555 
Oil Search Ltd. ..................   360,000         650,563 
Orogen Minerals Ltd. (GDR) +  ....    50,000         977,600 
QBE Insurance Group Ltd. .........    82,064         369,251 
QCT Resources Ltd. ...............   200,000         161,559 
Southern Pacific Petroleum*  .....   250,000         447,871 
Spectrum Network Systems Ltd.*+ ..   595,338         127,985 
Suncorp-Metway Ltd.* .............   297,321         745,704 
Westralian Sands Ltd. ............    11,472          26,904 
WMC Ltd. .........................    22,000          76,676 
                                                  ----------
 TOTAL AUSTRALIA (3.8%) ..........                 7,334,002 
                                                  ----------
AUSTRIA 
Erste Bank Der Oesterreichischen 
 Sparkassen AG* ..................     5,610         279,579 
EVN AG............................       800         105,134 
KTM Motorradholding AG* ..........    10,000         505,086 
OMV AG ...........................     3,000         415,628 
VA Technologie AG ................     1,000         151,843 
                                                  ----------
 TOTAL AUSTRIA (0.8%) ............                 1,457,270 
                                                  ----------
BELGIUM 
Electrabel SA.....................       250          57,826 
Petrofina SA .....................       110          40,600 
Tractebel Investment 
 International Capital ...........       350          30,513 
Tractebel Investment 
 International Capital-Warrants* .        70               0 
Virgin Express Holdings PLC 
 (ADR)* ..........................    50,000       1,037,500 
                                                  ----------
 TOTAL BELGIUM (0.6%) ............                 1,166,439 
                                                  ----------
BRAZIL (0.8%) 
Cia Paranaense de Energia-Copel 
 (ADR) ...........................   115,000       1,574,064 
                                                  ----------
CANADA 
Canadian Fracmaster Ltd.*+  ......   214,300       1,799,014 
Cinar Films, Inc. (Class B)*  ....     8,000         307,000 
Fairfax Financial Holdings Ltd.*       1,000         223,862 
Leitch Technology Corp.* .........    20,000         601,630 
Renaissance Energy Ltd.* .........    25,000         515,933 
Rofin-Sinar Technologies, Inc.*  .    40,000         485,000 
                                                  ----------
 TOTAL CANADA (2.0%) .............                 3,932,439 
                                                  ----------
CHILE 
Enersis S.A. (ADR) ...............     1,000      $   29,000 
Santa Isabel S.A. (ADR) ..........     8,000         140,000 
                                                  ----------
 TOTAL CHILE (0.1%) ..............                   169,000 
                                                  ----------
DENMARK 
Carli Gry International A/S  .....    15,600         876,545 
Coloplast A/S B ..................     6,000         464,105 
Novo-Nordisk A/S (B Shares)  .....     5,000         715,130 
Scandinavian Mobility 
 International A/S ...............     5,000          45,973 
                                                  ----------
 TOTAL DENMARK (1.1%) ............                 2,101,753 
                                                  ----------
FINLAND 
Hartwall Oy AB ...................    12,200       1,007,164 
KCI Konecranes International  ....    18,000         594,392 
Kesko ............................    20,000         316,275 
Nokia Oyj (A Shares) .............     3,000         210,000 
Orion-Yhtyma Oy (B Shares)  ......    56,000       1,479,375 
Rauma Oy .........................    13,900         216,751 
                                                  ----------
 TOTAL FINLAND (2.0%) ............                 3,823,957 
                                                  ----------
FRANCE 
Accor SA .........................     8,000       1,487,414 
Alcatel Alsthom ..................     3,500         444,878 
Banque Nationale de Paris ........       700          37,207 
Bouygues Offshore SA (ADR)  ......    36,000         783,000 
Canal Plus .......................     3,000         557,780 
Carrefour ........................       225         117,388 
Cie Financiere de Paribas A  .....       750          65,174 
Cie Generale de Eaux .............     7,000         976,988 
Cie Generale de Geophysique SA 
 (ADR)* ..........................    80,000       2,050,000 
Cie de St. Gobain ................       250          35,515 
Coflexip (ADR) ...................     3,000         166,500 
EDAP TMS SA (ADR)* ...............   123,000         861,000 
Elf Aquitaine ....................     7,000         814,156 
Groupe Danone ....................       500          89,308 
Havas ............................       350          25,181 
Lafarge SA .......................     6,130         402,216 
L'Air Liquide ....................       550          86,085 
L'Oreal ..........................       495         193,690 
Louis Dreyfus Citrus .............    20,300         620,620 
Michelin (CGDE), (Class B)  ......     7,000         352,413 
Moulinex* ........................    38,000         938,872 
Peugeot SA .......................       250          31,528 
Pinault Printemps ................       150          80,028 
Schneider SA .....................       800          43,439 
Seita ............................    18,000         646,008 
Societe Generale .................       550          74,936 
S.T. Dupont*+ ....................    34,900         456,944 
Suez Lyonnaise des Eaux ..........       400          44,264 
                                                  ----------
 TOTAL FRANCE (6.4%) .............                12,482,532 
                                                  ----------
GERMANY 
Allianz AG .......................     1,500         386,892 
Apcoa Parking AG+ ................       800          58,701 
Bayer AG .........................     4,500         166,972 
B.U.S. Berzelius Umwelt-Service 
 AG ..............................    28,000         373,551 
Daimler-Benz AG ..................     2,000         141,193 

                                       38
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
Deutsche Bank AG .................      3,250     $  227,271 
Dresdner Bank AG .................      2,850        129,592 
Gerresheimer Glas AG .............     30,000        420,245 
Linde AG .........................         50         30,323 
Lufthansa AG .....................     54,500      1,023,986 
Pfeiffer Vacuum Technology (ADR)*      10,000        280,000 
RWE AG ...........................      1,850         99,238 
SAP AG ...........................        500        151,616 
Schering AG ......................        400         38,578 
SGL Carbon AG+ ...................      8,000      1,022,819 
Siemens AG .......................      2,500        150,782 
SKW Trostberg AG .................      3,000         95,222 
Thyssen AG .......................        150         32,019 
Turbon International AG ..........      3,000         64,871 
Veba AG ..........................      5,150        350,691 
Viag AG ..........................        150         82,131 
                                                  ----------
 TOTAL GERMANY (2.8%) ............                 5,326,693 
                                                  ----------
GREECE 
A.G. Petzetakis SA* ..............    200,000      1,077,237 
Hellenic Telecommunication 
 Organization SA .................     15,120        309,788 
                                                  ----------
 TOTAL GREECE (0.7%) .............                 1,387,025 
                                                  ----------
HONG KONG 
Aeon Credit Service (Asia) Co. 
 Ltd. ............................    924,000        202,710 
Cheung Kong Holdings .............     50,000        327,462 
Cosco Pacific Ltd. ...............     80,000         65,041 
Giordano International Ltd.*  ....    200,000         69,041 
Hang Seng Bank ...................      5,000         48,232 
HSBC Holdings PLC (H.K. $)  ......     14,000        345,077 
Hutchison Whampoa ................     12,000         75,261 
JCG Holdings .....................    250,000        107,272 
Swire Pacific Ltd. (Class A) .....     40,000        219,383 
Television Broadcasts Ltd.  ......     86,000        245,270 
                                                  ----------
 TOTAL HONG KONG (0.9%) ..........                 1,704,749 
                                                  ----------
HUNGARY (0.9%) 
Magyar Tavkozlesi Rt (ADR)*  .....     70,000      1,820,000 
                                                  ----------
INDIA 
Videsh Sanchar Nigam Ltd. (GDR)*       45,000        581,625 
Videsh Sanchar Nigam Ltd. (GDR)*+       2,000         27,860 
                                                  ----------
 TOTAL INDIA (0.3%) ..............                   609,485 
                                                  ----------
INDONESIA 
Gulf Indonesia Resources Ltd.*  ..     51,200      1,126,400 
PT Bunas Finance Indonesia  ......    200,000         11,818 
PT Citatah .......................    377,500         49,761 
PT Great River International  ....  1,367,000        111,845 
PT Indosat (ADR) .................     12,000        231,750 
                                                  ----------
 TOTAL INDONESIA (0.8%) ..........                 1,531,574 
                                                  ----------
IRELAND 
Avonmore Waterford Group PLC  ....    464,000      1,703,261 
Crean (James) PLC--Units .........     60,000        122,076 
Fyffes PLC .......................    900,000      1,344,545 
Irish Life PLC ...................    200,000      1,136,049 
Irish Continental Group PLC ......     20,000        244,721 
                                                  ----------
 TOTAL IRELAND (2.3%) ............                 4,550,652 
                                                  ----------
ISRAEL (0.1%) 
Home Centers Ltd.* ...............     15,400     $  169,400 
                                                  ----------
ITALY 
Assicurazioni Generali ...........      5,500        135,090 
Banca Commerciale Italiana  ......     10,000         34,765 
Danieli & Co. ....................     24,800        170,334 
Esaote Biomedica Spa .............     64,000        169,497 
Fiat Spa .........................     22,000         63,985 
Gildemeister Italiana Spa*  ......     42,875        145,664 
Industrie Natuzzi Spa (ADR)  .....     20,000        412,500 
Istituto Mobiliare Italiano  .....      2,500         29,678 
Istituto Naz Delle Assicurazioni       22,500         45,598 
Mediaset Spa .....................    140,000        687,733 
Mediolanum Spa + .................      4,000         75,297 
Parmalat Finanziaria Spa .........    300,000        429,056 
Telecom Italia Spa ...............      2,775         17,726 
Zucchini Spa .....................     70,000        502,544 
                                                  ----------
 TOTAL ITALY (1.5%) ..............                 2,919,467 
                                                  ----------
JAPAN 
Aiful Corp.* .....................     13,800        936,041 
Akita Bank .......................     23,000         89,902 
Asahi Bank Ltd. ..................     32,000        129,987 
Asahi Diamond Industry Co. Ltd.  .     24,000        104,664 
Asahi Glass Co. Ltd. .............     10,000         47,519 
Asatsu, Inc. .....................     17,200        247,833 
Bank of Tokyo-Mitsubishi Ltd.  ...     70,000        965,702 
Bridgestone Corp. ................      4,000         86,760 
Bridgestone Metalpha Corp.  ......      9,000         33,455 
Canon, Inc. ......................     13,000        302,893 
Capcom Co. Ltd. ..................      2,600         26,702 
Credit Saison Co. ................     63,000      1,554,781 
Daibiru Corp. ....................     14,000        102,472 
Dai-Ichi Kangyo Bank .............     86,000        507,530 
Dai Nippon Printing Co. Ltd.  ....      3,000         56,333 
Daiseki Co. Ltd. .................      6,400         66,220 
Daito Trust Construction Co. 
 Ltd..............................     22,000        134,386 
Daiwa House Industry Co. Ltd. ....      2,000         10,577 
Data Communication System Co. ....     21,000        276,835 
DDI Corp. ........................        115        304,081 
Denso Corp. ......................      4,000         72,044 
Doshisha Co. .....................      1,000          4,905 
Eiden Sakakiya Co. Ltd. ..........     18,000         66,909 
Enplas Corp. .....................     19,000        256,294 
Enshu* ...........................     34,000         42,476 
Familymart Co. ...................     19,000        681,510 
Fanuc Ltd.........................        900         34,075 
Fuji Bank Ltd. ...................     11,000         44,514 
Fuji Soft ABC, Inc. ..............     16,400        561,855 
Fujikura Ltd. ....................    104,000        688,684 
Fujimi, Inc. .....................      8,600        365,817 
H.I.S. Company Ltd. ..............      1,100         19,138 
Hitachi Ltd. .....................     16,000        114,045 
Hitachi Plant Engineering &           
 Construction Co. ................     18,000         40,146 
Homac Corp. ......................      7,000         35,355 
Home Wide Corp. ..................     15,000         50,010 
Honda Motor Co. Ltd...............      5,000        183,560 
Hoya Corp. .......................     24,000        754,167 
Imagineer Co. Ltd. ...............     13,000        101,629 
                                     
                                       39
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
Industrial Bank of Japan .........     9,000      $   64,150 
INES Corp. .......................    20,000         154,819 
Isetan Co. .......................    63,000         263,154 
Ishihara Sangyo Kaisha Ltd.*  ....    62,000          68,902 
Ishikawajima Harima Heavy 
 Industries Co. Ltd. .............    62,000          92,661 
Ito Yokado Co. Ltd. ..............     2,000         101,935 
Japan Airport Terminal Co. Ltd. ..    53,000         333,091 
Japan Industrial Land Development     13,000          31,385 
Japan Tobacco, Inc. ..............        45         319,372 
Kaneshita Construction ...........    12,000          54,263 
Kawasaki Heavy Industries Ltd.  ..    96,000         148,626 
Kawasaki Steel Corp...............    10,000          13,642 
Keyence Corp. ....................       200          29,584 
Kikuchi Co. Ltd.* ................    10,000          30,274 
King Co. .........................    38,000          36,405 
Kirin Brewery Co. ................     4,000          29,124 
Koa Fire & Marine ................    10,000          37,555 
Kokuyo Co. Ltd. ..................    13,000         224,181 
Komatsu Ltd. .....................     4,000          20,080 
Kubota Corp. .....................     6,000          15,819 
Mabuchi Motor Co. ................     8,600         437,003 
Matsuda Sangyo Co. Ltd. ..........     8,000          48,316 
Meitec ...........................    51,000       1,434,528 
Micronics Japan Co. Ltd. .........    18,000         310,404 
Minebea Co. ......................    70,000         751,102 
Misawa Ceramic Corp. .............    16,000          39,241 
Mitsubishi Corp. .................    14,000         110,519 
Mitsubishi Estate Co. ............    10,000         108,833 
Mitsubishi Heavy Industries Ltd. .   110,000         458,632 
Mitsubishi Materials Corp.  ......     6,000           9,657 
Mitsubishi Trust & Banking Corp.      31,000         311,247 
Mitsui & Co. .....................     6,000          35,501 
Mitsui Home Co. Ltd. .............    24,000         130,600 
NAMCO Ltd. .......................     5,200         151,048 
Namura Shipbuilding ..............    14,000          31,654 
Nanno Construction Co. Ltd.  .....    15,000          12,071 
NGK Spark Plug Co. ...............    40,000         226,863 
NIC Corp. ........................    42,000         228,550 
Nichiei Co. Ltd. .................     3,900         415,482 
Nichiha Corp. ....................    54,400         332,717 
Nichii Gakkan Co.* ...............    14,000         482,851 
Nikon Corp. ......................    45,000         444,913 
Nintendo Co. Ltd..................     4,000         392,412 
Nippon Broadcasting System  ......    18,000         711,861 
Nippon Denwa Shisetsu ............    22,000          84,307 
Nippon Paper Industries Co.  .....    20,000          78,482 
Nippon Steel Corp. ...............    27,000          39,939 
Nippon System Development ........    12,000         246,484 
Nippon Television Network Corp.  .     1,800         528,377 
Nireco ...........................    13,000          47,825 
Nitta Corp. ......................    31,000         313,623 
Nitto Kohki Co. Ltd. .............    25,200         274,259 
Nomura Securities Co. ............     8,000         106,687 
Noritsu Koki Co. Ltd. ............    34,600         853,895 
Ohmoto Gumi Co. Ltd. .............    10,000          42,920 
Oie Sangyo Co. Ltd. ..............    13,000          53,803 
Oji Paper Co. Ltd. ...............    14,000          55,689 
Oriental Construction Co. ........     9,000          39,318 
Paris Miki, Inc. .................    31,000      $  332,631 
PS Corp. .........................    18,900          71,703 
Raito Kogyo Co. Ltd. .............    40,000         173,213 
Ricoh Elemex Corp. ...............     9,000          65,530 
Rohm Co. Ltd. ....................     8,000         815,482 
Sankyo Co. Ltd. ..................    38,000         859,168 
Santen Pharmaceutical Co. Ltd.  ..    88,000       1,011,688 
Sanyo Chemicals Industries Ltd. ..     9,000          52,424 
Sanyo Electric Co. Ltd. ..........    44,000         114,658 
Sanyo Engineering & Construction 
 Co. .............................    22,000          79,249 
Sanyo Pax Co. Ltd. ...............    24,000         207,856 
Sanyo Shinpan Finance Co. Ltd.  ..     6,200         274,183 
Sato Corp. .......................    38,500         655,068 
Sekisui House Ltd. ...............     3,000          19,291 
Seven-Eleven Japan Co. Ltd.  .....    14,200       1,005,618 
Shimizu Corp. ....................     3,000           6,944 
Shizuoka Bank Ltd. ...............    23,000         246,791 
Sho Bond Corp. ...................    42,500         768,730 
Sodick Co.* ......................   100,000         286,645 
Sony Corp. .......................     1,000          88,906 
SMC Corp. ........................     9,100         802,069 
Suido Kiko Kaisha ................     8,000          16,064 
Sumitomo Bank Ltd. ...............    90,000       1,027,783 
Sumitomo Forestry Co. ............    10,000          48,668 
Sumitomo Metal Industries ........   212,000         271,347 
Sumitomo Realty & Development Co. 
 Ltd. ............................   109,000         626,557 
Taisei Corp. .....................     4,000           6,561 
Taisho Pharmaceutical Co. ........    20,000         510,443 
Takara Printing Co. ..............    12,000          35,869 
Takefuji Corp. ...................    26,060       1,196,393 
Takihyo Co. Ltd. .................    14,000          61,161 
TDK Corp. ........................    18,000       1,357,501 
Toda Corp. .......................    14,000          38,092 
Toei Co. Ltd. ....................    26,000          94,654 
Toho Bank ........................    40,000         159,418 
Toho Titanium* ...................    38,000         320,368 
Tokio Marine & Fire Insurance Co.      6,000          68,059 
Tokyo Broadcasting System, Inc. ..    35,000         442,614 
Tokyo Cathode Laboratory Co.* ....    19,700         194,773 
Tokyo Electric Power Co. .........     7,000         127,687 
Tokyo Electron ...................     1,000          32,037 
Toso Co. Ltd. ....................    18,000          82,085 
TOWA Corp. .......................     5,300         110,082 
Toyoda Gosei .....................    20,000          72,351 
Wesco, Inc. ......................     6,200          15,206 
Xebio Co. Ltd. ...................     3,200          25,507 
Yamaichi Electronics Co. Ltd. ....    22,000         354,091 
Yamanouchi Pharmaceutical Co. 
 Ltd. ............................    68,000       1,459,283 
Yamato Transport Co. Ltd..........     6,000          80,475 
Yaskawa Electric Corp. ...........    10,000          24,909 
Yokogawa Electric Corp. ..........    96,000         593,033 
                                                 -----------
 TOTAL JAPAN (20.6%) .............                39,943,359 
                                                 -----------
MALAYSIA 
AMMB Holdings BHD ................    50,000          32,781 
Arab Malaysian Finance BHD  ......   140,000          28,076 
Guinness Anchor BHD ..............    30,000          37,023 
Hong Leong Bank BHD ..............   140,000          92,146 

                                       40
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
IOI Corp. BHD ....................   100,000      $    32,395 
Kim Hin Industry BHD .............    12,000            2,113 
Kumpulan Guthrie BHD .............    33,000           21,211 
Lingkaran Trans Kota Holdings 
 BHD* ............................   130,000           82,890 
Magnum Corp. BHD .................    74,000           44,520 
Malayan Banking BHD ..............    24,000           69,726 
Mancon BHD .......................    76,666           27,793 
Metacorp BHD .....................   120,000           50,906 
Pacific & Orient BHD .............    80,000           36,611 
Pernas International Hotels 
 Holdings BHD ....................   462,000          128,284 
Resorts World BHD ................    20,000           33,680 
RJ Reynolds BHD ..................    70,000          114,282 
Sap Holdings BHD..................    36,000           13,421 
Sime Darby BHD ...................   150,000          144,234 
Sriwani Holdings BHD .............   180,000           47,667 
Star Publications BHD ............    25,000           28,538 
Talam Corp. BHD ..................   315,000           74,508 
Tanjong PLC ......................   100,000          165,831 
UMW Holdings BHD .................   150,000          113,768 
                                                  -----------
 TOTAL MALAYSIA (0.7%) ...........                  1,422,404 
                                                  -----------
MEXICO 
Bufete Industrial S.A.* ..........    10,000           97,500 
Elamex S.A. de C.V.* .............    32,600          244,500 
Grupo Electra S.A. de C.V.  ......   500,000          882,134 
Grupo Financiero Banamex Accival 
 (B Shares)* .....................    50,000          149,504 
Grupo Industrial Saltillo SA 
 (B Shares).......................   236,000          898,908 
Industrias CH S.A. (B Shares)*  ..   120,000          714,640 
Kimberly-Clark de Mexico S.A. de 
 C.V. ............................    30,000          710,757 
Panamerican Beverages, Inc.  .....    10,000          326,250 
Sanluis Corporacion S.A. de 
 C.V.*............................    28,000          227,543 
                                                  -----------
 TOTAL MEXICO (2.2%) .............                  4,251,736 
                                                  -----------
NETHERLANDS 
ABN Amro Holding N.V. ............     5,824          113,455 
Aegon N.V. .......................     8,000          712,154 
Akzo Nobel N.V. ..................     3,000          517,249 
ASR Verzekeringsgroep N.V.  ......    21,400        1,164,116 
Content Beheer N.V. + ............    30,000          739,773 
Elsevier N.V. ....................    16,955          274,270 
Fortis Amev N.V. .................    10,000          435,973 
Fugro N.V.* ......................    30,000          914,359 
Gucci Group N.V. .................     2,000           83,750 
Heineken N.V. ....................       233           40,564 
Hunter Douglas N.V. ..............     6,000          210,095 
IHC Caland N.V. ..................     4,000          207,531 
ING Groep N.V. ...................    28,000        1,179,296 
KLM ..............................     1,700           62,881 
Koninklijke Nedlloyd Groep N.V.+ .     2,250           51,044 
Kon. PTT Nederland + .............     8,000          333,785 
Nutricia Verenigde Bedrijven 
 N.V.+ ...........................    19,000          576,283 
Royal Dutch Petroleum ............     9,948          546,057 
Unilever N.V. CVA ................     2,968          182,970 
Unique International N.V. ........    30,000          639,164 
Vedior N.V. CVA...................    70,000        1,260,079 
Vendex International N.V. ........     3,600          198,673 
                                                  -----------
 TOTAL NETHERLANDS (5.4%) ........                 10,443,521 
                                                  -----------
NEW ZEALAND 
Air New Zealand Ltd. (B Shares) ..   109,000      $   218,353 
Restaurant Brands NZ Ltd.*+  .....   312,500          308,470 
Sky City Ltd. ....................    35,300          119,907 
Tourism Holdings Ltd. ............    15,000           10,277 
Warehouse Group Ltd. .............   110,000          293,809 
                                                  -----------
 TOTAL NEW ZEALAND (0.5%) ........                    950,816 
                                                  -----------
NORWAY 
Alvern Norway ASA* ...............   120,000          284,329 
Choice Hotels Scandinavia ASA*+  .   472,500        1,599,353 
Frontline Ltd.* ..................   300,000        1,210,431 
Hafslund ASA .....................     5,000           23,830 
Navia ASA* .......................    94,000          330,905 
Norsk Hydro ASA ..................     1,100           53,542 
Tomra Systems ASA ................    58,000        1,295,730 
Union Bank of Norway .............    12,000          427,306 
                                                  -----------
 TOTAL NORWAY (2.7%) .............                  5,225,426 
                                                  -----------
PANAMA (0.4%) 
Banco Latinoamericano de 
 Exportaciones S.A. 
 (E Shares) ......................    20,000          827,500 
                                                  -----------
PERU (0.7%) 
Telefonica del Peru S.A. (ADR)  ..    54,000        1,258,875 
                                                  -----------
POLAND (0.7%) 
@Entertainment, Inc.* ............   117,000        1,301,625 
                                                  -----------
PORTUGAL 
BPI-SGPS SA* .....................    20,000          486,281 
Brisa-Auto Estradas de Portugal 
 SA* .............................     5,600          200,602 
Electricidade de Portugal SA* ....    38,105          721,521 
Portugal Telecom SA ..............     8,710          404,148 
Telecel Comunicacoes Pessoais SA*     13,290        1,416,011 
                                                  -----------
 TOTAL PORTUGAL (1.7%) ...........                  3,228,563 
                                                  -----------
SINGAPORE 
City Developments Ltd. ...........    50,000          231,936 
GP Batteries International Ltd.  .   140,000          364,674 
Great Eastern Life Assurance Co. .     7,000           42,046 
Keppel Fels Ltd. .................    88,000          245,971 
Singapore Airlines Ltd. ..........    50,000          327,089 
Singapore Land Ltd. ..............    93,000          204,639 
United Overseas Bank Ltd. ........    40,000          222,420 
                                                  -----------
 TOTAL SINGAPORE (0.8%) ..........                  1,638,775 
                                                  -----------
SOUTH KOREA (0.2%) 
SK Telecom Co. Ltd. (ADR)*........    65,776          427,544 
                                                  -----------
SPAIN 
Aldeasa SA* ......................    24,745          524,623 
Aguas de Barcelona ...............     6,060          249,798 
Banco Bilbao Vizcaya SA ..........     4,881          157,948 
Banco de Valencia ................    30,000          648,835 
Banco Santander SA ...............     3,468          115,867 
Catalana Occidente SA + ..........    15,600          794,591 
Catalana Occidente SA ............     5,400          275,051 
Construcciones y Auxiliar de 
 Ferrocarriles SA ................       500           18,444 
Corp Financiera Reunida SA*  .....   100,000          534,952 
Corporacion Mapfre Cia Inter SA ..    36,000          954,644 

                                       41
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
Endesa SA.........................     4,488      $   79,685 
Gas Y Electridad SA (Series 2)  ..    14,000       1,010,830 
Hidroelectrica del Cantabrico  ...    10,000         438,464 
Iberdrola SA .....................    35,668         469,408 
Portland Valderrivas SA ..........     3,800         341,713 
Repsol SA ........................     4,392         187,384 
Tabacalera SA-A ..................    12,200         988,973 
Telefonica de Espana .............    26,528         757,445 
                                                  ----------
 TOTAL SPAIN (4.4%) ..............                 8,548,655 
                                                  ----------
SWEDEN 
Astra AB (A Shares) ..............    20,000         346,352 
Castellum AB* ....................    79,000         786,030 
Dahl International AB + ..........    32,000         471,542 
Ericsson LM (B Shares) ...........     6,400         240,608 
Forenings Sparbanken AB 
 (A Shares) ......................    10,000         227,333 
Kalmar Industries AB + ...........    10,000         161,211 
Karlshamns AB*+ ..................    38,000         593,458 
NetCom Systems AB (B Shares)*  ...    25,650         550,804 
Scandic Hotels AB*+ ..............    73,600       1,798,310 
Skandia Forsakrings AB ...........    11,000         518,835 
Skandinaviska Enskilda Banken 
 (Series A) ......................    95,120       1,203,990 
Swedish Match AB .................   254,700         850,080 
                                                  ----------
 TOTAL SWEDEN (4.0%) .............                 7,748,553 
                                                  ----------
SWITZERLAND 
ABB AG ...........................       200         251,284 
Ciba Specialty Chemicals AG*  ....     8,600       1,024,581 
Credit Suisse Group ..............     1,250         193,427 
Nestle SA ........................       300         449,641 
Novartis AG ......................       542         879,521 
Roche Holding AG Genusscheine ....        80         794,522 
Schweizerische 
 Rueckversicherungs-Gesellschaft .       120         224,471 
Selecta Group* ...................    10,400       1,395,687 
Tag Heuer International SA (ADR)*     35,000         288,750 
Union Bank of Switzerland ........       120         173,530 
                                                  ----------
 TOTAL SWITZERLAND (2.9%) ........                 5,675,414 
                                                  ----------
THAILAND 
CMIC Finance & Securities Public 
 Co. Ltd. ........................    51,000               0 
Nation Multimedia Group 
 Public Co. Ltd...................   130,000          34,424 
Thai Engine Manufacturing 
 Public Co. Ltd. .................    70,000         117,757 
                                                  ----------
 TOTAL THAILAND (0.1%) ...........                   152,181 
                                                  ----------
UNITED KINGDOM 
Amvescap PLC .....................    80,000         687,559 
Barclays PLC .....................    24,000         638,128 
Bass PLC .........................    14,200         220,398 
BG PLC ...........................    22,077          99,406 
BG PLC 'B'* ......................    25,021          11,924 
BOC Group PLC ....................     2,591          42,621 
Boots Co. PLC ....................     5,806          83,627 
BPB PLC ..........................    70,000         391,106 
British Aerospace ................     2,120          60,444 
British Airport Authority PLC  ...    30,000         245,510 
British Airways PLC...............    38,000         349,695 
British Energy PLC ...............   240,000      $1,668,283 
British Petroleum Co. PLC ........    29,367         386,071 
British Sky Broadcasting Group 
 PLC .............................     8,097          60,675 
British Telecommunications PLC ...    35,150         276,392 
BTR PLC ..........................    21,470          64,918 
Cable & Wireless PLC..............    12,409         109,096 
Cadbury Schweppes PLC ............     5,961          60,097 
Carlton Communications PLC  ......   167,300       1,292,147 
Carpetright PLC ..................    50,000         377,960 
Commercial Union PLC .............     2,801          39,079 
Compass Group PLC ................   170,000       2,092,419 
De La Rue PLC ....................    10,000          65,075 
Diageo PLC .......................   105,307         968,223 
Dixons Group PLC .................   120,000       1,204,871 
EMI Group PLC ....................    50,000         417,399 
Energis PLC* .....................   275,000       1,152,367 
Energy Group PLC .................     4,456          49,208 
Filtronic Comtek PLC .............   180,000       1,308,892 
Flextech PLC* ....................    46,000         398,370 
General Accident PLC..............     2,904          50,346 
General Electric Co. PLC .........    13,890          90,047 
GKN PLC ..........................     2,089          42,808 
Glaxo Wellcome PLC ...............    23,220         549,468 
Granada Group PLC ................     3,225          49,287 
Great Universal Stores PLC  ......     3,970          50,038 
HSBC Holdings PLC ................    10,000         246,824 
Hanson PLC .......................     5,571          24,867 
Harvey Nichols PLC ...............    70,000         218,559 
Holliday Chemical Holdings PLC ...   400,000       1,511,840 
House of Fraser PLC ..............   140,000         462,426 
Imperial Chemical Industries PLC .     3,109          48,587 
Imperial Tobacco Group PLC  ......   125,000         786,732 
Jefferson Smurfit Group PLC  .....   200,000         555,437 
Johnson Matthey PLC ..............    55,000         492,580 
Kingfisher PLC ...................     4,084          56,911 
Ladbroke Group PLC ...............   150,000         650,749 
Land Securities PLC ..............     3,207          51,120 
Legal & General Group PLC.........     7,475          65,349 
Lloyds TSB Group PLC .............    34,379         444,617 
LucasVarity PLC ..................   160,000         565,297 
Marks & Spencer PLC...............    17,109         168,411 
McBride PLC ......................    20,000          58,173 
MEPC PLC .........................    70,000         584,359 
Mirror Group PLC .................    40,000         128,178 
Misys (Jersey) Ltd.*..............     3,428         103,652 
Misys PLC ........................    12,000         362,842 
National Grid Group PLC ..........   260,000       1,234,779 
National Power PLC ...............   100,000         985,983 
Norwich Union PLC* ...............    80,000         512,711 
Peninsular & Oriental Steam 
 Navigation Co. ..................     3,314          37,713 
Powerscreen International PLC ....    40,000         401,593 
Prudential Corp. PLC..............     8,019          96,724 
Randgold Resources Ltd. (GDR)*+  .    30,300         159,075 
Rank Group PLC ...................    12,574          70,047 
Reed International PLC............    60,000         601,449 
Rentokil Initial PLC .............   162,900         709,390 
Rio Tinto PLC ....................     5,510          67,819 
Shandwick International PLC  .....    80,000          54,229 

                                       42
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
Smith & Nephew PLC ...............    55,000     $    162,687 
Smith (W.H.) Group PLC ...........    60,000          383,547 
Smithkline Beecham PLC ...........    90,000          921,401 
Tesco PLC ........................    12,625          102,696 
Thistle Hotels PLC ...............    94,000          244,959 
Thorn PLC ........................   102,857          267,060 
Tomkins PLC ......................    25,000          119,550 
Unilever PLC......................    19,628          168,047 
Vodafone Group PLC................   100,000          721,411 
WPP Group PLC ....................    55,000          244,935 
Zeneca Group PLC .................    10,336          362,974 
                                                 ------------
 TOTAL UNITED KINGDOM (16.4%) ....                 31,872,243 
                                                 ------------
TOTAL COMMON STOCKS 
 AND OTHER INVESTMENTS (92.4%) 
 (Cost $191,125,818)..............                179,183,005 
                                                 ------------
PREFERRED STOCKS: 
AUSTRALIA (0.2%) 
Village Roadshow Ltd. ............   160,000          328,956 
                                                 ------------
BRAZIL (0.0%) 
Dixie Toga SA ....................    59,000           30,133 
                                                 ------------
FINLAND (0.2%) 
Nokia Oyj (A Shares)..............     4,000          283,987 
                                                 ------------
GERMANY 
Fielmann AG ......................     4,000           86,717 
Fresenius AG .....................     1,200          218,127 
ProSieben Media AG* ..............     7,000          321,021 
                                                 ------------
 TOTAL GERMANY (0.3%) ............                    625,865 
                                                 ------------
TOTAL PREFERRED STOCKS (0.7%) 
 (Cost $1,410,542) ...............                  1,268,941 
                                                 ------------
</TABLE>

<TABLE>
<CAPTION>
========================================================
                                PRINCIPAL       VALUE 
                                 AMOUNT       (NOTE 1) 
- --------------------------------------------------------
<S>                            <C>          <C>
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (1.3%) 
Federal Home Loan Mortgage 
 Corp. 
 6.0%, due 01/02/98 .........  $2,500,000   $  2,499,583 
                                            ------------
TOTAL SHORT-TERM DEBT SECURITIES (1.3%) 
 (Amortized Cost 
 $2,499,583).................                  2,499,583 
                                            ------------
TOTAL INVESTMENTS (94.4%) 
 (Cost/Amortized Cost $195,035,943)          182,951,529 
OTHER ASSETS 
 LESS LIABILITIES (5.6%)  ...                 10,945,647 
                                            ------------
NET ASSETS (100.0%) .........               $193,897,176 
                                            ============
</TABLE>

- ----------------------------------------------------------------------------- 
MARKET SECTOR DIVERSIFICATION 
As a Percentage of Total Equity Investments 

<TABLE>
<CAPTION>
<S>                       <C>
Basic Materials .......    5.1% 
Business Services  ....    8.9 
Capital Goods .........    8.1 
Consumer Cyclicals ....   19.3 
Consumer 
Non-Cyclicals..........   15.3 
Credit Sensitive ......   26.8 
Diversified ...........    1.8 
Energy ................    5.6 
Technology ............    9.1 
                         -----
                         100.0% 
                         =====
</TABLE>
<PAGE>
- ------------ 
*      Non-income producing. 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At December 31, 1997, these securities amounted to $12,924,625 
       or 6.7% of net assets. 
       Glossary: 
       ADR--American Depository Receipt 
       GDR--Global Depository Receipt 

                       See Notes to Financial Statements.

                                       43
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE AGGRESSIVE STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
====================================================================
                                           NUMBER          VALUE 
                                         OF SHARES       (NOTE 1) 
- --------------------------------------------------------------------
<S>                                      <C>          <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS--SPECIALTY (4.2%) 
Crompton & Knowles Corp.+ ............    5,200,000   $  137,800,000 
Cytec Industries, Inc.* ..............    1,275,000       59,845,312 
                                                      --------------
                                                         197,645,312 
                                                      --------------
METALS & MINING (1.5%) 
Newmont Mining Corp. .................    2,300,000       67,562,500 
                                                      --------------
STEEL (0.9%) 
AK Steel Holding Corp. ...............      419,600        7,421,675 
Ispat International NV 
 (New York Registered Shares)*  ......    1,500,000       32,437,500 
                                                      --------------
                                                          39,859,175 
                                                      --------------
 TOTAL BASIC MATERIALS (6.6%)  .......                   305,066,987 
                                                      --------------
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (2.4%) 
USA Waste Services, Inc.* ............      223,800        8,784,150 
U.S. Filter Corp.* ...................    3,491,900      104,538,756 
                                                      --------------
                                                         113,322,906 
                                                      --------------
PRINTING, PUBLISHING & 
 BROADCASTING (3.7%) 
Comcast Corp. (Class A) SPL ..........    5,500,000      173,593,750 
                                                      --------------
PROFESSIONAL SERVICES (1.6%) 
Cambridge Technology Partners, Inc.*        428,900       17,852,962 
Corrections Corp. of America*  .......    1,100,000       40,768,750 
TeleTech Holdings, Inc.* .............    1,197,600       13,622,721 
                                                      --------------
                                                          72,244,433 
                                                      --------------
 TOTAL BUSINESS SERVICES (7.7%)  .....                   359,161,089 
                                                      --------------
CONSUMER CYCLICALS 
AIRLINES (10.1%) 
Continental Airlines, Inc. 
 (Class B)*+ .........................    4,438,200      213,588,375 
Delta Air Lines, Inc. ................    1,500,000      178,500,000 
Northwest Airlines Corp. 
 (Class A)* ..........................    1,634,500       78,251,687 
                                                      --------------
                                                         470,340,062 
                                                      --------------
APPAREL, TEXTILE (6.1%) 
Jones Apparel Group, Inc.* ...........    2,339,200      100,585,600 
Mohawk Industries, Inc.* .............    3,150,000       69,103,125 
Tommy Hilfiger Corp.*+ ...............    1,939,500       68,124,937 
UNIFI, Inc. ..........................    1,200,000       48,825,000 
                                                      --------------
                                                         286,638,662 
                                                      --------------
AUTO RELATED (7.6%) 
Circuit City Stores, Inc.-CarMax 
 Group*+ .............................    6,260,700       56,346,300 
Republic Industries, Inc.* ...........   12,700,000      296,068,750 
                                                      --------------
                                                         352,415,050 
                                                      --------------
AUTOS & TRUCKS (0.7%) 
Harley-Davidson, Inc. ................    1,200,000       32,850,000 
                                                      --------------
FOOD SERVICES, LODGING (6.4%) 
Extended Stay America, Inc.* .........    1,886,100       23,458,369 
Florida Panthers Holdings, Inc.*  ....    1,685,300   $   29,071,425 
Host Marriott Corp.* .................    2,053,600       40,301,900 
ITT Corp.* ...........................    2,300,000      190,612,500 
Starbucks Corp.* .....................       95,000        3,645,625 
Suburban Lodges of America, Inc.*+ ...      904,000       12,034,500 
                                                      --------------
                                                         299,124,319 
                                                      --------------
<PAGE>
HOUSEHOLD FURNITURE, 
 APPLIANCES (1.0%) 
Industrie Natuzzi Spa (ADR) ..........    2,240,700       46,214,438 
                                                      --------------
LEISURE RELATED (1.8%) 
Callaway Golf Company ................    1,254,800       35,840,225 
Promus Hotel Corp.* ..................    1,120,000       47,040,000 
                                                      --------------
                                                          82,880,225 
                                                      --------------
RETAIL--GENERAL (2.9%) 
Pep Boys-Manny, Moe & Jack ...........    1,096,600       26,181,325 
PETsMART, Inc.* ......................    1,435,200       10,405,200 
Proffitt's, Inc.* ....................      400,000       11,375,000 
Tiffany & Co. ........................    1,563,300       56,376,506 
U.S. Office Products Co.* ............    1,507,000       29,574,875 
                                                      --------------
                                                         133,912,906 
                                                      --------------
 TOTAL CONSUMER CYCLICALS (36.6%)                      1,704,375,662 
                                                      --------------
CONSUMER NONCYCLICALS 
DRUGS (6.2%) 
Centocor, Inc.*+ .....................    5,036,500      167,463,625 
Genzyme Corp. (General Division)* ....    2,375,000       65,906,250 
MedImmune, Inc.*+ ....................    1,339,800       57,443,925 
                                                      --------------
                                                         290,813,800 
                                                      --------------
HOSPITAL SUPPLIES & 
 SERVICES (0.7%) 
Sun Healthcare Group, Inc.* ..........    1,649,900       31,966,813 
                                                      --------------
SOAPS & TOILETRIES (0.9%) 
Estee Lauder Companies  
 (Class A) ...........................      828,900       42,636,544 
                                                      --------------
 TOTAL CONSUMER NONCYCLICALS (7.8%)                      365,417,157 
                                                      --------------
CREDIT SENSITIVE 
BANKS (0.8%) 
GreenPoint Financial Corp. ...........      527,100       38,247,694 
                                                      --------------
FINANCIAL SERVICES (4.0%) 
Edwards (A.G.), Inc. .................    1,050,000       41,737,500 
Green Tree Financial Corp. ...........    1,822,400       47,724,100 
Newcourt Credit Group, Inc. ..........    1,000,000       33,375,000 
Paine Webber Group, Inc. .............    1,200,000       41,475,000 
PMI Group, Inc. ......................      290,000       20,970,625 
                                                      --------------
                                                         185,282,225 
                                                      --------------
INSURANCE (4.6%) 
AFLAC, Inc. ..........................      500,000       25,562,500 
CNA Financial Corp.* .................    1,493,700      190,820,175 
                                                      --------------
                                                         216,382,675 
                                                      --------------
REAL ESTATE (2.1%) 
Security Capital Group, Inc. 
 (Class B)*+ .........................    1,184,900       38,509,250 
Vornado Realty Trust .................    1,310,346       61,504,383 
                                                      --------------
                                                         100,013,633 
                                                      --------------

                                       44
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE AGGRESSIVE STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

====================================================================
                                           NUMBER          VALUE 
                                         OF SHARES       (NOTE 1) 
- --------------------------------------------------------------------
UTILITY--TELEPHONE (2.9%) 
Telephone & Data Systems, Inc.+  .....    2,863,300   $  133,322,406 
                                                      --------------
 TOTAL CREDIT SENSITIVE (14.4%)  .  ..                   673,248,633 
                                                      --------------
ENERGY 
OIL--DOMESTIC (1.7%) 
Ultramar Diamond Shamrock Corp. ......    1,090,200       34,750,125 
Valero Energy Corp. ..................    1,450,000       45,584,375 
                                                      --------------
                                                          80,334,500 
                                                      --------------
OIL--SUPPLIES & 
 CONSTRUCTION (6.6%) 
Diamond Offshore Drilling, Inc.  .....    4,000,000      192,500,000 
Rowan Cos., Inc.* ....................    3,700,000      112,850,000 
                                                      --------------
                                                         305,350,000 
                                                      --------------
RAILROADS (1.7%) 
Kansas City Southern Industries, 
 Inc..................................    1,600,000       50,800,000 
Wisconsin Central Transport Corp.*  ..    1,300,000       30,387,500 
                                                      --------------
                                                          81,187,500 
                                                      --------------
 TOTAL ENERGY (10.0%) ................                   466,872,000 
                                                      --------------
TECHNOLOGY 
ELECTRONICS (7.7%) 
Altera Corp.* ........................    1,197,500       39,667,188 
Atmel Corp.* .........................    1,347,000       25,003,688 
KLA-Tencor Corp.* ....................      660,900       25,527,263 
Network Associates, Inc.* ............    1,548,100       81,855,787 
Parametric Technology Corp.* .........      785,100       37,194,113 
Sterling Commerce, Inc.* .............    1,674,800       64,375,125 
Teradyne, Inc.* ......................    1,016,100       32,515,200 
Xilinx, Inc.* ........................    1,477,200       51,794,325 
                                                      --------------
                                                         357,932,689 
                                                      --------------
OFFICE EQUIPMENT SERVICES (1.5%) 
Comverse Technology, Inc.*+ ..........    1,859,500   $   72,520,500 
                                                      --------------
TELECOMMUNICATIONS (3.1%) 
ADC Telecommunications, Inc.*  .......      796,700       33,262,225 
American Satellite Network--Warrants*        49,450                0 
Millicom International Cellular SA* ..    2,378,400       89,487,300 
U.S. Cellular Corp.* .................      658,300       20,407,300 
                                                      --------------
                                                         143,156,825 
                                                      --------------
 TOTAL TECHNOLOGY (12.3%) ............                   573,610,014 
                                                      --------------
TOTAL COMMON STOCKS AND OTHER 
 INVESTMENTS (95.4%) 
 (Cost $4,029,993,201) ...............                 4,447,751,542 
                                                      --------------
</TABLE>

<TABLE>
<CAPTION>
                                         PRINCIPAL 
                                           AMOUNT 
                                       ------------- 
<S>                                     <C>           <C>
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (0.8%) 
Federal Home Loan Mortgage Corp. 
 6.0%, due 01/02/98 ..................  $37,200,000       37,193,800 
                                                      --------------
TOTAL SHORT-TERM DEBT SECURITIES (0.8%) 
 (Amortized Cost $37,193,800).........                    37,193,800 
                                                      --------------
TOTAL INVESTMENTS (96.2%) 
 (Cost/Amortized Cost $4,067,187,001)                  4,484,945,342 
OTHER ASSETS 
 LESS LIABILITIES (3.8%)..............                   178,311,961 
                                                      --------------
NET ASSETS (100.0%) ..................                $4,663,257,303 
                                                      ============== 
</TABLE>
<PAGE>
- ------------ 
*     Non-income producing. 
+     Affiliated company as defined under the Investment Company Act of 1940 
      (See Note 6). 
      Glossary: 
      ADR--American Depository Receipt 

                       See Notes to Financial Statements.

                                       45
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE SMALL CAP GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
===========================================================
                                      NUMBER       VALUE 
                                    OF SHARES     (NOTE 1) 
- -----------------------------------------------------------
<S>                                  <C>        <C>
COMMON STOCKS: 
BASIC MATERIALS 
CHEMICALS--SPECIALTY (3.7%) 
Crompton & Knowles Corp. .........   140,200    $ 3,715,300 
Cytec Industries, Inc.* ..........    32,000      1,502,000 
                                                -----------
                                                  5,217,300 
                                                -----------
METALS & MINING (1.6%) 
Century Aluminum Co. .............    18,500        249,750 
Gibraltar Steel Corp.* ...........    45,600        900,600 
Kaiser Aluminum Corp.* ...........   119,700      1,054,856 
                                                -----------
                                                  2,205,206 
                                                -----------
STEEL (0.7%) 
WHX Corp.* .......................    87,300      1,036,687 
                                                -----------
 TOTAL BASIC MATERIALS (6.0%)  ...                8,459,193 
                                                -----------
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (3.5%) 
American Disposal Services, 
 Inc.*............................    35,400      1,292,100 
Philip Services Corp.* ...........    70,200      1,009,125 
Superior Services, Inc.* .........    52,900      1,527,487 
U.S. Filter Corp.* ...............    34,800      1,041,825 
                                                -----------
                                                  4,870,537 
                                                -----------
PRINTING, PUBLISHING & 
 BROADCASTING (5.7%) 
Applied Graphics Technologies, 
 Inc.* ...........................    24,800      1,320,600 
Mail-Well, Inc.* .................    19,600        793,800 
Sinclair Broadcast Group, Inc.*  .    66,600      3,105,225 
Westwood One, Inc.* ..............    17,900        664,537 
Young Broadcasting Corp. 
 (Class A)* ......................    56,600      2,193,250 
                                                -----------
                                                  8,077,412 
                                                -----------
PROFESSIONAL SERVICES (11.0%) 
Carematrix Corp.* ................    77,700      2,233,875 
Consolidation Capital Corp.*  ....    52,800      1,072,500 
CORESTAFF, Inc.* .................    72,500      1,921,250 
Cornell Corrections, Inc.*  ......    56,000      1,162,000 
Data Processing Resources Corp.*      73,600      1,876,800 
Equity Corp. International*  .....    56,400      1,304,250 
Ha-Lo Industries, Inc.* ..........   138,800      3,608,800 
Snyder Communications, Inc.*  ....    43,700      1,595,050 
TeleTech Holdings, Inc.* .........    61,100        695,013 
                                                -----------
                                                 15,469,538 
                                                -----------
TRUCKING, SHIPPING (3.0%) 
C.H. Robinson Worldwide, Inc.  ...    61,700      1,380,537 
Knightsbridge Tankers Ltd.  ......    53,400      1,511,887 
OMI Corp.* .......................   150,000      1,378,125 
                                                -----------
                                                  4,270,549 
                                                -----------
 TOTAL BUSINESS SERVICES (23.2%)                 32,688,036 
                                                -----------
CAPITAL GOODS 
AEROSPACE (0.9%) 
DONCASTERS PLC (ADR)* ............    56,300      1,189,337 
                                                -----------
BUILDING MATERIALS & FOREST 
 PRODUCTS (2.0%) 
Buckeye Technologies, Inc.*  .....    31,500    $ 1,456,875 
Hughes Supply, Inc. ..............    40,750      1,423,703 
                                                -----------
                                                  2,880,578 
                                                -----------
 TOTAL CAPITAL GOODS (2.9%)  .....                4,069,915 
                                                -----------
CONSUMER CYCLICALS 
AIRLINES (2.9%) 
Alaska Air Group, Inc.* ..........    45,200      1,751,500 
Atlantic Coast Airlines, Inc.*  ..    75,500      2,397,125 
                                                -----------
                                                  4,148,625 
                                                -----------
APPAREL, TEXTILE (5.1%) 
Mohawk Industries, Inc.* .........   143,300      3,143,644 
Nautica Enterprises, Inc.*  ......    80,700      1,876,275 
Tommy Hilfiger Corp.* ............    21,200        744,650 
Wolverine World Wide, Inc.  ......    61,000      1,380,125 
                                                -----------
                                                  7,144,694 
                                                -----------
AUTO RELATED (5.8%) 
Avis Rent A Car, Inc.* ...........    47,300      1,510,644 
Budget Group, Inc. (Class A)*  ...   106,300      3,673,994 
Dollar Thrifty Automotive Group, 
 Inc.* ...........................    67,500      1,383,750 
Federal-Mogul Corp. ..............    38,800      1,571,400 
                                                -----------
                                                  8,139,788 
                                                -----------
AUTOS & TRUCKS (1.4%) 
Cross-Continent Auto Retailers, 
 Inc.* ...........................   107,700        901,987 
Miller Industries, Inc.* .........   105,700      1,136,275 
                                                -----------
                                                  2,038,262 
                                                -----------
FOOD SERVICES, LODGING (4.3%) 
American General Hospitality 
 Corp. ...........................    51,000      1,364,250 
Innkeepers USA Trust .............    89,700      1,390,350 
Interstate Hotels Co.* ...........    31,500      1,104,469 
Prime Hospitality Corp.* .........    62,000      1,263,250 
The Cheesecake Factory* ..........    30,100        918,050 
                                                -----------
                                                  6,040,369 
                                                -----------
HOUSEHOLD FURNITURE, 
 APPLIANCES (1.9%) 
Furniture Brands 
 International, Inc.* ............    82,200      1,685,100 
Industrie Natuzzi Spa (ADR)  .....    49,700      1,025,063 
                                                -----------
                                                  2,710,163 
                                                -----------
LEISURE RELATED (0.4%) 
Bally Total Fitness Holding 
 Corp.* ..........................    22,500        492,187 
                                                -----------
RETAIL--GENERAL (4.0%) 
Abercrombie & Fitch Co. 
 (Class A)* ......................    44,800      1,400,000 
Brylane, Inc.* ...................    29,300      1,443,025 
Central Garden & Pet Co.* ........    45,200      1,186,500 
Pacific Sunwear of California*  ..    56,350      1,665,847 
                                                -----------
                                                  5,695,372 
                                                -----------
 TOTAL CONSUMER CYCLICALS (25.8%)                36,409,460 
                                                -----------

                                       46
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE SMALL CAP GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

===========================================================
                                      NUMBER       VALUE 
                                    OF SHARES     (NOTE 1) 
- -----------------------------------------------------------
CONSUMER NONCYCLICALS 
CONTAINERS (1.8%) 
Ivex Packaging Corp.* ............    66,500    $ 1,596,000 
Silgan Holdings, Inc.* ...........    29,500        958,750 
                                                -----------
                                                  2,554,750 
                                                -----------
DRUGS (4.9%) 
Creative BioMolecules, Inc.*  ....   124,800        920,400 
Geltex Pharmaceuticals, Inc.*  ...    58,200      1,542,300 
Inhale Therapeutic Systems*  .....     2,200         57,200 
Jones Medical Industries, Inc.  ..    61,000      2,333,250 
Medicis Pharmaceutical Corp. 
 (Class A)* ......................    19,800      1,012,275 
MedImmune, Inc.* .................    24,400      1,046,150 
                                                -----------
                                                  6,911,575 
                                                -----------
HOSPITAL SUPPLIES & SERVICES (3.1%) 
Mid Atlantic Medical Services, 
 Inc.* ...........................    74,100        944,775 
National Surgery Centers, Inc.*  .    71,850      1,886,063 
NovaCare, Inc.* ..................   102,600      1,340,213 
Novoste Corp.* ...................     9,500        213,750 
                                                -----------
                                                  4,384,801 
                                                -----------
RETAIL--FOOD (1.0%) 
United Natural Foods, Inc.*  .....    55,500      1,443,000 
                                                -----------
 TOTAL CONSUMER NONCYCLICALS (10.8%)             15,294,126 
                                                -----------
CREDIT SENSITIVE 
BANKS (0.7%) 
Friedman, Billings, Ramsey Group, 
 Inc.* ...........................    54,400        975,800 
                                                -----------
FINANCIAL SERVICES (2.8%) 
Affiliated Managers Group, Inc.* .    46,300      1,342,700 
FIRSTPLUS Financial Group, Inc.*      41,900      1,607,913 
Healthcare Financial Partners, 
 Inc.* ...........................    29,200      1,036,600 
                                                -----------
                                                  3,987,213 
                                                -----------
REAL ESTATE (2.2%) 
Glenborough Realty Trust, Inc.  ..    64,400      1,907,850 
Macerich Co. .....................    38,900      1,108,650 
                                                -----------
                                                  3,016,500 
                                                -----------
UTILITY--ELECTRIC (0.2%) 
Calpine Corp.* ...................    22,300        331,712 
                                                -----------
 TOTAL CREDIT SENSITIVE (5.9%)  ..                8,311,225 
                                                -----------
ENERGY 
OIL--DOMESTIC (1.2%) 
Basin Exploration, Inc.* .........    61,000      1,082,750 
Costilla Energy, Inc.* ...........    62,400        678,600 
                                                -----------
                                                  1,761,350 
                                                -----------
OIL--SUPPLIES & CONSTRUCTION (2.0%) 
Oceaneering International, Inc.*      46,900    $   926,275 
Parker Drilling Co.* .............   150,800      1,837,875 
                                                -----------
                                                  2,764,150 
                                                -----------
RAILROADS (0.7%) 
Genesee & Wyoming, Inc. 
 (Class A)* ......................    45,300      1,058,888 
                                                -----------
 TOTAL ENERGY (3.9%) .............                5,584,388 
                                                -----------
<PAGE>
TECHNOLOGY 
ELECTRONICS (5.6%) 
Check Point Software Technologies 
 Ltd.* ...........................     8,700        354,525 
Excite, Inc.* ....................    12,000        360,000 
Hadco Corp.* .....................    27,500      1,244,375 
Harbinger Corp.* .................    16,600        466,875 
Information Management Resources, 
 Inc.* ...........................    21,000        787,500 
Insight Enterprises, Inc.*  ......     7,200        264,600 
Lycos, Inc.* .....................    30,800      1,274,350 
MetaCreations Corp.* .............    64,700        719,788 
PMC-Sierra, Inc.* ................    47,600      1,475,600 
3D Labs, Inc. Ltd.* ..............    38,900        904,425 
                                                -----------
                                                  7,852,038 
                                                -----------
OFFICE EQUIPMENT (2.7%) 
Discreet Logic, Inc.* ............    70,400      1,544,400 
Platinum Technology, Inc.*  ......    38,400      1,084,800 
Sterling Software, Inc.* .........    29,800      1,221,800 
                                                -----------
                                                  3,851,000 
                                                -----------
OFFICE EQUIPMENT SERVICES (3.8%) 
Comverse Technology, Inc.*  ......    88,600      3,455,400 
ENCAD, Inc.* .....................    25,300        695,750 
Oak Technology, Inc.* ............   125,800        817,700 
Saville Systems Ireland PLC 
 (ADR)* ..........................     8,200        340,300 
                                                -----------
                                                  5,309,150 
                                                -----------
TELECOMMUNICATIONS (6.9%) 
ACC Corp.* .......................    59,300      2,994,650 
Comnet Cellular, Inc.* ...........     3,200        113,800 
ICG Communications, Inc.* ........    81,200      2,212,700 
Level One Communications, Inc.*  .    32,700        923,775 
MetroNet Communications Corp. 
 (Class B)* ......................    51,500        894,812 
Millicom International Cellular 
 SA* .............................    38,500      1,448,563 
Mobile Telecommunication 
 Technologies Corp.* .............    51,800      1,139,600 
                                                -----------
                                                  9,727,900 
                                                -----------
 TOTAL TECHNOLOGY (19.0%) ........               26,740,088 
                                                -----------
TOTAL COMMON STOCKS (97.5%) 
 (Cost $136,812,737)..............              137,556,431 
                                                -----------
</TABLE>

                                       47
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE SMALL CAP GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

<TABLE>
<CAPTION>
===========================================================
                                 PRINCIPAL        VALUE 
                                   AMOUNT        (NOTE 1) 
- -----------------------------------------------------------
<S>                             <C>            <C>
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (11.6%) 
Federal Home Loan Mortgage 
 Corp. 
 6.0%, due 01/02/98 ..........  $16,300,000    $ 16,297,283 
                                               ------------
TOTAL SHORT-TERM DEBT SECURITIES (11.6%) 
 (Amortized Cost 
 $16,297,283).................                   16,297,283 
                                               ------------
TOTAL INVESTMENTS (109.1%) 
 (Cost/Amortized Cost $153,110,020)             153,853,714 
OTHER ASSETS 
 LESS LIABILITIES (-9.1%)  ...                  (12,854,262) 
                                               ------------
NET ASSETS (100.0%) ..........                 $140,999,452 
                                               ============
</TABLE>

- ------------ 
*     Non-income producing. 
      Glossary: 
      ADR--American Depository Receipt 

                       See Notes to Financial Statements.

                                       48
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
============================================================
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
<S>                                  <C>          <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS (0.2%) 
Akzo Nobel N.V. ..................       600      $  103,450 
Bayer AG .........................     4,535         168,271 
Ciba Specialty Chemicals AG*  ....       900         107,224 
Hitachi Chemical Co. Ltd. ........    15,000          89,097 
Holliday Chemical Holdings PLC ...    23,700          89,577 
Kuraray Co. Ltd. .................    10,000          82,774 
Nippon Chemi-Con Corp. ...........     6,000          13,934 
Toagosei Co. Ltd. ................    15,000          21,153 
                                                  ----------
                                                     675,480 
                                                  ----------
CHEMICALS--SPECIALTY (0.1%) 
Cytec Industries, Inc.* ..........     4,800         225,300 
NGK Insulators ...................    10,000          88,905 
                                                  ----------
                                                     314,205 
                                                  ----------
METALS & MINING (0.0%) 
Bethlehem Steel Corp.* ...........    15,000         129,375 
Toho Titanium* ...................     1,000           8,431 
                                                  ----------
                                                     137,806 
                                                  ----------
PAPER (0.1%) 
Jefferson Smurfit Corp.* .........     8,000         113,000 
KNP BT (Kon) N.V. ................     6,000         138,190 
Nippon Paper Industries Co.  .....     2,000           7,847 
Stone Container Corp.* ...........     5,800          60,538 
UMP-Kymmene Oy ...................     2,810          56,190 
                                                  ----------
                                                     375,765 
                                                  ----------
STEEL (0.1%) 
Koninklijke Hoogovens N.V.  ......     2,000          81,967 
NatSteel Ltd. ....................    25,000          33,898 
Pohang Iron & Steel Co. Ltd. 
 (ADR) ...........................     2,000          34,875 
Rautaruukki Oy ...................     8,095          65,343 
Usinor Sacilor ...................     5,280          76,237 
                                                  ----------
                                                     292,320 
                                                  ----------
 TOTAL BASIC MATERIALS (0.5%)  ...                 1,795,576 
                                                  ----------
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.5%) 
USA Waste Services, Inc.* ........    21,500         843,875 
Waste Management, Inc. ...........    23,400         643,500 
                                                  ----------
                                                   1,487,375 
                                                  ----------
PRINTING, PUBLISHING & 
 BROADCASTING (1.0%) 
Carlton Communications PLC  ......    15,500         119,715 
CBS Corp. ........................    17,000         500,438 
Liberty Media Group (Class A)* ...    29,020       1,051,975 
New Straits Times Press BHD  .....     8,000           9,914 
New York Times Co. (Class A)  ....    12,160         804,080 
Nippon Television Network Corp. 
                                         100          29,354 
Reader's Digest Association, Inc. 
 (Class A) .......................     5,000         118,125 
Television Broadcasts Ltd.  ......     1,000           2,852 
Time Warner, Inc. ................     6,200         384,400 
Tokyo Broadcasting System, Inc. ..     1,000          12,645 
United News & Media PLC ..........    10,812         123,128 
                                                  ----------
                                                   3,156,626 
                                                  ----------
PROFESSIONAL SERVICES (0.0%) 
Asatsu, Inc. .....................       600      $    8,645 
Brisa-Auto Estradas de Portugal 
 SA* .............................       300          10,747 
Meitec............................     1,800          50,630 
                                                  ----------
                                                      70,022 
                                                  ----------
<PAGE>
TRUCKING, SHIPPING (0.3%) 
Bergesen Dy AS (A Shares) ........     5,380         126,745 
Frontline Ltd.* ..................    20,000          80,695 
Knightsbridge Tankers Ltd.  ......     6,800         192,525 
OMI Corp.* .......................    49,500         454,780 
                                                  ----------
                                                     854,745 
                                                  ----------
 TOTAL BUSINESS SERVICES (1.8%)  .                 5,568,768 
                                                  ----------
CAPITAL GOODS 
AEROSPACE (0.1%) 
British Aerospace ................     5,357         152,735 
                                                  ----------

BUILDING & CONSTRUCTION (0.2%) 
Beazer Group PLC .................    21,000          55,560 
Bouygues .........................     1,203         136,321 
Daito Trust Construction Co. Ltd.      6,000          36,651 
GTM Entrepose ....................     1,116          75,098 
Makita Corp. .....................     8,000          76,643 
National House Industrial Co.  ...     7,000          48,017 
Sho Bond Corp. ...................     1,200          21,705 
Societe Technip ..................     1,075         113,421 
Toda Corp. .......................    15,000          40,812 
                                                  ----------
                                                     604,228 
                                                  ----------
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.3%) 
BPB PLC ..........................    11,300          63,135 
Fujikura Ltd. ....................     3,000          19,865 
Holderbank Financiere Glaris AG  .       155         126,505 
Martin Marietta Materials, Inc.  .    10,200         372,937 
Matsushita Electric Works Ltd.  ..    11,000          95,267 
Nichiha Corp. ....................     1,600           9,785 
Rugby Group PLC ..................    58,160         129,981 
                                                  ----------
                                                     817,475 
                                                  ----------
ELECTRICAL EQUIPMENT (0.8%) 
Daikin Industries Ltd. ...........    14,000          52,792 
General Electric Co. .............    28,400       2,083,850 
Johnson Electric Holdings Ltd.  ..    28,800          82,880 
Legrand SA .......................       425          84,667 
Mabuchi Motor Co. ................       200          10,163 
Sumitomo Electric Industries  ....     7,000          95,497 
                                                  ----------
                                                   2,409,849 
                                                  ----------
MACHINERY (1.0%) 
Allied Signal, Inc. ..............    18,800         732,025 
Coltec Industries, Inc.* .........    11,000         255,063 
Cie Generale de Geophysique SA 
 (ADR)* ..........................     6,565         168,228 
Fujitec Co. Ltd. .................     9,000          49,665 
Ishikawajima Harima Heavy 
 Industries Co. Ltd. .............    10,000          14,945 
KSB AG ...........................       300          65,872 
Legris Industries SA..............     1,990          69,105 

                                       49
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

============================================================
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
Mitsubishi Heavy Industries Ltd. .     8,000      $   33,355 
Nitta Corp. ......................     1,000          10,117 
Nitto Kohki Co. Ltd. .............     1,000          10,883 
Rauma Oy .........................       139           2,167 
Schindler Holding AG 
 Participating Certificate .......       102         106,295 
Schindler Holding AG Registered ..        50          53,714 
Siebe PLC ........................     6,000         117,825 
SMC Corp. ........................       300          26,442 
Stork N.V. .......................     2,000          69,045 
TI Group PLC .....................    14,014         106,856 
United Technologies Corp. ........    17,200       1,252,375 
Valmet Oy* .......................     3,600          49,665 
                                                  ----------
                                                   3,193,642 
                                                  ----------
 TOTAL CAPITAL GOODS (2.4%)  .....                 7,177,929 
                                                  ----------
CONSUMER CYCLICALS 
AIRLINES (0.1%) 
Lufthansa AG .....................     2,000          37,577 
Singapore Airlines Ltd. ..........     1,000           6,542 
Virgin Express Holdings PLC 
 (ADR)* ..........................    11,500         238,625 
                                                  ----------
                                                     282,744 
                                                  ----------
APPAREL, TEXTILES (0.1%) 
Cone Mills Corp.* ................    12,000          93,000 
Onward Kashiyama Co. Ltd. ........     8,000          92,585 
                                                  ----------
                                                     185,585 
                                                  ----------
AUTO RELATED (0.3%) 
Continential AG ..................     5,500         123,822 
Minebea Co. Ltd. .................     2,000          21,460 
NGK Spark Plug Co. ...............     6,000          34,030 
Republic Industries, Inc.*  ......    25,600         596,800 
Sumitomo Rubber Industries, Inc.      13,000          54,899 
Toyoda Automatic Loom Works Ltd.       7,000         128,760 
                                                  ----------
                                                     959,771 
                                                  ----------
AUTOS & TRUCKS (0.3%) 
Bajaj Auto Ltd. (GDR) ............       750          14,813 
Harley-Davidson, Inc. ............    28,200         771,975 
UMW Holdings BHD .................     5,000           3,792 
Volkswagen AG ....................       100          55,866 
                                                  ----------
                                                     846,446 
                                                  ----------
FOOD SERVICES, LODGING (0.4%) 
Accor SA .........................       200          37,185 
Choice Hotels Scandinavia ASA*+ ..    13,500          45,696 
Compass Group PLC ................    16,100         198,164 
Host Marriott Corp.* .............    16,200         317,925 
ITT Corp.* .......................     6,500         538,688 
John Q Hammons Hotels, Inc. 
 (Class A)* ......................    14,800         133,200 
                                                  ----------
                                                   1,270,858 
                                                  ----------
HOUSEHOLD FURNITURE, APPLIANCES (0.6%) 
Hunter Douglas N.V. ..............     2,500          87,540 
Industrie Natuzzi Spa (ADR)  .....       500          10,313 
Moulinex* ........................     2,000          49,414 
Pioneer Electric Corp. ...........     6,000          92,432 
Sony Corp. .......................     1,500         133,359 
Sunbeam Corp. ....................    38,200       1,609,175 
                                                  ----------
                                                   1,982,233 
                                                  ----------
LEISURE RELATED (0.8%) 
Berjaya Sports Toto BHD ..........    16,000      $   40,931 
Carnival Corp. (Class A) .........    13,900         769,713 
Cendant Corp.* ...................    12,100         415,938 
Cyrk, Inc.* ......................     6,000          58,125 
Disney (Walt) Co. ................     7,646         757,432 
EMI Group PLC ....................     1,000           8,348 
Granada Group PLC ................     9,900         151,299 
Ladbroke Group PLC ...............    31,084         134,852 
NAMCO Ltd. .......................       200           5,810 
Nintendo Co. Ltd. ................       400          39,241 
Nippon Broadcasting System  ......     1,000          39,548 
Toei Co. Ltd. ....................     1,000           3,641 
                                                  ----------
                                                   2,424,878 
                                                  ----------
<PAGE>
PHOTO & OPTICAL (0.0%) 
Fuji Photo Film Co. ..............     3,000         114,965 
Noritsu Koki Co. Ltd. ............     1,200          29,615 
                                                  ----------
                                                     144,580 
                                                  ----------
RETAIL--GENERAL (1.4%) 
Aldeasa SA* ......................     2,000          42,402 
Boots Co. PLC ....................     8,400         120,990 
British Airport Authority PLC  ...    17,300         141,577 
Dayton Hudson Corp. ..............    19,500       1,316,250 
Dickson Concepts International 
 Ltd. ............................    18,000          26,249 
Fingerhut Companies, Inc. ........     8,000         171,000 
Home Depot, Inc. .................    20,800       1,224,600 
Kingfisher PLC ...................     8,641         120,414 
Kohls Corp.* .....................    13,000         885,625 
Kokuyo Co. Ltd. ..................     2,000          34,489 
Limited, Inc. ....................     7,000         178,500 
Paris Miki, Inc. .................     1,000          10,730 
Sato Corp. .......................     1,200          20,418 
Smith (W.H.) Group PLC ...........     2,000          12,785 
Vendex International N.V. ........     1,200          66,224 
                                                  ----------
                                                   4,372,253 
                                                  ----------
 TOTAL CONSUMER CYCLICALS (4.0%)                  12,469,348 
                                                  ----------
CONSUMER NONCYCLICALS 
BEVERAGES (0.6%) 
Bass PLC .........................     2,600          40,355 
Coca-Cola Co. ....................    22,580       1,504,393 
Diageo PLC .......................     6,000          55,166 
Scottish & Newcastle PLC .........    11,000         134,759 
Whitbread PLC ....................    11,000         161,060 
                                                  ----------
                                                   1,895,733 
                                                  ----------
CONTAINERS (0.5%) 
Owens-Illinois, Inc.* ............     5,000         189,688 
Schmalbach Lubeca AG .............       880         146,752 
Sealed Air Corp.* ................    20,600       1,272,050 
                                                  ----------
                                                   1,608,490 
                                                  ----------
DRUGS (1.7%) 
Astra AB (A Shares) ..............     3,500          60,612 
Centocor, Inc.* ..................    28,795         957,434 
Daiichi Pharmaceutical Co.  ......     8,000          90,132 
Geltex Pharmaceuticals, Inc.*  ...     3,072          81,408 
Merck KGAA .......................     2,100          70,625 
Merck & Co., Inc. ................    11,434       1,214,863 

                                       50
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

============================================================
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
Novartis AG ......................        180    $   292,092 
Orion-Yhtyma Oy (B Shares)  ......      4,500        118,878 
Pfizer, Inc. .....................     22,291      1,662,073 
Rohto Pharmaceutical Co. Ltd.  ...      2,000         12,876 
Sankyo Co. Ltd. ..................      1,000         22,610 
Santen Pharmaceutical Co. Ltd.  ..      3,000         34,489 
Schering Plough Corp. ............      9,700        602,613 
Taisho Pharmaceutical Co. ........      1,000         25,522 
Yamanouchi Pharmaceutical Co. 
 Ltd. ............................      2,000         42,920 
                                                 -----------
                                                   5,289,147 
                                                 -----------
FOODS (0.7%) 
Campbell Soup Co. ................     17,700      1,028,813 
Huhtamaki Oy Series I ............      1,300         53,660 
Nestle SA ........................        131        196,343 
Orkla ASA ........................        930         79,957 
Parmalat Finanziaria Spa .........     59,650         85,311 
Rite Aid Corp. ...................      6,000        352,125 
Tyson Foods, Inc. ................     27,000        553,500 
                                                 -----------
                                                   2,349,709 
                                                 -----------
HOSPITAL SUPPLIES & SERVICES (0.7%) 
Columbia/HCA Healthcare Corp. ....      7,500        222,188 
Medtronic, Inc. ..................     24,812      1,297,978 
PT Tempo Scan Pacific ............     23,000          1,777 
United Healthcare Corp. ..........     11,000        546,563 
                                                 -----------
                                                   2,068,506 
                                                 -----------
RETAIL--FOOD (0.2%) 
Delhaize-Le Lion SA...............        980         49,726 
Familymart Co. ...................      4,100        147,063 
Promodes .........................        250        103,722 
Santa Isabel S.A. (ADR) ..........      1,000         17,500 
Seven-Eleven Japan Co. Ltd.  .....      1,000         70,818 
Woolworths Ltd. ..................     61,026        203,945 
                                                 -----------
                                                     592,774 
                                                 -----------
SOAPS & TOILETRIES (0.8%) 
Avon Products, Inc. ..............     15,880        974,635 
Gillette Co. .....................     16,305      1,637,633 
                                                 -----------
                                                   2,612,268 
                                                 -----------
TOBACCO (1.0%) 
Imperial Tobacco Group PLC  ......      1,700         10,700 
Japan Tobacco, Inc. ..............         21        149,040 
Philip Morris Cos., Inc. .........     58,000      2,628,125 
Seita ............................      2,600         93,312 
Swedish Match AB .................      4,500         15,019 
Tabacalera SA--A .................      1,400        113,489 
                                                 -----------
                                                   3,009,685 
                                                 -----------
 TOTAL CONSUMER NONCYCLICALS (6.2%)               19,426,312 
                                                 -----------
CREDIT SENSITIVE 
BANKS (1.4%) 
Allied Irish Bank ................     26,000        248,113 
AMMB Holdings BHD ................      9,000          5,901 
BPI-SGPS SA* .....................      1,000         24,314 
Banco Bilbao Vizcaya SA ..........      6,000        194,158 
Banco Santander SA ...............      2,970         99,227 
Bangkok Bank Public Co. Ltd.  ....      2,000          4,984 
Bank of Tokyo-Mitsubishi Ltd.  ...      2,000         27,591 
Banque Nationale de Paris ........      1,500         79,729 
Chase Manhattan Corp. ............     12,800    $ 1,401,600 
Cie Bancaire SA ..................          7          1,134 
Citicorp .........................      9,200      1,163,225 
Credito Italiano Spa .............     48,000        148,016 
Dao Heng Bank Group Ltd. .........      3,000          7,491 
Den Norske Bank ASA ..............     24,000        113,082 
Erste Bank Der Oesterreichischen 
 Sparkassen AG* ..................        750         37,377 
Forenings Sparbanken AB 
 (A Shares) ......................      4,000         90,933 
Istituto Mobiliare Italiano  .....      9,400        111,588 
Long-Term Credit Bank of Japan ...     22,000         35,240 
Philippine Commercial 
 International Bank ..............      1,000          2,840 
PT Bank Dagang Nasional Indonesia 
 Tbk .............................    136,000          8,655 
Seventy-Seven Bank Co. Ltd.  .....     11,000         78,406 
Shizuoka Bank Ltd. ...............      1,000         10,730 
<PAGE>
Skandinaviska Enskilda Banken 
 (Series A) ......................      4,440         56,200 
Societe Generale .................      1,058        144,149 
State Bank of India (GDR)+  ......      2,700         49,140 
Suncorp-Metway Ltd.* .............     11,149         27,963 
Thai Farmers Bank Public 
 Co.--Warrants* ..................        375             40 
Toho Bank ........................      1,000          3,985 
Wing Hang Bank Ltd. ..............     18,000         50,871 
Yamaguchi Bank ...................      7,000         85,840 
                                                 -----------
                                                   4,312,522 
                                                 -----------
FINANCIAL SERVICES (2.2%) 
Aiful Corp.* .....................        400         27,132 
Associates First Capital Corp.  ..      5,000        355,625 
Beneficial Corp. .................      6,250        519,531 
Credit Saison Co. ................      2,000         49,358 
Fleet Financial Group, Inc.  .....      4,700        352,206 
Green Tree Financial Corp.  ......     23,800        623,263 
MBNA Corp. .......................     57,825      1,579,345 
Merrill Lynch & Co., Inc. ........      8,900        649,144 
Morgan Stanley, Dean Witter, 
 Discover & Co. ..................     38,100      2,252,663 
Newcourt Credit Group, Inc.*  ....      2,500         83,438 
Nichiei Co. Ltd. .................        100         10,653 
Peregrine Investment Holdings  
 Ltd. ............................     52,000         36,908 
PMI Group, Inc. ..................      1,700        122,931 
Sanyo Shinpan Finance Co. Ltd.  ..        200          8,845 
Takefuji Corp. ...................        600         27,546 
Worms Et Compagnie ...............        200         14,788 
                                                 -----------
                                                   6,713,376 
                                                 -----------
INSURANCE (1.6%) 
ASR Verzekeringsgroep N.V.  ......      1,100         59,838 
Assurances Generale de France  ...      4,618        244,692 
Catalana Occidente SA ............      1,000         50,935 
Corpacion Mapfre Cia Inter SA  ...      1,200         31,821 
Fortis Amev N.V. .................      4,438        193,485 
General Accident PLC..............      4,700         81,483 
ING Groep N.V. ...................      5,500        231,647 
Irish Life PLC ...................     20,000        113,605 
MGIC Investment Corp. ............      6,000        399,000 

                                       51
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

============================================================
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
PennCorp Financial Group, Inc.  ..     16,700    $   595,981 
Providian Financial Corp. ........      8,000        361,500 
QBE Insurance Group Ltd. .........     21,500         96,740 
Royal & Sun Alliance Insurance 
 Group PLC .......................      9,651         97,219 
Travelers Group, Inc. ............     39,249      2,114,540 
Trygg-Hansa AB (B Shares) ........      3,800        116,777 
United Assurance Group PLC  ......      8,100         69,882 
Willis Corroon Group PLC (ADR)  ..      6,000         73,875 
Zurich Versicherungs .............        246        117,231 
                                                 -----------
                                                   5,050,251 
                                                 -----------
REAL ESTATE (0.4%) 
Boston Properties, Inc. ..........      9,000        297,563 
City Developments Ltd. ...........      1,000          4,639 
Daibiru Corp. ....................      1,000          7,319 
Glenborough Realty Trust, Inc.  ..     10,000        296,250 
Spieker Properties, Inc. .........     10,000        428,750 
Sumitomo Realty & Development Co. 
 Ltd. ............................      1,000          5,748 
Unibail SA .......................        950         94,866 
Vornado Realty Trust .............      2,500        117,344 
                                                 -----------
                                                   1,252,479 
                                                 -----------
UTILITY--ELECTRIC (0.4%) 
AES Corp.* .......................     13,700        638,763 
Cia Paranaense de Energia-Copel 
 (ADR) ...........................      7,000         95,813 
Energy Group PLC .................      6,550         72,332 
Hong Kong Electric Holdings Ltd.       20,000         76,010 
Malakoff BHD .....................     10,000         20,825 
Manila Electric Co. ..............      1,860          6,154 
National Grid Group PLC ..........      1,000          4,749 
Powergen PLC .....................     11,400        148,371 
Veba AG ..........................      3,500        238,333 
                                                 -----------
                                                   1,301,350 
                                                 -----------
UTILITY--GAS (0.1%) 
Anglian Water PLC ................     14,080        192,043 
Scottish Power PLC ...............     25,500        225,445 
                                                 -----------
                                                     417,488 
                                                 -----------
UTILITY--TELEPHONE (0.8%) 
British Telecommunications PLC ...     20,100        158,051 
Cable & Wireless PLC..............     12,300        108,138 
Philippine Long Distance 
 Telephone Co. ...................      1,000         21,728 
Telecom Italia Spa ...............     35,500        226,767 
Telefonica de Espana .............      6,600        188,448 
Telekom Malaysia BHD .............     16,500         48,785 
Telephone & Data Systems, Inc.  ..      7,500        349,219 
Teleport Communications Group, 
 Inc. (Class A)* .................     23,700      1,300,538 
                                                 -----------
                                                   2,401,674 
                                                 -----------
 TOTAL CREDIT SENSITIVE (6.9%)  ..                21,449,140 
                                                 -----------
ENERGY 
COAL & GAS PIPELINES (0.0%) 
BG PLC ...........................     18,529         83,431 
BG PLC 'B'* ......................     21,000         10,008 
OMV AG ...........................        300         41,563 
                                                 -----------
                                                     135,002 
                                                 -----------
OIL--DOMESTIC (0.8%) 
Apache Corp. .....................     15,100    $   529,444 
Murphy Oil Corp. .................      5,000        270,938 
Tom Brown, Inc.* .................      7,500        144,375 
Union Pacific Resources Group, 
 Inc. ............................     20,100        487,425 
USX-Marathon Group ...............     33,800      1,140,750 
                                                 -----------
                                                   2,572,932 
                                                 -----------
OIL--INTERNATIONAL (0.6%) 
British Petroleum Co. PLC ........     11,100        145,925 
Elf Aquitaine ....................      2,110        245,410 
Gulf Canada Resources Ltd.*  .....    112,700        788,900 
Gulf Indonesia Resources Ltd.*  ..      3,500         77,000 
Orogen Minerals Ltd. .............      5,160         10,084 
Repsol SA ........................      1,410         60,158 
Shell Transport & Trading Co. PLC      20,100        145,334 
Total SA--B.......................      2,881        313,542 
                                                 -----------
                                                   1,786,353 
                                                 -----------
OIL--SUPPLIES & CONSTRUCTION (1.9%) 
Baker Hughes, Inc. ...............     10,250        447,156 
BJ Services Co.* .................      9,000        647,438 
Canadian Fracmaster Ltd. .........      5,900         86,677 
Canadian Fracmaster Ltd. 
 Installment Receipt*+ ...........     13,500        113,330 
Dresser Industries, Inc. .........     12,000        503,250 
Fugro N.V.*.......................      2,000         60,957 
Halliburton Co. ..................     24,900      1,293,244 
Nabors Industries, Inc.* .........     43,000      1,351,813 
Noble Drilling Corp.* ............     43,400      1,329,125 
Parker Drilling Co.* .............      9,000        109,688 
                                                 -----------
                                                   5,942,678 
                                                 -----------
 TOTAL ENERGY (3.3%) .............                10,436,965 
                                                 -----------
TECHNOLOGY 
ELECTRONICS (1.4%) 
Altera Corp.* ....................     11,100        367,688 
Applied Materials, Inc.* .........     17,600        530,200 
Cisco Systems, Inc.* .............     42,600      2,374,950 
Fujimi, Inc. .....................        300         12,761 
Hoya Corp. .......................      1,000         31,424 
Leitch Technology Corp.* .........      1,000         30,081 
Micronics Japan Co. Ltd. .........      1,000         17,245 
National Semiconductor Corp.*  ...     20,900        542,094 
Nikon Corp. ......................      1,000          9,887 
Rohm Co. Ltd. ....................      1,000        101,935 
Sankyo Engineering Co. ...........      1,000          3,066 
SMH AG ...........................        540         72,838 
Sterling Commerce, Inc.* .........      5,000        192,188 
TDK Corp. ........................      1,000         75,417 
Tokyo Cathode Laboratory Co.* ....      1,000          9,887 
TOWA Corp. .......................        100          2,077 
Varitronix International Ltd.  ...     55,000         94,399 
Yamaichi Electronics Co. Ltd. ....      1,000         16,095 
Yokogawa Electric Corp. ..........      2,000         12,355 
                                                 -----------
                                                   4,496,587 
                                                 -----------
OFFICE EQUIPMENT (1.1%)             
Barco N.V. .......................        469         86,076 
Ceridian Corp.* ..................     11,000        503,938 
Compaq Computer Corp. ............     22,300      1,258,556 
                                   
                                       52
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

============================================================
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
Dell Computer Corp.* .............      14,100   $ 1,184,400 
Policy Management Systems Corp.*         6,300       438,244 
                                                 -----------
                                                   3,471,214 
                                                 -----------
OFFICE EQUIPMENT SERVICES (0.2%) 
Data Communication System Co. ....       1,000        13,183 
First Data Corp. .................      14,600       427,050 
Fuji Soft ABC, Inc. ..............         600        20,556 
INES Corp. .......................       1,000         7,741 
Nippon System Development ........         600        12,324 
Oracle Corp.* ....................      13,450       300,103 
                                                 -----------
                                                     780,957 
                                                 -----------
TELECOMMUNICATIONS (1.8%) 
ADC Telecommunications, Inc.* ....      25,000     1,043,750 
Asia Satellite Telecommunications 
 Holdings Ltd. ...................      18,000        30,778 
DDI Corp. ........................          25        66,105 
DSC Communications Corp.* ........       4,000        96,000 
Energis PLC* .....................      22,000        92,189 
Lucent Technologies, Inc. ........       9,500       758,813 
MCI Communications Corp. .........       8,500       363,906 
Nextel Communications, Inc. 
 (Class A)* ......................      10,900       283,400 
PT Indosat .......................      45,000        83,455 
PT Telekomunikasi Indonesia  .....      33,000        17,550 
SK Telecom Co. Ltd. (ADR)*  ......       9,754        63,402 
Tele-Communications TCI Ventures 
 Group (Class A)* ................      12,000       339,750 
Tellabs, Inc.* ...................       9,100       481,163 
Videsh Sanchar Nigam Ltd. (GDR)  .       1,700        21,973 
Videsh Sanchar Nigam Ltd. (GDR)+*        2,000        27,860 
Vodafone Group PLC................      15,000       108,212 
WorldCom, Inc.* ..................      53,525     1,619,131 
                                                 -----------
                                                   5,497,437 
                                                 -----------
 TOTAL TECHNOLOGY (4.5%) .........                14,246,195 
                                                 -----------
DIVERSIFIED 
MISCELLANEOUS (1.0%) 
BTR PLC ..........................      20,000        60,474 
Cie Generale de Eaux .............         943       131,614 
Citic Pacific Ltd. ...............       7,000        27,823 
First Pacific Co. ................      42,734        20,680 
Montedison Spa ...................     126,000       113,179 
Smith (Howard) Ltd. ..............       4,000        33,198 
Swire Pacific Ltd. (Class A)  ....       7,000        38,392 
Tomkins PLC ......................       9,000        43,038 
Tyco International Ltd. ..........      41,222     1,857,566 
U.S. Industries, Inc. ............      30,750       926,344 
                                                 -----------
 TOTAL DIVERSIFIED (1.0%) ........                 3,252,308 
                                                 -----------
TOTAL COMMON STOCKS AND OTHER 
 INVESTMENTS (30.6%) 
 (Cost $78,384,870)...............                95,822,541 
                                                 -----------
PREFERRED STOCKS: 
BASIC MATERIALS (0.0%) 
CHEMICALS 
Henkel KGAA ......................       1,694   $   105,937 
                                                 -----------
BUSINESS SERVICES (0.0%) 
PRINTING, PUBLISHING & 
 BROADCASTING 
ProSieben Media AG* ..............         500        22,930 
                                                 -----------
CONSUMER CYCLICALS (0.0%) 
RETAIL--GENERAL 
Hornbach Holding AG ..............         920        63,415 
                                                 -----------
TECHNOLOGY (0.1%) 
TELECOMMUNICATIONS 
Nokia Oyj (A Shares) .............       1,500       106,495 
                                                 -----------
TOTAL PREFERRED STOCKS (0.1%) 
 (Cost $217,889)..................                   298,777 
                                                 -----------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                    PRINCIPAL 
                                      AMOUNT 
                                   ------------ 
<S>                                 <C>            <C>       
LONG-TERM DEBT SECURITIES: 
CONSUMER NONCYCLICALS (2.0%) 
MEDIA & CABLE 
Time Warner Entertainment Co. 
 8.375%, 03/15/23.................  $5,625,000     6,419,137 
                                                 -----------
CREDIT SENSITIVE 
BANKS (2.6%) 
Chase Manhattan Corp. 
 8.625%, 05/01/02 ................   5,500,000     5,979,160 
St. George Bank Ltd. 
 7.15%, 10/15/05+ ................   2,000,000     2,060,440 
Sumitomo Bank International 
 0.75% Conv., 05/31/01  ......... Yen 11,000,000      88,312 
                                                 -----------
                                                   8,127,912 
                                                 -----------
FINANCIAL SERVICES (1.9%) 
Ford Motor Credit Co. 
 6.125%, 01/09/06 ................  $6,000,000     5,859,180 
                                                 -----------
FOREIGN GOVERNMENT (0.8%) 
Province of Quebec 
 7.5%, 07/15/23 ..................   2,500,000     2,686,375 
                                                 -----------
MORTGAGE RELATED (11.4%) 
Federal National Mortgage 
 Association: 
 6.0%, 11/01/10 ..................  14,295,932    14,063,622 
 6.5%, 01/01/11 ..................   3,346,139     3,348,230 
 7.0%, 05/01/26 ..................   8,403,540     8,461,315 
 7.0%, 09/01/27 ..................   8,995,060     9,056,901 
Premier Auto Trust 
 7.15%, 02/04/99 .................     875,160       875,974 
                                                 -----------
                                                  35,806,042 
                                                 -----------
U.S. GOVERNMENT (33.1%) 
U.S. Treasury: 
 6.125% Note, 08/31/98 ...........   2,400,000     2,408,250 
 6.375% Note, 05/15/99 ...........  19,100,000    19,273,103 
 6.0% Note, 08/15/00 .............  17,000,000    17,122,195 
</TABLE>

                                       53
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

<TABLE>
<CAPTION>
===========================================================
                                 PRINCIPAL        VALUE 
                                   AMOUNT        (NOTE 1) 
- -----------------------------------------------------------
<S>                             <C>            <C>
 6.25% Note, 04/30/01 ........  $15,600,000    $ 15,843,750 
 6.5% Note, 08/31/01 .........    7,100,000       7,275,285 
 6.5% Note, 05/31/02 .........   14,560,000      14,987,700 
 6.875% Note, 05/15/06 .......    7,430,000       7,952,425 
 6.125% Bond, 11/15/27 .......   18,310,000      18,813,525 
                                               ------------
                                                103,676,233 
                                               ------------
UTILITY--ELECTRIC (2.2%) 
Consolidated Edison 
 6.45%, 12/01/07 .............    6,750,000       6,767,280 
                                               ------------
 TOTAL CREDIT SENSITIVE (52.0%)                 162,923,022 
                                               ------------
TOTAL LONG-TERM DEBT SECURITIES (54.0%) 
 (Amortized Cost $167,120,488)                  169,342,159 
                                               ------------
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (14.6%) 
Federal Home Loan Mortgage 
 Corp. 
 6.0%, due 01/02/98 ..........   45,800,000      45,792,366 
                                               ------------
TOTAL SHORT-TERM DEBT SECURITIES (14.6%) 
 (Amortized Cost $45,792,366)                    45,792,366 
                                               ------------
TOTAL INVESTMENTS (99.3%) 
 (Cost/Amortized Cost $291,515,613)             311,255,843 
OTHER ASSETS 
 LESS LIABILITIES (0.7%)  ....                    2,285,071 
                                               ------------
NET ASSETS (100.0%) ..........                 $313,540,914 
                                               ============
</TABLE>

<TABLE>
<CAPTION>
<S>                                          <C>
DISTRIBUTION OF INVESTMENTS BY GLOBAL 
REGION 
As a Percentage of Total Investments 
Australia ..................................    0.1% 
Canada .....................................    0.1 
France .....................................    0.6 
Germany ....................................    0.3 
Japan ......................................    1.1 
Netherlands ................................    0.4 
Scandinavia ................................    0.7 
Southeast Asia .............................    0.2 
Switzerland ................................    0.3 
United Kingdom .............................    1.4 
United States** ............................   94.3 
Other European Countries ...................    0.5 
                                              -----
                                              100.0% 
                                              =====
</TABLE>

- ------------ 
*      Non-income producing. 
**     Includes Short-Term Debt Securities of 14.7%. 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At December 31, 1997, these securities amounted to $2,296,466 
       or 0.7% of net assets. 
       Glossary: 
       ADR--American Depository Receipt 
       GDR--Global Depository Receipt 

                       See Notes to Financial Statements.

                                       54
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
============================================================
                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
<S>                                   <C>        <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS (0.4%) 
Akzo Nobel N.V. ..................     5,000     $   862,082 
Bayer AG .........................    40,500       1,502,752 
Ciba Specialty Chemicals AG*  ....     9,100       1,084,149 
Hitachi Chemical Co. Ltd. ........   159,000         944,434 
Holliday Chemical Holdings PLC ...   214,000         808,834 
Kuraray Co. Ltd. .................    96,000         794,635 
Nippon Chemi-Con Corp. ...........    62,000         143,982 
Toagosei Co. Ltd. ................   158,000         222,817 
                                                 -----------
                                                   6,363,685 
                                                 -----------
CHEMICALS--SPECIALTY (0.0%) 
NGK Insulators ...................    92,000         817,934 
                                                 -----------
METALS & MINING (0.1%) 
Bethlehem Steel Corp.* ...........   135,000       1,164,375 
Nord Resources Corp.* ............    27,939          50,639 
Randgold Resources Ltd. (GDR)+*  .    30,300         159,075 
Toho Titanium* ...................    11,000          92,738 
                                                 -----------
                                                   1,466,827 
                                                 -----------
PAPER (0.2%) 
Jefferson Smurfit Corp.* .........    39,600         559,350 
KNP BT (Kon) N.V. ................    53,000       1,220,674 
Nippon Paper Industries Co.  .....    10,000          39,241 
Stone Container Corp.* ...........    57,900         604,331 
UPM-Kymmene Oy ...................    25,320         506,312 
                                                 -----------
                                                   2,929,908 
                                                 -----------
STEEL (0.1%) 
Koninklijke Hoogovens N.V.  ......    20,000         819,668 
NatSteel Ltd. ....................   220,000         298,305 
Pohang Iron & Steel Co. Ltd. 
 (ADR) ...........................    15,000         261,562 
Rautaruukki Oy ...................    72,872         588,222 
Usinor Sacilor ...................    47,000         678,624 
                                                 -----------
                                                   2,646,381 
                                                 -----------
 TOTAL BASIC MATERIALS (0.8%)  ...                14,224,735 
                                                 -----------
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.8%) 
USA Waste Services, Inc.* ........   162,900       6,393,825 
U.S. Filter Corp.* ...............    45,000       1,347,187 
Waste Management, Inc. ...........   217,200       5,973,000 
                                                 -----------
                                                  13,714,012 
                                                 -----------
PRINTING, PUBLISHING & 
 BROADCASTING (1.7%) 
Cablevision Systems Corp. 
 (Class A)* ......................    43,500       4,165,125 
Carlton Communications PLC  ......   134,500       1,038,815 
CBS Corp. ........................   167,500       4,930,781 
Liberty Media Group (Class A)* ...   218,700       7,927,875 
New Straits Times Press BHD  .....    65,000          80,550 
New York Times Co. (Class A) .....    87,840       5,808,420 
Nippon Television Network Corp.  .       600         176,126 
Reader's Digest Association, Inc. 
 (Class A) .......................    40,000         945,000 
Reed International PLC ...........     5,000     $    50,121 
Television Broadcasts Ltd.  ......    10,000          28,520 
Time Warner, Inc. ................    58,100       3,602,200 
Tokyo Broadcasting System, Inc. ..     7,000          88,523 
United News & Media PLC ..........    95,571       1,088,372 
                                                 -----------
                                                  29,930,428 
                                                 -----------
PROFESSIONAL SERVICES (0.0%) 
Asatsu, Inc. .....................     3,000          43,227 
Brisa-Auto Estradas de Portugal 
 SA* .............................     2,800         100,301 
Meitec ...........................    11,000         309,408 
                                                 -----------
                                                     452,936 
                                                 -----------
TRUCKING, SHIPPING (0.4%) 
Bergesen Dy AS (A Shares) ........    47,300       1,114,327 
Frontline Ltd.* ..................   140,000         564,868 
Knightsbridge Tankers Ltd.  ......    64,500       1,826,156 
OMI Corp.* .......................   313,200       2,877,525 
                                                 -----------
                                                   6,382,876 
                                                 -----------
 TOTAL BUSINESS SERVICES (2.9%) ..                50,480,252 
                                                 -----------
CAPITAL GOODS 
AEROSPACE (0.1%) 
British Aerospace ................    50,710       1,445,810 
                                                 -----------
BUILDING & CONSTRUCTION (0.3%) 
Beazer Group PLC .................   187,000         494,750 
Bouygues .........................    10,708       1,213,401 
Daito Trust Construction Co. Ltd.     65,000         397,049 
GTM Entrepose ....................     9,953         669,762 
Makita Corp. .....................    89,000         852,654 
National House Industrial Co.  ...    53,000         363,556 
Sho Bond Corp. ...................    10,000         180,878 
Suido Kiko Kaisha.................     1,000           2,008 
Societe Technip ..................    10,350       1,092,008 
Toda Corp. .......................   143,000         389,078 
                                                 -----------
                                                   5,655,144 
                                                 -----------
BUILDING MATERIALS & 
 FOREST PRODUCTS (0.5%) 
BPB PLC ..........................   103,100         576,044 
Fujikura Ltd. ....................    34,000         225,147 
Holderbank Financiere Glaris AG  .     1,385       1,130,380 
Martin Marietta Materials, Inc.  .   110,000       4,021,875 
Matsushita Electric Works Ltd.  ..   104,000         900,709 
Nichiha Corp. ....................    14,600          89,295 
Rugby Group PLC ..................   447,460       1,000,026 
                                                 -----------
                                                   7,943,476 
                                                 -----------
ELECTRICAL EQUIPMENT (1.3%) 
Daikin Industries Ltd. ...........   140,000         527,917 
General Electric Co. .............   231,000      16,949,625 
Johnson Electric Holdings Ltd.  ..   258,000         742,470 
Legrand SA .......................     3,800         757,032 
Mabuchi Motor Co. ................     1,700          86,384 
Pioneer Electric Corp. ...........    66,000       1,016,746 
Sony Corp. .......................    16,500       1,466,948 
Sumitomo Electric Industries  ....    56,000         763,978 
                                                 -----------
                                                  22,311,100 
                                                 -----------

                                       55
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

============================================================
                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
MACHINERY (1.6%) 
Allied Signal, Inc. ..............   152,400     $ 5,934,075 
Cie Generale de Geophysique SA 
 (ADR)* ..........................    56,108       1,437,768 
Coltec Industries, Inc.* .........   115,000       2,666,562 
Fujitec Co. Ltd. .................    96,000         529,757 
Ishikawajima Harima Heavy 
 Industries Co. Ltd...............   130,000         194,290 
KSB AG ...........................     2,600         570,889 
Legris Industries SA .............    17,300         600,764 
Mitsubishi Heavy Industries Ltd. .    80,000         333,550 
Nitta Corp. ......................     8,000          80,935 
Nitto Kohki Co. Ltd. .............     4,000          43,533 
Rauma Oy .........................     1,234          19,243 
Schindler Holding AG 
 Participating Certificate .......       915         953,530 
Schindler Holding AG Registered  .       450         483,430 
Siebe PLC ........................    50,000         981,874 
SMC Corp. ........................     2,000         176,279 
Stork N.V. .......................    18,000         621,409 
TI Group PLC .....................   123,795         943,928 
United Technologies Corp. ........   158,100      11,511,656 
Valmet Oy* .......................    31,000         427,669 
                                                 -----------
                                                  28,511,141 
                                                 -----------
 TOTAL CAPITAL GOODS (3.8%)  .....                65,866,671 
                                                 -----------
CONSUMER CYCLICALS 
AIRLINES (0.0%) 
Lufthansa AG .....................    21,000         394,563 
Singapore Airlines Ltd. ..........    12,000          78,501 
Virgin Express Holdings PLC 
 (ADR)* ..........................    10,400         215,800 
                                                 -----------
                                                     688,864 
                                                 -----------
APPAREL, TEXTILE (0.1%) 
Liz Claiborne, Inc. ..............    30,000       1,254,375 
Onward Kashiyama Co. Ltd. ........    79,000         914,275 
                                                 -----------
                                                   2,168,650 
                                                 -----------
AUTO RELATED (0.5%) 
Continental AG ...................    55,000       1,238,222 
Minebea Co. Ltd. .................    14,000         150,220 
NGK Spark Plug Co. ...............    69,000         391,339 
Republic Industries, Inc.*  ......   219,700       5,121,756 
Sumitomo Rubber Industries, Inc.     129,000         544,771 
Toyoda Automatic Loom Works Ltd.      70,000       1,287,603 
                                                 -----------
                                                   8,733,911 
                                                 -----------
AUTOS & TRUCKS (0.4%) 
Bajaj Auto Ltd. (GDR) ............     7,500         148,125 
Harley-Davidson, Inc. ............   234,000       6,405,750 
Honda Motor Co. Ltd. .............     1,000          36,712 
UMW Holdings BHD .................   188,000         142,589 
Volkswagen AG ....................     1,000         558,659 
                                                 -----------
                                                   7,291,835 
                                                 -----------
FOOD SERVICES, LODGING (0.9%) 
Accor SA .........................     1,400         260,297 
Choice Hotels Scandinavia ASA*+ ..   108,000         365,566 
Compass Group PLC ................   144,200       1,774,864 
Host Marriott Corp.* .............   138,200     $ 2,712,175 
ITT Corp.* .......................   101,000       8,370,375 
John Q Hammons Hotels, Inc. 
 (Class A)* ......................   191,800       1,726,200 
                                                 -----------
                                                  15,209,477 
                                                 -----------
HOUSEHOLD FURNITURE, 
 APPLIANCES (0.8%) 
Hunter Douglas N.V. ..............    22,000         770,350 
Moulinex* ........................    17,000         420,022 
Sunbeam Corp. ....................   295,500      12,447,937 
                                                 -----------
                                                  13,638,309 
                                                 -----------
LEISURE RELATED (1.4%) 
Berjaya Sports Toto BHD ..........   140,000         358,144 
Carnival Corp. (Class A) .........   116,500       6,451,187 
Cendant Corp.* ...................   125,300       4,307,187 
Cyrk, Inc.* ......................   220,600       2,137,063 
Disney (Walt) Co. ................    63,100       6,250,844 
EMI Group PLC ....................    12,000         100,176 
Granada Group PLC ................    88,900       1,358,635 
Hoyts Cinemas Group+ .............    45,000          79,151 
Ladbroke Group PLC ...............   279,118       1,210,904 
NAMCO Ltd. .......................     1,000          29,048 
Nintendo Co. Ltd. ................     1,000          98,103 
Nippon Broadcasting System  ......     5,000         197,739 
Toei Co. Ltd. ....................     8,000          29,124 
@Entertainment, Inc.* ............    57,500         639,687 
                                                 -----------
                                                  23,246,992 
                                                 -----------
PHOTO & OPTICAL (0.1%) 
Fuji Photo Film Co. ..............    26,000         996,359 
Noritsu Koki Co. Ltd. ............    11,200         276,405 
                                                 -----------
                                                   1,272,764 
                                                 -----------
RETAIL--GENERAL (2.1%) 
Aldeasa SA* ......................    16,494         349,692 
Boots Co. PLC ....................    74,700       1,075,946 
BAA PLC ..........................   154,200       1,261,920 
Dayton Hudson Corp. ..............   157,000      10,597,500 
Dickson Concepts International 
 Ltd. ............................   161,000         234,779 
Fingerhut Companies, Inc. ........   105,500       2,255,062 
Home Depot, Inc. .................   163,300       9,614,287 
Kingfisher PLC ...................    76,163       1,061,348 
Kohl's Corp.* ....................    93,000       6,335,625 
Kokuyo Co. Ltd. ..................    25,000         431,117 
Limited, Inc. ....................   100,000       2,550,000 
Paris Miki, Inc. .................     3,800          40,774 
Sato Corp. .......................     8,800         149,730 
Smith (W.H.) Group PLC ...........    25,000         159,811 
Vendex International N.V. ........    11,000         607,057 
                                                 -----------
                                                  36,724,648 
                                                 -----------
 TOTAL CONSUMER CYCLICALS (6.3%)                 108,975,450 
                                                 -----------
CONSUMER NONCYCLICALS 
BEVERAGES (0.9%) 
Bass PLC .........................    26,400         409,755 
Coca-Cola Co. ....................   183,120      12,200,370 
Diageo PLC .......................    58,000         533,269 
Scottish & Newcastle PLC .........   100,000       1,225,083 
Whitbread PLC ....................    92,500       1,354,370 
                                                 -----------
                                                  15,722,847 
                                                 -----------

                                       56
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

============================================================
                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
CONTAINERS (0.8%) 
Owens-Illinois, Inc.* ............     50,000   $  1,896,875 
Schmalbach Lubeca AG .............      8,300      1,384,141 
Sealed Air Corp.* ................    164,500     10,157,875 
                                                ------------
                                                  13,438,891 
                                                ------------
DRUGS (2.5%) 
Astra AB (A Shares) ..............     30,000        519,528 
Centocor, Inc.* ..................    237,503      7,896,975 
Daiichi Pharmaceutical Co.  ......     79,000        890,056 
Merck KGAA .......................     18,700        628,895 
Merck & Co., Inc. ................     92,160      9,792,000 
Novartis AG ......................      1,800      2,920,917 
Orion-Yhtyma Oy (B Shares)  ......     37,800        998,578 
Pfizer, Inc. .....................    182,112     13,578,726 
Rohto Pharmaceutical Co. Ltd.  ...      9,000         57,942 
Sankyo Co. Ltd. ..................      6,000        135,658 
Santen Pharmaceutical Co. Ltd.  ..     22,000        252,922 
Schering Plough Corp. ............     80,000      4,970,000 
SmithKline Beecham PLC ...........     10,000        102,378 
Taisho Pharmaceutical Co. ........      4,000        102,089 
Yamanouchi Pharmaceutical Co. 
 Ltd. ............................     21,000        450,661 
                                                ------------
                                                  43,297,325 
                                                ------------
FOODS (1.1%) 
Campbell Soup Co. ................    136,335      7,924,472 
Huhtamaki Oy Series I ............     11,550        476,752 
Nestle SA ........................      1,150      1,723,622 
Orkla ASA 'A'.....................      8,300        713,599 
Parmalat Finanziaria Spa .........    503,700        720,385 
Rite Aid Corp. ...................     40,000      2,347,500 
Tyson Foods, Inc. ................    225,000      4,612,500 
                                                ------------
                                                  18,518,830 
                                                ------------
HOSPITAL SUPPLIES & SERVICES (1.0%) 
Columbia/HCA Healthcare Corp. ....     90,000      2,666,250 
Medtronic, Inc. ..................    202,906     10,614,520 
PT Tempo Scan Pacific ............    206,000         15,918 
United Healthcare Corp. ..........     90,000      4,471,875 
                                                ------------
                                                  17,768,563 
                                                ------------
RETAIL--FOOD (0.4%) 
Delhaize-Le Lion SA ..............      8,800        446,520 
Familymart Co. ...................     88,500      3,174,401 
Promodes .........................      2,200        912,752 
Santa Isabel S.A. (ADR) ..........      3,000         52,500 
Seven-Eleven Japan Co. Ltd.  .....      4,000        283,273 
Woolworths Ltd. ..................    569,991      1,904,871 
                                                ------------
                                                   6,774,317 
                                                ------------
SOAPS & TOILETRIES (1.2%) 
Avon Products, Inc. ..............    125,720      7,716,065 
Gillette Corp. ...................    130,310     13,088,011 
                                                ------------
                                                  20,804,076 
                                                ------------
TOBACCO (1.5%) 
Imperial Tobacco Group PLC  ......     11,600         73,009 
Japan Tobacco, Inc. ..............        197      1,398,138 
Philip Morris Cos., Inc. .........    467,900     21,201,719 
Seita ............................     29,200      1,047,969 
Swedish Match AB .................     54,700        182,565 
Tabacalera SA--A .................     11,000   $    891,697 
                                                ------------
                                                  24,795,097 
                                                ------------
 TOTAL CONSUMER NONCYCLICALS (9.4%)              161,119,946 
                                                ------------
CREDIT SENSITIVE 
BANKS (2.1%) 
Allied Irish Bank ................    225,000      2,147,134 
AMMB Holdings BHD ................     78,000         51,138 
Banco Bilbao Vizcaya SA ..........     54,900      1,776,547 
BPI-SGPS SA* .....................     12,000        291,769 
Banco Santander SA ...............     29,100        972,228 
Bangkok Bank Public Ltd. .........     20,000         49,844 
Bank of Tokyo-Mitsubishi Ltd.  ...     15,000        206,936 
Banque Nationale de Paris ........     13,700        728,193 
Chase Manhattan Corp. ............    101,300     11,092,350 
Citicorp .........................     75,700      9,571,319 
Credito Italiano Spa .............    500,000      1,541,832 
Dao Heng Bank Group Ltd...........     30,000         74,913 
Den Norske Bank ASA ..............    201,000        947,061 
Erste Bank Der Oesterreichischen 
 Sparkassen AG* ..................      3,740        186,386 
Forenings Sparbanken AB 
 (A Shares) ......................     40,000        909,331 
Istituto Mobiliare Italiano  .....     84,700      1,005,483 
Long-Term Credit Bank of Japan ...    230,000        368,423 
Philippine Commercial 
 International Bank ..............      5,000         14,198 
PT Bank Dagang Nasional Indonesia 
 Tbk .............................  1,230,000         78,273 
Seventy-Seven Bank Ltd. ..........    123,000        876,720 
Shizuoka Bank Ltd. ...............      4,000         42,920 
Skandinaviska Enskilda Banken 
 (Series A) ......................     25,370        321,123 
Societe Generale .................      9,028      1,230,034 
State Bank of India (GDR)+  ......     27,000        491,400 
Sumitomo Bank Ltd. ...............      8,000         91,358 
Suncorp-Metway Ltd.* .............     74,330        186,425 
Thai Farmers Bank Public 
 Co.--Warrants* ..................      2,875            173 
Toho Bank ........................     10,000         39,854 
United Overseas Bank Ltd. ........      4,000         22,242 
Wing Hang Bank Ltd. ..............    161,000        455,014 
Yamaguchi Bank ...................     70,000        858,402 
                                                ------------
                                                  36,629,023 
                                                ------------
FINANCIAL SERVICES (3.2%) 
Aiful Corp.* .....................      2,400        162,790 
Associates First Capital Corp.  ..     43,000      3,058,375 
Beneficial Corp. .................     50,800      4,222,750 
Credit Saison Co. ................     14,400        355,378 
Fleet Financial Group, Inc.  .....     46,300      3,469,606 
Green Tree Financial Corp.  ......    153,400      4,017,162 
MBNA Corp. .......................    481,125     13,140,727 
Merrill Lynch & Co., Inc. ........     72,400      5,280,675 
Morgan Stanley, Dean Witter, 
 Discover & Co. ..................    305,700     18,074,513 
Newcourt Credit Group Inc.*  .....     25,000        834,375 
Nichiei Co. Ltd. .................        500         53,267 
Peregrine Investment Holdings 
 Ltd. ............................    472,000        335,011 
PMI Group, Inc. ..................     14,600      1,055,763 

                                       57
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

============================================================
                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
Sanyo Shinpan Finance Co. Ltd.  ..     1,200    $     53,068 
Takefuji Corp. ...................     5,000         229,546 
Worms Et Compagnie ...............     2,500         184,847 
                                                ------------
                                                  54,527,853 
                                                ------------
INSURANCE (3.0%) 
ASR Verzekeringsgroep N.V.  ......    10,000         543,979 
Assurances Generales de France ...    37,995       2,013,227 
Catalana Occidente SA ............     1,030          52,463 
Corporacion Mapfre Cia Inter SA ..    14,000         371,250 
Fortis Amev N.V. .................    37,281       1,625,350 
General Accident PLC..............    42,200         731,616 
ING Groep N.V. ...................    50,000       2,105,886 
Irish Life PLC ...................   100,000         568,025 
Life Re Corp. ....................   140,500       9,158,844 
MGIC Investment Corp. ............    67,000       4,455,500 
PennCorp Financial Group, Inc.  ..   135,700       4,842,794 
Providian Financial Corp. ........    65,000       2,937,188 
QBE Insurance Group Ltd. .........   201,250         905,536 
Royal & Sun Alliance Insurance 
 Group PLC .......................   100,936       1,016,774 
Travelers Group, Inc. ............   320,199      17,250,721 
Trygg-Hansa AB (B Shares) ........     3,600         110,631 
United Assurance Group PLC  ......    71,600         617,718 
Willis Corroon Group PLC (ADR)  ..    87,800       1,081,037 
Zurich Versicherungs .............     2,130       1,015,050 
                                                ------------
                                                  51,403,589 
                                                ------------
REAL ESTATE (0.5%) 
Boston Properties, Inc. ..........    84,200       2,783,863 
City Developments Ltd. ...........     8,000          37,110 
Daibiru Corp. ....................     4,000          29,278 
Glenborough Realty Trust, Inc.  ..    70,000       2,073,750 
Spieker Properties, Inc. .........    40,000       1,715,000 
Sumitomo Realty & Development Co. 
 Ltd. ............................    16,000          91,972 
Unibail SA .......................     7,880         786,887 
Vornado Realty Trust .............    20,000         938,750 
                                                ------------
                                                   8,456,610 
                                                ------------
UTILITY--ELECTRIC (0.7%) 
AES Corp.* .......................   113,800       5,305,925 
Cia Paranaense de Energia-Copel 
 (ADR) ...........................    54,000         739,125 
Energy Group PLC .................    58,840         649,770 
Hong Kong Electric Holdings Ltd.     179,000         680,288 
Malakoff BHD .....................    90,000         187,428 
Manila Electric Co. ..............    16,620          54,990 
National Grid Group PLC ..........    20,000          94,983 
Powergen PLC .....................   108,000       1,405,617 
Veba AG ..........................    35,000       2,383,335 
                                                ------------
                                                  11,501,461 
                                                ------------
UTILITY--GAS (0.2%) 
Anglian Water PLC ................   128,600       1,754,030 
Scottish Power PLC ...............   220,000       1,945,015 
                                                ------------
                                                   3,699,045 
                                                ------------
UTILITY--TELEPHONE (1.1%) 
British Telecommunications PLC ...   186,600    $  1,467,275 
Cable & Wireless PLC .............   109,200         960,051 
Philippine Long Distance 
 Telephone Co. ...................    10,000         217,284 
Telecom Italia Spa ...............   311,550       1,990,116 
Telefonica de Espana .............    57,000       1,627,502 
Telekom Malaysia BHD .............   150,000         443,502 
Telephone & Data Systems, Inc.  ..    39,700       1,848,531 
Teleport Communications Group, 
 Inc. (Class A)* .................   193,400      10,612,825 
                                                ------------
                                                  19,167,086 
                                                ------------
 TOTAL CREDIT SENSITIVE (10.8%)                  185,384,667 
                                                ------------
ENERGY 
COAL & GAS PIPELINES (0.1%) 
BG PLC ...........................   164,117         738,963 
BG PLC-'B'* ......................   186,000          88,640 
OMV AG ...........................     1,400         193,960 
                                                ------------
                                                   1,021,563 
                                                ------------
OIL--DOMESTIC (1.5%) 
Apache Corp. .....................   130,400       4,572,150 
Louis Dreyfus Natural Gas Corp.*     245,400       4,585,913 
Murphy Oil Corp. .................    40,000       2,167,500 
Tom Brown, Inc.* .................   121,000       2,329,250 
Union Pacific Resources Group, 
 Inc. ............................   176,800       4,287,400 
USX-Marathon Group ...............   259,700       8,764,875 
                                                ------------
                                                  26,707,088 
                                                ------------
OIL--INTERNATIONAL (1.1%) 
AO Tatneft (ADR) .................    29,000       4,132,500 
British Petroleum Co. PLC ........    98,700       1,297,553 
Elf Aquitaine ....................    18,800       2,186,591 
Gulf Canada Resources Ltd.*  .....   916,000       6,412,000 
Gulf Indonesia Resources Ltd.*  ..    30,700         675,400 
Petroleo Brasileiro S.A. (ADR)  ..    15,000         350,799 
Repsol SA ........................    13,950         595,176 
Shell Transport & Trading Co. PLC    178,950       1,293,905 
Total SA--B ......................    26,234       2,855,075 
                                                ------------
                                                  19,798,999 
                                                ------------
OIL--SUPPLIES & CONSTRUCTION (2.8%) 
Baker Hughes, Inc. ...............    90,000       3,926,250 
BJ Services Co.* .................    30,000       2,158,125 
Canadian Fracmaster Ltd. .........    47,100         691,944 
Canadian Fracmaster Ltd. 
 Installment Receipt*+ ...........   133,800       1,123,229 
Dresser Industries, Inc. .........   133,900       5,615,431 
Fugro N.V.* ......................    10,000         304,786 
Halliburton Co. ..................   186,400       9,681,150 
Nabors Industries, Inc.* .........   362,900      11,408,669 
Noble Drilling Corp.* ............   383,700      11,750,813 
Parker Drilling Co.* .............    92,300       1,124,906 
                                                ------------
                                                  47,785,303 
                                                ------------
 TOTAL ENERGY (5.5%) .............                95,312,953 
                                                ------------

                                       58
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

============================================================
                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
TECHNOLOGY 
ELECTRONICS (2.1%) 
Altera Corp.* ....................     91,000   $  3,014,375 
Applied Materials, Inc.* .........    153,600      4,627,200 
Cisco Systems, Inc.* .............    339,000     18,899,250 
Fujimi, Inc. .....................      2,000         85,074 
Hoya Corp. .......................      8,000        251,389 
Leitch Technology Corp.* .........     10,000        300,815 
Micronics Japan Co. Ltd. .........      7,000        120,713 
National Semiconductor Corp.*  ...    182,000      4,720,625 
Nikon Corp. ......................     10,000         98,870 
Rohm Co. Ltd. ....................      2,000        203,870 
Sankyo Engineering Co. ...........      6,000         18,394 
SMH AG ...........................      4,850        654,194 
Sterling Commerce, Inc.* .........     40,000      1,537,500 
TDK Corp. ........................      5,000        377,084 
Tokyo Cathode Laboratory Co.* ....      5,400         53,390 
TOWA Corp. .......................        800         16,616 
Varitronix International Ltd.  ...    469,000        804,968 
Yokogawa Electric Corp. ..........     12,000         74,129 
                                                ------------
                                                  35,858,456 
                                                ------------
OFFICE EQUIPMENT (1.6%) 
Barco N.V. .......................      4,314        791,752 
Canon, Inc. ......................      2,000         46,599 
Ceridian Corp.* ..................    101,300      4,640,806 
Compaq Computer Corp. ............    180,125     10,165,805 
Dell Computer Corp.* .............    105,800      8,887,200 
Policy Management Systems Corp.*       44,900      3,123,356 
                                                ------------
                                                  27,655,518 
                                                ------------
OFFICE EQUIPMENT SERVICES (0.4%) 
Data Communication System Co. ....      6,000         79,096 
First Data Corp. .................    127,600      3,732,300 
Fuji Soft ABC, Inc. ..............      4,200        143,890 
INES Corp. .......................      6,000         46,446 
Nippon System Development ........      3,200         65,729 
Oracle Corp.* ....................    105,500      2,353,969 
                                                ------------
                                                   6,421,430 
                                                ------------
TELECOMMUNICATIONS (2.8%) 
ADC Telecommunications, Inc.* ....    205,700      8,587,975 
Asia Satellite Telecommunications 
 Holdings Ltd. ...................    120,000        205,188 
DDI Corp. ........................        240        634,604 
DSC Communications Corp.* ........     40,000        960,000 
Energis PLC* .....................    165,000        691,420 
Intermedia Communications, Inc.*          363         22,052 
Lucent Technologies, Inc. ........    107,000      8,546,625 
MCI Communications Corp. .........     80,000      3,425,000 
Nextel Communications, Inc. 
 (Class A)* ......................     69,500      1,807,000 
PT Indosat .......................    419,000        777,055 
PT Telekomunikasi Indonesia  .....    309,000        164,332 
SK Telecom Co. Ltd. (ADR)*  ......     85,655        556,756 
Tele-Communications TCI Ventures 
 Group (Class A)* ................    100,000      2,831,250 
Tellabs, Inc.* ...................    113,500      6,001,313 
Videsh Sanchar Nigam Ltd. (GDR)+*      28,400        395,612 
Vodafone Group PLC ...............    160,000   $  1,154,257 
WorldCom, Inc.* ..................    383,850     11,611,463 
                                                ------------
                                                  48,371,902 
                                                ------------
 TOTAL TECHNOLOGY (6.9%) .........               118,307,306 
                                                ------------
DIVERSIFIED 
MISCELLANEOUS (1.4%) 
BTR PLC ..........................    180,000        544,262 
Cie Generale des Eaux ............      8,259      1,152,706 
Citic Pacific Ltd. ...............     60,000        238,482 
First Pacific Co. ................    397,685        192,453 
Montedison Spa ...................  1,113,000        999,750 
Smith (Howard) Ltd. ..............     35,000        290,481 
Swire Pacific Ltd. (Class A)  ....     57,000        312,621 
Tomkins PLC ......................    160,000        765,123 
Tyco International Ltd. ..........    343,518     15,479,780 
U.S. Industries, Inc. ............    161,400      4,862,175 
                                                ------------
 TOTAL DIVERSIFIED (1.4%) ........                24,837,833 
                                                ------------
TOTAL COMMON STOCKS AND OTHER 
 INVESTMENTS (47.8%) 
 (Cost $666,960,804) .............               824,509,813 
                                                ------------
<PAGE>
PREFERRED STOCKS: 
BASIC MATERIALS (0.1%) 
CHEMICALS 
Henkel KGAA ......................     15,180        949,304 
                                                ------------
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.1%) 
Republic Industries, Inc. 
 6.5% Exch. Conv. ................     46,100      1,083,350 
                                                ------------
PRINTING, PUBLISHING & 
 BROADCASTING (0.0%) 
ProSieben Media AG* ..............      5,000        229,300 
                                                ------------
TRUCKING, SHIPPING (0.0%) 
CNF Trust I 
 5.0% Conv. Series A .............     19,000      1,083,000 
                                                ------------
 TOTAL BUSINESS SERVICES (0.1%)                    2,395,650 
                                                ------------
CAPITAL GOODS (0.1%) 
AEROSPACE 
Loral Space & Communications 
 6.0% Conv. ......................     37,700      2,318,550 
                                                ------------
CONSUMER CYCLICALS 
AIRLINES (0.1%) 
Continental Airlines Finance 
 Trust 
 8.5% Conv. ......................     18,100      1,862,037 
                                                ------------
RETAIL--GENERAL (0.0%) 
Hornbach Holding AG ..............      8,010        552,122 
                                                ------------
 TOTAL CONSUMER CYCLICALS (0.1%)                   2,414,159 
                                                ------------
CREDIT SENSITIVE (0.1%) 
UTILITY--ELECTRIC 
AES Trust I 
 5.375% Conv. Series A ...........     23,000      1,650,250 
                                                ------------
ENERGY (0.1%) 
OIL--DOMESTIC 
Devon Financing Trust 
 $3.25 Conv. .....................     11,600        849,700 
                                                ------------

                                       59
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

============================================================
                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ------------------------------------------------------------
TECHNOLOGY 
TELECOMMUNICATIONS (0.6%) 
Intermedia Communications, Inc.: 
 7.0% Conv. Series D .............      20,500   $   840,500 
 7.0% Conv.+ .....................      28,900     1,184,900 
Mobile Telecommunications 
 $2.25 Conv. .....................      28,000       938,000 
Nextel Strypes Trust 
 7.25% Conv. .....................      54,400     1,292,000 
Nokia Oyj (A Shares) .............      14,100     1,001,055 
QualComm Financial Trust: 
 5.75% Conv. .....................       6,400       299,600 
 5.75% Conv.+ ....................      36,800     1,722,700 
WorldCom, Inc. 
 8.0% Conv. ......................      30,700     3,219,663 
                                               ------------- 
 TOTAL TECHNOLOGY (0.6%) .........                10,498,418 
                                               ------------- 
TOTAL PREFERRED STOCKS (1.2%) 
 (Cost $17,920,454)...............                21,076,031 
                                               ------------- 
                                    PRINCIPAL 
                                      AMOUNT 
                                   ----------- 
LONG-TERM DEBT SECURITIES: 
BUSINESS SERVICES 
PROFESSIONAL SERVICES (0.1%) 
Career Horizons, Inc. 
 7.0% Conv., 11/01/02 ............  $  710,000     1,476,800 
Personnel Group of America: 
 5.75% Conv., 07/01/04 ...........     110,000       124,850 
 5.75% Conv., 07/01/04+ ..........     370,000       419,950 
                                               -------------
 TOTAL BUSINESS SERVICES (0.1%)                    2,021,600 
                                               -------------
CAPITAL GOODS 
AEROSPACE (0.1%) 
Orbital Sciences Corp. 
 5.0% Conv., 10/01/02+ ...........     590,000       753,725 
                                               -------------
BUILDING & CONSTRUCTION (0.0%) 
Halter Marine Group, Inc. 
 4.5% Conv., 09/15/04+ ...........     670,000       752,912 
                                               ------------- 
MACHINERY (0.1%) 
DII Group, Inc. 
 6.0% Conv., 10/15/02+ ...........   1,005,000     1,536,444 
                                               ------------- 
 TOTAL CAPITAL GOODS (0.2%)  .....                 3,043,081 
                                               ------------- 
CONSUMER CYCLICALS 
FOOD SERVICES, LODGING (0.2%) 
Cendant Corp. 
 4.75% Conv., 03/01/03 ...........   2,050,000     2,757,250 
                                               ------------- 
RETAIL--GENERAL (0.1%) 
U.S. Office Products Co. 
 5.5% Conv., 02/01/01 ............   1,455,000     1,729,631 
                                               ------------- 
 TOTAL CONSUMER CYCLICALS (0.3%)                   4,486,881 
                                               ------------- 
CONSUMER NONCYCLICALS 
DRUGS (0.2%) 
MedImmune, Inc.: 
 7.0% Conv., 07/01/03 ............     615,000     1,398,356 
 7.0% Conv. Sub., 07/01/03+ ......     500,000     1,136,875 
</TABLE>

<TABLE>
<CAPTION>
=================================================================
                                     PRINCIPAL          VALUE 
                                       AMOUNT         (NOTE 1) 
- -----------------------------------------------------------------
<S>                              <C>                 <C>
Quintiles Transnational Corp.: 
 4.25% Conv., 05/31/00 ..........$   370,000         $   415,787 
 4.25% Conv., 05/31/00+ .........    580,000             651,775 
                                                     -----------
                                                       3,602,793 
                                                     -----------
HOSPITAL SUPPLIES & 
 SERVICES (0.2%) 
FPA Medical Management, Inc.: 
 6.5% Conv., 12/15/01 ...........    810,000             826,200 
 6.5% Conv., 12/15/01+ ..........    540,000             550,800 
RES-Care, Inc. 
 6.0% Conv., 12/01/04+ ..........  1,095,000           1,248,300 
                                                     -----------
                                                       2,625,300 
                                                     -----------
MEDIA & CABLE (1.9%) 
Time Warner Entertainment Co. 
 8.375%, 03/15/23 ............... 23,580,000          26,909,024 
Turner Broadcasting System, Inc. 
 8.375%, 07/01/13 ...............  5,530,000           6,204,771 
                                                     -----------
                                                      33,113,795 
                                                     -----------
 TOTAL CONSUMER NONCYCLICALS (2.3%)                   39,341,888 
                                                     -----------
CREDIT SENSITIVE 
BANKS (1.6%) 
ABN Amro Bank NV 
 7.125%, 06/18/07 ............... 25,375,000          26,528,801 
Sumitomo Bank International 
 0.75% Conv., 05/31/01 ..........    Yen
                                 101,000,000             810,864 
                                                     -----------
                                                      27,339,665 
                                                     -----------
FINANCIAL SERVICES (0.7%) 
Commercial Credit Co. 
 6.125%, 12/01/05 ...............$10,000,000           9,810,400 
RAC Financial Group, Inc.: 
 7.25% Conv., 08/15/03 ..........    195,000             469,950 
 7.25% Conv. Sub., 08/15/03+  ...    625,000           1,506,250 
                                                     -----------
                                                      11,786,600 
                                                     -----------
INSURANCE (1.5%) 
John Hancock Mutual Life 
 Insurance Co. 
 7.375%, 02/15/24+ ..............    23,750,000       24,918,262 
Penn Treaty American Corp.: 
 6.25% Conv., 12/01/03 ..........       330,000          425,287 
 6.25% Conv., 12/01/03+ .........       905,000        1,166,319 
                                                     -----------
                                                      26,509,868 
                                                     -----------
MORTGAGE RELATED (7.2%) 
Federal Home Loan Mortgage 
 Corp.: 
 7.0%, 09/01/11 .................    25,507,811       25,898,412 
 7.0%, 01/01/12..................     5,527,207        5,611,845 
Federal National Mortgage 
 Association: 
 6.5%, 09/01/11 .................    16,671,267       16,718,113 
 6.5%, 06/01/11 .................    40,495,952       40,749,052 
 7.0%, 05/01/26 .................    26,800,480       27,051,601 
 7.0%, 09/01/27 .................     8,695,225        8,757,657 
                                                     -----------
                                                     124,786,680 
                                                     -----------

                                       60
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

=================================================================
                                     PRINCIPAL          VALUE 
                                       AMOUNT         (NOTE 1) 
- -----------------------------------------------------------------
U.S. GOVERNMENT (28.9%) 
U.S. Treasury: 
 6.125% Note, 08/31/98 ..........   $15,000,000    $   15,051,570 
 6.375% Note, 05/15/99 ..........    52,000,000        52,471,276 
 6.75% Note, 04/30/00 ...........    21,600,000        22,092,761 
 6.0% Note, 08/15/00 ............    68,850,000        69,344,894 
 6.25% Note, 04/30/01 ...........    43,000,000        43,671,875 
 6.5% Note, 08/31/01 ............    81,600,000        83,614,541 
 6.5% Note, 05/31/02 ............    86,335,000        88,871,091 
 5.75% Note, 08/15/03 ...........    21,700,000        21,720,355 
 6.875% Note, 05/15/06 ..........    41,085,000        43,973,810 
 6.125% Bond, 11/15/27 ..........    55,405,000        56,928,637 
                                                   --------------
                                                      497,740,810 
                                                   --------------
 TOTAL CREDIT SENSITIVE (39.9%)                       688,163,623 
                                                   --------------
ENERGY 
COAL & GAS PIPELINES (0.1%) 
Nabors Industries, Inc. 
 5.0% Conv., 05/15/06 ...........     1,125,000         2,036,250 
                                                   --------------
GAS (0.4%) 
RAS Laffan Liquid Natural Gas 
 8.294%, 03/15/14+ ..............     7,730,000         7,273,976 
                                                   --------------

OIL--SUPPLIES & 
 CONSTRUCTION (0.2%) 
Diamond Offshore Drilling, Inc. 
 3.75% Conv. Sub. Note, 02/15/07      1,090,000         1,442,887 
Parker Drilling Corp. 
 5.5% Conv. Sub., 08/01/04  .....       960,000         1,029,000 
Seacor Holdings, Inc.: 
 5.375% Conv., 11/15/06 .........        90,000           101,925 
 5.375% Conv., 11/15/06+ ........       755,000           855,037 
                                                   --------------
                                                        3,428,849 
                                                   --------------
 TOTAL ENERGY (0.7%) ............                      12,739,075 
                                                   --------------
TECHNOLOGY 
ELECTRONICS (1.3%) 
Altera Corp. 
 5.75% Conv. Sub. Note, 
 06/15/02+ ......................     1,465,000         2,010,712 
Baan Co.: 
 4.5% Conv. Sub. Note, 12/15/01+        805,000         1,233,662 
 4.5% Conv. Sub. Note, 
 12/15/01 .......................       230,000           352,475 
Cymer, Inc. 
 3.5% Conv., 08/06/04+(a) .......     1,420,000         1,073,875 
Integrated Process Equipment 
 6.25% Conv., 09/15/04+ .........     2,110,000         1,748,663 
Level One Communications: 
 4.0% Conv., 09/01/04 ...........       360,000           338,400 
 4.0% Conv., 09/01/04+ ..........     1,140,000         1,071,600 
Photronics, Inc. 
 6.0% Conv., 06/01/04 ...........     1,870,000         2,143,488 
Quantum Corp. 
 5.0% Conv., 03/01/03+ ..........       355,000           644,325 
Sanmina Corp. 
 5.5% Conv., 08/15/02+ ..........     1,345,000         3,259,944 
SCI Systems, Inc. 
 5.0% Conv., 05/01/06+ ..........     1,670,000         3,110,375 
Solectron Corp. 
 6.0% Conv., 03/01/06+ ..........   $ 1,070,000    $    1,467,238 
Wind River Systems, Inc. 
 5.0% Conv., 08/01/02+ ..........     1,390,000         1,487,300 
Xilinx, Inc. 
 5.25% Conv., 11/01/02+ .........     1,865,000         1,804,388 
                                                   --------------
                                                       21,746,445 
                                                   --------------
TELECOMMUNICATIONS (0.1%) 
Comverse Technology, Inc.: 
 5.75% Conv., 10/01/06 ..........       185,000           199,338 
 5.75% Conv. Sub., 10/01/06+  ...     1,605,000         1,729,388 
                                                   --------------
                                                        1,928,726 
                                                   --------------
 TOTAL TECHNOLOGY (1.4%) ........                      23,675,171 
                                                   --------------
TOTAL LONG-TERM DEBT SECURITIES (44.9%) 
 (Cost $752,359,876).............                     773,471,319 
                                                   --------------
<PAGE>
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (5.4%) 
Federal Home Loan Mortgage Corp. 
 6.0%, due 01/02/98 .............    92,700,000        92,684,550 
                                                   --------------
TOTAL SHORT-TERM DEBT SECURITIES (5.4%) 
 (Cost $92,684,550)..............                      92,684,550 
                                                   --------------
TOTAL INVESTMENTS (99.3%) 
 (Cost/Amortized Cost $1,529,925,684)               1,711,741,713 
OTHER ASSETS 
 LESS LIABILITIES (0.7%).........                      12,346,816 
                                                   --------------
NET ASSETS (100.0%) .............                  $1,724,088,529 
                                                   ==============
</TABLE>

                                       61
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

<TABLE>
<CAPTION>
<S>                        <C>
DISTRIBUTION OF INVESTMENTS BY 
GLOBAL REGION 
As a Percentage of Total 
Investments 
Australia ................    0.2% 
Canada ...................    0.1 
France ...................    1.1 
Germany ..................    0.6 
Japan ....................    1.8 
Netherlands ..............    0.6 
Scandinavia ..............    0.6 
Southeast Asia ...........    0.4 
Spain ....................    0.4 
Switzerland ..............    0.6 
United Kingdom ...........    2.3 
United States** ..........   90.8 
Other European Countries      0.5 
                            -----
                            100.0% 
                            =====
</TABLE>

- ------------ 
*      Non-income producing. 
**     Includes Short-Term Debt Securities of 5.4%. 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At December 31, 1997, these securities amounted to $68,953,728 
       or 4.0% of net assets. 
(a)    Coupon will increase periodically based upon a predetermined schedule. 
       Stated interest rate in effect at December 31, 1997.
       Glossary:
       ADR--American Depository Receipt
       GDR--Global Depository Receipt 

                      See Notes to Financial Statements.

                                       62
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
<S>                               <C>          <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS (0.2%) 
AGA AB (A Shares) ................     3,400      $    46,890 
Akzo Nobel N.V. ..................     4,000          689,665 
Asahi Chemical Industry Co.  .....    27,000           91,466 
Bayer AG .........................    25,400          942,466 
BOC Group PLC ....................     6,825          112,268 
GP Batteries International Ltd.  .   180,000          468,867 
GP Batteries International 
 Ltd.--Warrants*..................     5,750            4,719 
Imperial Chemical Industries PLC      18,212          284,614 
Indo Gulf Fertilisers & Chemicals 
 Corp. Ltd. (GDR)+................    50,000           40,000 
Ishihara Sangyo Kaisha Ltd.*  ....    90,000          100,019 
Johnson Matthey PLC ..............    25,000          223,900 
Kuraray Co. Ltd. .................     6,000           49,665 
L'Air Liquide ....................     2,035          318,513 
Linde AG .........................       150           90,970 
Mitsui Chemicals, Inc.* ..........     9,000           17,521 
Royal Group Technologies Ltd.* ...    10,000          231,875 
Sanyo Chemicals Industries Ltd.  .     9,000           52,424 
Solvay Et Cie Societe Anonyme  ...     1,200           75,463 
Sumitomo Chemical Co. Ltd.  ......    28,000           64,380 
Toray Industries, Inc. ...........    29,000          130,025 
UBE Industries Ltd. ..............    14,000           17,812 
                                                  -----------
                                                    4,053,522 
                                                  -----------
CHEMICALS--SPECIALTY (0.5%) 
Cytec Industries, Inc.* ..........    57,900        2,717,681 
Kyowa Hakko Kogyo Co. ............     8,000           34,643 
NGK Insulators ...................     6,000           53,344 
SGL Carbon AG+ ...................    15,000        1,917,785 
Solutia, Inc. ....................   113,000        3,015,687 
UCAR International, Inc.* ........     5,000          199,688 
                                                  -----------
                                                    7,938,828 
                                                  -----------
METALS & MINING (0.2%) 
Alusuisse Lonza Holding AG  ......        90           86,457 
Bethlehem Steel Corp.* ...........   330,000        2,846,250 
Degussa AG .......................     2,500          123,683 
Granges AB* ......................       550            8,624 
Great Central Mines Ltd. .........    75,000           80,617 
Gwalia Consolidated Ltd.* ........    88,300           46,594 
Japan Energy Corp. ...............    19,000           17,911 
Mitsubishi Materials Corp.  ......    24,000           38,628 
Randgold Resources Ltd. (GDR)*+  .     7,600           39,900 
Rio Tinto Ltd. ...................     5,800           67,645 
Rio Tinto PLC ....................    27,615          339,895 
Sumitomo Metal Mining Co. ........    10,000           32,956 
Toho Titanium* ...................    48,000          404,675 
WMC Ltd. .........................    40,700          141,850 
                                                  -----------
                                                    4,275,685 
                                                  -----------
PAPER (0.2%) 
Amcor Ltd. .......................     8,900           39,136 
Asia Pacific Resources 
 International Ltd. (Class A)*  ..     5,000            9,375 
Asia Pacific Resources 
 International Ltd. 
 (Class A)--Warrants* ............     5,000      $       625 
Enso Oy (Series R) ...............    30,000          232,253 
Fletcher Challenge Forest ........     4,256            3,534 
Grupo Industrial Durango (ADR)*  .    12,000          171,000 
Jefferson Smurfit Corp.* .........    79,300        1,120,113 
Nippon Paper Industries Co.  .....     2,000            7,848 
Oji Paper Co. Ltd. ...............    22,000           87,511 
Stone Container Corp.* ...........   123,000        1,283,812 
Svenska Cellulosa (Series B)  ....     3,200           71,940 
UPM-Kymmene Oy ...................     3,292           65,829 
                                                  -----------
                                                    3,092,976 
                                                  -----------
STEEL (0.1%) 
Broken Hill Proprietary Co. Ltd. .    50,000          464,157 
Kawasaki Steel Corp. .............    54,000           73,669 
Nippon Steel Corp. ...............   217,000          320,989 
NKK Corp. ........................    85,000           67,752 
Sumitomo Metal Industries ........   268,000          343,024 
Thyssen AG .......................       450           96,056 
Usinor Sacilor ...................     3,500           50,536 
                                                  -----------
                                                    1,416,183 
                                                  -----------
 TOTAL BASIC MATERIALS (1.2%)  ...                 20,777,194 
                                                  -----------
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (1.4%) 
B.U.S. Berzelius Umwelt-Service 
 AG ..............................    22,000          293,505 
Daiseki Co. Ltd. .................     7,600           78,636 
Matsuda Sangyo Co. Ltd. ..........    12,000           72,474 
Powerscreen International PLC  ...    75,000          752,988 
Rentokil Initial PLC .............   177,200          771,663 
Tomra Systems ASA ................   102,660        2,293,441 
United States Filter Corp.*  .....    75,000        2,245,312 
USA Waste Services, Inc.* ........   177,000        6,947,250 
Waste Management, Inc. ...........   390,500       10,738,750 
                                                  -----------
                                                   24,194,019 
                                                  -----------
PRINTING, PUBLISHING & 
 BROADCASTING (2.8%) 
British Sky Broadcasting Group 
 PLC .............................    50,476          378,240 
Cablevision Systems Corp. 
 (Class A)* ......................    53,500        5,122,625 
Carlton Communications PLC  ......   200,900        1,551,657 
CBS Corp. ........................   291,250        8,573,672 
Dai Nippon Printing Co. Ltd.  ....    19,000          356,773 
Elsevier N.V. ....................    66,445        1,074,838 
Havas ............................       200           14,389 
Liberty Media Group (Class A)* ...   301,150       10,916,688 
Mediaset Spa .....................   140,000          687,733 
Mirror Group PLC .................    70,000          224,311 
New York Times Co. (Class A)  ....   100,300        6,632,337 
News Corp. Ltd. ..................    59,900          330,515 
Nippon Television Network Corp.  .     2,000          587,086 
Pegasus Communications Corp. 
 (Class A)* ......................     1,128           22,983 
Reader's Digest Association, Inc. 
 (Class A) .......................   100,000        2,362,500 

                                       63
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
Reed International PLC ...........    80,000      $   801,932 
Star Publications BHD ............    20,000           22,831 
Takara Printing Co. ..............    11,000           32,880 
Time Warner, Inc. ................   103,000        6,386,000 
Tokyo Broadcasting System, Inc. ..    45,000          569,075 
Toppan Printing Co. ..............     7,000           91,205 
Ver Ned Uitgeversbedr Ver Bezit 
 N.V. ............................     6,000          169,260 
                                                  -----------
                                                   46,909,530 
                                                  -----------
PROFESSIONAL SERVICES (0.3%) 
Adecco SA ........................       275           79,742 
Alvern Norway ASA* ...............    76,550          181,378 
Apcoa Parking AG+ ................     3,000          220,128 
Asatsu, Inc. .....................    22,400          322,759 
Brisa-Auto Estradas de Portugal 
 SA* .............................     7,000          250,753 
Content Beheer N.V.+ .............    53,000        1,306,932 
Meitec ...........................    61,800        1,738,310 
Secom Co. ........................     2,000          127,841 
WPP Group PLC ....................   100,000          445,335 
                                                  -----------
                                                    4,673,178 
                                                  -----------
TRUCKING, SHIPPING (0.8%) 
Brambles Industries Ltd. .........    90,000        1,785,295 
Frontline Ltd.* ..................   400,000        1,613,908 
Irish Continental Group PLC  .....    30,000          367,082 
Knightsbridge Tankers Ltd.  ......   110,700        3,134,194 
Mitsui O.S.K. Lines Ltd.* ........    19,000           26,357 
Nippon Express Co. Ltd. ..........    20,000           99,636 
Nippon Yusen K.K. ................    13,000           35,670 
OMI Corp.* .......................   652,900        5,998,519 
Penninsular & Oriental Steam 
 Navigation Co. ..................    10,466          119,102 
Yamato Transport Co. Ltd. ........     8,000          107,300 
                                                  -----------
                                                   13,287,063 
                                                  -----------
 TOTAL BUSINESS SERVICES (5.3%) ..                 89,063,790 
                                                  -----------
CAPITAL GOODS 
AEROSPACE (0.0%) 
British Aerospace ................    11,284          321,722 
Rolls-Royce PLC ..................    22,528           86,998 
                                                  -----------
                                                      408,720 
                                                  -----------
BUILDING & CONSTRUCTION (0.2%) 
ABB AG ...........................       300          376,926 
CSR Ltd. .........................    16,900           57,249 
Daito Trust Construction Co.  ....    17,200          105,065 
Daiwa House Industry Co. Ltd.  ...     9,000           47,595 
Hitachi Plant Engineering & 
 Construction Co. ................    25,000           55,758 
Hochtief AG ......................     1,500           61,703 
Japan Industrial Land Development     19,000           45,871 
Kaneshita Construction ...........    26,000          117,570 
Kumagai Gumi Co. .................     6,000            3,265 
MacMahon Holdings Ltd. ...........   600,000          187,617 
Mancon BHD .......................    47,999           17,400 
Metacorp BHD .....................    10,000            4,242 
Mitsui Home Co. Ltd. .............    32,000          174,133 
Nanno Construction Co. Ltd.  .....    26,000           20,924 
Nawarat Patanakarn Public Co.  ...    80,000            3,323 
Nippon Denwa Shisetsu ............    30,000          114,965 
Nishimatsu Construction Co.  .....     4,000      $    12,569 
Obayashi Corp. ...................    12,000           40,835 
Ohmoto Gumi Co. Ltd. .............    15,000           64,380 
Oriental Construction Co. ........    12,800           55,919 
Pacific Rim Infra Management 
 Enterprises Ltd.* ...............   493,200           16,230 
Penta-Ocean Construction .........     5,000            7,013 
PS Corp. .........................    31,200          118,368 
Sanyo Engineering & Construction 
 Co. .............................    18,000           64,840 
Sekisui House Ltd. ...............    13,000           83,595 
Shimizu Corp. ....................    15,000           34,719 
Sho Bond Corp. ...................    54,000          976,739 
Skanska AB (Series B) ............     1,620           66,413 
Suido Kiko Kaisha ................     9,000           18,072 
Taisei Corp. .....................    20,000           32,803 
Toda Corp. .......................    30,000           81,625 
United Engineers Malaysia BHD ....    11,000            9,163 
Wesco, Inc. ......................    10,800           26,488 
YTL Corp. BHD ....................    16,500           22,272 
YTL Corp. BHD--Rights* ...........     1,650                0 
                                                  -----------
                                                    3,125,649 
                                                  -----------
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.5%) 
BPB PLC ..........................    90,000          502,851 
Blue Circle Industries PLC  ......    13,338           74,851 
Chichibu Onoda Cement Co. ........    11,000           20,234 
Cie de St. Gobain ................     3,150          447,495 
Dahl International AB+ ...........    45,000          663,107 
Fujikura Ltd. ....................   132,000          874,098 
Furukawa Electric Co. ............    13,000           55,696 
Heidelberg Zement AG .............     1,100           77,106 
Holderbank Financiere Glaris AG  .        80           65,293 
Lafarge SA .......................     6,850          449,458 
Martin Marietta Materials, Inc.  .   124,200        4,541,063 
Nichiha Corp. ....................    70,700          432,409 
Portland Valderrivas SA ..........     4,900          440,630 
Rexam PLC ........................    13,121           64,470 
RMC Group PLC ....................     4,518           63,108 
Sumitomo Forestry Co. ............     7,000           34,068 
Wolseley PLC .....................    10,088           80,070 
                                                  -----------
                                                    8,886,007 
                                                  -----------
ELECTRICAL EQUIPMENT (1.3%) 
Alcatel Alsthom ..................     6,000          762,649 
Daikin Industries Ltd. ...........     5,000           18,854 
General Electric Co. .............   255,000       18,710,625 
General Electric Co. PLC .........    61,328          397,579 
Kinden Corp. .....................     5,000           53,267 
Mabuchi Motor Co. ................    10,000          508,143 
Schneider SA .....................     2,250          122,173 
Siemens AG .......................    14,750          889,616 
Sumitomo Electric Industries  ....    31,000          422,916 
Yaskawa Electric Corp. ...........    14,000           34,873 
                                                  -----------
                                                   21,920,695 
                                                  -----------
MACHINERY (1.9%) 
Allied Signal, Inc. ..............   163,200        6,354,600 
Amada Co. Ltd. ...................     5,000           18,586 
Asahi Diamond Industry Co. Ltd.  .    33,000          143,913 

                                       64
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
Cie Generale de Geophysique SA 
 (ADR)* ..........................    169,223     $ 4,336,339 
Coltec Industries, Inc.* .........    128,000       2,968,000 
Construcciones y Auxiliar de 
 Ferrecarriles SA ................      3,000         110,666 
Ebara Corp. ......................      5,000          52,884 
Enshu* ...........................     51,000          63,713 
Fanuc Co. ........................      5,900         223,384 
IHC Caland N.V. ..................     10,000         518,827 
Ishikawajima Harima Heavy 
 Industries Co. Ltd. .............     82,000         122,552 
Kalmar Industries AB+ ............     16,050         258,744 
Kawasaki Heavy Industries Ltd.  ..    112,000         173,397 
Keyence Corp. ....................        400          59,168 
Komatsu Ltd. .....................     29,000         145,583 
Kubota Corp. .....................     33,000          87,005 
Mitsubishi Heavy Industries Ltd. .    170,000         708,795 
Namura Shipbuilding ..............     20,000          45,219 
Nireco ...........................     11,000          40,468 
Nitta Corp. ......................     38,600         390,512 
Nitto Kohki Co. Ltd. .............     32,000         348,266 
Rauma Oy .........................         92           1,435 
Rofin-Sinar Technologies, Inc.*  .     20,000         242,500 
SMC Corp. ........................     11,200         987,162 
Sodick Co.* ......................    126,000         361,173 
Thai Engine Manufacturing Public 
 Co. Ltd. ........................    100,000         166,148 
United Technologies Corp. ........    166,000      12,086,875 
                                                  -----------
                                                   31,015,914 
                                                  -----------
 TOTAL CAPITAL GOODS (3.9%)  .....                 65,356,985 
                                                  -----------
CONSUMER CYCLICALS 
AIRLINES (0.2%) 
British Airways PLC ..............     45,000         414,113 
Cathay Pacific Airways ...........     41,000          33,333 
Japan Air Lines Co.* .............     24,000          65,300 
KLM ..............................     13,700         506,744 
Lufthansa AG .....................     58,000       1,089,747 
Quantas Airways Ltd. .............     40,000          70,773 
Singapore Airlines Ltd. ..........     70,000         457,925 
Virgin Express Holdings PLC 
 (ADR)* ..........................     24,000         498,000 
                                                  -----------
                                                    3,135,935 
                                                  -----------
APPAREL, TEXTILES (0.3%) 
Carli Gry International A/S  .....     20,000       1,123,776 
King Co. .........................     62,000          59,398 
Liz Claiborne, Inc. ..............     70,000       2,926,875 
PT Great River International  ....  1,709,000         139,827 
Teijin Ltd. ......................     18,000          37,663 
                                                  -----------
                                                    4,287,539 
                                                  -----------
AUTO RELATED (0.6%) 
Asahi Glass Co. Ltd. .............     29,000         137,804 
Bridgestone Corp. ................     22,000         477,179 
Bridgestone Metalpha Corp.  ......     11,000          40,889 
Denso Corp. ......................     30,000         540,333 
LucasVarity PLC ..................     15,000          52,997 
Michelin (CGDE), (Class B)  ......      8,000         402,758 
Minebea Co. Ltd. .................     78,000         836,942 
NGK Spark Plug Co. ...............     48,000         272,236 
Republic Industries, Inc.*  ......    261,900       6,105,544 
Toyoda Gosei .....................     32,000     $   115,762 
                                                  -----------
                                                    8,982,444 
                                                  -----------
AUTOS & TRUCKS (0.5%) 
Daimler-Benz AG ..................     23,950       1,690,792 
Fiat Spa .........................     74,250         215,950 
Harley-Davidson, Inc. ............    249,000       6,816,375 
Honda Motor Co. Ltd. .............      3,000         110,136 
Isuzu Motors Ltd. ................     15,000          23,338 
Perusahaan Otomobil Nasional  ....      9,000           8,793 
Peugeot SA .......................        700          88,278 
                                                  -----------
                                                    8,953,662 
                                                  -----------
FOOD SERVICES, LODGING (1.5%) 
AAPC Ltd. ........................    400,000         164,165 
Accor SA .........................      9,000       1,673,341 
Compass Group PLC ................    220,000       2,707,837 
Fujita Kanko, Inc. ...............      3,000          32,190 
Host Marriott Corp.* .............    250,300       4,912,137 
ITT Corp.* .......................    185,100      15,340,162 
QPQ Corp.--Warrants* .............     16,400              64 
Restaurant Brands NZ Ltd.*+  .....    300,000         296,131 
Sanyo Pax Co. Ltd. ...............     33,000         285,802 
Takihyo Co. Ltd. .................     24,000         104,848 
                                                  -----------
                                                   25,516,677 
                                                  -----------
HOUSEHOLD FURNITURE, 
 APPLIANCES (1.0%) 
Elamex S.A. de C.V.* .............     73,400         550,500 
Electrolux B .....................      1,100          76,336 
Industrie Natuzzi Spa (ADR)  .....     30,000         618,750 
Philips Electronics ..............      2,680         160,722 
Sanyo Electric Co. Ltd. ..........     56,000         145,928 
Sony Corp. .......................     12,000       1,066,871 
Sunbeam Corp. ....................    320,600      13,505,275 
Tostem Corp. .....................      2,000          21,460 
Toto Ltd. ........................      5,000          31,960 
                                                  -----------
                                                   16,177,802 
                                                  -----------
LEISURE RELATED (1.9%) 
Aristocrat Leisure Ltd. ..........     37,500          74,509 
Capcom Co. Ltd. ..................      3,900          40,054 
Carnival Corp. (Class A) .........    122,200       6,766,825 
Cendant Corp.* ...................    251,000       8,628,125 
Cinar Films, Inc. (Class B)*  ....     14,000         544,250 
Cyrk, Inc.* ......................    296,100       2,868,469 
Disney (Walt) Co. ................     66,507       6,588,350 
EMI Group PLC ....................     30,001         250,445 
Granada Group PLC ................     25,587         391,039 
Hoyts Cinemas Group+ .............    500,000         879,456 
Imagineer Co. Ltd. ...............     14,000         109,446 
KTM Motorradholding AG* ..........     10,000         505,086 
Mars Engineering Corp. ...........      4,100          22,625 
NAMCO Ltd. .......................      6,400         185,905 
Nelvana Limited*+ ................     18,000         346,287 
Nintendo Co. Ltd. ................      5,000         490,515 
Nippon Broadcasting System  ......     24,000         949,147 
Rank Group PLC ...................     32,498         181,040 
Resorts World BHD ................     24,000          40,417 
S.M.H. Porteur AG ................        100          55,187 
Sega Enterprises Ltd. ............      2,000          36,176 
                                   
                                       65
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
Tag Heuer International SA (ADR)*     50,200     $    414,150 
Toei Co. Ltd. ....................    32,000          116,497 
Toho Co. .........................       400           42,614 
Tokyo Dome Corp. .................     3,000           19,958 
Tourism Holdings Ltd. ............    70,000           47,962 
@Entertainment, Inc.* ............   138,300        1,538,587 
                                                 ------------
                                                   32,133,121 
                                                 ------------
PHOTO & OPTICAL (0.1%) 
Fuji Photo Film Co. ..............    16,000          613,144 
Noritsu Koki Co. Ltd. ............    43,400        1,071,071 
                                                 ------------
                                                    1,684,215 
                                                 ------------
RETAIL--GENERAL (2.9%) 
Aldeasa SA* ......................    30,823          653,484 
Boots Co. PLC ....................    35,540          511,903 
British Airport Authority PLC  ...    40,000          327,346 
Carrefour ........................     1,225          639,113 
Centros Comerciales Pryca SA  ....     4,000           59,600 
Daiei, Inc. ......................    14,000           57,942 
Dayton Hudson Corp. ..............   169,700       11,454,750 
Dixons Group PLC .................   160,000        1,606,494 
Doshisha Co. .....................     7,000           34,336 
Eiden Sakakiya Co. Ltd. ..........    25,000           92,930 
Fingerhut Companies, Inc. ........   145,000        3,099,375 
Great Universal Stores PLC........    39,213          494,246 
Harvey Nicholos PLC ..............    30,600           95,542 
Hennes & Mauritz AB 
 (B Shares) ......................     2,500          110,203 
Homac Corp. ......................    11,000           55,559 
Home Depot, Inc. .................   185,900       10,944,862 
Home Wide Corp....................    16,000           53,344 
Isetan Co. .......................    79,000          329,987 
Japan Airport Terminal Co. Ltd.  .    67,000          421,077 
Karstadt AG ......................       150           51,864 
Kohls Corp.* .....................   102,700        6,996,437 
Kokuyo Co. Ltd. ..................    12,000          206,936 
Koninklijke Ahold N.V. ...........     5,367          140,021 
Limited, Inc. ....................   212,500        5,418,750 
Marks & Spencer PLC...............    90,055          886,447 
Marui Co. Ltd. ...................     7,000          108,910 
Metro AG .........................     2,280           80,860 
Paris Miki, Inc. .................    37,200          399,157 
Pinault Printemps ................       600          320,113 
S.T. Dupont*+ ....................    29,100          381,005 
Sainsbury (J) PLC ................    26,514          221,774 
Sato Corp. .......................    47,440          807,180 
Smith (W.H.) Group PLC ...........    70,000          447,472 
Sriwani Holdings BHD .............   278,000           73,619 
Swank International Manufacturing 
 Co.* ............................   300,000           32,520 
Thistle Hotels PLC+ ..............   131,600          342,943 
Warehouse Group Ltd. .............   140,000          373,938 
Xebio Co. Ltd. ...................     5,800           46,231 
                                                 ------------
                                                   48,378,270 
                                                 ------------
 TOTAL CONSUMER CYCLICALS (9.0%)                  149,249,665 
                                                 ------------
CONSUMER NONCYCLICALS 
BEVERAGES (1.1%) 
Asahi Breweries Ltd. .............     8,000          116,497 
Bass PLC .........................    22,100          343,014 
Cadbury Schweppes PLC ............    18,792     $    189,455 
Carlsberg 'A' ....................       900           48,648 
Coca-Cola Co. ....................   189,500       12,625,438 
Coca-Cola Amatil Ltd. ............     2,000           14,939 
Diageo PLC .......................   190,000        1,746,915 
Heineken N.V. ....................       801          139,449 
Kirin Brewery Co. ................    16,000          116,497 
Louis Dreyfus Citrus .............    42,440        1,297,493 
Panamerican Beverages, Inc.  .....    18,000          587,250 
Quilmes Industrial Quins (ADR) ...    22,000          301,125 
                                                 ------------
                                                   17,526,720 
                                                 ------------
CONTAINERS (0.9%) 
Owens-Illinois, Inc.* ............    70,000        2,655,625 
Sealed Air Corp.* ................   206,300       12,739,025 
Toyo Seikan Kaisha ...............     3,000           42,767 
                                                 ------------
                                                   15,437,417 
                                                 ------------
DRUGS (3.5%) 
Astra AB (A Shares) ..............    25,000          432,940 
Centocor, Inc.* ..................   260,602        8,665,017 
Daiichi Pharmaceutical Co.  ......     5,000           56,333 
Eisai Co. Ltd. ...................     5,000           76,260 
Geltex Pharmaceuticals, Inc.*  ...    22,700          601,550 
Glaxo Wellcome PLC ...............    66,706        1,578,503 
Hafslund ASA (B Shares) ..........    11,700           55,761 
Merck & Co., Inc. ................    94,700       10,061,875 
Novartis AG ......................     2,151        3,490,496 
Novo-Nordisk A/S (B Shares)  .....     6,000          858,156 
Orion-Yhtyma Oy (B Shares)  ......    71,000        1,875,636 
Pfizer, Inc. .....................   175,100       13,055,894 
Roche Holding AG Genusscheine  ...       150        1,489,730 
Rohto Pharmaceutical Co. Ltd.  ...     2,000           12,876 
Sankyo Co. Ltd. ..................    48,000        1,085,265 
Santen Pharmaceutical Co. Ltd.  ..   110,000        1,264,610 
Schering AG ......................     1,250          120,556 
Schering Plough Corp. ............   110,000        6,833,750 
Smithkline Beecham PLC ...........   317,338        3,248,839 
Taisho Pharmaceutical Co. ........    22,000          561,487 
Yamanouchi Pharmaceutical Co. 
 Ltd. ............................    86,000        1,845,564 
Zeneca Group PLC .................    30,000        1,053,522 
                                                 ------------
                                                   58,324,620 
                                                 ------------
FOODS (1.4%)                                    
Ajinomoto Co., Inc. ..............     9,000           87,603 
Campbell Soup Co. ................   154,755        8,995,134 
Fyffes PLC ....................... 1,100,000        1,643,333 
Groupe Danone ....................     2,100          375,093 
Karlshamns AB*+ ..................    66,000        1,030,743 
Nestle SA ........................       930        1,393,886 
Nippon Meat Packers, Inc. ........     4,000           54,570 
Nissin Food Products Co. .........     3,000           54,493 
Nutricia Verenigde Bedrijven                    
 N.V.+ ...........................    19,000          576,283 
Oie Sangyo Co. Ltd. ..............     6,000           24,832 
PT Sekar Bumi ....................   238,000            7,573 
Rite Aid Corp. ...................    72,500        4,254,844 
Shiram Industrial Enterprises                   
 Ltd. (ADR)*+ ....................    24,000           48,000 
Tingyi Holdings Corp. ............   480,000           62,563 
Tyson Foods, Inc. ................   237,000        4,858,500 
                                              
                                       66
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
Yamakazi Baking Co. ..............     4,000     $     38,935 
                                                 ------------
                                                   23,506,385 
                                                 ------------
HOSPITAL SUPPLIES & SERVICES (1.3%) 
Cochlear Ltd. ....................     8,000           26,058 
Columbia/HCA Healthcare Corp. ....   160,000        4,740,000 
Medtronic, Inc. ..................   214,068       11,198,432 
NIC Corp. ........................     4,000           21,767 
Scandinavian Mobility 
 International A/S ...............     8,000           73,556 
United Healthcare Corp. ..........   100,000        4,968,750 
                                                 ------------
                                                   21,028,563 
                                                 ------------
RETAIL--FOOD (0.2%) 
Daimon Co. Ltd. ..................    10,000           19,927 
Familymart Co. ...................    23,200          832,159 
Ito Yokado Co. Ltd. ..............    14,000          713,547 
Jusco Co. ........................     9,000          126,921 
McBride PLC ......................    60,000          174,519 
Santa Isabel S.A. (ADR) ..........    12,000          210,000 
Seven-Eleven Japan Co. Ltd.  .....    18,600        1,317,218 
Tesco PLC ........................    71,199          579,158 
                                                 ------------
                                                    3,973,449 
                                                 ------------
SOAPS & TOILETRIES (1.6%) 
Avon Products, Inc. ..............   141,600        8,690,700 
BIC ..............................     1,200           87,590 
Gillette Corp. ...................   151,970       15,263,487 
L'Oreal ..........................     2,455          960,625 
Unilever PLC......................   102,420          876,881 
Unilever N.V. CVA ................    15,160          934,579 
                                                 ------------
                                                   26,813,862 
                                                 ------------
TOBACCO (1.5%) 
Imperial Tobacco Group PLC  ......   127,000          799,320 
Japan Tobacco, Inc. ..............        46          326,469 
Philip Morris Cos., Inc. .........   509,200       23,073,125 
RJ Reynolds BHD ..................    80,000          130,608 
Rothmans of Pall Mall BHD ........     6,000           46,664 
Swedish Match AB .................   360,000        1,201,526 
                                                 ------------
                                                   25,577,712 
                                                 ------------
 TOTAL CONSUMER NONCYCLICALS (11.5%)              192,188,728 
                                                 ------------
CREDIT SENSITIVE 
BANKS (2.6%) 
ABN Amro Holding N.V. ............    26,124          508,913 
Akita Bank .......................    29,000          113,355 
Asahi Bank Ltd. ..................    49,000          199,042 
Banca Commerciale Italiana  ......    35,000          121,679 
Banco Bilbao Vizcaya SA ..........    19,392          627,519 
Banco Latinoamericano de 
 Exportaciones S.A. (E Shares) ...    15,000          620,625 
Banco Santander SA ...............    13,221          441,712 
Bank Austria AG ..................       920           46,614 
Bank of Tokyo-Mitsubishi Bank 
 Ltd. ............................    88,000        1,214,026 
Banque Nationale de Paris ........     4,450          236,530 
Barclays PLC .....................    30,000          797,660 
Chase Manhattan Corp. ............   109,600       12,001,200 
Cie Financiere de Paribas A  .....     2,750          238,972 
Citicorp .........................    82,700       10,456,381 
Credit Suisse Group ..............     6,700        1,036,768 
Dai-Ichi Kangyo Bank .............   110,000     $    649,167 
Deutsche Bank AG .................    13,300          930,065 
Dresdner Bank AG .................     2,900          131,866 
Forenings Sparbanken AB 
 (A Shares) ......................    12,000          272,799 
Fuji Bank Ltd. ...................    63,000          254,945 
Grupo Financiero Banorte 
 (Class B)* ......................    22,500           39,082 
Hang Seng Bank ...................    58,000          559,492 
HSBC Holdings PLC ................    20,000          492,967 
HSBC Holdings PLC (H.K.$) ........    37,374          922,481 
Instituto Mobiliare Italiano  ....    10,000          118,711 
Lloyds TSB Group PLC .............   167,866        2,170,978 
Malayan Banking BHD ..............    29,000           84,252 
Mediobanca Spa ...................    10,000           78,519 
Mitsubishi Trust & Banking Corp.      42,000          421,690 
National Australia Bank Ltd.  ....    55,400          773,414 
Sakura Bank Ltd. .................    82,000          234,420 
Shizuoka Bank Ltd. ...............    31,000          332,631 
Skandinaviska Enskilda Banken 
 (Series A) ......................   103,120        1,305,251 
Societe Generale .................     2,400          326,992 
Sumitomo Bank Ltd. ...............   114,000        1,301,859 
Suncorp-Metway Ltd.* .............   371,652          932,132 
Svenska Handelbanken 
 (Series A) ......................     3,100          107,174 
Toho Bank ........................    50,000          199,272 
Union Bank of Switzerland ........       850        1,229,168 
United Overseas Bank Ltd. ........    10,000           55,605 
                                                 ------------
                                                   42,585,928 
                                                 ------------
FINANCIAL SERVICES (5.1%) 
Abbey National PLC ...............    14,314          256,628 
Aiful Corp.* .....................     8,900          603,679 
Amvescap PLC .....................    90,000          773,503 
Associates First Capital Corp.  ..    61,600        4,381,300 
Beneficial Corp. .................    90,200        7,497,875 
CMAC Investment Corp. ............   100,000        6,037,500 
CMIC Finance & Securities Public 
 Co. Ltd. ........................   200,000                0 
Credit Saison Co. ................    81,700        2,016,279 
Daiwa Securities Co. Ltd. ........    19,000           65,530 
Fleet Financial Group, Inc.  .....    87,500        6,557,031 
Green Tree Financial Corp.  ......   191,800        5,022,762 
Groupe Bruxelles Lambert SA  .....       450           65,099 
Hong Leong Finance Ltd. ..........    40,000           43,057 
JCG Holdings Ltd. ................    60,000           25,745 
MBNA Corp. .......................   524,175       14,316,530 
Merrill Lynch & Co., Inc. ........   108,900        7,942,894 
Morgan Stanley, Dean Witter,                     
 Discover & Co. ..................   389,100       23,005,538 
Newcourt Credit Group, Inc.*  ....    57,200        1,909,050 
Nichiei Co. Ltd. .................     4,600          490,056 
Nomura Securities Co. ............    61,000          813,489 
PMI Group, Inc. ..................    15,900        1,149,769 
Sanyo Shinpan Finance Co. Ltd.  ..     8,000          353,784 
Schroders PLC ....................     3,875          121,816 
Takefuji Corp. ...................    32,160        1,476,439 
                                                 ------------
                                                   84,925,353 
                                                 ------------

                                       67
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
INSURANCE (4.0%) 
Aegon N.V. .......................    12,000      $ 1,068,232 
Allianz AG .......................     9,000        2,321,354 
Assicurazioni Generali ...........    21,800          535,449 
ASR Verzekeringsgroep N.V.  ......    22,900        1,245,713 
Commercial Union PLC .............    10,726          149,645 
Corporacion Mapfre Cia Inter SA ..    44,000        1,166,787 
Fortis AG ........................       740          154,387 
Fortis Amev N.V. .................    17,000          741,154 
General Accident PLC .............     8,971          155,529 
GIO Australia Holdings Ltd.  .....   200,000          511,127 
ING Groep N.V. ...................    30,000        1,263,532 
Istituto Naz Delle Assicurazioni      60,000          121,594 
Koa Fire & Marine ................    12,000           45,066 
Legal & General Group PLC ........    23,090          201,862 
Life Re Corp. ....................   240,000       15,645,000 
MGIC Investment Corp. ............    97,300        6,470,450 
Mitsui Marine & Fire Insurance 
 Co. .............................    13,000           66,358 
Norwich Union PLC* ...............    90,000          576,800 
Pacific & Orient BHD .............   150,000           68,646 
PennCorp Financial Group, Inc.  ..   144,600        5,160,412 
Providian Financial Corp. ........   128,500        5,806,594 
Prudential Corp. PLC..............    62,486          753,697 
Royal & Sun Alliance Insurance 
 Group PLC .......................    49,613          499,774 
Schweizerische 
 Ruckversicherungs-Gesellschaft ..       640        1,197,179 
Skandia Forsakrings AB ...........     2,500          117,917 
Tokio Marine & Fire Insurance Co.     34,000          385,668 
Travelers Group, Inc. ............   346,401       18,662,354 
Willis Corroon Group PLC (ADR)  ..   131,800        1,622,787 
                                                  -----------
                                                   66,715,067 
                                                  -----------
REAL ESTATE (1.3%) 
Boston Properties, Inc. ..........   171,200        5,660,300 
British Land Co. PLC..............     8,416           94,183 
Castellum AB* ....................   119,000        1,184,020 
Cheung Kong Holdings .............    59,000          386,405 
City Developments Ltd. ...........    50,000          231,936 
Daibiru Corp. ....................    17,000          124,430 
DBS Land .........................    17,000           26,084 
Diligentia AB* ...................       800           10,680 
Glenborough Realty Trust, Inc.  ..   165,000        4,888,125 
Land Securities PLC ..............     9,978          159,050 
Lend Lease Corp. Ltd. ............     4,100           80,128 
MEPC PLC .........................     8,200           68,453 
Mitsubishi Estate Co. ............    14,000          152,366 
Mitsui Fudosan ...................    20,000          193,140 
Nackebro Fastighets AB ...........       310            4,509 
New World Development Co. ........    48,000          166,009 
Sap Holdings BHD .................    40,000           14,912 
Singapore Land Ltd. ..............    80,000          176,033 
Sino Land Co. ....................   740,000          446,445 
Spieker Properties, Inc. .........    81,800        3,507,175 
Sumitomo Realty & Development Co. 
 Ltd. ............................   137,000          787,507 
Sun Hung Kai Properties ..........    48,000          334,495 
Vornado Realty Trust .............    54,900        2,576,869 
Wharf Holdings ...................    17,000      $    37,295 
                                                  -----------
                                                   21,310,549 
                                                  -----------
UTILITY--ELECTRIC (1.3%) 
AES Corp.* .......................   123,200        5,744,200 
British Energy PLC ...............   400,000        2,780,471 
China Light & Power Co. Ltd.  ....    36,000          199,768 
Cia Paranaense de Energia-Copel 
 (ADR) ...........................   124,000        1,697,250 
Edison Spa .......................    15,000           90,729 
Electrabel SA.....................     1,290          298,380 
Electricidade de Portugal SA*  ...    50,800          961,902 
Endesa SA ........................    34,256          608,221 
Energis PLC* .....................   415,000        1,739,027 
Energy Group PLC .................    13,333          147,236 
Enersis S.A. (ADR) ...............     6,000          174,000 
Gas Y Electridad SA (Series 2)  ..     5,000          361,011 
Hibroelectrica del Cantabrico  ...    12,000          526,157 
Iberdrola SA .....................    90,000        1,184,444 
Kansai Electric Power Co., Inc.  .    22,400          379,414 
National Grid Group PLC ..........   180,000          854,846 
National Power PLC ...............   120,560        1,188,701 
Powergen PLC (ADR) ...............     1,250           66,406 
RWE AG ...........................     8,600          461,325 
Tenaga Nasional BHD ..............    85,000          181,386 
Tohoku Electric Power Co., Inc.  .    11,500          174,516 
Tokyo Electric Power Co. .........    28,000          510,749 
<PAGE>

Tractebel Investment 
 International Capital ...........     1,100           95,895 
Tractebel Investment 
 International Capital--Warrants*        220                0 
Veba AG ..........................    15,000        1,021,429 
Viag AG ..........................       500          273,771 
                                                  -----------
                                                   21,721,234 
                                                  -----------
UTILITY--GAS (0.0%) 
Centrica PLC* ....................   100,557          147,895 
Thames Water .....................     7,439          110,816 
                                                  -----------
                                                      258,711 
                                                  -----------
UTILITY--TELEPHONE (1.2%) 
British Telecommunications PLC ...   181,984        1,430,979 
Cable & Wireless PLC .............    53,873          473,634 
Empresas Telex-Chile S.A. (ADR)  .    14,100           55,519 
Hellenic Telecommunication 
 Organization SA .................    18,272          374,368 
Hellenic Telecommunication 
 Organization SA--Rights* ........    17,000                0 
Koninklijke Nedlloyd Groep N.V.+      10,000          417,232 
Portugal Telecom SA ..............     5,670          263,090 
Pt Indosat (ADR) .................     9,100          175,744 
Singapore Telecommunications Ltd.     66,000          123,247 
Telecom Italia Spa ...............    54,165          345,994 
Telefonica de Espana .............    32,829          937,356 
Telefonica del Peru S.A. (ADR)  ..    32,000          746,000 
Telekom Malaysia BHD .............    67,500          199,576 
Telephone & Data Systems, Inc.  ..    62,100        2,891,531 
Teleport Communications Group, 
 Inc. (Class A)* .................   202,400       11,106,700 

                                       68
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
Videsh Sanchar Nigam Ltd. (GDR)*       50,000    $    646,250 
                                                 ------------
                                                   20,187,220 
                                                 ------------
 TOTAL CREDIT SENSITIVE (15.5%) ..                257,704,062 
                                                 ------------
ENERGY 
COAL & GAS PIPELINES (0.1%) 
BG PLC ...........................    125,808         566,471 
BG PLC 'B'* ......................    142,583          67,949 
OMV AG ...........................      6,000         831,255 
                                                 ------------
                                                    1,465,675 
                                                 ------------
OIL--DOMESTIC (2.3%) 
Apache Corp. .....................    199,100       6,980,944 
Louis Dreyfus Natural Gas Corp.*      164,700       3,077,831 
Murphy Oil Corp. .................     90,000       4,876,875 
Tom Brown, Inc.* .................     50,000         962,500 
Union Pacific Resources Group, 
 Inc. ............................    346,700       8,407,475 
USX-Marathon Group ...............    391,200      13,203,000 
                                                 ------------
                                                   37,508,625 
                                                 ------------
OIL--INTERNATIONAL (1.5%) 
AO Tatneft (ADR) .................     37,000       5,272,500 
British Petroleum Co. PLC ........    149,481       1,965,142 
Cosmo Oil Co. Ltd. ...............     11,000          16,693 
Elf Aquitaine ....................     15,200       1,767,882 
Gulf Canada Resources Ltd.*  .....  1,352,400       9,466,800 
Gulf Indonesia Resources Ltd.*  ..     52,500       1,155,000 
Mitsubishi Oil Co. ...............      8,000          11,834 
Nippon Oil Co. Ltd. ..............     22,000          56,823 
Norsk Hydro ASA ..................      2,100         102,216 
Oil Search Ltd. ..................    300,000         542,136 
Petrofina SA .....................        290         107,035 
Petroleo Brasileiro S.A. (ADR)  ..     45,000       1,052,397 
Repsol SA ........................     12,748         543,892 
Royal Dutch Petroleum Co. ........     50,788       2,787,811 
Total SA-B .......................        900          97,948 
                                                 ------------
                                                   24,946,109 
                                                 ------------
OIL--SUPPLIES & CONSTRUCTION (4.8%) 
Baker Hughes, Inc. ...............    204,250       8,910,406 
BJ Services Co.* .................     59,000       4,244,312 
Bouygues Offshore SA (ADR)  ......     45,900         998,325 
Canadian Fracmaster Ltd. .........    117,800       1,730,596 
Canadian Fracmaster Ltd. 
 Installment Receipts*+ ..........    347,500       2,917,206 
Coflexip (ADR) ...................     11,000         610,500 
Diamond Offshore Drilling, Inc.  .     60,000       2,887,500 
Dresser Industries, Inc. .........    294,000      12,329,625 
Halliburton Co. ..................    250,800      13,025,925 
Nabors Industries, Inc.* .........    475,000      14,932,813 
Noble Drilling Corp.* ............    499,200      15,288,000 
Parker Drilling Corp.* ...........    185,500       2,260,781 
                                                 ------------
                                                   80,135,989 
                                                 ------------
RAILROADS (0.0%) 
East Japan Railway Co. ...........         55         248,285 
Odakyu Electric Railway Co.  .....      4,000          17,291 
Tobu Railway Co. Ltd. ............     14,000    $     43,778 
Tokyu Corp. ......................     17,000          65,668 
                                                 ------------
                                                      375,022 
                                                 ------------
 TOTAL ENERGY (8.7%) .............                144,431,420 
                                                 ------------
TECHNOLOGY 
ELECTRONICS (2.7%) 
Altera Corp.* ....................    108,100       3,580,812 
Applied Materials, Inc.*+ ........    164,800       4,964,600 
Austria Mikro Systeme 
 International+ ..................      1,430          72,454 
Cisco Systems, Inc.* .............    362,550      20,212,163 
Electrocomponents PLC ............      8,375          62,345 
Enplas Corp. .....................     21,000         283,273 
Fujimi, Inc. .....................     10,200         433,876 
Hitachi Ltd. .....................     94,000         670,013 
Hoya Corp. .......................     30,000         942,709 
Kyocera Corp. ....................      1,000          45,373 
Micronics Japan Co. Ltd. .........     10,000         172,447 
National Semiconductor Corp.*  ...    195,300       5,065,594 
Nikon Corp. ......................     52,000         514,121 
Rohm Co. Ltd. ....................     10,000       1,019,352 
Sankyo Engineering Co. ...........      4,000          12,263 
Sterling Commerce, Inc.* .........     75,000       2,882,812 
TDK Corp. ........................     22,000       1,659,168 
Teradyne, Inc.* ..................     55,000       1,760,000 
Tokyo Electron ...................      2,300          73,685 
TOWA Corp. .......................      5,700         118,391 
Yokogawa Electric Corp. ..........    121,000         747,469 
                                                 ------------
                                                   45,292,920 
                                                 ------------
OFFICE EQUIPMENT (2.3%) 
Canon, Inc. ......................     16,000         372,792 
Ceridian Corp.* ..................    250,400      11,471,450 
Compaq Computer Corp. ............    189,475      10,693,495 
Dell Computer Corp.* .............    116,000       9,744,000 
Fujitsu General Co. ..............     28,000         300,440 
Oce-Van De Grinten N.V. ..........        460          50,137 
Policy Management Systems Corp.*       86,300       6,003,244 
Ricoh Elemex Corp. ...............     11,000          80,092 
                                                 ------------
                                                   38,715,650 
                                                 ------------
OFFICE EQUIPMENT SERVICES (0.6%) 
Accugraph Corp. (Class A)*  ......     15,000           8,920 
Data Communication System Co. ....     25,000         329,565 
First Data Corp. .................    136,030       3,978,877 
Fuji Soft ABC, Inc. ..............     21,400         733,152 
INES Corp. .......................     22,000         170,301 
Misys (Jersey) Ltd.*..............      7,142         215,951 
Misys PLC ........................     25,000         755,920 
Nippon System Development ........     14,000         287,565 
Oracle Corp.* ....................    113,562       2,533,863 
SAP AG ...........................      2,000         606,465 
                                                 ------------
                                                    9,620,579 
                                                 ------------
TELECOMMUNICATIONS (4.3%) 
ADC Telecommunications, Inc.* ....    210,200       8,775,850 
Corecomm, Inc.* ..................      3,600          36,450 
DDI Corp. ........................        145         383,407 
DSC Communications Corp.* ........    127,500       3,060,000 
E.R.G. Limited ...................    792,578         666,058 

                                       69
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
Ericsson LM (B Shares) ...........    24,700    $      928,595 
Filtronic Comtek PLC .............   300,000         2,181,487 
Hong Kong Telecommunications .....    88,800           182,780 
ICG Communications, Inc.* ........     1,691            46,080 
Intermedia Communications, Inc.*         289            17,587 
Lucent Technologies, Inc. ........   116,000         9,265,500 
Mannesmann AG ....................       350           175,686 
MCI Communications Corp. .........   182,500         7,813,281 
NetCom Systems AB (B Shares)*+  ..    31,650           679,646 
Nextel Communications, Inc. 
 (Class A)* ......................   148,600         3,863,600 
SK Telecom Co. Ltd. (ADR)*  ......   131,552           855,085 
Spectrum Network Systems Ltd.*+  .   440,000            94,590 
Tadiran Telecommunications Ltd. ..    30,000           416,250 
Tellabs, Inc.* ...................   127,000         6,715,125 
Tele-Communications TCI Ventures 
 Group (Class A)*.................   210,000         5,945,625 
Videsh Sanchar Nigam Ltd. (GDR)*+      1,000            13,930 
Vodafone Group PLC ...............   200,000         1,442,821 
WorldCom, Inc.* ..................   564,430        17,074,008 
                                               --------------- 
                                                    70,633,441 
                                               --------------- 
 TOTAL TECHNOLOGY (9.9%) .........                 164,262,590 
                                               --------------- 
DIVERSIFIED 
MISCELLANEOUS (1.5%) 
BTR PLC ..........................    90,000           272,131 
Cie Generale de Eaux .............    10,850         1,514,331 
Crean (James) PLC--Units .........    40,000            81,384 
Damskibs AS (Class B) ............         5           230,593 
GKN PLC ..........................     5,325           109,120 
Hanson PLC .......................    16,666            74,391 
Hutchison Whampoa ................   123,000           771,428 
Indonesia Fund, Inc.* ............     2,200            10,175 
Industrias CH S.A. 
 (B Shares)* .....................    80,000           476,427 
International UNP Holdings*  .....   143,000            12,005 
International UNP 
 Holdings--Warrants* .............   125,000                 0 
Lagardere S.C.A. .................     2,100            69,436 
Mitsubishi Corp. .................    16,000           126,308 
Mitsui & Co. .....................    39,000           230,757 
Montedison Spa ...................    74,000            66,470 
Pilkington PLC ...................    17,397            36,450 
Sime Darby BHD ...................   180,000           173,081 
Smiths Industries ................     5,559            77,466 
Sophus Berendsen A/S 'B' .........       385            63,493 
Suez Lyonnaise des Eaux ..........     1,000           110,659 
Sumitomo Corp. ...................    22,000           123,089 
Swire Pacific Ltd. (Class A)  ....    50,000           274,229 
Tomkins PLC ......................    70,000           334,741 
Tyco International Ltd. ..........   337,962        15,229,413 
Williams Holdings PLC ............    10,569            58,705 
U.S. Industries, Inc. ............   134,550    $    4,053,319 
                                               --------------- 
 TOTAL DIVERSIFIED (1.5%) ........                  24,579,601 
                                               --------------- 
TOTAL COMMON STOCKS AND OTHER 
 INVESTMENTS (66.5%) 
 (Cost $947,340,600) .............               1,107,614,035 
                                               --------------- 
PREFERRED STOCKS: 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.1%) 
Republic Industries, Inc. 
 6.5% Exch. Conv..................    36,700           862,450 
                                               --------------- 
PRINTING, PUBLISHING & 
 BROADCASTING (0.0%) 
ProSieben Media AG* ..............     9,000           412,741 
                                               --------------- 
TRUCKING, SHIPPING (0.0%) 
CNF Trust I 
 5.0% Conv. Series A .............    15,000           855,000 
                                               --------------- 
 TOTAL BUSINESS SERVICES (0.1%) ..                   2,130,191 
                                               --------------- 
CAPITAL GOODS (0.1%) 
AEROSPACE 
Loral Space & Communications: 
 6.0% Conv. ......................    15,700           959,663 
 6.0% Conv. ......................    12,600           774,900 
                                               --------------- 
                                                     1,734,563 
                                               --------------- 
<PAGE>

CONSUMER CYCLICALS 
AIRLINES (0.1%) 
Continental Airlines Finance 
 Trust 8.5% Conv. ................    14,300         1,471,112 
                                               --------------- 
LEISURE RELATED (0.0%) 
Village Roadshow Ltd. ............    10,000            20,560 
                                               --------------- 
RETAIL--GENERAL (0.0%) 
Fielmann AG ......................     3,000            65,038 
                                               --------------- 
 TOTAL CONSUMER CYCLICALS (0.1%)                     1,556,710 
                                               --------------- 
CREDIT SENSITIVE (0.1%) 
UTILITY--ELECTRIC 
AES Trust I 
 5.375% Conv. Series A ...........    18,100         1,298,675 
                                               --------------- 
ENERGY (0.1%) 
OIL--DOMESTIC 
Devon Financing Trust 
 $3.25 Conv. .....................     9,200           673,900 
                                               --------------- 
TECHNOLOGY 
TELECOMMUNICATIONS (0.5%) 
Intermedia Communications, Inc.: 
 7.0% Conv. Series D .............    17,700           725,700 
 7.0% Conv.+ .....................    23,000           943,000 
Mobile Telecommunications 
 $2.25 Conv. .....................    22,100           740,350 
Nextel Strypes Trust 
 7.25% Conv. .....................    40,700           966,625 
Nokia Oyj (A Shares) .............    19,092         1,355,471 
QualComm Financial Trust: 
 5.75% Conv.+ ....................    29,400         1,376,288 
 5.75% Conv. .....................     4,900           229,381 

                                       70
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

==============================================================
                                      NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
WorldCom, Inc. 
 8.0% Conv. ......................      23,000    $ 2,415,000 
                                                  -----------
 TOTAL TECHNOLOGY (0.5%) .........                  8,751,815 
                                                  -----------
TOTAL PREFERRED STOCKS (1.0%) 
 (Cost $13,527,581) ..............                 16,145,854 
                                                  -----------
</TABLE>

<TABLE>
<CAPTION>
                                     PRINCIPAL 
                                       AMOUNT 
                                    ----------- 
<S>                                 <C>             <C>       
LONG-TERM DEBT SECURITIES: 
BUSINESS SERVICES 
PROFESSIONAL SERVICES (0.1%) 
Career Horizons, Inc. 
 7.0% Conv., 11/01/02 ............  $  605,000      1,258,400 
Personnel Group of America: 
 5.75% Conv., 07/01/04 ...........      65,000         73,775 
 5.75% Conv., 07/01/04+ ..........     295,000        334,825 
                                                  -----------
 TOTAL BUSINESS SERVICES (0.1%) ..                  1,667,000 
                                                  -----------
CAPITAL GOODS 
AEROSPACE (0.0%) 
Orbital Sciences Corp. 
 5.0% Conv., 10/01/02+ ...........     470,000        600,425 
                                                  -----------
BUILDING & CONSTRUCTION (0.0%) 
Halter Marine Group, Inc. 
 4.5% Conv., 09/15/04+ ...........     540,000        606,825 
                                                  -----------
MACHINERY (0.1%) 
DII Group, Inc. 
 6.0% Conv., 10/15/02+ ...........     800,000      1,223,000 
                                                  -----------
 TOTAL CAPITAL GOODS (0.1%)  .....                  2,430,250 
                                                  -----------
CONSUMER CYCLICALS 
FOOD SERVICES, LODGING (0.1%) 
Cendant Corp. 
 4.75% Conv., 03/01/03 ...........   1,620,000      2,178,900 
                                                  -----------
RETAIL--GENERAL (0.1%) 
U.S. Office Products Co. 
 5.5% Conv., 02/01/01 ............   1,160,000      1,378,950 
                                                  -----------
 TOTAL CONSUMER CYCLICALS (0.2%)                    3,557,850 
                                                  -----------
CONSUMER NONCYCLICALS 
DRUGS (0.2%) 
MedImmune, Inc.: 
 7.0% Conv. Sub., 07/01/03+  .....     400,000        909,500 
 7.0% Conv., 07/01/03 ............     535,000      1,216,456 
Quintiles Transnational Corp.: 
 4.25% Conv., 05/31/00+ ..........     460,000        516,925 
 4.25% Conv., 05/31/00 ...........     300,000        337,125 
                                                  -----------
                                                    2,980,006 
                                                  -----------
HOSPITAL SUPPLIES & SERVICES (0.1%) 
FPA Medical Management, Inc.: 
 6.5% Conv., 12/15/01+............     630,000        642,600 
 6.5% Conv., 12/15/01 ............     435,000        443,700 
RES-Care, Inc. 
 6.0% Conv., 12/01/04 ............     820,000        934,800 
                                                  -----------
                                                    2,021,100 
                                                  -----------
MEDIA & CABLE (0.6%) 
Time Warner, Inc. 
 9.125%, 01/15/13 ................   9,100,000     10,836,007 
                                                  -----------
 TOTAL CONSUMER NONCYCLICALS (0.9%)                15,837,113 
                                                  -----------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
=============================================================
                                   PRINCIPAL        VALUE 
                                     AMOUNT        (NOTE 1) 
- -------------------------------------------------------------
<S>                               <C>            <C>
CREDIT SENSITIVE 
BANKS (1.6%) 
Deutsche Bank 
 6.7%, 12/13/06 ................  $ 8,000,000    $ 8,110,160 
Dime Capital Trust I 
 9.33%, 05/06/27 ...............    7,600,000      8,596,816 
Grupo Financiero Banorte 
 Zero Coupon, 12/05/02..........          208          2,581 
St. George Bank Ltd. 
 7.15%, 10/15/05+ ..............    9,525,000      9,812,845 
                                                 -----------
                                                  26,522,402 
                                                 -----------
FINANCIAL SERVICES (1.1%) 
Corp Andina de Fomento 
 7.25%, 03/01/07 ...............   10,700,000     10,845,734 
RAC Financial Group, Inc.: 
 7.25% Conv. Sub., 08/15/03+  ..      505,000      1,217,050 
 7.25% Conv., 08/15/03 .........      110,000        265,100 
World Financial Property 
 6.95%, 09/01/13+ ..............    5,250,000      5,386,028 
                                                 -----------
                                                  17,713,912 
                                                 -----------
INSURANCE (0.1%) 
Penn Treaty American Corp.: 
 6.25% Conv., 12/01/03+ ........      735,000        947,231 
 6.25% Conv., 12/01/03 .........      170,000        219,088 
                                                 -----------
                                                   1,166,319 
                                                 -----------
MORTGAGE RELATED (2.9%) 
Federal Home Loan Mortgage 
 Corp.: 
 7.0%, 09/01/11 ................    9,079,051      9,218,079 
 7.0%, 01/01/12 ................    4,375,706      4,442,711 
Federal National Mortgage 
 Association: 
 6.5%, 01/01/11 ................      833,640        834,161 
 6.0%, 04/01/11 ................   11,048,388     10,868,852 
 6.5%, 08/01/11 ................    8,045,115      8,050,143 
 7.0%, 05/01/26 ................    9,539,154      9,604,736 
 7.0%, 09/01/27 ................    3,498,078      3,522,127 
 7.0%, 08/01/26 ................    2,369,822      2,386,114 
                                                 -----------
                                                  48,926,923 
                                                 -----------
U.S. GOVERNMENT (12.9%) 
U.S. Treasury: 
 6.125% Note, 08/31/98 .........    4,375,000      4,390,041 
 6.375% Note, 05/15/99 .........   25,925,000     26,159,958 
 6.0% Note, 08/15/00 ...........   31,150,000     31,373,906 
 6.25% Note, 04/30/01 ..........   26,500,000     26,914,063 
 6.5% Note, 08/31/01 ...........   37,400,000     38,323,331 
 6.5% Note, 05/31/02 ...........   37,600,000     38,704,500 
 6.875% Note, 05/15/06 .........   13,605,000     14,561,608 
 6.125% Bond, 11/15/27 .........   33,855,000     34,786,013 
                                                 -----------
                                                 215,213,420 
                                                 -----------
 TOTAL CREDIT SENSITIVE (18.6%)                  309,542,976 
                                                 -----------
ENERGY 
COAL & GAS PIPELINES (0.1%) 
Nabors Industries, Inc. 
 5.0% Conv., 05/15/06 ..........      845,000      1,529,450 
                                                 -----------
GAS (0.2%) 
Ras Laffan Liquid Natural Gas 
 8.294%, 03/15/14+ .............    3,500,000      3,293,521 
                                                 -----------

                                       71
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

==============================================================
                                   PRINCIPAL        VALUE 
                                     AMOUNT        (NOTE 1) 
- --------------------------------------------------------------
OIL--SUPPLIES & CONSTRUCTION (0.2%) 
Diamond Offshore Drilling, Inc. 
 3.75% Conv. Sub. Note, 
 02/15/07 ......................  $    860,000  $    1,138,425 
Parker Drilling Corp. 
 5.5% Conv. Sub. Note, 
 08/01/04.......................       760,000         814,625 
Seacor Holdings, Inc.: 
 5.375% Conv., 11/15/06 ........       605,000         685,162 
 5.375% Conv., 11/15/06+  ......        70,000          79,275 
                                                --------------
                                                     2,717,487 
                                                --------------
 TOTAL ENERGY (0.5%) ...........                     7,540,458 
                                                --------------
TECHNOLOGY 
ELECTRONICS (1.0%) 
Altera Corp. 
 5.75% Conv. Sub. Note, 
 06/15/02+ .....................     1,165,000       1,598,962 
Baan Co.: 
 4.5% Conv. Sub. Note, 
 12/15/01+ .....................       645,000         988,463 
 4.5% Conv. Sub. Note, 
  12/15/01......................       180,000         275,850 
Cymer, Inc. 
 3.5%, 08/06/04+ (a) ...........     1,065,000         805,406 
Integrated Process Equipment 
 6.25% Conv., 09/15/04+ ........     1,585,000       1,313,569 
Level One Communications: 
 4.0% Conv., 09/01/04+ .........       910,000         855,400 
 4.0% Conv., 09/01/04 ..........       280,000         263,200 
Photronics, Inc. 
 6.0% Conv., 06/01/04 ..........     1,485,000       1,702,181 
Quantum Corp. 
 5.0% Conv., 03/01/03+ .........       280,000         508,200 
Sanmina Corp. 
 5.5% Conv., 08/15/02+ .........     1,010,000       2,447,988 
SCI Systems, Inc. 
 5.0% Conv., 05/01/06+..........     1,310,000       2,439,875 
Solectron Corp. 
 6.0% Conv., 03/01/06+ .........       855,000       1,172,419 
Wind River Systems, Inc. 
 5.0% Conv., 08/01/02+ .........     1,000,000       1,070,000 
Xilinx, Inc. 
 5.25% Conv., 11/01/02+ ........     1,400,000       1,354,500 
                                                -------------- 
                                                    16,796,013 
                                                -------------- 
TELECOMMUNICATIONS (0.1%) 
Comverse Technology, Inc.: 
 5.75% Conv. Sub., 10/01/06+  ..     1,295,000       1,395,362 
 5.75% Conv., 10/01/06 .........        45,000          48,488 
                                                -------------- 
                                                     1,443,850 
                                                -------------- 
 TOTAL TECHNOLOGY (1.1%)  ......                    18,239,863 
                                                -------------- 
DIVERSIFIED (0.0%) 
MISCELLANEOUS 
Brierley Investment Ltd. 
 9.0% Conv. Sub. Note, 
 06/30/98 ......................  $     14,000  $        9,105 
                                                -------------- 
TOTAL LONG-TERM DEBT SECURITIES (21.5%) 
 (Amortized Cost $347,094,868) .                   358,824,615 
                                                -------------- 
SHORT-TERM DEBT SECURITIES: 
BANKERS' ACCEPTANCE (1.2%) 
Suntrust Bank 
 5.73%, due 01/26/98 ...........    20,000,000      19,920,416 
                                                -------------- 
CERTIFICATES OF DEPOSIT (1.5%) 
Deutsche Bank 
 5.75%, due 01/20/98 ...........    25,000,000      24,997,471 
                                                -------------- 
COMMERCIAL PAPER (0.9%) 
Province of Quebec 
 5.68%, due 01/12/98 ...........    15,000,000      14,973,967 
                                                -------------- 
U.S. GOVERNMENT AGENCIES (6.9%) 
Federal Home Loan Mortgage 
 Corp. 
 6.0%, due 01/02/98 ............   114,900,000     114,880,850 
                                                -------------- 
TOTAL SHORT-TERM DEBT SECURITIES (10.5%) 
 (Amortized Cost $174,772,704)                     174,772,704 
                                                -------------- 
<PAGE>

TOTAL INVESTMENTS (99.5%) 
 (Cost/Amortized Cost $1,482,735,753)            1,657,357,208 
OTHER ASSETS 
 LESS LIABILITIES (0.5%)  ......                     8,761,507 
                                                -------------- 
NET ASSETS (100.0%) ............                $1,666,118,715 
                                                ============== 

</TABLE>

<TABLE>
<CAPTION>
<S>                          <C>
DISTRIBUTION OF INVESTMENTS BY 
GLOBAL REGION 
As a Percentage of Total 
Investments 
Canada ...................    0.3% 
France ...................    0.8 
Germany ..................    0.9 
Japan ....................    3.5 
Netherlands ..............    0.9 
New Zealand & Australia  .    0.5 
Scandinavia ..............    1.0 
Southeast Asia............    0.4 
Spain ....................    0.5 
Switzerland ..............    0.6
United Kingdom............    3.1 
United States ** .........   86.8 
Other European Countries      0.7 
                            -----
                            100.0% 
                            =====
</TABLE>

- ------------ 
*     Non-income producing. 
**    Includes Short-Term Debt Securities of 10.5%. 
+     Security exempt from registration under 144A of the securities Act of 
      1933. These securities may only be resold to qualified institutional 
      buyers. At December 31, 1997, these securities amounted to $61,346,584 
      or 3.7% of net assets. 
(a)   Coupon will increase periodically based upon a predetermined schedule. 
      Stated interest rate in effect at December 31, 1997. 
      Glossary: 
      ADR--American Depository Receipt 
      GDR--Global Depository Receipt 

                       See Notes to Financial Statements.

                                       72
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS 
December 31, 1997 

1. Organization and Significant Accounting Policies 

   The Hudson River Trust (the "Trust") (successor to The Hudson River Fund, 
Inc., a Maryland corporation organized in 1984) was formed as a Massachusetts 
business trust on July 10, 1987 and is registered under the Investment 
Company Act of 1940 (the "1940 Act"), as amended, as an open-end management 
investment company. The Trust issues shares of beneficial interest currently 
divided among fourteen Portfolios (the "Portfolios"): Alliance Money Market, 
Alliance Intermediate Government Securities, Alliance Quality Bond, Alliance 
High Yield, Alliance Growth and Income, Alliance Equity Index, Alliance 
Common Stock, Alliance Global, Alliance International, Alliance Aggressive 
Stock, Alliance Small Cap Growth, Alliance Conservative Investors, Alliance 
Balanced and Alliance Growth Investors. Effective October 2, 1996, the Trust 
made available a second class of shares, Class IB, for each of the Trust's 
Portfolios. In connection with the Class IB shares offering, the existing 
class of shares was redesignated Class IA. The Class IB shares are subject to 
distribution fees imposed under a distribution plan (the "Distribution Plan") 
adopted pursuant to Rule 12b-1 under the 1940 Act. Under the Trust's multiple 
class distribution system, both classes of shares have identical voting, 
dividend, liquidation, and other rights, other than the payment of 
distribution fees under the Distribution Plan. 

   Class IA shares are offered to separate accounts of The Equitable Life 
Assurance Society of the United States ("Equitable"), a wholly-owned 
subsidiary of The Equitable Companies Incorporated, Equitable Variable Life 
Insurance Company ("Equitable Variable"), a wholly-owned subsidiary of the 
Equitable, and to separate accounts of other insurance companies unaffiliated 
with Equitable and Equitable Variable. Effective January 1, 1997, Equitable 
Variable was merged into Equitable. Class IB shares are offered to an 
insurance company separate account of Equitable. Effective March 12, 1997, 
the Trust's Board of Trustees approved the establishment of the Alliance 
Small Cap Growth Portfolio at an initial share value of $10. The Portfolio 
commenced operations on May 1, 1997. 

   The investment objectives of each Portfolio are as follows: 

   Alliance Money Market Portfolio -- High level of current income, preserve 
its assets and maintain liquidity. The Portfolio pursues this objective by 
investing in primarily high quality U.S. dollar denominated money market 
instruments. 

   Alliance Intermediate Government Securities Portfolio -- High current 
income consistent with relative stability of principal through investment 
primarily in debt securities issued or guaranteed as to principal and 
interest by the U.S. Government or any of its agencies or instrumentalities. 

   Alliance Quality Bond Portfolio -- High current income consistent with 
preservation of capital by investing primarily in investment grade fixed 
income securities. The Portfolio reserves the right to invest in convertible 
debt securities, preferred stocks and dividend-paying common stocks. 

   Alliance High Yield Portfolio -- High return by maximizing current income 
and, to the extent consistent with that objective, capital appreciation. The 
Portfolio pursues this objective by investing primarily in a diversified mix 
of high yield, fixed income securities involving greater volatility of price 
and risk of principal and income than high quality fixed income securities. 
The medium and lower quality debt securities in which the Portfolio may 
invest are known as "junk bonds." 

   Alliance Growth and Income Portfolio -- High total return through a 
combination of current income and capital appreciation by investing primarily 
in income-producing common stocks and securities convertible into common 
stocks. 

   Alliance Equity Index Portfolio -- Total return before expenses that 
approximates the total return performance of the Standard & Poor's 
Corporation 500 Index, including reinvestment of dividends, at a risk level 
consistent with that of the Index. 

   Alliance Common Stock Portfolio -- Long-term growth of its capital and 
increase income. The Portfolio pursues this objective by investing primarily 
in common stock and other equity-type instruments. 

                                       73
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   Alliance Global Portfolio -- Long-term growth of capital. The Portfolio 
pursues this objective by investing primarily in equity securities of 
non-United States companies as well as United States issuers. 

   Alliance International Portfolio -- Long-term growth of capital by 
investing primarily in a diversified portfolio of equity securities selected 
principally to permit participation in non-United States companies with 
prospects for growth. 

   Alliance Aggressive Stock Portfolio -- Long-term growth of capital. The 
Portfolio pursues this objective by investing primarily in common stocks and 
other equity-type securities issued by quality small and intermediate sized 
companies with strong growth prospects. 

   Alliance Small Cap Growth Portfolio -- Long-term growth of capital. The 
Portfolio pursues this objective by investing primarily in common stocks and 
other equity-type securities issued by smaller-sized companies with strong 
growth potential. 

   Alliance Conservative Investors Portfolio -- High total return without, in 
the investment adviser's opinion, undue risk to principal. The Portfolio 
pursues this objective by investing in a diversified mix of publicly traded 
equity and debt securities. 

   Alliance Balanced Portfolio -- High return through both appreciation of 
capital and current income. The Portfolio pursues this objective by investing 
in a diversified portfolio of publicly traded equity and debt securities and 
short-term money market instruments. 

   Alliance Growth Investors Portfolio -- Highest total return consistent 
with the investment adviser's determination of reasonable risk. The Portfolio 
pursues this objective by investing in a diversified mix of publicly traded 
equity and fixed income securities, including at times common stocks issued 
by intermediate and small-sized companies and at times fixed income 
securities that are medium and lower quality debt securities known as "junk 
bonds." 

   The preparation of financial statements in accordance with generally 
accepted accounting principles requires management to make estimates and 
assumptions that affect the reported amounts and disclosures. Actual results 
could differ from those estimates. 

   The following is a summary of the significant accounting policies of the 
Trust: 

   Stocks listed on national securities exchanges and certain 
over-the-counter issues traded on the NASDAQ national market system are 
valued at the last sale price or, if there is no sale, at the latest 
available bid price. Other unlisted stocks are valued at their last sale 
price or, if no reported sale during the day, at a bid price estimated by a 
broker. 

   Convertible preferred stocks listed on national securities exchanges are 
valued as of their last sale price or, if there is no sale, at the latest 
available bid price. 

   Convertible bonds and unlisted convertible preferred stocks are valued at 
bid prices obtained from one or more of the major dealers in such securities. 
Where there is a discrepancy between dealers, values may be adjusted based on 
recent premium spreads to the underlying common stocks. 

   Mortgage backed and asset backed securities are valued at prices obtained 
from a bond pricing service where available, or at a bid price obtained from 
one or more of the major dealers in such securities. If a quoted price is 
unavailable, an equivalent yield or yield spread quotes will be obtained from 
a broker and converted to a price. 

   Purchased options, including options on futures, are valued at their last 
bid price. Written options are valued at their last asked price. 

   Long-term corporate bonds are valued at prices obtained from a bond 
pricing service of a major dealer in bonds when such prices are available; 
however, when such prices are not available, such bonds are valued at a bid 
price estimated by a broker. 

                                       74
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   U.S. Treasury securities and other obligations issued or guaranteed by the 
U.S. Government, its agencies or instrumentalities are valued at 
representative quoted prices. 

   Foreign securities not traded directly, or in American Depository Receipt 
(ADR) or similar form in the United States, are valued at representative 
quoted prices in the currency of the country of origin. 

   Except for the Alliance Money Market Portfolio, short-term debt securities 
which mature in 60 days or less are valued at amortized cost, which 
approximates market value. Short-term debt securities which mature in more 
than 60 days are valued at representative quoted prices. Short-term debt 
securities held in the Alliance Money Market Portfolio are valued at 
representative quoted prices regardless of the length of maturity. 

   Futures and forward contracts are valued at their last sale price or, if 
there is no sale, at the latest available bid price. 

   Other securities, including restricted securities, and assets for which 
market quotations are not readily available or for which valuation cannot be 
provided, are valued at "fair value" as determined in good faith by the 
Valuation Committee of the Board of Trustees. 

   Securities transactions are recorded on the trade date net of brokerage 
fees, commissions, and transfer fees. 

   Interest income (including amortization of premium and discount on 
securities using the effective yield method) is accrued daily. Dividend 
income is recorded on the ex-dividend date. 

   Realized gains and losses on the sale of investments are computed on the 
basis of the identified cost of the related investments sold. 

   Expenses attributable to a single Portfolio are charged to that Portfolio. 
Expenses of the Trust are charged to each Portfolio in proportion to net 
assets. 

   The Board of Trustees has approved the lending of portfolio securities, 
through its custodian bank, Chase Manhattan Bank, N.A. ("Chase"), acting as 
lending agent, to certain broker-dealers in exchange for negotiated lenders' 
fees. Any such loan of portfolio securities will be continuously secured by 
collateral at least equal to the value of the securities loaned. All loans 
will be collateralized in the form of cash or U.S. Government securities. 
Chase invests the cash collateral in short-term investments and retains a 
portion of the interest earned. Chase will indemnify the Portfolios for any 
loss resulting from a borrower's failure to return a loaned security when 
due. The following table shows the value of securities loaned and collateral 
received at December 31, 1997, and the security loan fees received, net of 
rebates paid, for the year ended December 31, 1997. Such net fees are 
included in interest income in the accompanying Statements of Operations. 

<TABLE>
<CAPTION>
                                                   VALUE OF            VALUE OF        SECURITY LOAN 
PORTFOLIO                                     SECURITIES LOANED  COLLATERAL RECEIVED*  FEES RECEIVED 
- ---------                                     -----------------  --------------------  ------------- 
<S>                                              <C>                 <C>                 <C>
Alliance Intermediate Government Securities      $ 32,201,367        $ 33,220,564        $   39,876 
Alliance Quality Bond .......................      50,573,670          51,975,110            48,428 
Alliance Growth and Income ..................      82,082,344          83,758,200            44,878 
Alliance Equity Index .......................     111,251,919         113,256,053            53,477 
Alliance Common Stock .......................     662,769,145         672,888,280           585,669 
Alliance Global .............................     112,593,733         116,411,892           396,835 
Alliance International ......................      14,904,809          15,770,821            90,583 
Alliance Aggressive Stock ...................     630,594,623         636,513,616         1,807,252 
Alliance Conservative Investors .............      65,514,619          67,529,380            68,901 
Alliance Balanced ...........................     292,916,191         301,012,558           437,345 
Alliance Growth Investors ...................     185,900,995         191,232,973           398,085 
</TABLE>

- ------------ 
* Including U.S. Government securities valued at $18,342,994, $31,657,214, 
  $60,800, $3,719,500, $10,050,000, $2,564,100, $718,240, $23,874,600, 
  $37,866,285, $61,873,419 and $31,723,786 for the Alliance Intermediate 
  Government Securities, Alliance Quality Bond, Alliance Growth and Income, 
  Alliance Equity Index, Alliance Common Stock, Alliance Global, Alliance 
  International, Alliance Aggressive Stock, Alliance Conservative Investors, 
  Alliance Balanced and Alliance Growth Investors Portfolios, respectively. 

                                       75
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   The books and records of the Trust are kept in U.S. dollars. Foreign 
currency amounts are translated into U.S. dollars at the bid price last 
quoted by a composite list of major U.S. banks at the following dates: 

   (i) market value of investment securities, other assets and 
liabilities--at the valuation date. 

   (ii) purchase and sales of investment securities, income and expenses--at 
the date of such transactions. 

   The Portfolios do not isolate that portion of the results of operations 
resulting from changes in foreign exchange rates on investments from the 
fluctuations arising from changes in market prices of securities held. Such 
fluctuations are included with the net realized and unrealized gain or loss 
from investments. 

   Net currency gains or losses realized and unrealized as a result of 
differences between interest or dividends and withholding taxes recorded on 
the Portfolio's books and the U.S. dollar equivalent amount actually received 
or paid are presented under foreign currency transactions in the realized and 
unrealized gains and losses section of the Statements of Operations. 

   The Trust intends to comply with the requirements of the Internal Revenue 
Code applicable to regulated investment companies and to distribute 
substantially all of its net investment income and net realized capital gains 
to shareholders of each Portfolio. Therefore, no federal income tax provision 
is required. Dividends from net investment income are declared and 
distributed quarterly; dividends from net realized short-term and long-term 
capital gains are declared and distributed at least annually to the 
shareholders of the Portfolios to which such gains are attributable. All 
dividends are reinvested in additional full and fractional shares of the 
related Portfolios. All dividends are distributed on a tax basis and as such, 
the amounts may differ from financial statement investment income and 
realized capital gains. 

   Options Written: 

   All Portfolios (except for the Alliance Money Market and Alliance Equity 
Index Portfolios) may write (sell) covered options as a hedge to provide 
protection against adverse movements in the price of securities in the 
portfolio or to enhance investment performance. When a Portfolio writes an 
option, an amount equal to the premium received by the Portfolio is recorded 
as a liability and is subsequently adjusted on a daily basis to the current 
market price of the option written. Premiums received from writing options 
which expire unexercised are realized as gains on the expiration date. In 
writing options, a Portfolio must assume that the option may be exercised at 
any time prior to the expiration of its obligation as a writer, and that in 
such circumstances the net proceeds of the sale or cost of purchase of the 
underlying securities pursuant to the call or put option may be substantially 
below or above the prevailing market price. A Portfolio also has the 
additional risk of not being able to enter into a closing purchase 
transaction if a liquid secondary market does not exist and bears the risk of 
unfavorable changes in the price of the financial instruments underlying the 
options. 

   Futures and Forward Contracts: 

   Futures and forward contracts are agreements to buy or sell a security for 
a set price in the future. A Portfolio may buy or sell futures and forward 
contracts for the purpose of protecting its portfolio securities against 
future changes in interest rates which might adversely affect the value of 
the Portfolio's securities or the price of securities that it intends to 
purchase at a later date. Initial margin deposits are made upon entering into 
futures contracts and can be either in cash or U.S. Treasury securities. 
During the period the futures and forward contracts are open, changes in the 
market price of the contract are recognized as unrealized gains or losses by 
"marking-to-market" at the end of each trading day. Variation margin payments 
on futures contracts are received or made, depending upon whether unrealized 
gains or losses are incurred. When the contract is closed, the Portfolio 
records a realized gain or loss equal to the difference between the proceeds 
from (or cost of) the closing transactions and the Portfolio's basis in the 
contract. Should interest rates move unexpectedly, the Portfolio may not 
achieve the anticipated benefits of the futures and forward contracts and may 
incur a loss. The use of futures and forward contracts transactions involves 
the risk of imperfect correlation in movements in the price of futures and 
forward contracts, interest rates and the underlying hedged assets. 

                                       76
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   Limitations on Market and Credit Risk: 

   Written options, futures and forward contracts involve elements of both 
market and credit risk in excess of the amounts reflected in the Statements 
of Assets and Liabilities. The risk involved in writing an option on a 
security is that, if the option is exercised, the underlying security is then 
purchased or sold by the Portfolio at the contract price, which could be 
disadvantageous related to the market price. The contract amounts of these 
futures and forward contracts reflect the extent of the Portfolio's exposure 
to off-balance sheet risk. The Portfolio bears the market risk which arises 
from any changes in security values. The credit risk for futures contracts is 
limited to failure of the exchange or board of trade which acts as the 
counterparty to the Portfolio's futures transactions. Forward contracts are 
done directly with the counterparty and not through an exchange and can be 
terminated only by agreement of both parties to the contract. There is no 
daily margin settlement and the Portfolio is exposed to the risk of default 
by the counterparty. 

   Statement of Position 93-2: 

   For the year ended December 31, 1997, in conformity with Statement of 
Position 93-2 Determination, Disclosure and Financial Statement Presentation 
of Income, Capital Gain, and Return of Capital Distributions by Investment 
Companies, the reclassification arising from current book/tax differences 
resulted in increases (decreases) to the components of net assets as follows: 

<TABLE>
<CAPTION>
                                          ALLIANCE                             ALLIANCE 
                                        INTERMEDIATE    ALLIANCE                GROWTH      ALLIANCE 
                                         GOVERNMENT      QUALITY    ALLIANCE      AND        EQUITY      ALLIANCE       ALLIANCE 
                                         SECURITIES       BOND     HIGH YIELD   INCOME       INDEX     COMMON STOCK      GLOBAL 
                                          PORTFOLIO     PORTFOLIO   PORTFOLIO  PORTFOLIO   PORTFOLIO    PORTFOLIO      PORTFOLIO 
                                          ---------     ---------   ---------  ---------   ---------    ---------      --------- 
<S>                                        <C>          <C>         <C>        <C>         <C>         <C>           <C>
Undistributed (overdistributed) net 
 investment income ...................     $(4,160)     $ 664,479   $ 28,777   $ 48,024    $ 260,751   $(2,631,075)  $ 15,935,865 
Accumulated net realized gain (loss)         4,160       (664,479)   (28,777)   (48,024)    (260,751)    2,631,075    (15,935,865) 
</TABLE>

<TABLE>
<CAPTION>
                                                          ALLIANCE      ALLIANCE      ALLIANCE                   ALLIANCE 
                                           ALLIANCE      AGGRESSIVE    SMALL CAP    CONSERVATIVE    ALLIANCE      GROWTH 
                                        INTERNATIONAL       STOCK        GROWTH      INVESTORS      BALANCED    INVESTORS 
                                          PORTFOLIO       PORTFOLIO    PORTFOLIO     PORTFOLIO     PORTFOLIO    PORTFOLIO 
                                          ---------       ---------    ---------     ---------     ---------    --------- 
<S>                                      <C>             <C>            <C>          <C>            <C>        <C>
Paid-in capital ......................   $        --     $        --    $(7,066)     $      --      $     --   $        -- 
Undistributed (overdistributed) net 
 investment income ...................     3,322,727       1,777,082        410       (146,376)       58,776     4,831,809 
Accumulated net realized gain (loss)      (3,322,727)     (1,777,082)     6,656        146,376       (58,776)   (4,831,809) 
</TABLE>

   Net capital and net currency losses incurred after October 31 and within 
the taxable year are deemed to arise on the first day of the Portfolio's next 
taxable year. For the period from November 1, 1997 to December 31, 1997 
certain Portfolios incurred and elected to defer until January 1, 1998 for 
U.S. Federal income tax purposes net capital and net currency losses of 
approximately: 

<TABLE>
<CAPTION>
                                   CAPITAL     CURRENCY 
PORTFOLIO                           LOSSES      LOSSES 
- ---------                           ------      ------ 
<S>                               <C>          <C>
Alliance Equity Index...........  $       --   $  3,600 
Alliance Common Stock...........          --     33,030 
Alliance Global.................          --    433,526 
Alliance International..........   4,160,819    670,264 
Alliance Small Cap Growth ......   1,448,447         -- 
Alliance Conservative 
 Investors......................          --     37,085 
Alliance Balanced...............          --     61,818 
Alliance Growth Investors ......          --     81,786 
</TABLE>

                                       77
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

2. Management of the Trust 

   Alliance Capital Management L.P. (Alliance), a publicly traded limited 
partnership, indirectly majority-owned by Equitable, is the investment 
adviser. Prior to May 1, 1997, the investment advisory fees were as follows: 

<TABLE>
<CAPTION>
                                                                                     AVERAGE DAILY NET ASSETS 
                                                                          ---------------------------------------------- 
                                                                               FIRST           NEXT           OVER 
                                                                           $350 MILLION    $400 MILLION   $750 MILLION 
                                                                           ------------    ------------   ------------ 
<S>                                                                             <C>            <C>             <C>
Alliance Common Stock, Alliance Money Market and Alliance Balanced 
 Portfolios .............................................................       .40%           .375%           .35% 
Alliance Aggressive Stock and Alliance Intermediate Government 
 Securities Portfolios ..................................................       .50%           .475%           .45% 
Alliance High Yield, Alliance Global, Alliance Conservative Investors 
 and Alliance Growth Investors Portfolios ...............................       .55%           .525%           .50% 
</TABLE>

<TABLE>
<CAPTION>
                                                                      FIRST           NEXT          OVER 
                                                                  $500 MILLION    $500 MILLION   $1 BILLION 
                                                                  ------------    ------------   ---------- 
<S>                                                                    <C>            <C>            <C>  
Alliance Quality Bond and Alliance Growth and Income Portfolios        .55%           .525%          .50% 
</TABLE>

<TABLE>
<CAPTION>
                                       FIRST           NEXT           OVER 
                                   $750 MILLION    $750 MILLION   $1.5 BILLION 
                                   ------------    ------------   ------------ 
<S>                                     <C>            <C>             <C>  
Alliance Equity Index Portfolio         .35%           .30%            .25% 
</TABLE>

<TABLE>
<CAPTION>
                                        FIRST          NEXT          OVER 
                                    $500 MILLION    $1 BILLION   $1.5 BILLION 
                                    ------------    ----------   ------------ 
<S>                                      <C>           <C>            <C>  
Alliance International Portfolio         .90%          .85%           .80% 
</TABLE>

   On December 13, 1996, the Trust's Board of Trustees approved a new 
Investment Advisory Agreement with Alliance and subsequently extended the 
agreement to the Alliance Small Cap Growth Portfolio on March 12, 1997. On 
April 9, 1997, shareholders of each respective Portfolio, except for the 
Alliance Small Cap Growth Portfolio which commenced operations on May 1, 
1997, approved a new Investment Advisory Agreement. Effective May 1, 1997, 
the advisory fees payable under this agreement are as follows: 

<TABLE>
<CAPTION>
                                                                      AVERAGE DAILY NET ASSETS 
                                               ----------------------------------------------------------------------
                                                   FIRST           NEXT          NEXT           NEXT 
PORTFOLIO                                      $750 MILLION    $750 MILLION   $1 BILLION    $2.5 BILLION   THEREAFTER 
- ---------                                      ------------    ------------   ----------    ------------   ---------- 
<S>                                                <C>             <C>           <C>            <C>           <C>
Alliance Money Market .......................      .350%           .325%         .300%          .280%         .270% 
Alliance Intermediate Government Securities        .500%           .475%         .450%          .430%         .420% 
Alliance Quality Bond .......................      .525%           .500%         .475%          .455%         .445% 
Alliance High Yield .........................      .600%           .575%         .550%          .530%         .520% 
Alliance Growth and Income ..................      .550%           .525%         .500%          .480%         .470% 
Alliance Equity Index .......................      .325%           .300%         .275%          .255%         .245% 
Alliance Common Stock .......................      .475%           .425%         .375%          .355%         .345%* 
Alliance Global .............................      .675%           .600%         .550%          .530%         .520% 
Alliance International ......................      .900%           .825%         .800%          .780%         .770% 
Alliance Aggressive Stock ...................      .625%           .575%         .525%          .500%         .475% 
Alliance Small Cap Growth ...................      .900%           .850%         .825%          .800%         .775% 
Alliance Conservative Investors .............      .475%           .425%         .375%          .350%         .325% 
Alliance Balanced ...........................      .450%           .400%         .350%          .325%         .300% 
Alliance Growth Investors ...................      .550%           .500%         .450%          .425%         .400% 
</TABLE>

- ------------ 
* On assets in excess of $10 billion, the management fee for the Alliance 
  Common Stock Portfolio is reduced to 0.335% of average daily net assets. 

                                       78
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

3. Distribution Plan 

   Each Portfolio's Distribution Plan permits the Portfolio to pay a 
distribution fee of up to 0.50% of the average daily net assets attributable 
to its Class IB shares. The Trust, on behalf of each Portfolio, has entered 
into a Distribution Agreement (the "Agreements") pursuant to the Distribution 
Plans with Equitable Distributors, Inc. ("EDI"), an indirect, wholly-owned 
subsidiary of the Equitable, under which EDI receives payments at a rate 
equal to 0.25% of the average daily net assets attributable to the Class IB 
shares of each Portfolio except the Small Cap Growth Portfolio. The Small Cap 
Growth Portfolio Agreement provides that EDI will receive an annual fee not 
to exceed the lesser of (a) 0.25% of the average daily net assets of the 
Portfolio attributable to Class IB shares and (b) an amount that, when added 
to certain other expenses of the Class IB shares, would result in the ratio 
of expenses to average daily net assets attributable to Class IB shares 
equaling 1.20%. 

   The Distribution Plans provide that EDI will use the payments received 
under the Agreements for services rendered (and expenses borne) in connection 
with activities primarily intended to result in the sale of the Trust's Class 
IB shares. Since EDI's compensation is not directly tied to its expenses, the 
amount of compensation received by it under the Agreements during any year 
may be more or less than its actual expenses. For this reason, the 
Distribution Plans are characterized by the staff of the Securities and 
Exchange Commission as being of the "compensation" variety. 

4. Investment Transactions 

   Investment security transactions, excluding short-term debt securities, 
for the year ended December 31, 1997 were as follows: 

<TABLE>
<CAPTION>
                                                         PURCHASES                          SALES 
                                              -------------------------------- -------------------------------- 
                                                 STOCKS AND    U.S. GOVERNMENT    STOCKS AND    U.S. GOVERNMENT 
PORTFOLIO                                     DEBT SECURITIES   AND AGENCIES   DEBT SECURITIES   AND AGENCIES 
- ---------                                     ---------------   ------------   ---------------   ------------ 
<S>                                            <C>             <C>              <C>             <C>
Alliance Intermediate Government Securities    $           --  $  289,263,347   $           --  $  268,248,135 
Alliance Quality Bond .......................     163,237,234     495,861,466      171,665,271     442,101,550 
Alliance High Yield .........................   1,235,945,918              --    1,073,614,879              -- 
Alliance Growth and Income ..................     568,400,225              --      306,859,124              -- 
Alliance Equity Index .......................     414,309,473              --       22,554,753              -- 
Alliance Common Stock .......................   4,620,850,933              --    4,082,534,069              -- 
Alliance Global .............................     706,451,901              --      588,394,296              -- 
Alliance International ......................     160,707,760              --      101,610,156              -- 
Alliance Aggressive Stock ...................   5,505,273,307              --    5,142,936,366              -- 
Alliance Small Cap Growth * .................     192,773,234              --       57,648,193              -- 
Alliance Conservative Investors .............     149,330,575     334,113,271      176,462,757     312,290,578 
Alliance Balanced ...........................   1,025,160,528   1,195,953,420    1,208,802,299   1,029,716,011 
Alliance Growth Investors ...................   1,135,831,343     607,149,017    1,206,132,190     378,552,050 
</TABLE>

- ------------ 
* For the period from May 1, 1997 (commencement of operations) to 
  December 31, 1997. 

   No activity is shown for the Alliance Money Market Portfolio since it 
trades exclusively in short-term debt securities. 

                                       79
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   Transactions in options written for the year ended December 31, 1997 are 
summarized as follows: 

<TABLE>
<CAPTION>
                                                                ALLIANCE 
                                                              COMMON STOCK 
                                                               PORTFOLIO 
                                                      --------------------------- 
                                                       NUMBER OF      PREMIUMS 
                                                       CONTRACTS      RECEIVED 
                                                      ----------- --------------- 
<S>                                                    <C>          <C>
Options outstanding--January 1, 1997 ................    161,200    $  68,607,800 
Options written .....................................  1,794,950      623,448,846 
Options terminated in closing purchase transactions     (910,000)    (344,806,113) 
Options expired .....................................   (306,750)    (103,999,855) 
Options exercised ...................................   (374,150)    (139,689,978) 
                                                       ---------    ------------- 
Options outstanding--December 31, 1997 ..............    365,250    $ 103,560,700 
                                                       =========    =============
</TABLE>

   The Portfolios (except for the Alliance Money Market, Alliance 
Intermediate Government Securities and Alliance Equity Index Portfolios) may 
enter into forward currency contracts in order to hedge their exposure to 
changes in foreign currency exchange rates on their foreign securities 
holdings. A forward contract is a commitment to purchase or sell a foreign 
currency at a future date at a negotiated forward rate. The gain or loss 
arising from the difference between the original contracts and the closing of 
such contracts is included in realized gains or losses from foreign currency 
transactions. At December 31, 1997, the Alliance Quality Bond, Alliance 
Global, Alliance International, Alliance Conservative Investors, Alliance 
Balanced and Alliance Growth Investors Portfolios had outstanding forward 
currency contracts to buy/sell foreign currencies as follows: 

<TABLE>
<CAPTION>
                                        CONTRACT      COST ON       U.S. $      UNREALIZED 
                                         AMOUNT     ORIGINATION    CURRENT     APPRECIATION 
ALLIANCE QUALITY BOND PORTFOLIO:         (000'S)       DATE         VALUE     (DEPRECIATION) 
- --------------------------------         -------       ----         -----     -------------- 
<S>                                      <C>        <C>           <C>            <C>
FOREIGN CURRENCY BUY CONTRACTS 
Canadian Dollars, settling 02/17/98  .      661     $  467,219    $  463,327     $ (3,892) 
FOREIGN CURRENCY SALE CONTRACTS 
Australian Dollar, settling 01/12/98     11,949      8,017,325     7,785,968      231,357 
Canadian Dollar, settling 02/17/98  ..      661        466,691       463,326        3,365 
                                                                                 --------
                                                                                 $230,830 
                                                                                 ========
</TABLE>

<TABLE>
<CAPTION>
                                                     CONTRACT       COST ON        U.S. $       UNREALIZED 
                                                      AMOUNT      ORIGINATION     CURRENT      APPRECIATION 
ALLIANCE GLOBAL PORTFOLIO:                            (000'S)        DATE          VALUE      (DEPRECIATION) 
- --------------------------                            -------        ----          -----      -------------- 
<S>                                                  <C>         <C>            <C>             <C>
FOREIGN CURRENCY BUY CONTRACTS 
Deutsche Marks, settling 01/23/98 ................      44,000   $ 25,292,444   $ 24,492,886    $ (799,558) 
Irish Punts, settling 01/05/98 ...................         147        210,357        209,151        (1,206) 
Japanese Yen, settling 02/27/98-04/14/98  ........   2,170,000     16,783,366     16,778,541        (4,825) 
Netherlands Guilders, settling 01/23/98  .........      58,900     30,079,412     29,091,879      (987,533) 
Swedish Krona, settling 01/02/98 .................       7,950      1,025,125      1,001,272       (23,853) 
FOREIGN CURRENCY SALE CONTRACTS 
British Pounds, settling 01/02/98 ................         700      1,167,348      1,150,313        17,035 
Deutsche Marks, settling 01/02/98-01/23/98  ......      44,160     25,102,287     24,581,827       520,460 
Finnish Markka, settling 01/02/98 ................       2,200        409,112        403,599         5,513 
French Franc, settling 01/02/98 ..................       7,000      1,178,928      1,163,081        15,847 
Japanese Yen, settling 02/27/98-04/14/98  ........  13,270,000    109,655,596    103,021,611     6,633,985 
Netherlands Guilders, settling 01/02/98-01/23/98        60,300     30,410,102     29,782,333       627,769 
Norwegian Krone, settling 01/02/98 ...............         480         65,964         64,990           974 
                                                                                                ----------
                                                                                                $6,004,608 
                                                                                                ==========
</TABLE>

                                       80
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                                                     CONTRACT      COST ON       U.S. $       UNREALIZED 
                                                      AMOUNT     ORIGINATION     CURRENT     APPRECIATION 
ALLIANCE INTERNATIONAL PORTFOLIO:                    (000'S)        DATE          VALUE     (DEPRECIATION) 
- ---------------------------------                    -------        ----          -----     -------------- 
<S>                                                    <C>       <C>           <C>            <C>
FOREIGN CURRENCY BUY CONTRACTS 
Deutsche Marks, settling 01/02/98-01/23/98  ......     10,240    $ 5,885,470   $ 5,699,277    $ (186,193) 
Japanese Yen, settling 02/27/98-04/14/98  ........    872,000      6,789,467     6,751,775       (37,692) 
Netherlands Guilders, settling 01/23/98  .........      8,100      4,136,558     4,000,751      (135,807) 
FOREIGN CURRENCY SALE CONTRACTS 
Belgian Franc, settling 01/02/98 .................      1,600         43,688        43,184           504 
Deutsche Marks, settling 01/02/98-01/23/98  ......     10,410      5,907,722     5,793,777       113,945 
Finnish Markka, settling 01/02/98 ................      1,300        241,748       238,490         3,258 
Japanese Yen, settling 01/05/98-04/14/98  ........  4,652,000     38,312,357    36,098,497     2,213,860 
Netherlands Guilders, settling 01/02/98-01/23/98        8,460      4,265,786     4,178,296        87,490 
                                                                                              ----------
                                                                                              $2,059,365 
                                                                                              ==========
</TABLE>

<TABLE>
<CAPTION>
                                             CONTRACT      COST ON       U.S. $       UNREALIZED 
                                              AMOUNT     ORIGINATION     CURRENT     APPRECIATION 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO:    (000'S)       DATE          VALUE     (DEPRECIATION) 
- ------------------------------------------    -------       ----          -----     -------------- 
<S>                                            <C>       <C>           <C>             <C>
FOREIGN CURRENCY BUY CONTRACTS 
French Franc, settling 01/23/98-01/30/98  .    11,106    $1,870,275    $1,847,854      $(22,421) 
Deutsche Marks, settling 01/02/98  ........     1,870     1,073,663     1,039,495       (34,168) 
Japanese Yen, settling 02/27/98 ...........    56,000       432,305       432,825           520 
Netherlands Guilders, settling 01/02/98  ..     1,940       989,579       956,773       (32,806) 
Norwegian Krone, settling 01/23/98  .......     2,500       347,301       338,969        (8,332) 
Spanish Peseta, settling 01/23/98  ........    90,000       600,200       591,072        (9,128) 
Swedish Krona, settling 01/02/98-01/23/98       2,756       359,907       347,254       (12,653) 
FOREIGN CURRENCY SALE CONTRACTS 
British Pounds, settling 01/07/98  ........        28        45,244        45,461          (217) 
Deutsche Marks, settling 01/02/98  ........     1,870     1,048,059     1,039,495         8,564 
French Franc, settling 01/23/98 ...........    11,000     1,859,663     1,830,216        29,447 
Japanese Yen, settling 01/06/98-04/14/98  .   358,673     2,962,975     2,784,133       178,842 
Netherlands Guilders, settling 01/02/98  ..     1,940       964,910       956,772         8,138 
Norwegian Krone, settling 01/23/98  .......     2,500       348,058       338,969         9,089 
Spanish Peseta, settling 01/23/98  ........    90,000       602,208       591,072        11,136 
Swedish Krona, settling 01/02/98-01/23/98       2,328       307,119       293,356        13,763 
                                                                                       --------
                                                                                       $139,774 
                                                                                       ========
</TABLE>

                                       81
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                                              CONTRACT      COST ON        U.S. $       UNREALIZED 
                                               AMOUNT     ORIGINATION     CURRENT      APPRECIATION 
ALLIANCE BALANCED PORTFOLIO:                  (000'S)        DATE          VALUE      (DEPRECIATION) 
- ----------------------------                  -------        ----          -----      -------------- 
<S>                                             <C>       <C>           <C>             <C>
FOREIGN CURRENCY BUY CONTRACTS 
French Franc, settling 01/23/98 ...........     99,000    $16,671,017   $16,471,943     $ (199,074) 
Deutsche Marks, settling 01/02/98  ........     17,300      9,932,824     9,616,721       (316,103) 
Japanese Yen, settling 02/27/98-04/14/98  .  1,000,000      7,838,089     7,753,716        (84,373) 
Netherlands Guilders, settling 01/02/98  ..     17,600      8,977,622     8,679,999       (297,623) 
Norwegian Krone, settling 01/23/98  .......     22,000      3,056,252     2,982,930        (73,322) 
Spanish Peseta, settling 01/23/98  ........    800,000      5,335,112     5,253,975        (81,137) 
Swedish Krona, settling 01/23/98 ..........     13,000      1,700,062     1,638,400        (61,662) 
FOREIGN CURRENCY SALE CONTRACTS 
British Pounds, settling 01/07/98  ........        229        375,646       375,403            243 
Deutsche Marks, settling 01/02/98  ........     17,300      9,695,951     9,616,721         79,230 
French Franc, settling 01/23/98-01/30/98  .     99,457     16,812,017    16,547,968        264,049 
Japanese Yen, settling 01/05/98-04/14/98  .  3,988,798     32,900,946    30,969,984      1,930,962 
Netherlands Guilders, settling 01/02/98  ..     17,600      8,753,823     8,679,999         73,824 
Norwegian Krone, settling 01/23/98  .......     22,000      3,062,915     2,982,930         79,985 
Spanish Peseta, settling 01/23/98  ........    800,000      5,352,961     5,253,975         98,986 
Swedish Krona, settling 01/05/98-01/23/98       13,795      1,816,583     1,738,550         78,033 
                                                                                        ----------
                                                                                        $1,492,018 
                                                                                        ==========
</TABLE>

<TABLE>
<CAPTION>
                                                     CONTRACT      COST ON       U.S. $       UNREALIZED 
                                                      AMOUNT     ORIGINATION     CURRENT     APPRECIATION 
ALLIANCE GROWTH INVESTORS PORTFOLIO:                 (000'S)        DATE          VALUE     (DEPRECIATION) 
- ------------------------------------                 -------        ----          -----     -------------- 
<S>                                                     <C>      <C>           <C>            <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pounds, settling 01/08/98 ................         65    $   108,622   $   107,420    $   (1,202) 
French Franc, settling 01/30/98 ..................      3,653        608,562       608,068          (494) 
Deutsche Marks, settling 01/02/98-01/23/98  ......     22,980     13,206,726    12,788,720      (418,006) 
Japanese Yen, settling 01/05/98-04/14/98  ........  1,168,671      9,067,606     9,040,016       (27,590) 
Netherlands Guilders, settling 01/23/98  .........     18,900      9,651,967     9,335,085      (316,882) 
Swedish Krona, settling 01/02/98 .................      9,168      1,182,065     1,154,672       (27,393) 
FOREIGN CURRENCY SALE CONTRACTS 
Australian Dollars, settling 01/02/98 ............        132         85,276        86,274          (998) 
British Pounds, settling 01/06/98 ................        137        227,385       225,848         1,537 
Canadian Dollars, settling 01/02/98 ..............         54         36,927        37,579          (652) 
Deutsche Marks, settling 01/02/98-01/23/98  ......     22,980     13,029,701    12,788,720       240,981 
French Franc, settling 01/30/98 ..................      1,135        189,471       188,841           630 
Indonesian Rupiah, settling 01/02/98-01/07/98  ...      9,315          1,595         1,693           (98) 
Japanese Yen, settling 01/05/98-04/14/98  ........  6,217,997     51,324,595    48,270,138     3,054,457 
Netherlands Guilders, settling 01/05/98-01/23/98       19,317      9,738,946     9,540,548       198,398 
                                                                                              ----------
                                                                                              $2,702,688 
                                                                                              ==========
</TABLE>

                                       82
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   As of December 31, 1997, the gross unrealized appreciation (depreciation) 
of investments based on the aggregate cost of investments for federal income 
tax purposes was as follows: 

<TABLE>
<CAPTION>
                                                                      GROSS UNREALIZED 
                                                              --------------------------------  NET UNREALIZED 
                                                  COST OF                                        APPRECIATION 
PORTFOLIO                                       INVESTMENTS     APPRECIATION     DEPRECIATION   (DEPRECIATION) 
- ---------                                       -----------     ------------     ------------   -------------- 
<S>                                            <C>             <C>              <C>             <C>
Alliance Money Market .......................  $  551,106,796  $      113,321   $      (1,450)  $      111,871 
Alliance Intermediate Government Securities       113,600,359       1,418,742         (81,837)       1,336,905 
Alliance Quality Bond .......................     198,044,047       1,526,456        (488,133)       1,038,323 
Alliance High Yield .........................     402,787,235      10,488,392      (3,831,357)       6,657,035 
Alliance Growth and Income ..................     511,230,453      85,982,551     (13,121,234)      72,861,317 
Alliance Equity Index .......................     717,468,668     230,719,482      (9,632,048)     221,087,434 
Alliance Common Stock .......................   7,105,768,791   2,818,811,560    (199,170,219)   2,619,641,341 
Alliance Global .............................   1,080,321,370     279,910,104    (138,571,829)     141,338,275 
Alliance International ......................     196,445,985      26,360,668     (39,855,124)     (13,494,456) 
Alliance Aggressive Stock ...................   4,074,878,825     759,226,094    (349,159,577)     410,066,517 
Alliance Small Cap Growth ...................     153,262,271       8,273,490      (7,682,047)         591,443 
Alliance Conservative Investors .............     291,571,008      22,817,939      (3,133,104)      19,684,835 
Alliance Balanced ...........................   1,533,148,635     209,288,194     (30,695,116)     178,593,078 
Alliance Growth Investors ...................   1,486,000,218     234,997,062     (63,640,072)     171,356,990 
</TABLE>

   During the year ended December 31, 1997, the Alliance Intermediate 
Government Securities and Alliance Quality Bond Portfolios utilized available 
capital loss carryforwards of $999,418 and $4,993,810, respectively. 

   The Alliance Intermediate Government Securities Portfolio had net capital 
loss carryforwards of $8,831,948 (of which $8,349,809 expires in the year 
2002 and $482,139 expires in the year 2004). To the extent the above losses 
are used to offset future capital gains, it is probable that the gains so 
offset will not be distributed to shareholders. 

5. Capital Share Transactions 

   At December 31, 1997, there was an unlimited number of shares of 
beneficial interest (Shares), without par value, available for issuance by 
the Board of Trustees. Shares are divided into two classes, designated Class 
IA and Class IB for each Portfolio. 

   Transactions in Shares were as follows: 

<TABLE>
<CAPTION>
                                                             ALLIANCE 
                                 ALLIANCE                  INTERMEDIATE                 ALLIANCE                   ALLIANCE    
                               MONEY MARKET           GOVERNMENT SECURITIES           QUALITY BOND               HIGH YIELD 
                                PORTFOLIO                   PORTFOLIO                  PORTFOLIO                  PORTFOLIO 
                        ------------------------     ----------------------     ----------------------     ----------------------
                                YEAR ENDED                  YEAR ENDED                 YEAR ENDED                YEAR ENDED 
                               DECEMBER 31,                DECEMBER 31,               DECEMBER 31,               DECEMBER 31, 
                           1997          1996           1997        1996           1997        1996           1997        1996 
                        -----------  -----------     ----------  ----------     ----------  ----------     ----------  ----------  
<S>                      <C>          <C>             <C>         <C>            <C>         <C>           <C>          <C>
Class IA 
- --------
Shares sold .........    88,164,162   49,765,857      4,317,481   3,938,806      5,108,456   2,872,392     15,273,062   7,067,122 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions ......     2,138,588    1,878,824        605,567     496,768      1,161,537   1,135,383      3,903,981   2,737,878 
                        -----------  -----------     ----------  ----------     ----------  ----------     ----------  ----------  
Total shares issued      90,302,750   51,644,681      4,923,048   4,435,574      6,269,993   4,007,775     19,177,043   9,805,000 
Shares redeemed  ....   (91,686,416) (44,125,860)    (2,249,794) (2,495,957)    (1,749,691) (4,048,559)    (4,915,625) (2,158,843) 
                        -----------  -----------     ----------  ----------     ----------  ----------     ----------  ----------  
Net increase 
 (decrease) .........    (1,383,666)   7,518,821      2,673,254   1,939,617      4,520,302     (40,784)    14,261,418   7,646,157 
                        ===========  ===========     ==========  ==========     ==========  ==========     ==========  ==========
</TABLE>

                                       83
<PAGE>
THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                                ALLIANCE                     ALLIANCE                  ALLIANCE                   ALLIANCE    
                            GROWTH AND INCOME              EQUITY INDEX              COMMON STOCK                  GLOBAL 
                                PORTFOLIO                   PORTFOLIO                  PORTFOLIO                  PORTFOLIO 
                         -----------------------    -----------------------    -----------------------     -----------------------
                               YEAR ENDED                  YEAR ENDED                 YEAR ENDED                  YEAR ENDED 
                              DECEMBER 31,                DECEMBER 31,               DECEMBER 31,                DECEMBER 31, 
                            1997         1996          1997         1996          1997         1996           1997         1996 
                         ----------   ----------    ----------   ----------    ----------   ----------     ----------   ---------- 
<S>                      <C>           <C>          <C>          <C>           <C>          <C>            <C>          <C>        
Class IA 
- --------
Shares sold ..........   17,042,406    9,026,248    25,418,356   16,152,780    50,744,225   43,446,898     13,465,598   15,536,853 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions .......    2,393,845    1,157,520       723,055    1,372,168    35,866,900   39,581,929      5,883,409    3,493,773 
                         ----------   ----------    ----------   ----------    ----------   ----------     ----------   ---------- 
Total shares issued...   19,436,251   10,183,768    26,141,411   17,524,948    86,611,125   83,028,827     19,349,007   19,030,626 
Shares redeemed ......   (1,171,007)    (730,115)   (3,834,705)  (4,670,841)  (18,396,632) (15,634,826)    (8,663,149)  (3,682,913) 
                         ----------   ----------    ----------   ----------    ----------   ----------     ----------   ---------- 
Net increase .........   18,265,244    9,453,653    22,306,706   12,854,107    68,214,493   67,394,001     10,685,858   15,347,713 
                         ==========   ==========    ==========   ==========    ==========   ==========     ==========   ==========
</TABLE>

<TABLE>
<CAPTION>
                                ALLIANCE                       ALLIANCE                 ALLIANCE                ALLIANCE 
                              INTERNATIONAL                AGGRESSIVE STOCK         SMALL CAP GROWTH     CONSERVATIVE INVESTORS 
                                PORTFOLIO                     PORTFOLIO                PORTFOLIO               PORTFOLIO 
                         ------------------------      -------------------------   -----------------     -----------------------
                               YEAR ENDED                     YEAR ENDED              MAY 1, 1997*             YEAR ENDED 
                              DECEMBER 31,                   DECEMBER 31,                  TO                 DECEMBER 31, 
                           1997           1996           1997            1996      DECEMBER 31, 1997      1997           1996 
                         ----------    ----------      ----------     ----------   -----------------    ---------      --------- 
<S>                      <C>           <C>             <C>            <C>              <C>              <C>            <C>
Class IA 
- -------------------- 
Shares sold .........    17,702,398    12,450,977      34,847,127     28,813,436       12,473,113       2,875,061      4,420,391 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions ......     1,469,420       409,789      11,233,155     18,391,950          185,690       1,809,193      1,758,154 
                         ----------    ----------      ----------     ----------       ----------       ---------      --------- 
Total shares issued      19,171,818    12,860,766      46,080,282     47,205,386       12,658,803       4,684,254      6,178,545 
Shares redeemed  ....   (13,816,916)   (2,284,561)    (27,155,091)   (15,090,379)      (4,992,168)     (3,816,982)    (3,042,720) 
                         ----------    ----------      ----------     ----------       ----------       ---------      --------- 
Net increase ........     5,354,902    10,576,205      18,925,191     32,115,007        7,666,635         867,272      3,135,825 
                         ==========    ==========      ==========     ==========       ==========       =========      =========
</TABLE>

<TABLE>
<CAPTION>
                                    ALLIANCE                      ALLIANCE 
                                    BALANCED                  GROWTH INVESTORS 
                                    PORTFOLIO                    PORTFOLIO 
                          ----------------------------- ---------------------------- 
                                   YEAR ENDED                    YEAR ENDED 
                                  DECEMBER 31,                  DECEMBER 31, 
CLASS IA                       1997           1996           1997          1996 
- ------------------------  -------------- -------------  ------------- ------------- 
<S>                       <C>            <C>            <C>           <C>
Shares sold .............     3,662,533     3,826,284      9,706,135    17,024,570 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions ..........     8,034,691    11,161,085      6,731,864     9,635,249 
                             ----------    ----------     ----------    ---------- 
Total shares issued  ....    11,697,224    14,987,369     16,437,999    26,659,819 
Shares redeemed .........   (12,097,554)   (7,431,615)    (4,231,449)   (1,643,924) 
                             ----------    ----------     ----------    ---------- 
Net increase (decrease)        (400,330)    7,555,754     12,206,550    25,015,895 
                             ==========    ==========     ==========    ==========
</TABLE>

- ------------ 
* Commencement of operations. 

                                       84
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                                                             ALLIANCE 
                                                           INTERMEDIATE                                          ALLIANCE 
                                  ALLIANCE                  GOVERNMENT                 ALLIANCE                 GROWTH AND 
                                MONEY MARKET                SECURITIES                HIGH YIELD                  INCOME 
                                  PORTFOLIO                 PORTFOLIO                  PORTFOLIO                 PORTFOLIO 
                      --------------------------------- ----------------- --------------------------------- ----------------- 
                        YEAR ENDED    OCTOBER 2, 1996*     MAY 1, 1997*      YEAR ENDED    OCTOBER 2, 1996*    MAY 1, 1997* 
                       DECEMBER 31,          TO                 TO          DECEMBER 31,          TO                TO 
CLASS IB                   1997       DECEMBER 31, 1996 DECEMBER 31, 1997       1997      DECEMBER 31, 1996  DECEMBER 31, 1997 
- --------              -------------- -----------------  ----------------- --------------  ----------------- ----------------- 
<S>                     <C>                <C>               <C>             <C>                <C>              <C>       
Shares sold .........   15,458,380         353,450           536,124         5,872,392          64,659           2,001,059 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions ......      276,519           3,389             9,576           496,765           3,757             127,333 
                        ----------         -------           -------         ---------          ------           --------- 
Total shares issued     15,734,899         356,839           545,700         6,369,157          68,416           2,128,392 
Shares redeemed  ....   (3,884,676)        (43,566)          (10,301)          (51,149)             --                (266) 
                        ----------         -------           -------         ---------          ------           --------- 
Net increase ........   11,850,223         313,273           535,399         6,318,008          68,416           2,128,126 
                        ==========         =======           =======         =========          ======           =========
</TABLE>

<TABLE>
<CAPTION>
                           ALLIANCE                  ALLIANCE                          ALLIANCE                  ALLIANCE 
                         EQUITY INDEX              COMMON STOCK                         GLOBAL                 INTERNATIONAL 
                          PORTFOLIO                 PORTFOLIO                          PORTFOLIO                 PORTFOLIO 
                      ----------------- --------------------------------- --------------------------------- ----------------- 
                         MAY 1, 1997*      YEAR ENDED    OCTOBER 2, 1996*    YEAR ENDED    OCTOBER 2, 1996*    MAY 1, 1997* 
                              TO          DECEMBER 31,          TO          DECEMBER 31,          TO                TO 
CLASS IB              DECEMBER 31, 1997       1997      DECEMBER 31, 1996       1997      DECEMBER 31, 1996  DECEMBER 31, 1997 
- --------              ----------------- --------------  ----------------- --------------  ----------------- ----------------- 
<S>                          <C>            <C>               <C>            <C>                <C>               <C>     
Shares sold .........        7,451          9,736,070         64,063         1,232,644          16,657            317,031 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions ......           55            826,867          4,203            99,584             486             22,868 
                             -----         ----------         ------         ---------          ------            ------- 
Total shares issued          7,506         10,562,937         68,266         1,332,228          17,143            339,899 
Shares redeemed  ....       (1,926)           (29,575)            --          (103,224)            ---            (19,496) 
                             -----         ----------         ------         ---------          ------            ------- 
Net increase ........        5,580         10,533,362         68,266         1,229,004          17,143            320,403 
                             =====         ==========         ======         =========          ======            =======
</TABLE>

<TABLE>
<CAPTION>
                                                                               ALLIANCE 
                                  ALLIANCE                   ALLIANCE        CONSERVATIVE                 ALLIANCE 
                              AGGRESSIVE STOCK           SMALL CAP GROWTH      INVESTORS              GROWTH INVESTORS 
                                  PORTFOLIO                 PORTFOLIO          PORTFOLIO                 PORTFOLIO 
                      --------------------------------- ----------------- -----------------  --------------------------------- 
                        YEAR ENDED    OCTOBER 2, 1996*     MAY 1, 1997*      MAY 1, 1997*      YEAR ENDED    OCTOBER 2, 1996* 
                       DECEMBER 31,          TO                 TO                TO          DECEMBER 31,          TO 
CLASS IB                   1997       DECEMBER 31, 1996 DECEMBER 31, 1997  DECEMBER 31, 1997      1997       DECEMBER 31, 1996 
- --------              -------------- -----------------  ----------------- -----------------  -------------- ----------------- 
<S>                   <C>            <C>                <C>               <C>                <C>            <C>
Shares sold .........    1,856,882         16,059           3,666,066           467,751         1,855,983         26,902 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions ......      175,796          1,035              91,565            20,199           130,747            571 
                         ---------         ------           ---------           -------         ---------         ------ 
Total shares issued      2,032,678         17,094           3,757,631           487,950         1,986,730         27,473 
Shares redeemed  ....      (15,597)           ---              (5,055)           (8,774)          (85,261)            (5) 
                         ---------         ------           ---------           -------         ---------         ------ 
Net increase ........    2,017,081         17,094           3,752,576           479,176         1,901,469         27,468 
                         =========         ======           =========           =======         =========         ======
</TABLE>

- ------------ 
* Commencement of operations. 

                                       85
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

6. Transactions with Affiliated Companies 

   An affiliated company is a company in which a Portfolio has ownership of 
at least 5% of the voting securities. Investments in companies which were 
affiliates during the year ended December 31, 1997 are summarized as follows: 

<TABLE>
<CAPTION>
                                            MARKET VALUE                                 MARKET VALUE                     REALIZED 
                                            DECEMBER 31,     PURCHASES       SALES       DECEMBER 31,    DIVIDEND           GAIN 
                                                1996          AT COST       AT COST          1997         INCOME           (LOSS) 
                                           -------------- -------------  ------------- --------------  ------------   ------------
<S>                                        <C>             <C>            <C>           <C>             <C>           <C>   
ALLIANCE COMMON STOCK PORTFOLIO: 
- --------------------------------
CBL & Associates Properties, Inc. (a)  ... $   27,872,550  $         --   $  1,365,000  $   24,865,250  $1,399,008    $    345,043 
Ceridian Corp ............................    148,432,500     5,701,500             --     174,774,688          --              -- 
Chris Craft Industries, Inc. (Class B)  ..     49,849,843            --             --      64,143,286          --              -- 
CompUSA, Inc. (a).........................     65,331,750    60,013,001    131,193,635              --          --      25,854,610 
Regency Realty Corp. (a)..................     16,372,125            --      9,420,426       3,563,381     762,216       3,605,448 
Teleport Communications Group, Inc. 
 (Class A) ...............................        610,000   216,341,430     50,817,405     220,103,625          --      30,473,635 
                                           --------------                              --------------  ------------   ------------ 
                                           $  308,468,768                               $  487,450,230  $2,161,224    $ 60,278,736 
                                           ==============                              ==============  ============   ============ 
ALLIANCE AGGRESSIVE STOCK PORTFOLIO: 
- ------------------------------------
Aames Financial Corp. (a) ................ $   39,907,350  $         --   $ 42,877,524  $           --  $   48,335    $ (9,329,592) 
AK Steel Holding Corp. (a) ...............     52,554,637    73,027,066    115,247,008       7,421,675   1,719,840       1,150,485 
Centocor, Inc. ...........................     66,044,550   153,361,306      1,564,875     167,463,625          --         538,805 
Circuit City Stores, Inc.-Carmax Group ...             --   114,969,960      6,657,086      56,346,300          --      (1,898,235) 
Comverse Technology, Inc. ................             --    82,646,377             --      72,520,500          --         431,918 
Continental Airlines, Inc. (Class B)  ....     47,587,125    95,672,700             --     213,588,375          --              -- 
Crompton & Knowles Corp. .................     65,534,700    34,325,930        614,460     137,800,000     261,900         292,418 
DT Industries, Inc. (a)...................     20,366,500    22,230,101     42,269,251              --      29,924      (3,199,546) 
Chancellor Media Corp. (Class A)(a) ......     62,782,500    26,261,011     97,120,056              --          --     108,624,669 
Harman International Industries, Inc. (a).     83,281,750    19,373,632     76,334,998              --     220,450     (15,768,300) 
Medimmune, Inc. ..........................     17,205,700       389,200         84,900      57,443,925          --         818,670 
Mohawk Industries, Inc. (a) ..............     27,068,800    19,900,747             --      69,103,125          --              -- 
National Steel Corp. (a)..................             --    28,264,493     28,264,495              --          --       3,035,056 
Nine West Group, Inc. (a).................    144,356,100    17,605,733    133,671,638              --          --      12,984,585 
Polymer Group, Inc. (a)...................     36,167,575            --     46,201,328              --          --     (22,064,281) 
Security Capital Group, Inc. (Class B)  ..             --    40,510,428             --      38,509,250          --              -- 
Suburban Lodges of America ...............     15,078,400     6,099,725      6,680,579      12,034,500          --       2,551,018 
Telephone & Data Systems, Inc. ...........    104,508,750    56,919,636     70,807,836     133,322,406     629,885      (3,646,115) 
Tommy Hilfiger Corp.......................     54,110,400    38,382,299      7,604,889      68,124,937          --      (1,608,315) 
Ultramar Diamond Shamrock Corp. (a) ......    132,338,671    12,303,736    104,934,966      34,750,125   4,075,705       6,800,077 
Xtra Corp. (a) ...........................     59,701,350    13,514,957     78,406,603              --     614,880      (6,280,053) 
                                           --------------                              --------------  ------------   ------------ 
                                           $1,028,594,858                               $1,068,428,743  $7,600,919    $ 73,433,264 
                                           ==============                              ==============  ============   ============ 
</TABLE>

- ------------ 
(a)    Holdings represented less than 5% of outstanding shares at December 31, 
       1997, although ownership was above 5% for a period of time during the 
       year. 

                                       86
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS 
December 31, 1997 

SELECTED DATA FOR A PORTFOLIO SHARE OUTSTANDING THROUGHOUT EACH PERIOD(c) 

ALLIANCE MONEY MARKET PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                    CLASS IA                                    CLASS IB 
                                            -------------------------------------------------------- -----------------------------
                                                                                                                       OCTOBER 2, 
                                                             YEAR ENDED DECEMBER 31,                    YEAR ENDED      1996 TO     
                                            --------------------------------------------------------   DECEMBER 31,   DECEMBER 31, 
                                               1997        1996       1995        1994       1993*         1997          1996       
                                            ---------- ----------  ---------- ----------  ---------- --------------   ------------
<S>                                           <C>         <C>        <C>         <C>        <C>           <C>           <C>       
Net asset value, beginning of period (a) ..   $10.17      $10.16     $10.14      $10.12     $10.11        $10.16        $10.16    
                                            ---------- ----------  ---------- ----------  ---------- --------------   ------------
 INCOME FROM INVESTMENT OPERATIONS:                                                                                               
 Net investment income.....................     0.54        0.54       0.57        0.41       0.30          0.52          0.11    
 Net realized and unrealized gain (loss)                                                                                          
  on investments...........................       --       (0.01)        --          --         --            --          0.01    
                                            ---------- ----------  ---------- ----------  ---------- --------------   ------------
 Total from investment operations..........     0.54        0.53       0.57        0.41       0.30          0.52          0.12    
                                            ---------- ----------  ---------- ----------  ---------- --------------   ------------
 LESS DISTRIBUTIONS:                                                                                                               
 Dividends from net investment income .....    (0.53)      (0.52)     (0.55)      (0.39)     (0.29)        (0.51)        (0.02)    
 Dividends in excess of net investment                                                                                             
  income...................................       --          --         --          --         --            --         (0.10)    
 Distributions from realized gains  .......    (0.00)         --         --          --         --         (0.00)           --     
                                            ---------- ----------  ---------- ----------  ---------- --------------   ------------ 
 Total dividends and distributions  .......    (0.53)      (0.52)     (0.55)      (0.39)     (0.29)        (0.51)        (0.12)    
                                            ---------- ----------  ---------- ----------  ---------- --------------   ------------ 
Net asset value, end of period.............   $10.18      $10.17     $10.16      $10.14     $10.12        $10.17        $10.16     
                                            ========== ==========  ========== ==========  ========== ==============   ============ 
Total return (d)...........................     5.42%       5.33%      5.74%       4.02%      3.00%         5.16%         1.29%    
                                            ========== ==========  ========== ==========  ========== ==============   ============ 
RATIOS/SUPPLEMENTAL DATA:                                                                                                          
Net assets, end of period (000's)..........  $449,960    $463,422   $386,691    $325,391   $248,460      $123,675       $3,184     
Ratio of expenses to average net assets ...     0.39%       0.43%      0.44%       0.42%      0.42%         0.63%         0.67% (b)
Ratio of net investment income to average                                                                                          
 net assets................................     5.28%       5.17%      5.53%       4.01%      2.91%         5.02%         4.94% (b)
</TABLE>                                                        

ALLIANCE INTERMEDIATE GOVERNMENT SECURITIES PORTFOLIO(e): 

<TABLE>
<CAPTION>
                                                                   CLASS IA                           CLASS IB 
                                            ----------------------------------------------------- -------------- 
                                                                                                    MAY 1, 1997 
                                                           YEAR ENDED DECEMBER 31,                       TO     
                                            -----------------------------------------------------   DECEMBER 31,
                                               1997       1996       1995      1994       1993*         1997    
                                            ---------- ---------  --------- ---------  ---------- -------------- 
<S>                                           <C>        <C>        <C>       <C>        <C>           <C>    
Net asset value, beginning of period (a) ..   $ 9.29     $ 9.47     $ 8.87    $10.08     $10.53        $ 9.27 
                                            ---------- ---------  --------- ---------  ---------- -------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income.....................     0.53       0.54       0.58      0.65       0.59          0.32 
 Net realized and unrealized gain (loss) 
  on investments...........................     0.13      (0.19)      0.57     (1.08)      0.51          0.22 
                                            ---------- ---------  --------- ---------  ---------- -------------- 
 Total from investment operations..........     0.66       0.35       1.15     (0.43)      1.10          0.54 
                                            ---------- ---------  --------- ---------  ---------- -------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income .....    (0.51)     (0.53)     (0.55)    (0.78)     (0.68)        (0.38) 
 Distributions from realized gains ........       --         --         --        --      (0.87)           -- 
                                            ---------- ---------  --------- ---------  ---------- -------------- 
 Total dividends and distributions ........    (0.51)     (0.53)     (0.55)    (0.78)     (1.55)        (0.38) 
                                            ---------- ---------  --------- ---------  ---------- -------------- 
Net asset value, end of period.............   $ 9.44     $ 9.29     $ 9.47    $ 8.87     $10.08        $ 9.43 
                                            ========== =========  ========= =========  ========== ============== 
Total return (d)...........................     7.29%      3.78%     13.33%    (4.37)%    10.58%         5.83% 
                                            ========== =========  ========= =========  ========== ============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)..........  $115,114    $88,384   $71,780    $48,518   $158,511       $5,052 
Ratio of expenses to average net assets ...     0.55%      0.56%      0.57%     0.56%      0.53%         0.81%(b) 
Ratio of net investment income to average 
 net assets................................     5.61%      5.73%      6.15%     6.75%      5.43%         5.15%(b) 
Portfolio turnover rate....................      285%       318%       255%      133%       254%          285% 
</TABLE>
                                       87
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
December 31, 1997 

ALLIANCE QUALITY BOND PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                     CLASS IA 
                                                                   --------------------------------------------- 
                                                                              YEAR ENDED DECEMBER 31,             OCTOBER 1, 1993 
                                                                   ---------------------------------------------         TO       
                                                                      1997        1996       1995        1994    DECEMBER 31, 1993
                                                                   ---------- ----------  ---------- ----------  -----------------
<S>                                                                  <C>         <C>        <C>         <C>           <C>         
Net asset value, beginning of period (a)..........................   $ 9.49      $ 9.61     $ 8.72      $ 9.82        $  10.00    
                                                                   ---------- ----------  ---------- ----------  -----------------
 INCOME FROM INVESTMENT OPERATIONS:                                                                                               
 Net investment income............................................     0.60        0.57       0.57        0.66            0.11    
 Net realized and unrealized gain (loss) on investments and                                                                       
  foreign currency transactions...................................     0.24       (0.07)      0.88       (1.16)          (0.16)   
                                                                   ---------- ----------  ---------- ----------  -----------------
 Total from investment operations.................................     0.84        0.50       1.45       (0.50)          (0.05)   
                                                                   ---------- ----------  ---------- ----------  -----------------
 LESS DISTRIBUTIONS:                                                                                                              
 Dividends from net investment income.............................    (0.59)      (0.60)     (0.56)      (0.55)          (0.12)   
 Dividends in excess of net investment income.....................       --       (0.02)        --          --              --    
 Distributions in excess of realized gains........................       --          --         --          --           (0.01)   
 Tax return of capital distributions..............................       --          --         --       (0.05)             --    
                                                                   ---------- ----------  ---------- ----------  -----------------
 Total dividends and distributions................................    (0.59)      (0.62)     (0.56)      (0.60)          (0.13)   
                                                                   ---------- ----------  ---------- ----------  -----------------
Net asset value, end of period....................................   $ 9.74      $ 9.49     $ 9.61      $ 8.72        $   9.82    
                                                                   ========== ==========  ========== ==========  =================
Total return (d)..................................................     9.14%       5.36%     17.02%      (5.10)%         (0.51)%  
                                                                   ========== ==========  ========== ==========  =================
RATIOS/SUPPLEMENTAL DATA:                                                                                                         
Net assets, end of period (000's).................................  $203,233    $155,023   $157,443    $127,575       $104,832    
Ratio of expenses to average net assets...........................     0.57%       0.59%      0.59%       0.59%           0.69%(b)
Ratio of net investment income to average net assets .............     6.19%       6.06%      6.13%       7.17%           4.62%(b)
Portfolio turnover rate...........................................      374%        431%       411%        222%             77%   
</TABLE>                                                          

ALLIANCE HIGH YIELD PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                   CLASS IA                                   CLASS IB 
                                            ------------------------------------------------------ -----------------------------
                                                                                                                    OCTOBER 2, 
                                                            YEAR ENDED DECEMBER 31,                   YEAR ENDED      1996 TO   
                                            ------------------------------------------------------   DECEMBER 31,  DECEMBER 31, 
                                               1997        1996       1995       1994      1993*         1997          1996     
                                            ---------- ----------  ---------- ---------  --------- -------------- --------------
<S>                                           <C>         <C>        <C>        <C>        <C>          <C>           <C>       
Net asset value, beginning of period (a)  .   $10.02      $ 9.64     $ 8.91     $10.08     $ 9.15       $10.01        $10.25    
                                            ---------- ----------  ---------- ---------  --------- -------------- --------------
 INCOME FROM INVESTMENT OPERATIONS:                                                                                             
 Net investment income.....................     1.04        1.02       0.98       0.89       0.94         1.05          0.19    
 Net realized and unrealized gain (loss)                                                                                        
  on investments ..........................     0.75        1.07       0.73      (1.17)      1.10         0.71          0.15    
                                            ---------- ----------  ---------- ---------  --------- -------------- --------------
 Total from investment operations..........     1.79        2.09       1.71      (0.28)      2.04         1.76          0.34    
                                            ---------- ----------  ---------- ---------  --------- -------------- --------------
 LESS DISTRIBUTIONS:                                                                                                            
 Dividends from net investment income .....    (0.97)      (0.98)     (0.94)     (0.88)     (0.92)       (0.95)        (0.03)   
 Dividends in excess of net investment                                                                                          
  income...................................       --       (0.03)     (0.04)     (0.01)        --           --         (0.25)   
 Distributions from realized gains ........    (0.43)      (0.70)        --         --      (0.19)       (0.43)        (0.01)   
 Distributions in excess of realized                                                                                            
  gains....................................       --          --         --         --         --           --         (0.29)   
                                            ---------- ----------  ---------- ---------  --------- -------------- --------------
 Total dividends and distributions ........    (1.40)      (1.71)     (0.98)     (0.89)     (1.11)       (1.38)        (0.58)   
                                            ---------- ----------  ---------- ---------  --------- -------------- --------------
Net asset value, end of period.............   $10.41      $10.02     $ 9.64     $ 8.91     $10.08       $10.39        $10.01    
                                            ========== ==========  ========== =========  ========= ============== ==============
Total return (d)...........................    18.48%      22.89%     19.92%     (2.79)%    23.15%       18.19%         3.32%   
                                            ========== ==========  ========== =========  ========= ============== ==============
RATIOS/SUPPLEMENTAL DATA:                                                                                                       
Net assets, end of period (000's)..........  $355,473    $199,360   $118,129    $73,895   $67,169      $66,338        $  685    
Ratio of expenses to average net assets  ..     0.62%       0.59%      0.60%      0.61%      0.63%        0.88%         0.82%(b)
Ratio of net investment income to average                                                                                       
 net assets................................     9.82%       9.93%     10.34%      9.23%      9.52%        9.76%         8.71%(b)
Portfolio turnover rate ...................[PAGE 88]   390%   485%      350%       248%       280%         390%          485%   
</TABLE>                                                          

                                       88
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
December 31, 1997 

ALLIANCE GROWTH AND INCOME PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                           CLASS IA                                CLASS IB 
                                                -------------------------------------------------------------  -----------------
                                                          YEAR ENDED DECEMBER 31,            OCTOBER 1, 1993      MAY 1, 1997   
                                                ------------------------------------------         TO                TO         
                                                   1997        1996       1995      1994    DECEMBER 31, 1993  DECEMBER 31, 1997
                                                ---------- ----------  --------- ---------  -----------------  ----------------- 
<S>                                              <C>         <C>        <C>        <C>            <C>               <C>        
Net asset value, beginning of period (a).......  $  13.01    $  11.70   $  9.70    $  9.95        $10.00            $    13.42 
                                                ---------- ----------  --------- ---------  -----------------    ---------------
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income.........................      0.15        0.24      0.33       0.31          0.03                  0.05 
 Net realized and unrealized gain (loss) on 
  investments..................................      3.30        2.05      1.97      (0.36)        (0.06)                 2.91 
                                                ---------- ----------  --------- ---------  -----------------    ---------------
 Total from investment operations..............      3.45        2.29      2.30      (0.05)        (0.03)                 2.96 
                                                ---------- ----------  --------- ---------  -----------------    ---------------
 LESS DISTRIBUTIONS: 
 Dividends from net investment income..........     (0.15)      (0.23)    (0.30)     (0.20)        (0.02)                (0.09) 
 Dividends in excess of net investment income .        --          --        --         --         (0.00)                   -- 
 Distributions from realized gains.............     (0.93)      (0.75)       --         --            --                 (0.93) 
 Tax return of capital distributions...........        --          --        --         --         (0.00)                   -- 
                                                ---------- ----------  --------- ---------  -----------------    ---------------
 Total dividends and distributions.............     (1.08)      (0.98)    (0.30)     (0.20)        (0.02)                (1.02) 
                                                ---------- ----------  --------- ---------  -----------------    ---------------
Net asset value, end of period.................  $  15.38    $  13.01   $ 11.70    $  9.70        $ 9.95            $    15.36 
                                                ========== ==========  ========= =========  =================    ===============
Total return (d)...............................     26.90%      20.09%    24.07%     (0.58)%       (0.25)%               22.41% 
                                                ========== ==========  ========= =========  =================    ===============
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)..............  $555,059    $232,080   $98,053    $31,522        $1,456               $32,697 
Ratio of expenses to average net assets .......      0.58%       0.58%     0.60%      0.78%         2.70%(b)              0.83%(b) 
Ratio of net investment income to average
 net assets ...................................      0.99%       1.94%     3.11%      3.13%         1.12%(b)              0.43%(b) 
Portfolio turnover rate .......................        79%         88%       65%        52%           48%                   79% 
Average commission rate paid (f)...............  $ 0.0586    $ 0.0604        --         --            --               $0.0586 
</TABLE>

ALLIANCE EQUITY INDEX PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                 CLASS IA                            CLASS IB 
                                                           ---------------------------------------------------- ----------------- 
                                                                YEAR ENDED DECEMBER 31,         MARCH 1, 1994      MAY 1, 1997   
                                                           ----------------------------------        TO                 TO        
                                                              1997        1996       1995     DECEMBER 31, 1994 DECEMBER 31, 1997
                                                           ---------- ----------  ---------- -----------------  ----------------- 
<S>                                                         <C>         <C>        <C>             <C>               <C>     
Net asset value, beginning of period (a) .................  $  15.16    $  13.13   $   9.87        $ 10.00           $ 16.35 
                                                           ---------- ----------  ---------- -----------------  ----------------- 
   
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income....................................      0.26        0.27       0.26           0.20              0.14 
 Net realized and unrealized gain (loss) on investments 
  and foreign currency transactions ......................      4.64        2.65       3.32          (0.09)             3.48 
                                                           ---------- ----------  ---------- -----------------  ----------------- 
   
 Total from investment operations.........................      4.90        2.92       3.58           0.11              3.62 
                                                           ---------- ----------  ---------- -----------------  ----------------- 
   
 LESS DISTRIBUTIONS: 
 Dividends from net investment income.....................     (0.25)      (0.25)     (0.22)         (0.20)            (0.17) 
 Distributions from realized gains........................     (0.07)      (0.64)     (0.09)         (0.03)            (0.07) 
 Distributions in excess of realized gains................        --          --      (0.01)         (0.01)               -- 
                                                           ---------- ----------  ---------- -----------------  ----------------- 
   
 Total dividends and distributions........................     (0.32)      (0.89)     (0.32)         (0.24)            (0.24) 
                                                           ---------- ----------  ---------- -----------------  ----------------- 
   
Net asset value, end of period............................  $  19.74    $  15.16   $  13.13        $  9.87           $ 19.73 
                                                           ========== ==========  ========== =================  ================= 
   
Total return (d)..........................................     32.58%      22.39%     36.48%          1.08%            22.28% 
                                                           ========== ==========  ========== =================  ================= 
   
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's).........................  $943,631    $386,249   $165,785        $36,748           $   110 
Ratio of expenses to average net assets...................      0.37%       0.39%      0.48%          0.49%(b)          0.62%(b) 
Ratio of net investment income to average net assets .....      1.46%       1.91%      2.16%          2.42%(b)          1.10%(b) 
Portfolio turnover rate...................................         3%         15%         9%             7%                3% 
Average commission rate paid (f)..........................  $ 0.0309    $ 0.0306         --             --           $0.0309 
</TABLE>
                                       89
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
December 31, 1997 

ALLIANCE COMMON STOCK PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                        CLASS IA                              
                                           ------------------------------------------------------------------ 
                                                                                                              
                                                                 YEAR ENDED DECEMBER 31,                       
                                           ------------------------------------------------------------------  
                                               1997          1996         1995          1994         1993*     
                                           ------------ ------------  ------------ ------------  ------------ 
<S>                                         <C>           <C>          <C>           <C>          <C>         
Net asset value, beginning of period (a) .  $    18.23    $    16.48   $    13.36    $    14.65   $    13.49  
                                           ------------ ------------  ------------ ------------  ------------ 
 INCOME FROM INVESTMENT OPERATIONS:                                                                           
 Net investment income....................        0.14          0.15         0.20          0.20         0.23  
 Net realized and unrealized gain (loss)                                                                      
  on investments and foreign currency                                                                         
  transactions............................        5.12          3.73         4.12         (0.51)        3.10  
                                           ------------ ------------  ------------ ------------  ------------ 
 Total from investment operations ........        5.26          3.88         4.32         (0.31)        3.33  
                                           ------------ ------------  ------------ ------------  ------------ 
 LESS DISTRIBUTIONS:                                                                                          
 Dividends from net investment income ....       (0.11)        (0.15)       (0.20)        (0.19)       (0.23) 
 Dividends in excess of net investment                                                                        
  income..................................          --            --        (0.02)        (0.01)       (0.00) 
 Distributions from realized gains .......       (1.77)        (1.76)       (0.95)        (0.77)       (1.94) 
 Distributions in excess of realized                                                                          
  gains...................................          --         (0.22)       (0.03)           --           --  
 Tax return of capital distributions .....          --            --           --         (0.01)          --  
                                           ------------ ------------  ------------ ------------  ------------ 
 Total dividends and distributions .......       (1.88)        (2.13)       (1.20)        (0.98)       (2.17) 
                                           ------------ ------------  ------------ ------------  ------------ 
Net asset value, end of period............  $    21.61    $    18.23   $    16.48    $    13.36   $    14.65  
                                           ============ ============  ============ ============  ============ 
Total return (d)..........................       29.40%        24.28%       32.45%        (2.14)%      24.84% 
                                           ============ ============  ============ ============  ============ 
RATIOS/SUPPLEMENTAL DATA:                                                                                     
Net assets, end of period (000's) ........  $9,331,994    $6,625,390   $4,879,677    $3,466,245   $3,125,128  
Ratio of expenses to average net assets ..        0.39%         0.38%        0.38%         0.38%        0.38% 
Ratio of net investment income to average                                                                     
 net assets...............................        0.69%         0.85%        1.27%         1.40 %       1.55% 
Portfolio turnover rate...................          52%           55%          61%           52%          82%  
Average commission rate paid (f)..........  $   0.0579    $   0.0565           --            --           --   
</TABLE>                                                            

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                      CLASS IB           
                                           ----------------------------  
                                                            OCTOBER 2,   
                                              YEAR ENDED      1996 TO    
                                             DECEMBER 31,  DECEMBER 31,  
                                                 1997          1996      
                                           --------------  ------------  
<S>                                            <C>            <C>        
Net asset value, beginning of period (a) .     $  18.22       $ 17.90    
                                           --------------  ------------  
 INCOME FROM INVESTMENT OPERATIONS:                                      
 Net investment income....................         0.10          0.02    
 Net realized and unrealized gain (loss)                                 
  on investments and foreign currency                                    
  transactions............................         5.11          1.52    
                                           --------------  ------------  
 Total from investment operations ........         5.21          1.54    
                                           --------------  ------------  
 LESS DISTRIBUTIONS:                                                     
 Dividends from net investment income ....        (0.08)        (0.00)   
 Dividends in excess of net investment                                   
  income..................................           --         (0.03)   
 Distributions from realized gains .......        (1.77)        (0.16)   
 Distributions in excess of realized                                     
  gains...................................           --         (1.03)   
 Tax return of capital distributions .....           --            --    
                                           --------------  ------------  
 Total dividends and distributions .......        (1.85)        (1.22)   
                                           --------------  ------------  
Net asset value, end of period............     $  21.58       $ 18.22    
                                           ==============  ============  
Total return (d)..........................        29.07%         8.49%   
                                           ==============  ============  
RATIOS/SUPPLEMENTAL DATA:                                                
Net assets, end of period (000's) ........     $228,780       $ 1,244    
Ratio of expenses to average net assets ..         0.64%         0.63%(b) 
Ratio of net investment income to average                                
 net assets...............................         0.46%         0.61%(b) 
Portfolio turnover rate...................           52%           55%   
Average commission rate paid (f)..........     $ 0.0579       $0.0565    
</TABLE>                                   

ALLIANCE GLOBAL PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                    CLASS IA                                    CLASS IB 
                                           ---------------------------------------------------------- ---------------------------- 
                                                                                                                       OCTOBER 2, 
                                                             YEAR ENDED DECEMBER 31,                     YEAR ENDED     1996 TO   
                                           ----------------------------------------------------------   DECEMBER 31,  DECEMBER 31, 
                                               1997         1996       1995        1994       1993*         1997         1996      
                                           ------------ ----------  ---------- ----------  ---------- -------------- ------------- 
<S>                               <C>      <C>          <C>         <C>        <C>         <C>        <C>            <C>           
Net asset value, beginning of period (a) .     16.92       $15.74     $13.87      $13.62     $11.41        $16.91       $ 16.57    
                                           ------------ ----------  ---------- ----------  ---------- -------------- ------------- 
 INCOME FROM INVESTMENT OPERATIONS:                                                                                                
 Net investment income....................      0.17         0.21       0.26        0.20       0.08          0.12          0.02    
 Net realized and unrealized gain (loss)                                                                                           
  on investments and foreign currency                                                                                              
  transactions............................      1.75         2.05       2.32        0.52       3.58          1.76          0.81    
                                           ------------ ----------  ---------- ----------  ---------- -------------- ------------- 
 Total from investment operations ........      1.92         2.26       2.58        0.72       3.66          1.88          0.83    
                                           ------------ ----------  ---------- ----------  ---------- -------------- ------------- 
 LESS DISTRIBUTIONS:                                                                                                               
 Dividends from net investment income ....     (0.36)       (0.21)     (0.25)      (0.17)     (0.15)        (0.33)           --    
 Dividends in excess of net investment                                                                                             
  income..................................        --        (0.08)        --          --         --            --         (0.11)   
 Distributions from realized gains .......     (1.19)       (0.79)     (0.42)      (0.28)     (1.30)        (1.19)        (0.10)   
 Distributions in excess of realized                                                                                               
  gains...................................        --           --      (0.03)      (0.00)     (0.00)           --         (0.28)   
 Tax return of capital distributions .....        --        (0.00)     (0.01)      (0.02)        --            --         (0.00)   
                                           ------------ ----------  ---------- ----------  ---------- -------------- ------------- 
 Total dividends and distributions .......     (1.55)       (1.08)     (0.71)      (0.47)     (1.45)        (1.52)        (0.49)   
                                           ------------ ----------  ---------- ----------  ---------- -------------- ------------- 
Net asset value, end of period............  $  17.29     $  16.92   $  15.74    $  13.87   $  13.62      $ 17.27       $ 16.91    
                                           ============ ==========  ========== ==========  ========== ============== ============= 
Total return (d)..........................     11.66%       14.60%     18.81%       5.23 %    32.09%       11.38%         4.98%   
                                           ============ ==========  ========== ==========  ========== ============== ============= 
RATIOS/SUPPLEMENTAL DATA:                                                                                                          
Net assets, end of period (000's) ........  $1,203,867    $997,041   $686,140    $421,698   $141,257      $21,520       $   290    
Ratio of expenses to average net assets ..        0.69%       0.60%      0.61%       0.69%      0.84%        0.97%         0.86%(b)
Ratio of net investment income to average                                                                                          
 net assets...............................        0.97%       1.28%      1.76%       1.41 %     0.62%        0.67%         0.48%(b)
Portfolio turnover rate...................          57%         59%        67%         71%       150%          57%           59%   
Average commission rate paid (f)..........  $   0.0412    $ 0.0418         --          --         --      $0.0412       $0.0418    
</TABLE>                                                          

                                       90
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
December 31, 1997 

ALLIANCE INTERNATIONAL PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                   CLASS IA                      CLASS IB 
                                                                  ----------------------------------------- ----------------- 
                                                                  YEAR ENDED DECEMBER 31,   APRIL 3, 1995      MAY 1, 1997   
                                                                  -----------------------         TO               TO         
                                                                      1997        1996    DECEMBER 31, 1995 DECEMBER 31, 1997
                                                                   ---------- ----------  ----------------- ----------------- 
<S>                                                                  <C>         <C>            <C>               <C>    
Net asset value, beginning of period (a) .........................   $11.50      $10.87         $10.00            $11.39 
                                                                   ---------- ----------  ----------------- ----------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income............................................     0.10        0.13           0.14              0.02 
 Net realized and unrealized gain (loss) on investments and 
  foreign currency transactions ..................................    (0.45)       0.94           0.98             (0.31) 
                                                                   ---------- ----------  ----------------- ----------------- 
 Total from investment operations.................................    (0.35)       1.07           1.12             (0.29) 
                                                                   ---------- ----------  ----------------- ----------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income.............................    (0.32)      (0.10)         (0.07)            (0.28) 
 Dividends in excess of net investment income.....................       --       (0.09)         (0.13)               -- 
 Distributions from realized gains................................    (0.56)      (0.25)         (0.05)            (0.56) 
                                                                   ---------- ----------  ----------------- ----------------- 
 Total dividends and distributions................................    (0.88)      (0.44)         (0.25)            (0.84) 
                                                                   ---------- ----------  ----------------- ----------------- 
Net asset value, end of period....................................   $10.27      $11.50         $10.87            $10.26 
                                                                   ========== ==========  ================= ================= 
Total return (d)..................................................    (2.98)%      9.82%         11.29%            (2.54)% 
                                                                   ========== ==========  ================= ================= 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's).................................  $190,611    $151,907       $28,684             $3,286 
Ratio of expenses to average net assets...........................     1.08%       1.06%          1.03%(b)          1.38%(b) 
Ratio of net investment income to average net assets .............     0.83%       1.10%          1.71%(b)          0.20%(b) 
Portfolio turnover rate...........................................       59%         48%            56%               59% 
Average commission rate paid (f)..................................   $0.0294    $0.0251           --              $0.0294 
</TABLE>

ALLIANCE AGGRESSIVE STOCK PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                       CLASS IA                              
                                          ------------------------------------------------------------------ 
                                                                                                             
                                                                YEAR ENDED DECEMBER 31,                      
                                          ------------------------------------------------------------------ 
                                              1997          1996         1995          1994         1993*    
                                          ------------ ------------  ------------ ------------  ------------ 
<S>                                       <C>          <C>           <C>          <C>           <C>          
Net asset value, beginning of period                                                                         
 (a).....................................    $35.85        $35.68       $30.63        $31.89       $29.81    
                                          ------------ ------------  ------------ ------------  ------------ 
 INCOME FROM INVESTMENT OPERATIONS:                                                                          
 Net investment income...................      0.04          0.09         0.10          0.04         0.09    
 Net realized and unrealized gain (loss)                                                                     
  on investments.........................      3.71          7.52         9.54         (1.26)        4.91    
                                          ------------ ------------  ------------ ------------  ------------ 
 Total from investment operations .......      3.75          7.61         9.64         (1.22)        5.00    
                                          ------------ ------------  ------------ ------------  ------------ 
 LESS DISTRIBUTIONS:                                                                                         
 Dividends from net investment income ...     (0.05)        (0.09)       (0.10)        (0.04)       (0.09)   
 Dividends in excess of net investment                                                                       
  income.................................        --         (0.00)          --            --           --    
 Distributions from realized gains ......     (3.33)        (7.33)       (4.49)           --        (2.75)   
 Distributions in excess of realized                                                                         
  gains..................................        --         (0.02)          --            --        (0.07)   
 Tax return of capital distributions ....        --            --           --         (0.00)       (0.01)   
                                          ------------ ------------  ------------ ------------  ------------ 
 Total dividends and distributions ......     (3.38)        (7.44)       (4.59)        (0.04)       (2.92)   
                                          ------------ ------------  ------------ ------------  ------------ 
Net asset value, end of period...........    $36.22        $35.85       $35.68        $30.63       $31.89    
                                          ============ ============  ============ ============  ============ 
Total return (d).........................     10.94%        22.20%       31.63%        (3.81)%      16.77%   
                                          ============ ============  ============ ============  ============ 
RATIOS/SUPPLEMENTAL DATA:                                                                                    
Net assets, end of period (000's) .......  $4,589,771    $3,865,256   $2,700,515    $1,832,164   $1,557,332  
Ratio of expenses to average net assets .      0.54%         0.48%        0.49%         0.49%        0.49%   
Ratio of net investment income (loss) to                                                                     
 average net assets......................      0.11%         0.24%        0.28%         0.12 %       0.28%   
Portfolio turnover rate..................       123%          108%         127%           92%          89%   
Average commission rate paid (f) ........    $0.0571      $0.0263              --           --            -- 
</TABLE>                                                       

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 
<PAGE>

<TABLE>
<CAPTION>
                                                       CLASS IB          
                                           ----------------------------  
                                                             OCTOBER 2,  
                                              YEAR ENDED       1996 TO   
                                             DECEMBER 31,   DECEMBER 31, 
                                                 1997           1996     
                                           -------------- -------------  
<S>                                        <C>               <C>         
Net asset value, beginning of period                                     
 (a).....................................       $35.83       $37.28      
                                           -------------- -------------  
 INCOME FROM INVESTMENT OPERATIONS:                                      
 Net investment income...................        (0.11)       (0.01)     
 Net realized and unrealized gain (loss)                                 
  on investments.........................         3.77         0.85      
                                           -------------- -------------  
 Total from investment operations .......         3.66         0.84      
                                           -------------- -------------  
 LESS DISTRIBUTIONS:                                                     
 Dividends from net investment income ...        (0.03)          --      
 Dividends in excess of net investment                                   
  income.................................           --        (0.02)     
 Distributions from realized gains ......        (3.33)       (0.23)     
 Distributions in excess of realized                                     
  gains..................................           --        (2.04)     
 Tax return of capital distributions ....           --           --      
                                           -------------- -------------  
 Total dividends and distributions ......        (3.36)       (2.29)     
                                           -------------- -------------  
Net asset value, end of period...........       $36.13       $35.83      
                                           ============== =============  
Total return (d).........................        10.66%        2.32%     
                                           ============== =============  
RATIOS/SUPPLEMENTAL DATA:                                                
Net assets, end of period (000's) .......      $73,486      $   613      
Ratio of expenses to average net assets .         0.81%        0.73% (b) 
Ratio of net investment income (loss) to                                 
 average net assets......................        (0.28)%      (0.10)%(b) 
Portfolio turnover rate..................          123%         108%     
Average commission rate paid (f) ........      $0.0571      $0.0263      
</TABLE>                                   

                                       91
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
December 31, 1997 

ALLIANCE SMALL CAP GROWTH PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                 CLASS IA          CLASS IB 
                                                            ----------------- ----------------- 
                                                               MAY 1, 1997        MAY 1, 1997 
                                                                    TO                TO 
                                                            DECEMBER 31, 1997  DECEMBER 31, 1997 
                                                            ----------------- ----------------- 
<S>                                                         <C>               <C>
Net asset value, beginning of period (a) ..................       $10.00            $10.00 
                                                            ----------------- ----------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income.....................................         0.01             (0.01) 
 Net realized and unrealized gain on investments  .........         2.65              2.65 
                                                            ----------------- ----------------- 
 Total from investment operations..........................         2.66              2.64 
                                                            ----------------- ----------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income......................        (0.01)            (0.00) 
 Distributions from realized gains.........................        (0.30)            (0.30) 
                                                            ----------------- ----------------- 
 Total dividends and distributions.........................        (0.31)            (0.30) 
                                                            ----------------- ----------------- 
Net asset value, end of period.............................       $12.35            $12.34 
                                                            ================= ================= 
Total return (d)...........................................        26.74%            26.57% 
                                                            ================= ================= 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)..........................       $94,676           $46,324 
Ratio of expenses to average net assets....................         0.95%(b)          1.15% (b) 
Ratio of net investment income (loss) to average net 
 assets....................................................         0.10%(b)         (0.12)%(b) 
Portfolio turnover rate....................................           96%               96% 
Average commission rate paid...............................      $0.0488            $0.0488 
</TABLE>

ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                              CLASS IA                              CLASS IB 
                                                      -------------------------------------------------------- ----------------- 
                                                                       YEAR ENDED DECEMBER 31,                    MAY 1, 1997   
                                                      --------------------------------------------------------       TO         
                                                         1997        1996       1995        1994       1993*   DECEMBER 31, 1997
                                                      ---------- ----------  ---------- ----------  ---------- ----------------- 
<S>                                                     <C>         <C>        <C>         <C>        <C>            <C>    
Net asset value, beginning of period (a).............   $11.29      $11.52     $10.15      $11.12     $10.94         $11.29 
                                                      ---------- ----------  ---------- ----------  ---------- ----------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income...............................     0.49        0.50       0.60        0.55       0.52           0.31 
 Net realized and unrealized gain (loss) on 
  investments and foreign currency transactions  ....     0.97        0.07       1.43       (1.00)      0.65           1.01 
                                                      ---------- ----------  ---------- ----------  ---------- ----------------- 
 Total from investment operations....................     1.46        0.57       2.03       (0.45)      1.17           1.32 
                                                      ---------- ----------  ---------- ----------  ---------- ----------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income................    (0.49)      (0.51)     (0.59)      (0.52)     (0.50)         (0.36) 
 Dividends in excess of net investment income .......       --          --         --          --      (0.00)            -- 
 Distributions from realized gains...................    (0.37)      (0.27)     (0.07)         --      (0.49)         (0.37) 
 Distributions in excess of realized gains ..........       --       (0.02)        --          --         --             -- 
                                                      ---------- ----------  ---------- ----------  ---------- ----------------- 
 Total dividends and distributions...................    (0.86)      (0.80)     (0.66)      (0.52)     (0.99)         (0.73) 
                                                      ---------- ----------  ---------- ----------  ---------- ----------------- 
Net asset value, end of period.......................   $11.89      $11.29     $11.52      $10.15     $11.12         $11.88 
                                                      ========== ==========  ========== ==========  ========== ================= 
Total return (d).....................................    13.25%       5.21%     20.40%      (4.10)%    10.76%         11.84% 
                                                      ========== ==========  ========== ==========  ========== ================= 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)....................  $307,847    $282,402   $252,101    $173,691   $114,418        $5,694 
Ratio of expenses to average net assets..............     0.57%       0.61%      0.59%       0.59%      0.60%          0.80%(b) 
Ratio of net investment income to average net 
 assets..............................................     4.17%       4.48%      5.48%       5.22%      4.49%          3.82%(b) 
Portfolio turnover rate..............................      206%        181%       287%        228%       178%           206% 
Average commission rate paid (f).....................   $0.0413    $0.0488       --          --         --           $0.0413 
</TABLE>

                                       92
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
December 31, 1997 

ALLIANCE BALANCED PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                        CLASS IA 
                                           ------------------------------------------------------------------
                                                                YEAR ENDED DECEMBER 31, 
                                           ------------------------------------------------------------------
                                               1997          1996         1995          1994         1993*   
                                           ------------ ------------  ------------ ------------  ------------
<S>                                           <C>           <C>          <C>           <C>        <C>        
Net asset value, beginning of period (a) .    $16.64        $16.76       $14.87        $16.67     $    16.19 
                                           ------------ ------------  ------------ ------------  ------------
 INCOME FROM INVESTMENT OPERATIONS:                                                                          
 Net investment income....................      0.58          0.53         0.54          0.45           0.50 
 Net realized and unrealized gain (loss)                                                                     
  on investments and foreign currency                                                                        
  transactions............................      1.86          1.31         2.36         (1.78)          1.46 
                                           ------------ ------------  ------------ ------------  ------------
 Total from investment operations ........      2.44          1.84         2.90         (1.33)          1.96 
                                           ------------ ------------  ------------ ------------  ------------
 LESS DISTRIBUTIONS:                                                                                         
 Dividends from net investment income ....     (0.59)        (0.53)       (0.54)        (0.44)         (0.50)
 Dividends in excess of net investment                                                                       
  income..................................        --            --           --         (0.03)            -- 
 Distributions from realized gains .......     (0.91)        (1.40)       (0.47)           --          (0.95)
 Distributions in excess of realized                                                                         
  gains...................................        --         (0.03)          --            --          (0.03)
 Tax return of capital distributions .....        --            --           --         (0.00)            -- 
                                           ------------ ------------  ------------ ------------  ------------
 Total dividends and distributions .......     (1.50)        (1.96)       (1.01)        (0.47)         (1.48)
                                           ------------ ------------  ------------ ------------  ------------
Net asset value, end of period............    $17.58        $16.64       $16.76        $14.87     $    16.67 
                                           ============ ============  ============ ============  ============
Total return (d)..........................     15.06%        11.68%       19.75%        (8.02)%        12.28%
                                           ============ ============  ============ ============  ============
RATIOS/SUPPLEMENTAL DATA:                                                                                    
Net assets, end of period (000's) ........  $1,724,089    $1,637,856   $1,523,142    $1,329,820   $1,364,640 
Ratio of expenses to average net assets ..      0.45%         0.41%        0.40%         0.39%          0.39%
Ratio of net investment income to average                                                                    
 net assets...............................      3.30%         3.15%        3.33%         2.87%          2.99%
Portfolio turnover rate...................       146%          177%         186%          115%            99%
Average commission rate paid (f)..........    $0.0409      $0.0516           --            --             --  
                                                                                                 
</TABLE>
ALLIANCE GROWTH INVESTORS PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                      CLASS IA 
                                           ------------------------------------------------------------
                                                               YEAR ENDED DECEMBER 31, 
                                           ------------------------------------------------------------
                                               1997          1996        1995        1994       1993*
                                           ------------ ------------  ---------- ----------  ----------
<S>                                           <C>           <C>         <C>         <C>      
Net asset value, beginning of period (a) .    $17.20        $17.68      $14.66      $15.61    $  14.69 
                                           ------------ ------------  ---------- ----------  ----------
 INCOME FROM INVESTMENT OPERATIONS:                                                                    
 Net investment income....................      0.41          0.40        0.57        0.50        0.43 
 Net realized and unrealized gain (loss)                                                               
  on investments and foreign currency                                                                  
  transactions............................      2.43          1.66        3.24       (0.98)       1.79 
                                           ------------ ------------  ---------- ----------  ----------
 Total from investment operations ........      2.84          2.06        3.81       (0.48)       2.22 
                                           ------------ ------------  ---------- ----------  ----------
 LESS DISTRIBUTIONS:                                                                                   
 Dividends from net investment income ....     (0.46)        (0.40)      (0.54)      (0.46)      (0.42)
 Dividends in excess of net investment                                                                 
  income..................................        --         (0.03)      (0.01)      (0.01)         -- 
 Distributions from realized gains .......     (1.03)        (2.10)      (0.24)         --       (0.88)
 Distributions in excess of realized                                                                   
  gains...................................        --         (0.01)         --          --          -- 
                                           ------------ ------------  ---------- ----------  ----------
 Total dividends and distributions .......     (1.49)        (2.54)      (0.79)      (0.47)      (1.30)
                                           ------------ ------------  ---------- ----------  ----------
Net asset value, end of period............    $18.55        $17.20      $17.68      $14.66    $  15.61 
                                           ============ ============  ========== ==========  ==========
Total return (d)..........................     16.87%        12.61%      26.37%      (3.15)%     15.26%
                                           ============ ============  ========== ==========  ==========
RATIOS/SUPPLEMENTAL DATA:                                                                              
Net assets, end of period (000's) ........  $1,630,389    $1,301,643   $896,134    $492,478   $278,467 
Ratio of expenses to average net assets ..     0.57%         0.57%       0.56%       0.59%        0.62%
Ratio of net investment income to average                                                              
 net assets...............................     2.18%         2.31%       3.43%       3.32%        2.71%
Portfolio turnover rate...................      121%          190%        107%        131%         118%
Average commission rate paid (f)..........    $0.0460      $0.0495         --          --           -- 
</TABLE>                                                             

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 
<PAGE>

<TABLE>
<CAPTION>
                                                        CLASS IB 
                                            ------------------------------
                                                             OCTOBER 2, 
                                              YEAR ENDED       1996 TO 
                                             DECEMBER 31,    DECEMBER 31, 
                                                 1997           1996
                                            --------------  -------------- 
<S>                                             <C>             <C>     
Net asset value, beginning of period (a) .      $ 17.19         $ 16.78 
                                            --------------  -------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income....................         0.36            0.07 
 Net realized and unrealized gain (loss) 
  on investments and foreign currency 
  transactions............................         2.43            0.71 
                                            --------------  -------------- 
 Total from investment operations ........         2.79            0.78 
                                            --------------  -------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income ....        (0.43)          (0.02) 
 Dividends in excess of net investment 
  income..................................           --           (0.09) 
 Distributions from realized gains .......        (1.03)          (0.02) 
 Distributions in excess of realized 
  gains...................................           --           (0.24) 
                                            --------------  -------------- 
 Total dividends and distributions .......        (1.46)          (0.37) 
                                            --------------  -------------- 
Net asset value, end of period............      $ 18.52         $ 17.19 
                                            ==============  ============== 
Total return (d)..........................        16.58%           4.64% 
                                            ==============  ============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ........      $35,730           $ 472 
Ratio of expenses to average net assets ..         0.82%           0.84%(b) 
Ratio of net investment income to average 
 net assets...............................         1.88%           1.69%(b) 
Portfolio turnover rate...................          121%            190% 
Average commission rate paid (f)..........      $0.0460         $0.0495 
</TABLE>

                                       93
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Concluded) 
December 31, 1997 

*      Prior to July 22, 1993, Equitable Capital Management Corporation 
       ("Equitable Capital") served as the investment adviser to the Trust. On 
       July 22, 1993, Alliance Capital Management L.P. acquired the business 
       and substantially all of the assets of Equitable Capital and became the 
       investment adviser to the Trust. 

(a)    Date as of which funds were first allocated to the Portfolios are as 
       follows: 

       Class IA: 

       Alliance Common Stock Portfolio--June 16, 1975 
       Alliance Money Market Portfolio--July 13, 1981 
       Alliance Balanced Portfolio--January 27, 1986 
       Alliance Aggressive Stock Portfolio--January 27, 1986 
       Alliance High Yield Portfolio--January 2, 1987 
       Alliance Global Portfolio--August 27, 1987 
       Alliance Conservative Investors Portfolio--October 2, 1989 
       Alliance Growth Investors Portfolio--October 2, 1989 
       Alliance Intermediate Government Securities Portfolio--April 1, 1991 
       Alliance Quality Bond Portfolio--October 1, 1993 
       Alliance Growth and Income Portfolio--October 1, 1993 
       Alliance Equity Index Portfolio--March 1, 1994 
       Alliance International Portfolio--April 3, 1995 
       Alliance Small Cap Growth--May 1, 1997 

       Class IB: 

       Alliance Money Market, Alliance High Yield, Alliance Common Stock, 
       Alliance Global, Alliance Aggressive Stock and Alliance Growth 
       Investors Portfolios--October 2, 1996. 
       Alliance Intermediate Government Securities, Alliance Growth and 
       Income, Alliance Equity Index, Alliance International, Alliance Small 
       Cap Growth and Alliance Conservative Investors Portfolios--May 1, 1997. 

(b)    Annualized. 

(c)    Net investment income and capital changes per share are based upon 
       monthly average shares outstanding. 

(d)    Total 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, and 
       redemption on the last day of the period. Total return calculated for a 
       period of less than one year is not annualized. 

(e)    On February 22, 1994, shares of the Alliance Intermediate Government 
       Securities Portfolio of the Trust were substituted for shares of the 
       Trust's Alliance Short-Term World Income Portfolio. 

(f)    For fiscal years beginning on or after September 1, 1995, a portfolio 
       is required to disclose its average commission rate paid per share for 
       equity security trades on which commissions are charged. 

                                       94
<PAGE>

                      REPORT OF INDEPENDENT ACCOUNTANTS 

To the Trustees and Shareholders of 
The Hudson River Trust 

In our opinion, the accompanying statements of assets and liabilities, 
including the portfolios of investments, and the related statements of 
operations and of changes in net assets and the financial highlights present 
fairly, in all material respects, the financial position of the Alliance 
Money Market Portfolio, Alliance Intermediate Government Securities 
Portfolio, Alliance Quality Bond Portfolio, Alliance High Yield Portfolio, 
Alliance Growth and Income Portfolio, Alliance Equity Index Portfolio, 
Alliance Common Stock Portfolio, Alliance Global Portfolio, Alliance 
International Portfolio, Alliance Aggressive Stock Portfolio, Alliance Small 
Cap Growth Portfolio, Alliance Conservative Investors Portfolio, Alliance 
Balanced Portfolio and Alliance Growth Investors Portfolio (constituting the 
fourteen portfolios of The Hudson River Trust, hereafter referred to as the 
"Trust") at December 31, 1997, the results of each of their operations for 
the year then ended, and the changes in each of their net assets and the 
financial highlights for each of the periods presented, in conformity with 
generally accepted accounting principles. These financial statements and 
financial highlights (hereafter referred to as "financial statements") are 
the responsibility of the Trust's management; our responsibility is to 
express an opinion on these financial statements based on our audits. We 
conducted our audits of these financial statements in accordance with 
generally accepted auditing standards which require that we plan and perform 
the audit to obtain reasonable assurance about whether the financial 
statements are free of material misstatement. An audit includes examining, on 
a test basis, evidence supporting the amounts and disclosures in the 
financial statements, assessing the accounting principles used and 
significant estimates made by management, and evaluating the overall 
financial statement presentation. We believe that our audits, which included 
confirmation of securities at December 31, 1997 by correspondence with the 
custodian and brokers and the application of alternative auditing procedures 
where confirmations from brokers were not received, provide a reasonable 
basis for the opinion expressed above. 

PRICE WATERHOUSE LLP 

1177 Avenue of the Americas 
New York, New York 10036 
February 9, 1998 

                                       95




<PAGE>

- --------------------------------------------------------------------------------
THE EQ ADVISORS TRUST
- --------------------------------------------------------------------------------

Annual Report
December 31, 1997
<PAGE>

- --------------------------------------------------------------------------------
EQ ADVISORS TRUST
- --------------------------------------------------------------------------------

NOTES ON PERFORMANCE

Performance of the EQ Advisors Trust portfolios as shown on the following pages
also contain comparative benchmarks, including both unmanaged and managed
indices and universes of managed portfolios. Each of the portfolios'
unannualized net rates of return are net of investment management fees, and
expenses of each of the portfolios of the EQ Advisors Trust. These rates are not
representative of the actual return you would receive under an Equitable
variable life insurance policy or annuity contract. No policyowner or
contractholder can invest directly in the EQ Advisors Trust portfolios. Changes
in policy values depend not only on the investment performance of the EQAdvisors
Trust portfolios, but also on the insurance and administrative charges,
applicable sales charges and the mortality and expense risk charge applicable
under a policy. These policy charges effectively reduce the dollar amount of any
net gains and increase the dollar amount of any net losses. The performance
shown is for the period since inception through December 31, 1997 and is
unannualized.

Each of the EQ Advisors Trust portfolios has a separate investment objective it
seeks to achieve by following a separate investment policy. There is no
guarantee that these objectives will be attained. The objectives and policies of
each portfolio will affect its return and its risk. Keep in mind that past
performance is no indication of future results.

THE BENCHMARKS

Market indices, which are unmanaged, are not subject to fees and expenses
typically associated with managed investment company portfolios, and investments
cannot be made in an index. Comparisons with these benchmarks, therefore, are of
limited use. They are included because they are widely known and may help you to
understand the universe of securities from which each Portfolio is likely to
select its holdings.

(1) The Standard & Poor's 500 Composite Stock Price Index ("S&P 500") is an
unmanaged index containing common stock of 500 industrial, transportation,
utility and financial companies, regarded as generally representative of the
United States stock market. The Index reflects the reinvestment of dividends, if
any, but does not reflect fees, brokerage commissions or other expenses of
investing.

(2) The Russell 2000 Index ("Russell 2000") is an unmanaged index (with no
defined investment objective) of 2000 small-cap stocks and it includes
reinvestment of dividends. It is compiled by the Frank Russell Company.

(3) The Morgan Stanley Capital International EAFE Index ("MSCI EAFE") is a
market capitalization weighted equity index composed of a sample of companies
representative of the market structure of Europe, Australia and the Far East.
MSCI EAFE Index returns assume dividends reinvested net of withholding tax and
do not reflect any fees or expenses.

(4) The Morgan Stanley Capital International Emerging Markets Free Price Return
Index ("MSCI Emerging Markets Free") is a market capitalization weighted equity
index composed of companies that are representative of the market structure of
the following countries: Argentina, Brazil, Chile, China Free, Columbia, Czech
Republic, Greece, Hungary, India, Indonesia, Israel, Jordan, Korea (@50%),
Malaysia, Mexico Free, Pakistan, Peru, Philippines Free, Poland, Russia, South
Africa, SriLanka, Taiwan (@50%), Thailand, Turkey, Venezuela Free. The base date
for the index is December 31, 1987. "Free" MSCI indices exclude those shares not
purchasable by foreign investors. The average size of the emerging market
companies within this index is US$800 million.

(5) Lehman Government/Corporate Bond Index ("Lehman Gov't/Corp") represents an
unmanaged group of securities widely regarded by investors as representative of
the bond market. The "blended" performance numbers (e.g. 60% S&P 500/40% Lehman
Gov't/Corp) assume a static mix of the two indices.
<PAGE>

- --------------------------------------------------------------------------------
EQ ADVISORS TRUST
- --------------------------------------------------------------------------------

(6) The Lipper Averages are contained in Lipper's survey of the performance of a
large number of mutual funds. This survey is published by Lipper Analytical
Services, Inc., a firm recognized for its reporting of performance of actively
managed funds. According to Lipper Analytical Services, Inc., the data are
presented net of investment management fees, direct operating expenses, and, for
funds with Rule 12b-1 plans, asset-based charges or 12b-1 distribution fees.
Performance data for funds which assess sales charges in other ways do not
reflect deductions for sales charges. Performance data shown for the Portfolios
does not reflect deduction for sales charges (which are assessed at the policy
level). This means that to the extent that asset-based sales charges deducted by
some funds have lowered the Lipper averages, the performance data shown for the
Portfolios appears relatively more favorable than the performance data for the
Lipper averages.

GROWTH OF A $10,000 INVESTMENT

The charts shown on the following pages illustrate the total value of an assumed
investment in Class 1B shares of each Portfolio of the EQ Advisors Trust. The
periods illustrated are from the inception dates shown through December 31,
1997. These results assume reinvestment of dividends and capital gains. The
total value shown for each Portfolio reflects management fees and operating
expenses of the portfolios. They have not been adjusted for insurance-related
charges and expenses associated with life insurance policies or annuity
contracts, which would lower the total values shown. Results should not be
considered representative of future gains or losses.
<PAGE>

- --------------------------------------------------------------------------------
MERRILL LYNCH BASIC VALUE EQUITY PORTFOLIO
- --------------------------------------------------------------------------------

During 1997, the S&P 500 rose 31.01%. The stellar performance is attributable to
the continuation of robust economic growth coupled with low inflation. Most of
the market's gain was achieved in the first several months of the year. In early
October, the uninterrupted climb in the major indices came to an abrupt halt as
investors took notice of the economic dislocations taking place in the Asian
Tiger economies. In one day, the S&P 500 suffered more than a 7% correction as
investors concluded that the problems in Asia would have a decidedly depressing
impact on the U.S. economy and U.S. corporate profits. Although the market
eventually recouped these losses, volatility characterized daily trading as
investors attempted to reconcile continued reports of potentially inflationary
U.S. economic data with the dampening effect on the U.S. economy of the "Asian
Contagion".

Recent activity in the stock market has led to an even wider desparity in
"value" versus "growth" stock valuations. We believe that the underperformance
in groups such as paper and forest products and capital goods- technology is
over. In fact, the currency devaluations in Asia could have a positive impact on
these industries longer- term as it becomes less likely that new capacity will
be added in the foreseeable future. While end demand for paper and technology
products is expected to remain healthy, it is the supply side of the equation
that typically leads to market imbalances. As such, we continued to add to our
positions in International Paper, Louisiana Pacific and other cyclical stocks.
Moreover, it is this thought process that dictated new positions in Stone
Container Corp., Texas Instruments, and Seagate Technology, Inc.

Looking forward, we understand that investors may continue to favor large-cap
growth stocks. However, we remain confident that through our bottom-up approach
to stock selection, investors will be rewarded by our commitment to undervalued
out-of-favor equities. We continue to invest in equities where company specific
events are likely to unleash value and do not invest with a specific forecast of
the direction of interest rates or the economy. This strategy has been
successful in the past and we are confident that it will continue to lead to
healthy performance in the future.

Kevin Rendino, Portfolio Manager

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

INVESTMENT OBJECTIVE
Capital appreciation and, secondarily, income.

INVESTMENT POLICY
Investment in securities, primarily equities, that the Adviser believes are
undervalued and therefore represent basic investment value.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................... $49.5 million
Number of Issues .................................... 53

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
Eastman Kodak Co. ...................... Photo & Optical
Aetna, Inc. .................................. Insurance
Seagram Co. Ltd. ............................. Beverages
Great Lakes Chemical Corp. ................... Chemicals
Wells Fargo & Co. ................................ Banks
Viacom Inc. (Class B) Printing, Publishing, Broadcasting
Lockheed Martin Corp. ........................ Aerospace
Humana, Inc. ................................. Insurance
U.S. West Media Group ............... Telecommunications
Pharmacia & Upjohn, Inc. ......................... Drugs

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Domestic Common Stock ............................ 75.7%
Foreign Common Stock .............................  2.6%
Short-Term & Other ............................... 21.7%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                              Since Inception
                                                May 1, 1997

Merrill Lynch Basic Value Equity Portfolio ...... 16.99%
(1)S&P 500 ...................................... 22.55%
(6)Lipper Growth & Income Funds Average.......... 21.37%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                             MERRILL LYNCH BASIC           S&P 500
                             VALUE EQUITY
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
December 31, 1997                 $11,699                  $12,255
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
MERRILL LYNCH WORLD STRATEGY PORTFOLIO
- --------------------------------------------------------------------------------

During 1997, the overall return of the Portfolio was again held down by the
laggard performance of foreign equities and bonds relative to their U.S.
counterparts. The negative impact of foreign equities was limited by the
reduction of investment in that sector during the second half of 1997. The
decision to limit representation in Asian markets and to remain underweighted in
Japanese equities also reduced the impact of laggard performance of foreign
equities. As for foreign bonds, the maintenance of hedges against the European
fixed income portions of the portfolio during much of the year improved
Portfolio return by limiting the negative impact of a strong U.S. dollar versus
the European currencies. U.S. equities continued to be a positive net
contributor to overall portfolio returns during 1997. The strong overall returns
in the financial services sector, which was the largest single group represented
among U.S. equities, offset less favorable performance among select technology,
healthcare, and economically sensitive equities.

During the second half of 1997, there was a reduction of foreign equity exposure
in favor of increased commitments in cash reserves and U.S. equities and bonds.
This shift reflected our concerns over the widening economic problems in Asia,
including Japan, South Korea, and Southeast Asia. We significantly reduced the
allocation to Japan while maintaining a relatively large commitment to Europe.
In the U.S., expectations of further interest rate declines led us to retain the
largest concentration of funds in the financial services sector. The average
duration of the U.S. bond sector was maintained at the 5.9 year level as of
December 31, 1997, while European obligations accounted for the bulk of the
weighting in the foreign fixed income sector.

Tom Robinson, Portfolio Manager

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

INVESTMENT OBJECTIVE 
High total investment return.

INVESTMENT POLICY
Primarily in a portfolio of equity and fixed income securities, including
convertible securities, of U.S. and foreign issuers.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets .............................. $18.2 million
Number of Issues .................................. 132

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
Travelers Group, Inc. ....................... Insurance
Carnival Corp. ........................ Leisure Related
Bank of New York Co., Inc. ...................... Banks
El Paso Natural Gas Co. ................. Utility - Gas
Owens Illinois Inc. ........................ Containers
Arnoldo Mondadori Editore S.p.A.
        ............ Printing, Publishing, Broadcasting
Gucci Group N.V. ................... Apparel & Textiles
Provident Companies Inc. .................... Insurance
Brunswick Corp. ............................. Machinery
Edison International ............... Utility - Electric

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Domestic Common Stock ........................... 30.4%
Foreign Stock ................................... 27.7%
Bonds ........................................... 25.3%
Short-Term & Other .............................. 16.6%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                             Since Inception
                                               May 1, 1997

Merrill Lynch World Strategy Portfolio .......... 4.70%
Composite Market Benchmark* .................... 10.81%
(6)Lipper Global Flexible Portfolio Average ..... 9.56%

*The Composite Market Benchmark is made up of 36% S&P 500, 24% MSCI EAFE, 21%
Salomon Brothers U.S. Treasury Bond 1 Year+, 14% Salomon Brothers World
Government ex U.S. and 5% U.S. Treasury Bill

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                             MERRILL LYNCH WORLD      COMPOSITE MARKET INDEX
                             STRATEGY
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                     $10,000
December 31, 1997                 $10,470                     $11,081
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
MFS EMERGING GROWTH COMPANIES PORTFOLIO
- --------------------------------------------------------------------------------

The Portfolio's performance benefited from the strong performance of its largest
sector, technology. Holdings are primarily in software, where the Portfolio owns
stock in leading database, design automation, and mainframe software companies
such as Cadence Design, BMC Software, Compuware, SAP, and Microsoft. Holdings in
leisure stocks, primarily lodging and media companies, also helped performance.
The stocks of radio and television broadcasting companies such as Clear Channel
and Cox Radio were buoyed by positive advertising trends and continued
consolidation within their markets. Drug store and food retailers such as CVS,
Rite Aid, and Fred Meyer also contributed to performance because of strong
underlying growth and cost cutting opportunities generated by mergers and
acquisitions. The market finally recognized the many synergies of the
Portfolio's largest position, Cendant, the new company formed by the merger of
HFS and CUC International, two leading consumer service companies. The
Portfolio's second largest position, Tyco International (a diversified company)
contributed favorably as well due to additive acquisitions and strong internal
growth.

One area that did not perform as well as expected was healthcare, in particular
the stocks of HMO's. Higher than expected expenses more than offset price
increases, creating earnings disappointments. Now that these companies have a
more realistic view of the cost of doing business and should price their product
more realistically, earnings should begin to meet investors' expectations.

Looking ahead, the fundamental outlook for emerging growth stocks remains
positive. In 1998, we expect a slowing of economic growth and a continuation of
the benign interest rate environment that marked this past year. Emerging growth
stocks should generate stronger relative earnings growth than their large cap,
multinational counterparts who are typically more exposed to the turmoil in
Asia. Robust earnings combined with attractive valuations should help
performance. We believe that our strategy of searching out rapidly growing
companies, early in their development, and growth stocks at reasonable prices
should reward investors in 1998.

John Ballen and Toni Shimura, Portfolio Managers

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

INVESTMENT OBJECTIVE
Long-term growth of capital.

INVESTMENT POLICY
Primarily (i.e., at least 80% of its assets under normal circumstances) in
common stocks of emerging growth companies that the Adviser believes are early
in their life cycle but which have the potential to become major enterprises.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ........................... $101.8 million
Number of Issues ................................ 210

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
Cendant Corp. ................. Professional Services
Tyco International Ltd. ... Diversified-Miscellaneous
Computer Associates Int'l Inc. .......... Electronics
Cisco Systems Inc. ................. Office Equipment
Oracle Corp. ....................... Office Equipment
United Healthcare Corp. ................... Insurance
BMC Software Inc. ....................... Electronics
Compuware Corp. ............... Professional Services
Microsoft, Inc. ......................... Electronics
Cadence Design Systems, Inc. ............ Electronics

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Domestic Common Stock ......................... 92.3%
Foreign Common Stock ........................... 0.3%
Foreign Preferred Stock ........................ 2.0%
Short-Term & Other ............................. 5.4%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                                Since Inception
                                                  May 1, 1997

MFS Emerging Growth Companies Portfolio ............ 22.42%
(2)Russell 2000 .................................... 28.68%
(6)Lipper Mid Cap Funds Average..................... 26.03%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                             MFS EMERGING GROWTH         RUSSELL 2000
                             COMPANIES
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
December 31, 1997                 $12,242                  $12,868
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
MFS RESEARCH PORTFOLIO
- --------------------------------------------------------------------------------

Over the past year sector weightings in the Portfolio have shifted. Most
notably, the financial services sector has been increased by 6.8%. Within this
sector, several stocks contributed positively to the Portfolio's performance
during the second half of 1997, most notably PNC Bank, Corestates Financial, and
Comerica, Inc. These companies have developed solid competitive positions within
their industry, which continues to benefit from an environment of slow to
moderate growth, low inflation, and a trend toward consolidation.

The Portfolio has also increased its weighting in the technology sector by
approximately 4.6%. While a number of companies within the technology sector
dampened the returns of the Portfolio in the latter half of 1997, we view this
as a derivative of the Southeast Asian crisis, where uncertain demand and
negative currency impact have significantly affected certain stocks. The
Portfolio remains cautious on the impact of Southeast Asian developments and as
a result there have been a number of changes, with an emphasis toward companies
that possess strong secular growth opportunities. Oracle, for example, is one
company that has been affected by the "Asian Flu," coupled with a disappointing
earnings report in November. We will be monitoring their situation closely.

The Portfolio will continue to seek fundamentally strong companies to add in the
year ahead. The Portfolio continues to be based upon our best research within
specific industries. The stocks are selected after careful, in-depth fundamental
analysis of the earnings outlook of the companies. These companies typically
demonstrate: dominant and/or growing market share, quality new/existing
products, superior management teams, and strong financial statements. Portfolio
sector/industry weightings are a fallout of the "best ideas" stock selection
process. However, we revisit weightings regularly to assure agreement within the
changing economic landscape.

Portfolio Management Team

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

INVESTMENT OBJECTIVE
Long-term growth of capital and future income.

INVESTMENT POLICY
A substantial portion of assets invested in common stock or securities
convertible into common stock of companies believed by the Adviser to possess
better than average prospects for long-term growth.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ........................... $116.8 million
Number of Issues ................................ 111

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
Tyco International Ltd. ............... Miscellaneous
Bristol-Myers Squibb Co........................ Drugs
Microsoft, Inc. ......................... Electronics
Colgate Palmolive Co. ............ Soaps & Toiletries
Cendant Corp. ................. Professional Services
Philip Morris Companies, Inc. ............... Tobacco
United Healthcare Corp. ................... Insurance
United Technologies Corp. ................. Aerospace
Gillette Co. ..................... Soaps & Toiletries
Coca Cola Co. ............................. Beverages

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Domestic Common Stock ......................... 93.8%
Foreign Common Stock ........................... 2.5%
Short-Term & Other ............................. 3.7%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                                     Since Inception
                                                       May 1, 1997

MFS Research Portfolio .................................. 16.07%
(1)S&P 500 .............................................. 22.55%
(6)Lipper Growth Funds Average........................... 21.82%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                                MFS RESEARCH               S&P 500
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
December 31, 1997                 $11,607                  $12,255
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
EQ/PUTNAM BALANCED PORTFOLIO
- --------------------------------------------------------------------------------

Through mid-year the Portfolio benefited from its equity holdings in paper and
forest products, publishing, airlines, and banks, and from companies that stood
to gain from global growth or consolidation.

By the fourth quarter, less-cyclical stocks led the market. Our overweight
position in the especially strong utility sector boosted performance as did our
holdings in the robust telecommunications sector. Basic materials, capital
goods, technology, energy, and railroads declined during the quarter on fears of
an Asia-induced economic slowdown.

The U.S. bond market, benefiting from investors' perceptions that the Asian
crisis would have a deflationary impact and would lead to lower yields, recorded
robust gains during the second quarter. The Portfolio's bond component benefited
from overweighting leading corporate and asset-backed sectors. By the third
quarter, a conservative duration posture and a bias toward mortgage-backed
securities dampened returns during September's bond market rally. Finally, this
component underperformed in the fourth quarter due to a slightly defensive
duration stance. Overweighting corporate bonds, particularly Yankee bonds, also
constrained performance, while overweighting mortgage-backed securities boosted
returns somewhat.

Looking ahead, we believe that the U.S. equity market should show modest
appreciation in 1998. International equity markets, particularly
emerging-markets equity, have sold off sharply in the wake of the Asian crisis.
This created value in certain markets, including the U.K. and Mexico, but caused
fundamentals to weaken in others, such as in the markets of Hong Kong, Japan,
and Brazil. With inflationary pressures easing in our opinion and with U.S.
yields continuing to look more attractive on a global basis, our outlook for the
U.S. bond market remains optimistic; however, at current yield levels,
appreciation opportunities for bonds are not as compelling as for stocks.

Edward Bousa, Kenneth Taubes and Robert Paine, Portfolio Managers

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

INVESTMENT OBJECTIVE 
Balanced investment.

INVESTMENT POLICY
Primarily in a well-diversified portfolio of stocks and bonds that will produce
both capital growth and current income.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets .............................. $25.9 million
Number of Issues .................................. 211
Average Years to Maturity (fixed income only) ... 11.77

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
Philip Morris Companies, Inc. ................. Tobacco
Exxon Corp. ............................ Oil - Domestic
American Home Products Corp...................... Drugs
Mobil Corp. ............................ Oil - Domestic
Weyerhaeuser Company ............................ Paper
E.I. Dupont DeNemours &Co. .................. Chemicals
Banc One Corp.. ................................. Banks
SBC Communications ................ Utility - Telephone
British Petroleum Co. (ADR) ....... Oil - International
Baxter International, Inc. Hospital Supplies & Services

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Domestic Common Stock ........................... 57.6%
Domestic Preferred Stock ......................... 0.4%
Foreign Common Stock ............................. 3.5%
Bonds ........................................... 32.6%
Short-Term & Other ............................... 5.9%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                                     Since Inception
                                                       May 1, 1997

EQ/Putnam Balanced Portfolio ............................ 14.38%
(5)60% S&P 500/40% Lehman Gov't/Corp .................... 17.17%
(6)Lipper Balanced Funds Average......................... 15.83%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                             EQ/PUTNAM BALANCED         60% S&P 500/40%
                                                        LEHMAN GOV'T/CORP
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
December 31, 1997                 $11,438                  $11,717
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO
- --------------------------------------------------------------------------------

In the first quarter of 1997, growth stocks, particularly in the technology
sector, sold off and the market focus narrowed to large-cap, value-oriented
stocks. In the second quarter, U.S. equities soared to record levels with
technology and growth-oriented pharmaceutical stocks racing ahead of the market.
Value stocks could not keep pace with the select large-cap growth stocks that
pushed the S&P 500 up a breathtaking 17.44% for the quarter.

In the third quarter, the Portfolio's position in financial services and energy
sectors, plus an underweighting in the lagging consumer growth and health-care
sectors, all contributed to outperformance. By year-end, the Portfolio benefited
from strong issue selection in the financial, utility, and health-care sectors
but was hindered by overweighting the basic industrial, energy, and capital
goods sectors. Weak stock selection in the poor-performing technology sector
also had a negative impact on performance.

The outlook for large-cap value-oriented portfolios remains favorable. Inflation
has remained modest, interest rates are declining, and corporate profit growth
is positive. Valuations are still attractive relative to the general market. In
addition, the backlash from the ongoing currency and economic upheavals in Asia
is creating opportunities for value investors, particularly in the technology
area, but also in the predominantly domestic sectors such as utilities,
telecommunications, and transportation.

Anthony Kreisel, Portfolio Manager

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


INVESTMENT OBJECTIVE
Capital growth and, secondarily, current income.

INVESTMENT POLICY
Primarily common stocks that offer potential for capital growth and may,
consistent with the Portfolio's investment objective, invest in common stocks
that offer potential for current income.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ........................... $150.4 million
Number of Issues ................................ 107

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
PNC Bank Corp.................................. Banks
Xerox Corp.......................... Office Equipment
Pharmacia & Upjohn, Inc. ...................... Drugs
Merck & Co., Inc............................... Drugs
IBM Corp............................ Office Equipment
Hewlett Packard Co. ................ Office Equipment
Kimberly Clark Corp............................ Paper
Bristol-Myers Squibb, Co. ..................... Drugs
Intel Corp............................... Electronics
Computer Associates Int., Inc. .......... Electronics

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Domestic Common Stock ......................... 87.7%
Foreign Common Stock ........................... 3.7%
Short-Term & Other ............................. 8.6%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                                    Since Inception
                                                     on May 1, 1997

EQ/Putnam Growth & Income Value Portfolio ............... 16.23%
(1)S&P 500 .............................................. 22.55%
(6)Lipper Growth & Income Funds Average ................. 21.37%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                             EQ/PUTNAM GROWTH &            S&P 500
                             INCOME VALUE 
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
December 31, 1997                 $11,623                  $12,255
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO
- --------------------------------------------------------------------------------

The trend in international stocks told two vastly different tales. Continental
Europe, as measured by the MSCI Europe Index (+23.8% in U.S. dollar terms),
experienced strong gains during much of the year amid steady growth, low
interest rates, modest inflationary pressures, and corporate restructurings and
consolidations. Best performers in 1997 among individual countries were
Switzerland (+44.3%), Italy (+35.5%), and Denmark (+34.5%).

It was quite a different story in Asia, of course, where economic turmoil
reached crisis proportions as the year progressed. Erupting late summer in
Thailand before spreading to Malaysia, Indonesia, and the Philippines, the
"Asian flu" worsened during the fourth quarter in Hong Kong, South Korea, and
Japan. The troubles pushed markets sharply lower throughout Asia while
restraining virtually all other world markets.

For the year as a whole, country allocation, relative to the MSCI EAFE Index,
contributed most significantly to the Portfolio's outperformance, although both
stock selection and currency hedging were strongly positive. The underweighting
of the Portfolio in Japan and Malaysia and the overweighting in the Netherlands,
Ireland, Sweden, France, and Switzerland were the largest market positives. In
hindsight, our avoidance of Spain and our underweight in Italy were costly
country allocation decisions. Excellent stock picking in Japan was the most
important element of the Portfolio's stock return in 1997.

Justin Scott, Portfolio Manager

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

INVESTMENT OBJECTIVE
Capital Appreciation

INVESTMENT POLICY
Primarily a diversified portfolio of equity securities of companies organized
under laws of countries other than the United States.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................ $57.7 million
Number of Issues ................................ 104

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
Vodafone Group plc ............... Telecommunications
United Bank of Switzerland..................... Banks
Nestle S.A. ................................... Foods
Cie Generale des Eaux ........ Food Services, Lodging
Sony Corp. .......... Household Furniture, Appliances
Elf Acquitaine S.A. ............. Oil - International
Scor ...................................... Insurance
Bayerische Motoren Verek AG .......... Autos & Trucks
B.A.T. Industries plc ....................... Tobacco
Philips Electronics N.V. ....... Electrical Equipment

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Foreign Common Stock ........................... 87.0%
Short-Term & Other ............................. 13.0%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                                     Since Inception
                                                       May 1, 1997

EQ/Putnam International Equity Portfolio ................ 9.58%
(3)MSCI EAFE ............................................ 2.85%
(6)Lipper International Funds Average ................... 3.76%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                            EQ/PUTNAM                     MSCI EAFE
                            INTERNATIONAL EQUITY    
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
December 31, 1997                 $10,958                  $10,285
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
EQ/PUTNAM INVESTORS GROWTH PORTFOLIO
- --------------------------------------------------------------------------------

Large-cap stocks led the market for most of the year, though mid- and small-cap
stocks rallied dramatically in the third quarter. During that period, large-cap
multinationals began to reflect some weakening in overseas earnings. By
year-end, small-cap indices suffered from a significant pullback in technology
stocks.

In early 1997 value-oriented stocks outperformed growth stocks in a continuing
trend that began in 1996; growth stocks then rallied as the stable growth
earnings environment became evident. As uncertainty surrounding the economic and
financial outlook of Southeast Asia increased, investors focused on earnings. In
the fourth quarter, both growth and value stocks produced mixed results, though
value stocks made up many top-performing sectors.

Overweighting the robust finance and consumer product sectors aided performance
as did underweight exposure -- but solid stock selection -- in the lagging
energy and basic industry sectors. Stock selection was particularly strong among
banks and computer software stocks.

Overweight exposure to the technology sector, which retreated in the fourth
quarter, and underweight exposure to utilities, which staged a late-year rally,
hindered relative performance. Additionally, stock selection lagged in some
cyclical industries.

Looking ahead, our goal is to identify corporations whose earnings growth can
sustain the uncertainties of the global economy while benefiting from U.S.
economic growth. We continue to overweight technology (though less heavily than
previously) with an emphasis on software and PC stocks. We remain overweighted
in finance. In consumer products, we are overweighted in retail, lodging, and
publishing. We are positioned to take advantage of the more defensive consumer
staples sector and we are maintaining a significant exposure to major
pharmaceutical companies while reducing our exposure to health services.
Finally, we remain underweighted in energy, capital goods, and basic industry
due to the less-than-robust global economic outlook for commodity cyclicals.

C. Beth Cotner, Richard England, Manual Weiss Herrero, and David Santos,
Portfolio Managers

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

INVESTMENT OBJECTIVE
Long-term growth of capital and any increased income that results from this
growth.

INVESTMENT POLICY
Primarily common stocks that the Adviser believes afford the best opportunity
for long-term capital growth.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................ $39.7 million
Number of Issues ................................. 81

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
General Electric Co. .............. Electrical Equipment
Gannett Co. ......... Printing, Publishing, Broadcasting
CVS Corp. ............................. Retail - General
BankAmerica Corp. ................................ Banks
Pfizer, Inc. ..................................... Drugs
Microsoft, Inc. ............................ Electronics
Proctor & Gamble, Co. ............... Soaps & Toiletries
American Express Co. ................ Financial Services
Bristol-Myers Squibb Co. ......................... Drugs
Tyco International, Ltd. ... Diversified - Miscellaneous

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Domestic Common Stock ............................ 95.7%
Foreign Common Stock .............................. 0.4%
Short-Term & Other ................................ 3.9%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                                     Since Inception
                                                       May 1, 1997

EQ/Putnam Investors Growth Portfolio .................... 24.70%
(1)S&P 500 .............................................. 22.55%
(6)Lipper Growth Funds Average........................... 21.82%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                            EQ/PUTNAM INVESTORS            S&P 500
                            GROWTH
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
December 31, 1997                 $12,470                  $12,255
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
T. ROWE PRICE EQUITY INCOME PORTFOLIO
- --------------------------------------------------------------------------------

The past year was characterized by tremendous stock market volatility. Equities
struggled in the first quarter, particularly in the small-capitalization sector.
Then prices rebounded sharply in the second and third quarters. The fourth
quarter returned to a pattern of mixed results as weakness in October,
culminating with the decline of 554 points for the Dow Jones Industrial Average
on October 27, was more than offset by steady gains in November and December.

In this volatile environment, we tried to tune out as much short-term noise as
possible by identifing reasonably valued investment opportunities with
attractive yields and price-to-earnings ratios, good upside potential, and
limited downside risk.

Electric utility and telephone company sectors have performed well recently
after a long period of underperformance, as investors have sought the relative
safety of equities with higher dividend yields. Strong price appreciation in
stocks such as Bell Atlantic, BellSouth, BGE, and Unicom helped the Portfolio's
return in the recent months.

The equity market has provided investors with three unprecedented years of
prosperity, and the investment environment has been exceptionally conducive to
good returns. As prices have advanced, the market's valuation appeal and likely
near-term upside potential have diminished.

We are mindful of how virtually impossible it is to make accurate market
predictions, and we never try to manage the Portfolio based on someone else's
market forecasts. However, we do question how long the "delinkage" between the
underlying rate of corporate earnings and dividend growth and the more rapid
advance of security prices can continue.

Brian Rogers, Portofolio Manager

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

INVESTMENT OBJECTIVE
Substantial dividend income and also capital appreciation.

INVESTMENT POLICY
Primarily dividend paying common stocks of established companies.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................. $99.9 million
Number of Issues ................................. 158

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
Mellon Bank Corp. .............................. Banks
AT&T Corp......................... Utility - Telephone
Dow Chemical Co. .............. Chemicals - Speciality
Atlantic Ritchfield Co. ............... Oil - Domestic
American Home Products Corp. ................... Drugs
Union Pacific Corp. ........................ Railroads
Alltel Corp. ..................... Utility - Telephone
SBC Communications, Inc. ......... Utility - Telephone
Exxon Corp. ........................... Oil - Domestic
Anheuser-Busch Companies, Inc. ............. Beverages

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Domestic Common Stock .......................... 89.2%
Foreign Common Stock ............................ 1.9%
Short-Term & Other .............................. 8.9%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                                     Since Inception
                                                       May 1, 1997

T. Rowe Price Equity Income Portfolio ................... 22.11%
(1)S&P 500 .............................................. 22.55%
(6)Lipper Equity Income Funds Average.................... 21.84%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                            T. ROWE PRICE EQUITY           S&P 500
                            INCOME
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
December 31, 1997                 $12,211                  $12,255
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO
- --------------------------------------------------------------------------------

1997 ended on a disappointing note for international equities. The currency
crisis which had started in Thailand quickly spread to other Asian stock
markets. Japan, a country whose economic health is closely tied to the health of
the Pacific region, both in terms of export demand and bank lending, was also
affected. Korea, with an over-leveraged corporate sector, was one of the markets
most dramatically impacted, requiring intervention by the International Monetary
Fund to stabilize the financial markets. After initial sell-offs that developed
in sympathy with Asia's troubled markets, the U.S. and Europe recovered nicely.

The outlook remains reasonable for European markets with corporate profits
growth likely to be strong supported by good economic growth and further
restructuring.We believe that Latin American markets remain attractive given
continued commitment to political and economic reform in the region. The
relative resilience of these markets in recent months despite the problems in
the Pacific has been encouraging.

Prospects for Asia are more uncertain and we remain cautious about the prospects
for the region's smaller markets as we believe that their problems are more
deep-seated than is generally realised. Similarly, we remain cautious on the
Japanese market -- the economic outlook there is poor and the problems of the
banking sector remain severe.

While there may be some bounces in markets which have fallen a long way already,
we believe it is a time to be particularly selective when looking at stocks
traded in Asia. Our strategy is to remain in an underweight and defensive
posture in Asia until we have some conviction that the crisis of confidence is
past.

Thus, we expect that 1998 performance is likely to be driven by the European and
Latin American equity markets, with Asia remaining fragile.

Martin G. Wade, Portfolio Manager

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

INVESTMENT OBJECTIVE 
Long-term growth of capital.

INVESTMENT POLICY
Primarily common stocks of established non-United States companies.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ................................. $74.6 million
Number of Issues ..................................... 316

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
National Westminster Bank .......................... Banks
Royal Dutch Petroleum Co. ............ Oil - International
Smithkline Beecham, plc ............................ Drugs
Novartis AG ........................................ Drugs
Diageo, plc .................................... Beverages
Reed International, plc Printing, Publishing, Broadcasting
Shell Transport & Trading Co., plc ... Oil - International
Wolters Kluwer N.V. ........ Oil - Supplies & Construction
Glaxo Welcome, plc ................................. Drugs
Roche Holdings AG .................................. Drugs

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Foreign Common Stock ............................... 86.9%
Foreign Preferred Stock ............................. 1.9%
Short-Term & Other ................................. 11.2%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                                     Since Inception
                                                       May 1, 1997

T. Rowe Price International Stock Portfolio .............. (1.49)%
(3)MSCI EAFE .............................................. 2.85%
(6)Lipper International Funds Average ..................... 3.76%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                            T. ROWE PRICE                 MSCI EAFE
                            INTERNATIONAL STOCK
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
December 31, 1997                 $9,851                   $10,285
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO
- --------------------------------------------------------------------------------

During the first quarter of 1997, small caps generally lagged their larger-cap
counterparts by a sizable margin, with investors clearly preferring the latter
group's greater liquidity and perceived earnings stability. This trend began to
reverse in May, however, as the market took note of small-caps' compelling
valuations and more favorable earnings prospects vs. those of larger caps.
Additionally, several blue-chip companies that had previously paced the market's
advance issued profit warnings in the latter part of the reporting period. This
combination prompted many investors to shift assets toward the small-cap area,
including small-cap value stocks.

The Portfolio's financial stocks, which constitute one of the Portfolio's
largest sector weightings, were particularly good performers, buoyed in part by
a favorable interest-rate environment and ongoing industry-wide consolidation.
(It should be stressed that the Portfolio's sector weightings are by-products of
a company-by-company stock selection process, and not bets on specific
industries.) We found a number of very attractively valued stocks in the
insurance area, as well as in the brokerage and banking areas.

At year-end we remain positive on the prospects for small-cap stocks generally,
as well as for the Portfolio's holdings in particular. The low-multiple, lesser
known stocks targeted by the Portfolio may offer unrecognized value that the
market will come to acknowledge - though the timing of such recognition is
difficult to predict. Typically, several quarters of improving fundamentals are
necessary to fully revive an underfollowed stock.

We believe that the heavy domestic bias of small-cap stocks as well as strong
earnings projections for the group may contribute to a positive market
reassessment of small companies. Given this backdrop, we remain focused on
identifying companies undergoing changes (such as restructurings or new
management) that stand to significantly improve longer-term profitability and
stock performance.

George Wyper and Kyle F. Frey, Portfolio Managers

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

INVESTMENT OBJECTIVE 
Long-term capital appreciation.

INVESTMENT POLICY
Primarily in a portfolio of equity securities of small capitalization companies
(i.e., companies having market capitalizations of $1 billion or less at the time
of initial purchase) that the Adviser considers to be relatively undervalued.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................. $120.9 million
Number of Issues ................................... 53

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
Allied Products Corp. ....................... Machinery
Commerce Group, Inc. ........................ Insurance
Avondale Industries, Inc. ..... Building & Construction
Fingerhut Cos. Inc. .................... Retail General
Terra Nova Bermuda Holdings Ltd. (Class A) .. Insurance
Delphi Financial Group (Class A) ............ Insurance
American Safety Razor Co. ........... Soap & Toiletries
Standex International Corp. ..... Professional Services
NAC Re Corp. ................................ Insurance
Texas Regional Bancshares, Inc. ................. Banks

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Domestic Common Stock ........................... 86.3%
Foreign Common Stock ............................. 4.1%
Short-Term & Other ............................... 9.6%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                                       Since Inception
                                                         May 1, 1997

Warburg Pincus Small Company Value Portfolio .............. 19.15%
(2)Russell 2000 ........................................... 28.68%
(6)Lipper Small Cap Funds Average ......................... 30.28%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                           WARBURG PINCUS SMALL          RUSSELL 2000
                           COMPANY VALUE
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
December 31, 1997                 $11,915                  $12,868
- -------------------------------------------------------------------------------
<PAGE>

- --------------------------------------------------------------------------------
MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO
- --------------------------------------------------------------------------------

The Portfolio's country allocation was marked by an overweighting in Russia,
India, Pakistan and Turkey, combined with an underweighting in Asia during 1997.
We began easing into Asia in the third and fourth quarters as we felt that both
the currency and stock markets had dramatically overshot fair-value benchmarks.
Asian markets are down 70% - 85% from their highs and have discounted economic
devastation and corporate bankruptcies. While we believe that the near-term
economic and earnings outlook for the Asian countries is grim, we feel that the
worst has been discounted in the prices of stocks and the currencies. These
markets have been tremendously oversold, and in the face of such negative
sentiment, any marginally positive news could ignite a huge rally in the region.

We are slightly underweight in Latin America and expect to decrease our exposure
even further. The Brazilian Real is perhaps one of the more overvalued
currencies in the emerging market universe, and the high real interest rates
required to support it in the aftermath of the Asian crisis will prove
burdensome both for the corporate sector and for equity market performance.
Mexico has performed spectacularly in the past 12 months. As a result, though,
many of the Mexican stocks we own no longer offer compelling value, and will
likely be trimmed to gain exposure to other investments in Asia.

We continue to view India and South Africa as a source of funds for our
increased exposure in Asia. India is well underpinned by both valuations and
corporate fundamentals; however, we believe that political uncertainty and
slightly higher interest rates will cap some of the upside in the market.

In Europe, Russia has had a big correction after a stellar run. We continue to
remain sanguine about its long term prospects but have trimmed our position a
bit. Likewise, Turkey experienced tremendous returns over the last year, and
remains one of the last markets that have yet to conquer inflation. Positive
news on this front could trigger another move up. As valuations remain at
attractive levels, we are overweighted in in the Turkish market.

Madhav Dhar and Robert Meyer, Portfolio Managers

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

INVESTMENT OBJECTIVE 
Long-term capital appreciation.

INVESTMENT POLICY
Primarily equity securities of emerging market country issuers with a focus on
those in which the Adviser believes the economies are developing strongly and in
which the markets are becoming more sophisticated.

PORTFOLIO SUMMARY, AS OF DECEMBER 31, 1997
Net Assets ............................... $21.4 million
Number of Issues ................................... 171

LARGEST EQUITY HOLDINGS, AS OF DEC. 31, 1997
Telebras S.A. ...................... Utility - Telephone
LUKoil Holding (ADR)................ Oil - International
CRT ................................ Utility - Telephone
Femsa S.A., Class B........................... Beverages
ITC Ltd. (GDS).............................. Diversified
Telmex, Class L (ADR)............... Utility - Telephone
Surgutneftgaz (ADR)................. Oil - International
Yapi Ve Kredi Bankasi A.S. ....................... Banks
Pakistan Telecommunications Corp. .. Utility - Telephone
Korea Fund, Inc. .................... Investment Company

ASSET MIX DISTRIBUTION, AS OF DEC. 31, 1997
Foreign Common Stock ............................. 70.8%
Foreign Preferred Stock ........................... 7.2%
Investment Companies .............................. 4.3%
Other ............................................ 17.7%

TOTAL RETURN OF PORTFOLIO AGAINST BENCHMARKS
As of December 31, 1997

                                                        Since Inception
                                                        August 20, 1997

Morgan Stanley Emerging Markets Equity Portfolio .......... (20.16)%
(4)MSCI Emerging Markets Free ............................. (21.43)%
(6)Lipper Emerging Markets Funds Average................... (19.10)%

See the Notes on Performance preceding this section for a more detailed
description of benchmarks.


              GROWTH OF $10,000 INVESTMENT AS OF DECEMBER 31, 1997

- -------------------------------------------------------------------------------
                              MORGAN STANLEY             MSCI EMERGING MARKETS
                              EMERGING MARKETS           FREE
                              EQUITY
- -------------------------------------------------------------------------------
May 1, 1997                       $10,000                  $10,000
August 20, 1997                   $ 7,984                  $ 7,857
- -------------------------------------------------------------------------------

<PAGE>
EQ ADVISORS TRUST 
STATEMENTS OF ASSETS AND LIABILITIES 
December 31, 1997 

<TABLE>                                                          
<CAPTION>                                                        
                                                            MERRILL LYNCH    MERRILL LYNCH        MFS
                                                             BASIC VALUE         WORLD      EMERGING GROWTH       MFS       
                                                                EQUITY         STRATEGY        COMPANIES        RESEARCH    
                                                              PORTFOLIO        PORTFOLIO       PORTFOLIO       PORTFOLIO    
                                                           --------------- ---------------  --------------- --------------  
<S>                                                        <C>             <C>              <C>             <C>             
ASSETS:                                                                                                                     
Investments at value (Note 1).............................   $49,833,139      $18,127,805     $104,264,513    $118,995,193  
Cash......................................................           986               --           84,138          66,023  
Foreign cash .............................................            --              716               --              --  
Receivable for securities sold ...........................        40,625               --          367,806       1,321,584  
Unrealized appreciation of forward currency contracts                                                                       
 (Note 1) ................................................            --            7,245               --             852  
Short-term investments held as collateral for loaned                                                                        
 securities...............................................     7,480,149        1,280,808       24,156,300      21,263,500  
Receivable from Separate Accounts for Trust shares sold  .       638,707          213,584        1,069,452       1,031,161  
Dividends, interest and other receivables ................        45,033          114,731           16,017         115,540  
Deferred organizational costs (Note 1) ...................        27,134           27,134           27,134          27,134  
Other assets .............................................           615              359            1,471           1,593  
                                                           --------------- ---------------  --------------- --------------  
 Total assets ............................................    58,066,388       19,772,382      129,986,831     142,822,580  
                                                           --------------- ---------------  --------------- --------------  
LIABILITIES:                                                                                                                
Payable to custodian .....................................         6,210           10,263           17,050          18,440  
Payable for securities purchased .........................       969,312           11,867        3,634,170       4,476,506  
Unrealized depreciation of forward currency contracts                                                                       
 (Note 1) ................................................            --           22,520              625              --  
Payable for deposits received for loaned securities  .....     7,480,149        1,280,808       24,156,300      21,263,500  
Market value of swap agreement ...........................            --               --               --              --  
Interest payable on swap agreement........................            --               --               --              --  
Distribution fees payable ................................         9,185            3,572           19,270          22,017  
Investment management fees payable .......................        10,229           16,057           24,271          26,478  
Trustees' fees payable ...................................         4,159            2,443            9,919          10,743  
Payable to Separate Accounts for Trust shares redeemed  ..        23,585          170,151          152,573          82,969  
Overdraft payable ........................................            --              294               --              --  
Accrued expenses (Note 1).................................        68,515           43,957          155,410         167,463  
                                                           --------------- ---------------  --------------- --------------  
 Total liabilities .......................................     8,571,344        1,561,932       28,169,588      26,068,116  
                                                           --------------- ---------------  --------------- --------------  
NET ASSETS ...............................................   $49,495,044      $18,210,450     $101,817,243    $116,754,464  
                                                           =============== ===============  =============== ==============  
Investments at cost ......................................   $49,880,569      $18,197,653     $104,024,470    $117,419,440  
                                                           =============== ===============  =============== ==============  
Foreign cash at cost .....................................            --      $       715               --              --  
                                                           =============== ===============  =============== ==============  
Investments at value include repurchase agreements of  ...            --               --               --              --  
                                                           =============== ===============  =============== ==============  
COMPONENTS OF NET ASSETS (NOTE 1):                                                                                          
 Paid in capital .........................................   $49,553,200      $18,718,868     $102,442,882    $116,061,846  
 Accumulated undistributed (overdistributed) net                                                                            
  investment income ......................................        12,476           (6,214)            (513)        (19,539) 
 Accumulated undistributed (distributions in excess of)                                                                     
  net realized gain (loss) ...............................       (23,202)        (415,663)        (865,006)       (863,224) 
 Unrealized appreciation (depreciation) on investments                                                                      
  and foreign currency denominated assets and liabilities        (47,430)         (86,541)         239,880       1,575,381  
                                                           --------------- ---------------  --------------- --------------  
NET ASSETS ...............................................   $49,495,044      $18,210,450     $101,817,243    $116,754,464  
                                                           =============== ===============  =============== ==============  
CLASS IB SHARES:                                                                                                            
Net Assets. ..............................................   $49,495,044      $18,210,450     $101,817,243    $116,754,464  
                                                           =============== ===============  =============== ==============  
Shares outstanding (Unlimited amount authorized: no par                                                                     
 value) ..................................................     4,273,605        1,765,917        8,540,761      10,170,931  
                                                           =============== ===============  =============== ==============  
Net asset value, offering and redemption price per share                                                                    
 (Note 1) ................................................   $     11.58      $     10.31     $      11.92    $      11.48  
                                                           =============== ===============  =============== ==============  
</TABLE>        


<PAGE>

                     (RESTUBBED TABLE CONTINUED FROM ABOVE)



<TABLE>                                                   
<CAPTION>                                                 
                                                          
                                                               EQ/PUTNAM       
                                                                BALANCED       
                                                               PORTFOLIO       
                                                             -------------     
<S>                                                       <C>                  
ASSETS:                                                                        
Investments at value (Note 1).............................    $26,969,538      
Cash......................................................             --      
Foreign cash .............................................             --      
Receivable for securities sold ...........................        723,655      
Unrealized appreciation of forward currency contracts                          
 (Note 1) ................................................         27,214      
Short-term investments held as collateral for loaned                           
 securities...............................................      3,471,977      
Receivable from Separate Accounts for Trust shares sold  .        422,832      
Dividends, interest and other receivables ................        151,861      
Deferred organizational costs (Note 1) ...................         27,134      
Other assets .............................................            463      
                                                             -------------     
 Total assets ............................................     31,794,674      
                                                             -------------     
LIABILITIES:                                                                   
Payable to custodian .....................................         13,425      
Payable for securities purchased .........................      1,994,056      
Unrealized depreciation of forward currency contracts                          
 (Note 1) ................................................         28,810      
Payable for deposits received for loaned securities  .....      3,471,977      
Market value of swap agreement ...........................             --      
Interest payable on swap agreement........................             --      
Distribution fees payable ................................          4,965      
Investment management fees payable .......................         11,701      
Trustees' fees payable ...................................          3,146      
Payable to Separate Accounts for Trust shares redeemed  ..        339,326      
Overdraft payable ........................................         19,634      
Accrued expenses (Note 1).................................         54,046      
                                                             -------------     
 Total liabilities .......................................      5,941,086      
                                                             -------------     
NET ASSETS ...............................................    $25,853,588      
                                                             =============     
Investments at cost ......................................    $26,126,525      
                                                             =============     
Foreign cash at cost .....................................             --      
                                                             =============     
Investments at value include repurchase agreements of  ... $    1,625,000      
                                                             =============     
COMPONENTS OF NET ASSETS (NOTE 1):                                             
 Paid in capital .........................................    $24,919,195      
 Accumulated undistributed (overdistributed) net                               
  investment income ......................................        (13,681)     
 Accumulated undistributed (distributions in excess of)                        
  net realized gain (loss) ...............................        106,892      
 Unrealized appreciation (depreciation) on investments                         
  and foreign currency denominated assets and liabilities         841,182      
                                                             -------------     
NET ASSETS ...............................................    $25,853,588      
                                                             =============     
CLASS IB SHARES:                                                               
Net Assets. ..............................................    $25,853,588      
                                                             =============     
Shares outstanding (Unlimited amount authorized: no par                        
 value) ..................................................      2,305,399      
                                                             =============     
Net asset value, offering and redemption price per share                       
 (Note 1) ................................................ $        11.21      
                                                             =============     
</TABLE>                                                                       
                                                          





See Notes to Financial Statements. 

                                       1
<PAGE>
<TABLE>
<CAPTION>
    EQ/PUTNAM       EQ/PUTNAM       EQ/PUTNAM                     T. ROWE PRICE  WARBURG PINCUS  MORGAN STANLEY 
GROWTH & INCOME   INTERNATIONAL     INVESTORS    T. ROWE PRICE    INTERNATIONAL   SMALL COMPANY     EMERGING 
      VALUE           EQUITY         GROWTH      EQUITY INCOME        STOCK           VALUE      MARKETS EQUITY 
    PORTFOLIO       PORTFOLIO       PORTFOLIO      PORTFOLIO        PORTFOLIO       PORTFOLIO      PORTFOLIO 
- ---------------  --------------- -------------  --------------- ---------------  -------------- -------------- 
<S>              <C>             <C>            <C>             <C>              <C>            <C>
  $153,247,139     $57,559,806     $41,651,182    $101,517,669     $66,240,263    $124,405,135    $17,630,504 
        20,508          10,934             630             957       9,406,601             549      3,604,325 
            --               8              --              --              --              --        112,658 
     3,367,461         372,162          61,590          21,479       2,046,979       3,509,281         40,893 

            --          33,227              --              --           4,811              --             -- 

    27,564,407       1,827,012       6,427,550      25,234,710          81,200      12,318,628         84,000 
     1,279,540         195,842         243,351       1,351,241         570,250       1,367,782        806,471 
       272,974          83,148          33,521         210,145         130,115          51,920        180,657 
        27,134          27,134          27,134          27,134          27,134          27,134         29,040 
         1,911             897             593           1,445           1,436           1,875            268 
- ---------------  --------------- -------------  --------------- ---------------  -------------- -------------- 
   185,781,074      60,110,170      48,445,551     128,364,780      78,508,789     141,682,304     22,488,816 
- ---------------  --------------- -------------  --------------- ---------------  -------------- -------------- 

        32,678          37,039           5,957          14,042          47,002          10,187         13,325 
     7,647,905         331,125       2,223,737       2,539,086         528,893       8,000,611        514,629 

            --          77,844              --           1,277           8,471              --             -- 
    27,564,407       1,827,012       6,427,550      25,234,710          81,200      12,318,628         84,000 
            --              --              --              --              --              --         72,597 
            --              --              --              --              --              --            759 
        28,277          11,216           7,422          18,801          14,846          23,145          3,927 
        32,351          43,088          16,157          24,857          63,074          32,335         24,061 
        12,875           6,061           4,017           9,739           9,695          12,677          1,796 
         3,137              --              --         422,653       3,026,305         210,732        304,423 
            --              --              --              --              --              --             -- 
       199,722          98,639          66,105         152,305         157,334         194,315         36,668 
- ---------------  --------------- -------------  --------------- ---------------  -------------- -------------- 
    35,521,352       2,432,024       8,750,945      28,417,470       3,936,820      20,802,630      1,056,185 
- ---------------  --------------- -------------  --------------- ---------------  -------------- -------------- 
  $150,259,722     $57,678,146     $39,694,606    $ 99,947,310     $74,571,969    $120,879,674    $21,432,631 
===============  =============== =============  =============== ===============  ============== ============== 
  $150,432,226     $57,736,353     $39,112,790    $ 96,071,224     $69,853,575    $123,965,652    $20,540,628 
===============  =============== =============  =============== ===============  ============== ============== 
            --     $         8              --              --              --              --    $   112,395 
===============  =============== =============  =============== ===============  ============== ============== 
  $ 10,945,000     $ 4,416,000     $ 2,489,000              --              --    $ 15,180,000             -- 
===============  =============== =============  =============== ===============  ============== ============== 

  $147,858,014     $58,016,512     $37,386,446    $ 94,408,169     $78,434,505    $121,906,177    $24,763,837 

           (42)         62,965             412           2,001         (20,377)            (28)        33,290 

      (413,163)       (179,261)       (230,644)         91,125        (225,339)     (1,465,958)      (380,622) 

     2,814,913        (222,070)      2,538,392       5,446,015      (3,616,820)        439,483     (2,983,874) 
- ---------------  --------------- -------------  --------------- ---------------  -------------- -------------- 
  $150,259,722     $57,678,146     $39,694,606    $ 99,947,310     $74,571,969    $120,879,674    $21,432,631 
===============  =============== =============  =============== ===============  ============== ============== 

  $150,259,722     $57,678,146     $39,694,606    $ 99,947,310     $74,571,969    $120,879,674    $21,432,631 
===============  =============== =============  =============== ===============  ============== ============== 

    13,045,713       5,296,019       3,220,078       8,272,803       7,571,312      10,204,787      2,693,810 
===============  =============== =============  =============== ===============  ============== ============== 

  $      11.52     $     10.89     $     12.33    $      12.08     $      9.85    $      11.85    $      7.96 
===============  =============== =============  =============== ===============  ============== ============== 
</TABLE>

                                       2
<PAGE>
EQ ADVISORS TRUST 
STATEMENTS OF ASSETS AND LIABILITIES 
December 31, 1997 

<TABLE>                                                               
<CAPTION>                                                             
                                                                                                       BT                     
                                                                     BT               BT             SMALL                    
                                                                 EQUITY 500      INTERNATIONAL      COMPANY          JPM      
                                                                    INDEX        EQUITY INDEX        INDEX        CORE BOND   
                                                                  PORTFOLIO        PORTFOLIO       PORTFOLIO      PORTFOLIO   
                                                               -------------- -----------------  ------------- -------------  
<S>                                                            <C>            <C>                <C>           <C>            
ASSETS:                                                                                                                       
Investments at value (Note 1).................................          --               --              --             --    
Cash..........................................................     $ 1,000          $ 1,000         $ 1,000        $ 1,000    
Foreign cash .................................................          --               --              --             --    
Receivable for securities sold ...............................          --               --              --             --    
Unrealized appreciation of forward currency contracts                                                                         
 (Note 1) ....................................................          --               --              --             --    
Short-term investments held as collateral for loaned                                                                          
 securities ..................................................          --               --              --             --    
Receivable from Separate Accounts for Trust shares sold  .....          --               --              --             --    
Dividends, interest and other receivables ....................          --               --              --             --    
Deferred organizational costs (Note 1) .......................      31,340           31,340          31,340         31,340    
Other assets .................................................          --               --              --             --    
                                                               -------------- -----------------  ------------- -------------  
 Total assets ................................................      32,340           32,340          32,340         32,340    
                                                               -------------- -----------------  ------------- -------------  
LIABILITIES:                                                                                                                  
Payable to custodian .........................................          --               --              --             --    
Payable for securities purchased .............................          --               --              --             --    
Unrealized depreciation of forward currency contracts                                                                         
 (Note 1) ....................................................          --               --              --             --    
Payable for deposits received for loaned securities  .........          --               --              --             --    
Market value of swap agreement ...............................          --               --              --             --    
Interest payable on swap agreement ...........................          --               --              --             --    
Distribution fees payable ....................................          --               --              --             --    
Investment management fees payable ...........................          --               --              --             --    
Trustees' fees payable .......................................          --               --              --             --    
Payable to Separate Accounts for Trust shares redeemed  ......          --               --              --             --    
Overdraft payable ............................................          --               --              --             --    
Accrued expenses (Note 1) ....................................      31,340           31,340          31,340         31,340    
                                                               -------------- -----------------  ------------- -------------  
 Total liabilities ...........................................      31,340           31,340          31,340         31,340    
                                                               -------------- -----------------  ------------- -------------  
NET ASSETS ...................................................     $ 1,000          $ 1,000         $ 1,000        $ 1,000    
                                                               ============== =================  ============= =============  
Investments at cost ..........................................          --               --              --             --    
                                                               ============== =================  ============= =============  
Foreign cash at cost .........................................          --               --              --             --    
                                                               ============== =================  ============= =============  
Investments at value include repurchase agreements of  .......          --               --              --             --    
                                                               ============== =================  ============= =============  
COMPONENTS OF NET ASSETS (NOTE 1):                                                                                            
 Paid in capital .............................................     $ 1,000          $ 1,000         $ 1,000        $ 1,000    
 Accumulated undistributed (overdistributed) net investment                                                                   
  income .....................................................          --               --              --             --    
 Accumulated undistributed (distributions in excess of) net                                                                   
  realized gain (loss) .......................................          --               --              --             --    
 Unrealized appreciation (depreciation) on investments and                                                                    
  foreign currency denominated assets and liabilities  .......          --               --              --             --    
                                                               -------------- -----------------  ------------- -------------  
NET ASSETS ...................................................     $ 1,000          $ 1,000         $ 1,000        $ 1,000    
                                                               ============== =================  ============= =============  
CLASS IB SHARES:                                                                                                              
Net Assets. ..................................................     $ 1,000          $ 1,000         $ 1,000        $ 1,000    
                                                               ============== =================  ============= =============  
Shares outstanding (Unlimited amount authorized: no par                                                                       
 value) ......................................................         100              100             100            100    
                                                               ============== =================  ============= =============  
Net asset value, offering and redemption price per share                                                                      
 (Note 1) ....................................................     $ 10.00          $ 10.00         $ 10.00        $ 10.00    
                                                               ============== =================  ============= =============  
</TABLE>                                     

<PAGE>



                    (RESTUBBED TABLE CONTINUED FROM ABOVE)


<TABLE>                                                       
<CAPTION>                                                     
                                                                                                
                                                                     LAZARD        LAZARD       
                                                                   LARGE CAP      SMALL CAP     
                                                                     VALUE          VALUE       
                                                                   PORTFOLIO      PORTFOLIO     
                                                                 ------------- -------------    
<S>                                                           <C>                  <C>          
ASSETS:                                                                                         
Investments at value (Note 1).................................           --             --      
Cash..........................................................      $ 1,000        $ 1,000      
Foreign cash .................................................           --             --      
Receivable for securities sold ...............................           --             --      
Unrealized appreciation of forward currency contracts                                           
 (Note 1) ....................................................           --             --      
Short-term investments held as collateral for loaned                                            
 securities ..................................................           --             --      
Receivable from Separate Accounts for Trust shares sold  .....           --             --      
Dividends, interest and other receivables ....................           --             --      
Deferred organizational costs (Note 1) .......................       31,340         31,340      
Other assets .................................................           --             --      
                                                                 ------------- -------------    
 Total assets ................................................       32,340         32,340      
                                                                 ------------- -------------    
LIABILITIES:                                                                                    
Payable to custodian .........................................           --             --      
Payable for securities purchased .............................           --             --      
Unrealized depreciation of forward currency contracts                                           
 (Note 1) ....................................................           --             --      
Payable for deposits received for loaned securities  .........           --             --      
Market value of swap agreement ...............................           --             --      
Interest payable on swap agreement ...........................           --             --      
Distribution fees payable ....................................           --             --      
Investment management fees payable ...........................           --             --      
Trustees' fees payable .......................................           --             --      
Payable to Separate Accounts for Trust shares redeemed  ......           --             --      
Overdraft payable ............................................           --             --      
Accrued expenses (Note 1) ....................................       31,340         31,340      
                                                                 ------------- -------------    
 Total liabilities ...........................................       31,340         31,340      
                                                                 ------------- -------------    
NET ASSETS ...................................................      $ 1,000        $ 1,000      
                                                                 ============= =============    
Investments at cost ..........................................           --             --      
                                                                 ============= =============    
Foreign cash at cost .........................................           --             --      
                                                                 ============= =============    
Investments at value include repurchase agreements of  .......           --             --      
                                                                 ============= =============    
COMPONENTS OF NET ASSETS (NOTE 1):                                                              
 Paid in capital .............................................      $ 1,000        $ 1,000      
 Accumulated undistributed (overdistributed) net investment                                     
  income .....................................................           --             --      
 Accumulated undistributed (distributions in excess of) net                                     
  realized gain (loss) .......................................           --             --      
 Unrealized appreciation (depreciation) on investments and                                      
  foreign currency denominated assets and liabilities  .......           --             --      
                                                                 ------------- -------------    
NET ASSETS ...................................................      $ 1,000        $ 1,000      
                                                                 ============= =============    
CLASS IB SHARES:                                                                                
Net Assets. ..................................................      $ 1,000        $ 1,000      
                                                                 ============= =============    
Shares outstanding (Unlimited amount authorized: no par                                         
 value) ......................................................          100            100      
                                                                 ============= =============    
Net asset value, offering and redemption price per share                                        
 (Note 1) ....................................................      $ 10.00        $ 10.00      
                                                                 ============= =============    
</TABLE>                               
                                                              




See Notes to Financial Statements. 

                                       3



<PAGE>




















                       This page intentionally left blank













































                                       4

<PAGE>
EQ ADVISORS TRUST 
STATEMENTS OF OPERATIONS 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

<TABLE>
<CAPTION>
                                             MERRILL LYNCH    MERRILL LYNCH        MFS 
                                              BASIC VALUE         WORLD      EMERGING GROWTH      MFS       EQ/PUTNAM 
                                                 EQUITY         STRATEGY        COMPANIES       RESEARCH     BALANCED 
                                               PORTFOLIO        PORTFOLIO       PORTFOLIO      PORTFOLIO    PORTFOLIO 
                                            --------------- ---------------  --------------- ------------  ----------- 
<S>                                         <C>             <C>              <C>             <C>           <C>
INVESTMENT INCOME: 
 Income* (Note 1): 
  Dividends................................    $ 158,359        $  64,380       $  298,852     $  313,353   $  130,923 
  Interest ................................      209,813          153,151          150,316        191,421      246,934 
  Securities lending--Net .................          861              635            2,903          3,161        1,593 
                                            --------------- ---------------  --------------- ------------  ----------- 
   Total income ...........................      369,033          218,166          452,071        507,935      379,450 
                                            --------------- ---------------  --------------- ------------  ----------- 
 Expenses (Notes 1, 2, 3, 4 and 5): 
  Investment management fee ...............       73,477           49,425          169,781        186,533       50,946 
  Administrative fees .....................       27,203           28,431           38,940         39,701       27,837 
  Custody fees ............................       16,537           27,330           45,119         47,392       32,420 
  Distribution fees--Class IB .............       33,399           17,652           77,173         84,788       23,157 
  Printing and mailing expenses ...........       58,689           58,464          136,123        142,446       62,732 
  Professional fees .......................       30,419           22,141           73,036         77,075       26,572 
  Interest expense on swap agreement ......           --               --               --             --           -- 
  Trustees' fees ..........................        7,354            6,188           14,818         15,393        6,914 
  Amortization of deferred organizational 
   expense ................................        4,207            4,207            4,207          4,207        4,207 
  Miscellaneous ...........................        1,706            1,452            4,340          4,977        1,707 
                                            --------------- ---------------  --------------- ------------  ----------- 
   Gross expenses .........................      252,991          215,290          563,537        602,512      236,492 
                                            --------------- ---------------  --------------- ------------  ----------- 
 Waivers and reimbursements: (Note 6) 
  Waiver of administrative fees ...........      (15,990)         (14,798)         (21,038)       (21,668)     (15,386) 
  Waiver of investment management fee  ....      (73,477)         (49,425)        (169,781)      (186,533)     (50,946) 
  Reimbursement from investment manager  ..      (49,983)         (66,338)        (110,330)      (105,652)     (86,793) 
                                            --------------- ---------------  --------------- ------------  ----------- 
   Total waivers and reimbursements  ......     (139,450)        (130,561)        (301,149)      (313,853)    (153,125) 
                                            --------------- ---------------  --------------- ------------  ----------- 
  Net expenses ............................      113,541           84,729          262,388        288,659       83,367 
                                            --------------- ---------------  --------------- ------------  ----------- 
NET INVESTMENT INCOME .....................      255,492          133,437          189,683        219,276      296,083 
                                            --------------- ---------------  --------------- ------------  ----------- 
REALIZED AND UNREALIZED GAIN 
 (LOSS)(NOTE 1): 
 Realized Gain (Loss): 
  On securities ...........................      214,675         (228,480)       1,475,542        107,634      300,448 
  On options written ......................       (4,965)              --               --             --          360 
  On foreign currency transactions  .......           --          (66,116)          (2,900)        (2,639)     (19,108) 
                                            --------------- ---------------  --------------- ------------  ----------- 
 Realized gain (loss)--net ................      209,710         (294,596)       1,472,642        104,995      281,700 
                                            --------------- ---------------  --------------- ------------  ----------- 
 Change in Unrealized Appreciation 
  (Depreciation): 
  On securities ...........................      (47,430)         (69,848)         240,043      1,575,753      843,013 
  On swap agreement .......................           --               --               --             --           -- 
  On foreign currency transactions  .......           --          (16,693)            (163)          (372)      (1,831) 
                                            --------------- ---------------  --------------- ------------  ----------- 
 Unrealized appreciation 
  (depreciation)--net .....................      (47,430)         (86,541)         239,880      1,575,381      841,182 
                                            --------------- ---------------  --------------- ------------  ----------- 
REALIZED AND UNREALIZED GAIN (LOSS)--NET ..      162,280         (381,137)       1,712,522      1,680,376    1,122,882 
                                            --------------- ---------------  --------------- ------------  ----------- 
NET INCREASE (DECREASE) IN NET ASSETS FROM 
 OPERATIONS................................    $ 417,772        $(247,700)      $1,902,205     $1,899,652   $1,418,965 
                                            =============== ===============  =============== ============  =========== 
</TABLE>

- ------------ 
 *     Net of foreign taxes withheld on dividends of $5,247, $77, $1,474, $86, 
       $29,283, $2,919, $42,243 and $6,501 for the Merrill Lynch World 
       Strategy, MFS Emerging Growth Companies, MFS Research, EQ/Putnam 
       Balanced, EQ/Putnam International Equity, T. Rowe Price Equity Income, 
       T. Rowe Price International Stock and Morgan Stanley Emerging Markets 
       Equity Portfolios, respectively and on interest of $88 and $492 for the 
       Merrill Lynch World Strategy, and EQ/Putnam Balanced Portfolios, 
       respectively. 
**     Commencement of Operations 

See Notes to Financial Statements. 



                                       5
<PAGE>
<TABLE>
<CAPTION>
                                                                                                 (FOR THE PERIOD 
                                                                                                      FROM 
                                                                                                 AUGUST 20** TO 
                                                                                               DECEMBER 31, 1997) 
   EQ/PUTNAM       EQ/PUTNAM      EQ/PUTNAM                     T. ROWE PRICE  WARBURG PINCUS    MORGAN STANLEY 
    GROWTH &     INTERNATIONAL    INVESTORS    T. ROWE PRICE    INTERNATIONAL   SMALL COMPANY       EMERGING 
 INCOME VALUE        EQUITY         GROWTH     EQUITY INCOME        STOCK           VALUE        MARKETS EQUITY 
   PORTFOLIO       PORTFOLIO      PORTFOLIO      PORTFOLIO        PORTFOLIO       PORTFOLIO         PORTFOLIO 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 
<S>             <C>             <C>           <C>             <C>              <C>            <C>
   $  806,120      $ 192,295      $  117,657     $  810,390      $   288,519      $ 260,345        $   169,731 
      235,099        167,495          57,743        200,609          181,629        222,466             45,191 
        2,377            307             824          2,160               27          4,460                 -- 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 
    1,043,596        360,097         176,224      1,013,159          470,175        487,271            214,922 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 

      227,936        130,202          67,578        166,401          213,839        252,178             66,404 
       43,159         34,562          27,342         38,372           52,060         40,618             16,082 
       87,022         98,635          15,863         37,394          125,169         24,577             22,470 
      103,607         46,501          30,717         75,637           71,279         96,992             14,436 
      149,313         95,243          73,440        120,126          164,108        134,255             15,063 
       88,760         46,772          32,906         68,035           76,948         83,740             11,094 
           --             --              --             --               --             --                759 
       17,178         10,363           8,017         13,703           15,855         16,081              1,796 

        4,207          4,207           4,207          4,207            4,207          4,207              2,301 
        5,122          3,036           2,042          4,384            5,174          5,208                960 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 
      726,304        469,521         262,112        528,259          728,639        657,856            151,365 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 

      (23,255)       (17,841)        (16,095)       (20,996)         (21,461)       (23,405)            (6,430) 
     (227,936)      (130,202)        (67,578)      (166,401)        (213,839)      (246,485)           (42,908) 
     (122,925)       (98,225)        (74,000)       (83,697)        (151,257)            --                 -- 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 
     (374,116)      (246,268)       (157,673)      (271,094)        (386,557)      (269,890)           (49,338) 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 
      352,188        223,253         104,439        257,165          342,082        387,966            102,027 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 
      691,408        136,844          71,785        755,994          128,093         99,305            112,895 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 

      157,080         70,340         115,368        365,817         (221,255)      (937,026)          (409,056) 
           --             --              --             --               --             --                 -- 
           (8)        21,402              --        (15,287)        (146,976)            --              5,754 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 
      157,072         91,742         115,368        350,530         (368,231)      (937,026)          (403,302) 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 

    2,814,913       (176,547)      2,538,392      5,446,445       (3,613,312)       439,483         (2,910,124) 
           --             --              --             --               --             --            (72,597) 
           --        (45,523)             --           (430)          (3,508)            --             (1,153) 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 

    2,814,913       (222,070)      2,538,392      5,446,015       (3,616,820)       439,483         (2,983,874) 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 
    2,971,985       (130,328)      2,653,760      5,796,545       (3,985,051)      (497,543)        (3,387,176) 
- --------------  --------------- ------------  --------------- ---------------  -------------- ------------------- 

   $3,663,393      $   6,516      $2,725,545     $6,552,539      $(3,856,958)     $(398,238)       $(3,274,281) 
==============  =============== ============  =============== ===============  ============== =================== 
</TABLE>

                                       6
<PAGE>
EQ ADVISORS TRUST 
STATEMENTS OF CHANGES IN NET ASSETS 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

<TABLE>                                                     
<CAPTION>                                                   
                                                        MERRILL LYNCH    MERRILL LYNCH        MFS                        
                                                         BASIC VALUE         WORLD      EMERGING GROWTH       MFS       
                                                            EQUITY         STRATEGY        COMPANIES        RESEARCH    
                                                          PORTFOLIO        PORTFOLIO       PORTFOLIO       PORTFOLIO    
                                                       --------------- ---------------  --------------- --------------  
<S>                                                    <C>             <C>              <C>             <C>             
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS:                                                                      
 Net investment income ...............................   $   255,492      $   133,437     $    189,683    $    219,276  
 Realized gain (loss)--net ...........................       209,710         (294,596)       1,472,642         104,995  
 Change in unrealized appreciation (depreciation) of                                                                    
  investments and foreign currency denominated assets                                                                   
  and liabilities ....................................       (47,430)         (86,541)         239,880       1,575,381  
                                                       --------------- ---------------  --------------- --------------  
 Net increase (decrease) in net assets from                                                                             
  operations .........................................       417,772         (247,700)       1,902,205       1,899,652  
                                                       --------------- ---------------  --------------- --------------  
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS:                                                                            
 Class IB:                                                                                                              
  Dividends from net investment income ...............      (247,223)         (75,981)        (191,439)       (225,007) 
  Dividends in excess of net investment income .......            --           (6,214)            (513)        (19,539) 
  Distributions from realized gains...................      (209,710)              --       (1,475,542)       (107,634) 
  Distributions in excess of realized gains ..........       (23,202)        (187,184)        (865,006)       (863,224) 
                                                       --------------- ---------------  --------------- --------------  
 Total Class IB dividends and distributions ..........      (480,135)        (269,379)      (2,532,500)     (1,215,404) 
                                                       --------------- ---------------  --------------- --------------  
 Decrease in net assets from dividends and                                                                              
  distributions ......................................      (480,135)        (269,379)      (2,532,500)     (1,215,404) 
                                                       --------------- ---------------  --------------- --------------  
CAPITAL SHARE TRANSACTIONS (NOTE 1):                                                                                    
 Class IB:                                                                                                              
  Shares sold ........................................    53,828,437       24,010,398      146,747,168     120,065,201  
  Shares issued in reinvestment of dividends and                                                                        
   distributions .....................................       480,135          269,379        2,532,500       1,215,404  
  Shares redeemed ....................................    (4,751,165)      (5,552,248)     (46,832,130)     (5,210,389) 
                                                       --------------- ---------------  --------------- --------------  
 Net increase in net assets derived from share                                                                          
  transactions........................................    49,557,407       18,727,529      102,447,538     116,070,216  
                                                       --------------- ---------------  --------------- --------------  
INCREASE IN NET ASSETS ...............................    49,495,044       18,210,450      101,817,243     116,754,464  
NET ASSETS, BEGINNING OF PERIOD ......................            --               --               --              --  
                                                       --------------- ---------------  --------------- --------------  
NET ASSETS, END OF PERIOD* ...........................   $49,495,044      $18,210,450     $101,817,243    $116,754,464  
                                                       =============== ===============  =============== ==============  
SHARE TRANSACTIONS:                                                                                                     
 Class IB:                                                                                                              
  Shares sold ........................................     4,633,508        2,241,153       12,281,631      10,512,264  
  Shares issued in reinvestment of dividends and                                                                        
   distributions .....................................        42,265           26,332          219,454         108,421  
  Shares redeemed ....................................      (402,168)        (501,568)      (3,960,324)       (449,754) 
                                                       --------------- ---------------  --------------- --------------  
 Net increase ........................................     4,273,605        1,765,917        8,540,761      10,170,931  
                                                       --------------- ---------------  --------------- --------------  
</TABLE>                                              

- ------------ 
*      Including accumulated undistributed (overdistributed) net investment 
       income of $12,476, $(6,214), $(513), $(19,539), $(13,681), $(42), 
       $62,965, $412, $2,001, $(20,377), $(28) and $33,290 for the Merrill 
       Lynch Basic Value Equity, Merrill Lynch World Strategy, MFS Emerging 
       Growth Companies, MFS Research, EQ/Putnam Balanced, EQ/Putnam Growth & 
       Income Value, EQ/Putnam International Equity, EQ/Putnam Investors 
       Growth, T. Rowe Price Equity Income, T. Rowe Price International Stock, 
       Warburg Pincus Small Company Value and Morgan Stanley Emerging Markets 
       Equity Portfolios, respectively as of December 31, 1997. 
**     Commencement of Operations 

<PAGE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE)



<TABLE>                                               
<CAPTION>                                             
                                                      
                                                           EQ/PUTNAM      
                                                            BALANCED      
                                                           PORTFOLIO      
                                                         -------------    
<S>                                                   <C>                 
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS:                        
 Net investment income ............................... $      296,083     
 Realized gain (loss)--net ...........................        281,700     
 Change in unrealized appreciation (depreciation) of                      
  investments and foreign currency denominated assets                     
  and liabilities ....................................        841,182     
                                                         -------------    
 Net increase (decrease) in net assets from                               
  operations .........................................      1,418,965     
                                                         -------------    
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS:                              
 Class IB:                                                                
  Dividends from net investment income ...............       (279,057)    
  Dividends in excess of net investment income .......        (13,681)    
  Distributions from realized gains...................       (196,041)    
  Distributions in excess of realized gains ..........             --     
                                                         -------------    
 Total Class IB dividends and distributions ..........       (488,779)    
                                                         -------------    
 Decrease in net assets from dividends and                                
  distributions ......................................       (488,779)    
                                                         -------------    
CAPITAL SHARE TRANSACTIONS (NOTE 1):                                      
 Class IB:                                                                
  Shares sold ........................................     32,089,702     
  Shares issued in reinvestment of dividends and                          
   distributions .....................................        488,779     
  Shares redeemed ....................................     (7,655,079)    
                                                         -------------    
 Net increase in net assets derived from share                            
  transactions........................................     24,923,402     
                                                         -------------    
INCREASE IN NET ASSETS ...............................     25,853,588     
NET ASSETS, BEGINNING OF PERIOD ......................             --     
                                                         -------------    
NET ASSETS, END OF PERIOD* ...........................    $25,853,588     
                                                         =============    
SHARE TRANSACTIONS:                                                       
 Class IB:                                                                
  Shares sold ........................................      2,939,085     
  Shares issued in reinvestment of dividends and                          
   distributions .....................................         43,995     
  Shares redeemed ....................................       (677,681)    
                                                         -------------    
 Net increase ........................................      2,305,399     
                                                         -------------    
</TABLE>                                                                  
                                                      



See Notes to Financial Statements. 

                                       7
<PAGE>
<TABLE>
<CAPTION>
                                                                                                   (FOR THE PERIOD 
                                                                                                        FROM 
                                                                                                   AUGUST 20** TO 
                                                                                                 DECEMBER 31, 1997) 
    EQ/PUTNAM       EQ/PUTNAM       EQ/PUTNAM                     T. ROWE PRICE  WARBURG PINCUS    MORGAN STANLEY 
GROWTH & INCOME   INTERNATIONAL     INVESTORS    T. ROWE PRICE    INTERNATIONAL   SMALL COMPANY       EMERGING 
      VALUE           EQUITY         GROWTH      EQUITY INCOME        STOCK           VALUE        MARKETS EQUITY 
    PORTFOLIO       PORTFOLIO       PORTFOLIO      PORTFOLIO        PORTFOLIO       PORTFOLIO         PORTFOLIO 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 
<S>              <C>             <C>            <C>             <C>              <C>            <C>
  $    691,408     $   136,844     $    71,785    $    755,994    $    128,093    $     99,305      $    112,895 
       157,072          91,742         115,368         350,530        (368,231)       (937,026)         (403,302) 

     2,814,913        (222,070)      2,538,392       5,446,015      (3,616,820)        439,483        (2,983,874) 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 
     3,663,393           6,516       2,725,545       6,552,539      (3,856,958)       (398,238)       (3,274,281) 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 

      (695,650)        (99,488)        (75,580)       (742,913)             --        (103,540)          (59,226) 
        (1,258)             --              --              --          (9,785)           (204)               -- 
      (157,079)        (70,340)       (115,368)       (274,692)             --              --                -- 
      (413,163)       (179,261)       (230,644)             --              --        (528,932)               -- 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 
    (1,267,150)       (349,089)       (421,592)     (1,017,605)         (9,785)       (632,676)          (59,226) 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 
    (1,267,150)       (349,089)       (421,592)     (1,017,605)         (9,785)       (632,676)          (59,226) 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 

   150,166,887      58,043,736      37,267,750     104,824,753     100,986,940     170,997,522        35,354,533 
     1,267,150         349,089         421,592       1,017,605           9,785         632,676            59,226 
    (3,570,558)       (372,106)       (298,689)    (11,529,982)    (22,558,013)    (49,719,610)      (10,647,621) 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 
   147,863,479      58,020,719      37,390,653      94,312,376      78,438,712     121,910,588        24,766,138 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 
   150,259,722      57,678,146      39,694,606      99,847,310      74,571,969     120,879,674        21,432,631 
            --              --              --         100,000              --              --                -- 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 
  $150,259,722     $57,678,146     $39,694,606    $ 99,947,310    $ 74,571,969    $120,879,674      $ 21,432,631 
===============  =============== =============  =============== ===============  ============== =================== 

    13,247,726       5,297,238       3,210,087       9,163,385       9,802,776      14,177,457         3,928,086 
       111,940          32,263          35,192          85,226             997          54,682             7,554 
      (313,953)        (33,482)        (25,201)       (985,808)     (2,232,461)     (4,027,352)       (1,241,830) 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 
    13,045,713       5,296,019       3,220,078       8,262,803       7,571,312      10,204,787         2,693,810 
- ---------------  --------------- -------------  --------------- ---------------  -------------- ------------------- 
</TABLE>

                                       8
<PAGE>
EQ ADVISORS TRUST 
STATEMENTS OF CHANGES IN NET ASSETS 
For December 31, 1997** 

<TABLE>                                                          
<CAPTION>                                                        
                                                                                                   BT                     
                                                                 BT               BT             SMALL                    
                                                             EQUITY 500      INTERNATIONAL      COMPANY          JPM      
                                                                INDEX        EQUITY INDEX        INDEX        CORE BOND   
                                                              PORTFOLIO        PORTFOLIO       PORTFOLIO      PORTFOLIO   
                                                           -------------- -----------------  ------------- -------------  
<S>                                                        <C>            <C>                <C>           <C>            
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS:                                                                        
 Net investment income ...................................         --               --               --            --     
 Realized gain (loss)--net ...............................         --               --               --            --     
 Change in unrealized appreciation (depreciation) of                                                                      
  investments and foreign currency denominated assets and                                                                 
  liabilities ............................................         --               --               --            --     
                                                           -------------- -----------------  ------------- -------------  
 Net increase (decrease) in net assets from operations  ..         --               --               --            --     
                                                           -------------- -----------------  ------------- -------------  
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS:                                                                              
 Class IB:                                                                                                                
  Dividends from net investment income ...................         --               --               --            --     
  Dividends in excess of net investment income ...........         --               --               --            --     
  Distributions from realized gains.......................         --               --               --            --     
  Distributions in excess of realized gains...............         --               --               --            --     
                                                           -------------- -----------------  ------------- -------------  
 Total Class IB dividends and distributions...............         --               --               --            --     
                                                           -------------- -----------------  ------------- -------------  
 Decrease in net assets from dividends and distributions           --               --               --            --     
                                                           -------------- -----------------  ------------- -------------  
CAPITAL SHARE TRANSACTIONS (NOTE 1):                                                                                      
 Class IB:                                                                                                                
  Shares sold ............................................     $1,000           $1,000           $1,000        $1,000     
  Shares issued in reinvestment of dividends and                                                                          
   distributions .........................................         --               --               --            --     
  Shares redeemed ........................................         --               --               --            --     
                                                           -------------- -----------------  ------------- -------------  
 Net increase in net assets derived from share                                                                            
  transactions............................................      1,000            1,000            1,000         1,000     
                                                           -------------- -----------------  ------------- -------------  
INCREASE IN NET ASSETS ...................................      1,000            1,000            1,000         1,000     
NET ASSETS, BEGINNING OF PERIOD ..........................         --               --               --            --     
                                                           -------------- -----------------  ------------- -------------  
NET ASSETS, END OF PERIOD ................................     $1,000           $1,000           $1,000        $1,000     
                                                           ============== =================  ============= =============  
SHARE TRANSACTIONS:                                                                                                       
 Class IB:                                                                                                                
  Shares sold ............................................        100              100              100           100     
  Shares issued in reinvestment of dividends and                                                                          
   distributions .........................................         --               --               --            --     
  Shares redeemed ........................................         --               --               --            --     
                                                           -------------- -----------------  ------------- -------------  
 Net increase ............................................        100              100              100           100     
                                                           -------------- -----------------  ------------- -------------  
</TABLE>                                              

**     The Portfolios that received initial capital on December 31, 1997 had 
       no operations except for the issuance of shares of Class IB Common 
       Stock. 

<PAGE>
                    (RESTUBBED TABLE CONTINUED FROM ABOVE)


<TABLE>                                                   
<CAPTION>                                                 
                                                          
                                                                 LAZARD        LAZARD      
                                                              LARGE  CAP      SMALL CAP    
                                                                 VALUE          VALUE      
                                                               PORTFOLIO      PORTFOLIO    
                                                             ------------- -------------   
<S>                                                       <C>                  <C>         
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS:                                         
 Net investment income ...................................           --            --      
 Realized gain (loss)--net ...............................           --            --      
 Change in unrealized appreciation (depreciation) of                                       
  investments and foreign currency denominated assets and                                  
  liabilities ............................................           --            --      
                                                             ------------- -------------   
 Net increase (decrease) in net assets from operations  ..           --            --      
                                                             ------------- -------------   
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS:                                               
 Class IB:                                                                                 
  Dividends from net investment income ...................           --            --      
  Dividends in excess of net investment income ...........           --            --      
  Distributions from realized gains.......................           --            --      
  Distributions in excess of realized gains...............           --            --      
                                                             ------------- -------------   
 Total class IB dividends and distributions...............           --            --      
                                                             ------------- -------------   
 Decrease in net assets from dividends and distributions             --            --      
                                                             ------------- -------------   
CAPITAL SHARE TRANSACTIONS (NOTE 1):                                                       
 Class IB:                                                                                 
  Shares sold ............................................       $1,000        $1,000      
  Shares issued in reinvestment of dividends and                                           
   distributions .........................................           --            --      
  Shares redeemed ........................................           --            --      
                                                             ------------- -------------   
 Net increase in net assets derived from share                                             
  transactions............................................        1,000         1,000      
                                                             ------------- -------------   
INCREASE IN NET ASSETS ...................................        1,000         1,000      
NET ASSETS, BEGINNING OF PERIOD ..........................           --            --      
                                                             ------------- -------------   
NET ASSETS, END OF PERIOD ................................       $1,000        $1,000      
                                                             ============= =============   
SHARE TRANSACTIONS:                                                                        
 Class IB:                                                                                 
  Shares sold ............................................          100           100      
  Shares issued in reinvestment of dividends and                                           
   distributions .........................................           --            --      
  Shares redeemed ........................................           --            --      
                                                             ------------- -------------   
 Net increase ............................................          100           100      
                                                             ------------- -------------   
</TABLE>                                                    
                                                          


See Notes to Financial Statements. 

                                       9
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH BASIC VALUE EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                     NUMBER      VALUE 
                                   OF SHARES    (NOTE 1) 
- --------------------------------  ----------- ----------- 
<S>                               <C>         <C>
COMMON STOCKS: 
BASIC MATERIALS (12.9%) 
CHEMICALS (5.1%) 
E.I. Du Pont de Nemours & Co. ...     8,000    $  480,500 
Great Lakes Chemical Corp.  .....    25,000     1,121,875 
Hercules, Inc. ..................    18,000       901,125 
                                              ----------- 
                                                2,503,500 
                                              ----------- 
METALS & MINING (1.1%) 
Asarco, Inc. ....................    25,000       560,937 
                                              ----------- 
PAPER (3.2%) 
International Paper Co. .........    20,000       862,500 
Stone Container Corp.* ..........    70,000       730,625 
                                              ----------- 
                                                1,593,125 
                                              ----------- 
STEEL (3.5%) 
USX--U.S. Steel Group, Inc.  ....    28,000       875,000 
WHX Corp.* ......................    70,000       831,250 
                                              ----------- 
                                                1,706,250 
                                              ----------- 
 TOTAL BASIC MATERIALS ..........               6,363,812 
                                              ----------- 
BUSINESS SERVICES (3.9%) 
PRINTING, PUBLISHING, 
 BROADCASTING (3.9%) 
Dow Jones & Co., Inc. ...........    17,000       912,688 
Viacom, Inc., Class B* ..........    25,000     1,035,937 
                                              ----------- 
 TOTAL BUSINESS SERVICES.........               1,948,625 
                                              ----------- 
CAPITAL GOODS (3.4%) 
AEROSPACE (2.1%) 
Lockheed Martin Corp. ...........    10,500     1,034,250 
                                              ----------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.3%) 
Louisiana-Pacific Corp. .........    35,000       665,000 
                                              ----------- 
 TOTAL CAPITAL GOODS.............               1,699,250 
                                              ----------- 
CONSUMER CYCLICALS (11.5%) 
AUTOS & TRUCKS (3.2%) 
Ford Motor Co. ..................    13,500       657,281 
General Motors Corp. ............    15,000       909,375 
                                              ----------- 
                                                1,566,656 
                                              ----------- 
LEISURE RELATED (1.1%) 
Harrah's Entertainment, Inc.*  ..    29,400       554,925 
                                              ----------- 
PHOTO & OPTICAL (2.9%) 
Eastman Kodak Co. ...............    23,700     1,441,257 
                                              ----------- 
RETAIL--GENERAL (4.3%) 
Charming Shoppes, Inc.* .........    90,000       421,875 
K-Mart Corp.* ...................    60,000       693,750 
Sears Roebuck & Co. .............    12,000       543,000 
Woolworth Corp.* ................    23,000       468,625 
                                              ----------- 
                                                2,127,250 
                                              ----------- 
 TOTAL CONSUMER CYCLICALS  ......               5,690,088 
                                              ----------- 
CONSUMER NON-CYCLICALS (9.5%) 
BEVERAGES (2.4%) 
Seagram Co., Ltd. ...............    36,000     1,163,250 
                                              ----------- 
CONTAINERS (1.1%) 
Tupperware Corp. ................    20,000       557,500 
                                              ----------- 
DRUGS (4.2%) 
Bristol-Myers Squibb Co. ........     5,000       473,125 
Pharmaceutical Product 
 Development, Inc.* .............    40,000       615,000 
Pharmacia & Upjohn, Inc. ........    27,500     1,007,187 
                                              ----------- 
                                                2,095,312 
                                              ----------- 

<PAGE>
<CAPTION>

                                     NUMBER      VALUE
                                   OF SHARES    (NOTE 1)
- --------------------------------- ----------- ----------- 
<S>                               <C>         <C>
TOBACCO (1.8%) 
Philip Morris Cos., Inc. ........    19,500    $  883,594 
                                              ----------- 
 TOTAL CONSUMER NON-CYCLICALS                   4,699,656 
                                              ----------- 
CREDIT SENSITIVE (15.1%) 
BANKS (5.3%) 
Bankers Trust New York Corp.  ...     6,000       674,625 
Hibernia Corp., Class A .........    45,000       846,562 
Wells Fargo & Co. ...............     3,250     1,103,172 
                                              ----------- 
                                                2,624,359 
                                              ----------- 
INSURANCE (7.9%) 
Aetna, Inc. .....................    18,500     1,305,406 
Humana, Inc.* ...................    48,900     1,014,675 
TIG Holdings, Inc. ..............    28,000       929,250 
Travelers Property & Casualty, 
 Inc., Class A ..................    15,000       660,000 
                                              ----------- 
                                                3,909,331 
                                              ----------- 
UTILITY--TELEPHONE (1.9%) 
AT&T Corp. ......................    15,000       918,750 
                                              ----------- 
 TOTAL CREDIT SENSITIVE .........               7,452,440 
                                              ----------- 

DIVERSIFIED (1.8%) 
MISCELLANEOUS (1.8%) 
ITT Industries, Inc. ............    28,000       878,500 
                                              ----------- 
ENERGY (6.7%) 
OIL--DOMESTIC (4.5%) 
Occidental Petroleum Corp.  .....    20,000       586,250 
Union Texas Petroleum Holdings, 
 Inc. ...........................    40,000       832,500 
Unocal Corp. ....................    20,000       776,250 
                                              ----------- 
                                                2,195,000 
                                              ----------- 
OIL--INTERNATIONAL (1.4%) 
YPF S.A., Class D (ADR) .........    20,000       683,750 
                                              ----------- 
OIL--SUPPLIES & CONSTRUCTION (0.8%) 
Dresser Industries, Inc. ........    10,000       419,375 
                                              ----------- 

 TOTAL ENERGY....................               3,298,125 
                                              ----------- 
TECHNOLOGY (13.5%) 
ELECTRONICS (6.0%) 
Exabyte Corp.* ..................    50,800       327,025 
Integrated Device Technology, 
 Inc.*...........................    50,000       471,875 
Mentor Graphics Corp.* ..........    65,000       629,688 
Novell, Inc.* ...................    70,000       525,000 
Seagate Technology, Inc.*  ......    20,000       385,000 
Texas Instruments, Inc. .........    13,500       607,500 
                                              ----------- 
                                                2,946,088 
                                              ----------- 
OFFICE EQUIPMENT (4.4%) 
Apple Computer, Inc.* ...........    25,000       328,125 
Digital Equipment Corp.* ........    20,000       740,000 
International Business Machines 
 Corp. ..........................     5,000       522,813 
Scitex Corp., Ltd.* .............    50,000       603,125 
                                              ----------- 
                                                2,194,063 
                                              ----------- 
OFFICE EQUIPMENT SERVICES (1.1%) 
CompuServe Corp.* ...............    45,000       545,625 
                                              ----------- 
TELECOMMUNICATIONS (2.0%) 
U.S. West Media Group* ..........    35,000     1,010,625 
                                              ----------- 
 TOTAL TECHNOLOGY ...............               6,696,401 
                                              ----------- 
TOTAL COMMON STOCKS (78.3%) 
 (Cost $38,774,327) .............              38,726,897 
                                              ----------- 
</TABLE>

                                       10
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH BASIC VALUE EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                                 PRINCIPAL        VALUE 
                                   AMOUNT       (NOTE 1) 
- -----------------------------  ------------- ------------- 
<S>                            <C>           <C>
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (22.4%) 
Federal Farm Credit Bank 
 (Discount Note), 1/2/98 
 (Amortized Cost $11,106,242)   $11,108,000    $11,106,242 
                                             ------------- 
TOTAL INVESTMENTS (100.7%) 
 (Cost/Amortized Cost 
 $49,880,569) ................                  49,833,139 
OTHER ASSETS 
 LESS LIABILITIES (-0.7%)                         (338,095) 
                                             ------------- 
NET ASSETS (100%) ............                 $49,495,044 
                                             ============= 
</TABLE>

- ------------ 
*     Non-income producing 
      Glossary: 
      ADR--American Depositary Receipt 


























                                       11
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH BASIC VALUE EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
Transactions in options written for the period from May 1, 1997, to December 
31, 1997 are summarized as follows: (Note 1) 

<TABLE>
<CAPTION>
                                          NUMBER OF     PREMIUMS 
                                        CONTRACTS (A)   RECEIVED 
                                        ------------- ---------- 
<S>                                     <C>           <C>
Options outstanding--May 1, 1997  .....       --             -- 
Options written .......................       15        $ 8,392 
Options closed ........................      (15)        (8,392) 
                                        ------------- ---------- 
Options outstanding--December 31, 1997        --             -- 
                                        ============= ========== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                                <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities     $42,382,714 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities       3,823,065 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                         <C>
Aggregate gross unrealized appreciation  ..  $ 2,084,262 
Aggregate gross unrealized (depreciation)     (2,132,841) 
                                            ------------- 
Net unrealized (depreciation) .............  $   (48,579) 
                                            ============= 
Federal income tax cost of investments  ...  $49,881,718 
                                            ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $7,341,116, which was secured by collateral valued at $7,480,149. 
For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $1,444 as brokerage commissions with Donaldson, Lufkin & 
Jenrette Securities Corp. and $7,984 with Merrill Lynch & Co., Inc., both 
affiliated broker/dealers. 




- ------------ 
(a)    One contract relates to 100 shares. 







                       See Notes to Financial Statements.

                                       12
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER         VALUE 
                                    OF SHARES       (NOTE 1) 
- --------------------------------- ------------- -------------- 
<S>                              <C>            <C>
COMMON STOCKS: 
AUSTRALIA & NEW ZEALAND (0.6%) 
AUSTRALIA (0.6%) 
Broken Hill Proprietary Ltd.  ...     12,700       $  117,896 
                                                -------------- 
CANADA (1.7%) 
Gulf Canada Resources Ltd.*  ....     17,000          119,000 
Imax Corp.* .....................      3,400           74,800 
Magna International, Inc., 
 Class A ........................      1,900          119,344 
                                                -------------- 
 TOTAL CANADA ...................                     313,144 
                                                -------------- 
JAPAN (4.1%) 
Amway Japan Ltd. ................      5,000           95,804 
Bridgestone Corp. ...............      4,000           86,760 
Maeda Corp. .....................     34,000           75,570 
Matsushita Electric Industries 
 Co. ............................      4,000           58,555 
Matsushita Electric Works Ltd.  .     12,000          103,928 
Okumura Corp. ...................     25,000           59,399 
Rohm Co. ........................      1,000          101,935 
Sony Corp. ......................      1,000           88,906 
Tokio Marine & Fire Insurance 
 Co. ............................      6,000           68,059 
                                                -------------- 
 TOTAL JAPAN ....................                     738,916 
                                                -------------- 
LATIN AMERICA (3.1%) 
ARGENTINA (0.4%) 
YPF S.A., Class D (ADR) .........      2,300           78,631 
                                                -------------- 
BRAZIL (0.9%) 
Telebras S.A. (ADR) .............        700           81,506 
Unibanco (ADR)* .................      2,500           80,469 
                                                -------------- 
                                                      161,975 
                                                -------------- 
MEXICO (1.8%) 
Grupo Carso (ADR) ...............      6,400           85,261 
Grupo Financiero Bancomer (ADR)*       7,300           94,896 
Panamerican Beverages, Inc., 
 Class A ........................      2,200           71,775 
Telmex, Class L (ADR) ...........      1,200           67,275 
                                                -------------- 
                                                      319,207 
                                                -------------- 
 TOTAL LATIN AMERICA ............                     559,813 
                                                -------------- 
OTHER EUROPEAN COUNTRIES (7.3%) 
FRANCE (1.5%) 
Scor ............................      2,600          124,330 
SGS-Thomson Microelectronics 
 N.V.* ..........................      1,400           85,488 
Thomson CSF .....................      1,600           50,431 
                                                -------------- 
                                                      260,249 
                                                -------------- 
GERMANY (1.2%) 
Bayerische Vereinsbank AG  ......      1,800          116,068 
Mannesmann AG ...................        200          100,392 
                                                -------------- 
                                                      216,460 
                                                -------------- 
ITALY (2.3%) 
Arnoldo Mondadori Editore  ......     19,100          150,079 
Danieli & Co. ...................     35,100          126,193 
Gucci Group N.V. ................      3,300          138,188 
                                                -------------- 
                                                      414,460 
                                                -------------- 

<PAGE>
<CAPTION>
                                    NUMBERS         VALUE
                                   OF SHARES       (NOTE 1)
- --------------------------------- ------------  -------------- 
<S>                               <C>           <C>
NETHERLANDS (0.4%) 
Royal Dutch Petroleum Co. (NY 
 Shares) ........................      1,400     $   75,863 
                                                -------------- 
SPAIN (0.6%) 
Repsol S.A. (ADR) ...............      2,800        119,175 
                                                -------------- 
SWITZERLAND (1.3%) 
Novartis AG (Registered) ........         78        126,573 
Roche Holdings AG ...............         12        119,178 
                                                -------------- 
                                                    245,751 
                                                -------------- 
 TOTAL OTHER EUROPEAN  COUNTRIES                  1,331,958 
                                                -------------- 
SCANDINAVIA (4.8%) 
FINLAND (2.2%) 
Amer-Yhtymae OYJ, Class A*  .....      4,500         86,269 
Finnlines OYJ ...................      2,000         79,619 
Orion-Yhtymae OYJ, Class B  .....      4,620        122,048 
Upm-Kymmene OYJ .................      5,600        111,981 
                                                -------------- 
                                                    399,917 
                                                -------------- 
NORWAY (0.6%) 
Color Line ASA ..................     27,300        105,344 
                                                -------------- 
SWEDEN (2.0%) 
Castellum AB* ...................      9,200         91,538 
Nordbanken Holding AB* ..........      8,400         47,502 
Perstorp AB, Class B ............      5,200         92,999 
Forenings Sparbanken Kredit AS, 
 Class A. .......................      3,000         68,200 
Spectra-Physics AB, Class A  ....      3,600         68,237 
                                                -------------- 
                                                    368,476 
                                                -------------- 
 TOTAL SCANDINAVIA ..............                   873,737 
                                                -------------- 

SOUTHEAST ASIA (0.8%) 
INDONESIA (0.6%) 
Indostat (ADR) ..................      5,300        102,356 
                                                -------------- 
PHILIPPINES (0.2%) 
San Miguel Corp., Class B  ......     32,100         39,233 
                                                -------------- 
 TOTAL SOUTHEAST ASIA ...........                   141,589 
                                                -------------- 
SUB-SAHARAN AFRICA (1.2%) 
SOUTH AFRICA (1.2%) 
De Beers Consolidated Mines 
 (ADR) ..........................      5,500        112,406 
Sasol Ltd. ......................     10,700        111,914 
                                                -------------- 
 TOTAL SUB-SAHARAN AFRICA  ......                   224,320 
                                                -------------- 
UNITED KINGDOM (3.4%) 
Danka Business Systems plc (ADR)       1,030         16,416 
Dixons Group plc ................     12,600        126,512 
Guinness plc ....................     10,500         96,540 
Imperial Chemical Industries 
 plc.............................      7,800        121,897 
LucasVarity plc .................     37,500        132,491 
Rio Tinto plc (Registered)  .....     10,200        125,545 
                                                -------------- 
 TOTAL UNITED KINGDOM ...........                   619,401 
                                                -------------- 
UNITED STATES (30.4%) 
Allied Signal, Inc. .............      3,195        124,405 
American Express Co. ............        660         58,905 
Avis Rent A Car, Inc.* ..........      2,050         65,472 
Bank of New York Co., Inc.  .....      2,650        153,203 
BankAmerica Corp. ...............      1,500        109,500 

                                       13
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER         VALUE 
                                    OF SHARES       (NOTE 1) 
- --------------------------------  ------------- -------------- 
Black & Decker Corp. ............        2,820    $   110,156 
BMC Software, Inc.* .............        1,230         80,719 
Bristol-Myers Squibb Co. ........        1,100        104,088 
Brunswick Corp. .................        4,400        133,375 
Burlington Northern Santa Fe 
 Corp. ..........................          590         54,833 
Carnival Corp., Class A .........        3,000        166,125 
Chancellor Media Corp.* .........          780         58,208 
Cisco Systems, Inc.* ............          900         50,175 
Compaq Computer Corp. ...........          550         31,041 
Computer Associates 
 International, Inc. ............        1,730         91,474 
DENTSPLY International, Inc.  ...        1,300         39,650 
Dial Corp. ......................        3,800         79,088 
Edison International ............        4,900        133,219 
El Paso Natural Gas Co. .........        2,300        152,950 
Eli Lilly & Co. .................        1,560        108,615 
Enron Corp. .....................        1,450         60,266 
Federal-Mogul Corp. .............        2,600        105,300 
First Union Corp. ...............        2,250        115,313 
Gartner Group, Inc., Class A*  ..        1,500         55,875 
GenCorp, Inc. ...................        2,400         60,000 
General Electric Co. ............        1,400        102,725 
Glenborough Realty Trust, Inc.  .        1,900         56,288 
Harnischfeger Industries, Inc.  .        1,650         58,266 
Hartford Life, Inc., Class A  ...        1,500         67,969 
Healthsouth Corp.* ..............        4,700        130,425 
Hertz Corp., Class A ............        2,800        112,700 
Ingersol Rand Co. ...............        2,600        105,300 
International Business Machines 
 Corp. ..........................          600         62,738 
MGIC Investment Corp. ...........        1,210         80,465 
Microsoft Corp.* ................          375         48,469 
National Semiconductor Corp.*  ..        3,000         77,812 
OMI Corp.* ......................        3,700         33,994 
Orbital Sciences Corp.* .........          550         16,362 
Owens Illinois, Inc.* ...........        4,000        151,750 
Pfizer, Inc. ....................        1,400        104,387 
Prentiss Properties Trust  ......        2,655         74,174 
Provident Cos., Inc. ............        3,500        135,187 
Quantum Corp.* ..................        2,450         49,153 
Rite Aid Corp. ..................        1,175         68,958 
Royal Caribbean Cruises Ltd.  ...        1,700         90,631 
Safeway, Inc.* ..................        1,400         88,550 
Schlumberger Ltd. ...............          650         52,325 
Sears Roebuck & Co. .............        1,900         85,975 
Smith International, Inc.*  .....          900         55,237 
SPX Corp. .......................          400         27,600 
Starwood Lodging Trust ..........          770         44,564 
Sun International Hotels Ltd.*  .        1,100         41,387 
Sunbeam Corp. ...................        2,300         96,887 
Tele-Communications TCI Ventures 
 Group, Class A* ................        3,305         93,573 
Telecommunications, Inc., 
 Class A* .......................        4,570        127,674 
Texas Utilities Co. .............        2,100         87,281 
Travelers Group, Inc. ...........        2,500        134,687 
Travelers Property & Casualty, 
 Inc., Class A ..................          800         35,200 

<PAGE>
<CAPTION>
                                      NUMBER         VALUE
                                    OF SHARES      (NOTE 1)
- ---------------------------------   ----------  -------------- 
<S>                                 <C>         <C>
Tricon Global Restaurants, 
 Inc.*...........................        2,000    $    58,125 
U.S. Air Group, Inc.* ...........        2,100        131,250 
Unocal Corp. ....................        2,500         97,031 
Unum Corp. ......................          825         44,859 
Wal-Mart Stores, Inc.............        2,000         78,875 
Warner Lambert Co. ..............          800         99,200 
Worldcom, Inc.* .................        4,000        121,000 
                                                -------------- 
 TOTAL UNITED STATES ............                   5,530,988 
                                                -------------- 
TOTAL COMMON STOCKS (57.4%) 
 (Cost $10,627,077) .............                  10,451,762 
                                                -------------- 
PREFERRED STOCKS: 
OTHER EUROPEAN COUNTRIES (0.7%) 
GERMANY (0.7%) 
Henkel KGaA 
 (Cost $110,227) ................        2,100        131,327 
                                                -------------- 
</TABLE>

<TABLE>
<CAPTION>
                                     Principal 
                                      Amount 
                                    ---------- 
LONG-TERM DEBT SECURITIES: 
OTHER EUROPEAN COUNTRIES (7.8%) 
<S>                                <C>     <C>       <C>
FRANCE (0.8%) 
Government of France 
 5.50%, 10/25/07 ............      FRF      900,000        151,514 
                                                     -------------- 
GERMANY (4.1%) 
Republic of Germany 
 Series 86 
 6.00%, 6/20/16 ..............     DEM      375,000        212,882 

 Series 95 
 6.50%, 10/14/05 ................           175,000        105,236 

 Series 97 
 6.00%, 7/4/07 ..................           735,000        429,164 
                                                     -------------- 

                                                           747,282 
                                                     -------------- 
ITALY (2.5%) 
Italian Treasury Bond (BTPS) 
 8.50%, 8/1/04 ...............     ITL  675,000,000        446,349 
                                                     -------------- 
SPAIN (0.4%) 
Kingdom of Spain 
 7.90%, 2/28/02 ..............     ESP   10,000,000         72,662 
                                                     -------------- 
 TOTAL OTHER EUROPEAN  COUNTRIES                         1,417,807 
                                                     -------------- 
SCANDINAVIA (2.7%) 
DENMARK (0.4%) 
Kingdom of Denmark 
 7.00%, 11/15/07 .............     DKK      525,000         84,358 
                                                      ------------- 
SWEDEN (2.3%) 
Kingdom of Sweden, 
 Series 1037 
 8.00%, 8/15/07 ..............     SEK    2,900,000        418,367 
                                                     -------------- 
 TOTAL SCANDINAVIA ..............                          502,725 
                                                     -------------- 
UNITED KINGDOM (2.3%) 
United Kingdom Treasury Note  
 7.25%, 12/7/07 ..............     GBP      235,000        413,738 
                                                     -------------- 

</TABLE>

                                       14
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                               PRINCIPAL      VALUE 
                                AMOUNT       (NOTE 1) 
- ---------------------------  ------------ ------------ 
<S>                          <C>          <C>
UNITED STATES (12.5%) 
U.S. Treasury Bond 
  6.625%, 2/15/27 ..........  $1,235,000   $ 1,340,748 
U.S. Treasury Note 
  6.00%, 8/15/99 ...........     475,000       477,524 
  6.50%, 5/31/02 ...........      80,000        82,375 
  6.625%, 5/15/07 ..........     360,000       381,263 
                                          ------------ 
 TOTAL UNITED STATES........                 2,281,910 
                                          ------------ 
TOTAL LONG-TERM DEBT SECURITIES (25.3%) 
 (Cost $4,531,813) .........                 4,616,180 
                                          ------------ 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (16.1%) 
Federal Farm Credit Bank 
 (Discount Note), 1/2/98 
 (Amortized Cost 
 $2,928,536)................   2,929,000     2,928,536 
                                          ------------ 
TOTAL INVESTMENTS (99.5%) 
 (Cost/Amortized Cost 
 $18,197,653)...............                18,127,805 
OTHER ASSETS 
 LESS LIABILITIES (0.5%)  ..                    82,645 
                                          ------------ 
NET ASSETS (100%) ..........               $18,210,450 
                                          ============ 
</TABLE>

<TABLE>
<CAPTION>
<S>                                       <C>
MARKET SECTOR DIVERSIFICATION 
 (Unaudited) 
As a Percentage of Total Equity Investments 
Basic Materials .........................     7.4% 
Business Services .......................     3.6 
Capital Goods ...........................    11.9 
Consumer Cyclicals ......................    20.9 
Consumer Non-Cyclicals ..................    13.1 
Credit Sensitive ........................    22.1 
Diversified .............................     3.2 
Energy ..................................     5.6 
Technology ..............................    12.2 
                                          -------- 
                                            100.0% 
                                          ======== 

</TABLE>

- ------------ 
*      Non-income producing 
       Glossary: 
       ADR--American Depositary Receipt 
       GDR--Global Depositary Receipt 
       GBP--British Pound 
       DKK--Danish Krone 
       FRF--French Franc 
       DEM--German Mark 
       ITL--Italian Lira 
       ESP--Spanish Peseta 
       SEK--Swedish Krona 





                                       15
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

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

At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                         LOCAL 
                                       CONTRACT      COST ON       U.S.$      UNREALIZED 
                                        AMOUNT     ORIGINATION    CURRENT    APPRECIATION/ 
                                        (000'S)       DATE         VALUE    (DEPRECIATION) 
                                      ---------- -------------  ---------- --------------- 
<S>                                   <C>        <C>            <C>        <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 1/14/98  ....      275      $460,969     $451,590      $ (9,379) 

FOREIGN CURRENCY SALE CONTRACTS 
Australian Dollar, expiring 1/22/98        175       115,486      114,061         1,425 
British Pound, expiring 1/14/98  ....      475       767,429      780,570       (13,141) 
Canadian Dollar, expiring 3/17/98  ..      475       334,666      333,053         1,613 
Japanese Yen, expiring 1/16/98  .....   92,000       711,013      706,806         4,207 
                                                                           --------------- 
                                                                               $(15,275) 
                                                                           =============== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $17,761,434 
U.S. Government securities .....................    2,593,618 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      4,455,658 
U.S. Government securities .....................      380,376 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation    $   721,066 
Aggregate gross unrealized depreciation       (848,461) 
                                          ------------ 
Net unrealized (depreciation) ...........  $  (127,395) 
                                          ============ 
Federal income tax cost of investments  .  $18,255,200 
                                          ============ 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $1,763,457, which was secured by collateral valued at $1,787,695 of which 
$506,887 was in the form of U.S. Government securities. 

For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $166 as brokerage commissions with Donaldson, Lufkin & Jenrette 
Securities Corp., $181 with Fleming Martin and $2,622 with Merrill Lynch & 
Co., Inc., all affiliated broker/dealers. 



                       See Notes to Financial Statements

                                       16
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------  ------------ -------------- 
<S>                               <C>           <C>
COMMON STOCKS: 
BASIC MATERIALS (0.1%) 
CHEMICALS--SPECIALTY (0.1%) 
VWR Scientific Products Corp.*  ..      1,700     $    48,025 
                                                -------------- 
METALS & MINING (0.0%) 
Rock of Ages Corp., Class A*  ....        100           1,550 
                                                -------------- 
PAPER (0.0%) 
Ikon Office Solutions, Inc.  .....        700          19,688 
                                                -------------- 
 TOTAL BASIC MATERIALS ...........                     69,263 
                                                -------------- 
BUSINESS SERVICES (25.5%) 
ENVIRONMENTAL CONTROL (0.3%) 
Allied Waste Industries, Inc.*  ..     10,900         254,106 
                                                -------------- 
PRINTING, PUBLISHING, BROADCASTING (11.5%) 
American Radio Systems Corp., 
 Class A* ........................     19,000       1,012,937 
CBS Corp. ........................     20,800         612,300 
Chancellor Media Corp.* ..........      4,900         365,662 
Clear Channel Communications, 
 Inc.* ...........................     18,050       1,433,847 
CMP Media, Inc., Class A* ........        100           1,725 
Cox Radio Inc., Class A* .........     10,700         430,675 
Emmis Broadcasting Corp., 
 Class A* ........................      4,300         196,187 
Hearst-Argyle Television, Inc.*  .      4,000         119,000 
Heftel Broadcasting Corp., 
 Class A* ........................      2,300         107,525 
Intermedia Communications of 
 Florida, Inc.* ..................     20,500       1,245,375 
Jacor Communications, Inc.*  .....     22,000       1,168,750 
Lear Corp.* ......................        600          28,500 
Learning Tree International, 
 Inc.* ...........................     31,500         909,562 
Lin Television Corp.* ............     18,900       1,030,050 
Mail-Well, Inc.* .................      2,600         105,300 
Outdoor Systems, Inc.* ...........     22,100         848,088 
SFX Broadcasting, Inc., Class A* .      6,200         497,550 
Sinclair Broadcast Group, Inc., 
 Class A* ........................      4,500         209,813 
TCA Cable TV, Inc. ...............      1,200          55,200 
TV Azteca S.A. (ADS)* ............        300           6,769 
Univision Communications, Inc., 
 Class A* ........................      8,700         607,369 
Viacom, Inc., Class B* ...........     18,100         750,019 
                                                -------------- 
                                                   11,742,203 
                                                -------------- 
PROFESSIONAL SERVICES (13.5%) 
Accustaff, Inc.* .................     30,300         696,900 
Applied Graphics Technologies, 
 Inc. ............................      1,200          63,900 
BISYS Group, Inc.* ...............      7,500         249,375 
Castle Dental Centers, Inc.*  ....        100             775 
Cendant Corp.* ...................    234,953       8,076,498 
Compuware Corp.* .................     95,400       3,052,800 
Corestaff, Inc.* .................     11,800         312,700 
EduTrek International, Inc., 
 Class A* ........................        200           5,200 
Galileo International, Inc.  .....        500          13,812 
Lamar Advertising Co., Class A* ..      7,800         310,050 
National Research Corp.* .........        100             662 
Orthodontic Centers of America, 
 Inc.* ...........................     18,100         300,913 
Outsource International, Inc.*  ..        700           8,487 
Oxford Health Plans, Inc.*  ......      7,900         122,944 
Pacificare Health Systems, Inc., 
 Class B* ........................      8,900         466,138 

<PAGE>
<CAPTION>

                                      NUMBER        VALUE
                                     OF SHARES     (NOTE 1)
- ----------------------------------  ----------- -------------- 
<S>                                 <C>         <C>
PRT Group, Inc.* .................      1,000     $    11,375 
Service Corp. International  .....      1,400          51,713 
SPR, Inc.* .......................        100           1,700 
                                                -------------- 
                                                   13,745,942 
                                                -------------- 
TRUCKING, SHIPPING (0.2%) 
C.H. Robinson Worldwide, Inc.  ...        400           8,950 
Jevic Transportation, Inc.*  .....        200           3,225 
Newport News Shipbuilding, Inc. ..      8,800         223,850 
                                                -------------- 
                                                      236,025 
                                                -------------- 
 TOTAL BUSINESS SERVICES .........                 25,978,276 
                                                -------------- 
CAPITAL GOODS (0.3%) 
AEROSPACE (0.1%) 
Thiokol Corp. ....................        900          73,125 
                                                -------------- 
BUILDING & CONSTRUCTION (0.2%) 
Global Industries Ltd.* ..........     13,600         231,200 
                                                -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.0%) 
Industrial Distribution Group, 
 Inc.* ...........................        100           1,569 
Lowe's Cos., Inc. ................        900          42,919 
                                                -------------- 
                                                       44,488 
                                                -------------- 
ELECTRICAL EQUIPMENT (0.0%) 
Power-One, Inc.* .................        200           2,750 
                                                -------------- 
MACHINERY (0.0%) 
SI Handling Systems, Inc. ........        900          12,375 
                                                -------------- 
 TOTAL CAPITAL GOODS .............                    363,938 
                                                -------------- 
CONSUMER CYCLICALS (12.9%) 

APPAREL & TEXTILES (0.1%) 
Linens 'N Things, Inc.* ..........     1,600          69,800 
Tefron Ltd.* .....................       200           4,600 
Unifi, Inc. ......................       400          16,275 
                                                -------------- 
                                                      90,675 
                                                -------------- 
AUTO RELATED (1.9%) 
Avis Rent A Car, Inc.* ...........     4,400         140,525 
Dollar Thrifty Automotive Group, 
 Inc.* ...........................     6,100         125,050 
Republic Industries, Inc.*  ......    72,100       1,680,831 
Stoneridge, Inc.* ................       400           6,400 
                                                -------------- 
                                                   1,952,806 
                                                -------------- 
FOOD SERVICES, LODGING (1.7%) 
Applebee's International, Inc.  ..     6,900         124,631 
BridgeStreet Accommodations, 
 Inc.* ...........................       200           2,031 
Fine Host Corp.*# ................     1,400          10,500 
ITT Corp. (New)* .................     6,500         538,688 
Promus Hotel Corp.* ..............    21,400         898,800 
Suburban Lodges of America, Inc.*      8,800         117,150 
                                                -------------- 
                                                   1,691,800 
                                                -------------- 
HOUSEHOLD FURNITURE, APPLIANCES (0.0%) 
Gemstar International Group Ltd.*        600          14,625 
Mac-Gray Corp.* ..................       300           4,687 
                                                -------------- 
                                                      19,312 
                                                -------------- 
LEISURE RELATED (0.3%) 
Harrah's Entertainment, Inc.*  ...     6,800         128,350 
N2K, Inc.* .......................       200           2,925 
Royal Caribbean Cruises Ltd.  ....     3,100         165,269 
                                                -------------- 
                                                     296,544 
                                                -------------- 

                                       17
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------  ------------ -------------- 
RETAIL--GENERAL (8.9%) 
A.C. Moore Arts & Crafts, Inc.* ..       200      $     2,275 
Consolidated Stores Corp.*  ......    14,000          615,125 
CVS Corp. ........................    19,000        1,217,187 
Dollar General Corp. .............     1,300           47,125 
Fred Meyer, Inc.* ................    48,400        1,760,550 
Home Depot, Inc. .................    16,200          953,775 
Office Depot, Inc.* ..............    81,600        1,953,300 
Pier 1 Imports, Inc. .............     1,500           33,938 
Rite Aid Corp. ...................    34,800        2,042,325 
Staples, Inc.* ...................    15,900          441,225 
U.S.A. Floral Products, Inc.*  ...       300            4,725 
Viking Office Products, Inc.  ....     1,100           23,994 
                                                -------------- 
                                                    9,095,544 
                                                -------------- 
 TOTAL CONSUMER CYCLICALS ........                 13,146,681 
                                                -------------- 
CONSUMER NON-CYCLICALS (6.2%) 
CONTAINERS (0.0%) 
Ivex Packaging Corp.* ............       500           12,000 
Silgan Holdings, Inc.* ...........       100            3,250 
                                                -------------- 
                                                       15,250 
                                                -------------- 
DRUGS (0.4%) 
McKesson Corp. ...................     2,200          238,012 
PathoGenesis Corp.* ..............     1,700           63,113 
Zonagen, Inc. ....................     3,600           65,475 
                                                -------------- 
                                                      366,600 
                                                -------------- 
FOODS (0.2%) 
American Italian Pasta Co., 
 Class A* ........................       400           10,000 
Corn Products International, 
 Inc.* ...........................       900           26,831 
McCormick & Co., Inc. (Non 
 Voting) .........................     3,400           95,200 
Tootsie Roll Industries, Inc.  ...       800           50,000 
                                                -------------- 
                                                      182,031 
                                                -------------- 
HOSPITAL SUPPLIES & SERVICES (4.3%) 
Arterial Vascular Engineering, 
 Inc.* ...........................     8,200          533,000 
Boron, LePore & Associates, Inc.*        200            5,500 
Columbia HCA Healthcare Corp. ....     6,700          198,487 
Cyberonics, Inc.* ................    19,600          298,900 
Foundation Health Systems, Class 
 A* ..............................        50            1,119 
Guidant Corp. ....................    25,500        1,587,375 
Health Management Associates, 
 Inc., Class A* ..................       600           15,150 
Healthsouth Corp.* ...............    31,400          871,350 
Integrated Health Services, Inc.       9,700          302,519 
Mariner Health Group, Inc.*  .....     1,300           21,125 
Medtronic, Inc. ..................     2,700          141,244 
Mentor Corp. .....................     1,600           58,400 
Priority Healthcare Corp., 
 Class B* ........................       200            3,025 
Renal Treatment Centers, Inc.*  ..     7,800          281,775 
Safeskin Corp.* ..................     1,100           62,425 
St. Jude Medical, Inc.* ..........       300            9,150 
                                                -------------- 
                                                    4,390,544 
                                                -------------- 
RETAIL--FOOD (1.0%) 
Albertson's, Inc. ................     1,000           47,375 
General Nutrition Cos., Inc.*  ...    14,100          479,400 
Kroger Co.* ......................     3,600          132,975 
Safeway, Inc.* ...................     1,300           82,225 
Suiza Foods Corp.* ...............     4,100          244,206 
Whole Foods Market, Inc.* ........     1,200           61,350 
                                                -------------- 
                                                    1,047,531 
                                                -------------- 

<PAGE>
<CAPTION>
                                     NUMBER         VALUE
                                    OF SHARES      (NOTE 1)
- ---------------------------------- -----------  -------------- 
<S>                                 <C>         <C>
SOAPS & TOILETRIES (0.3%) 
Benckiser N.V., Class B* .........      6,500    $    268,957 
Carson, Inc., Class A* ...........      1,000           6,687 
                                                 ------------- 
                                                      275,644 
                                                 ------------- 
 TOTAL CONSUMER NON-CYCLICALS ....                  6,277,600 
                                                 ------------- 
CREDIT SENSITIVE (10.7%) 
BANKS (1.1%) 
Charter One Financial, Inc.  .....      5,210         328,881 
Compass BancShares, Inc. .........      4,400         192,500 
First Security Corp. .............      1,300          54,438 
First Virginia Banks, Inc.  ......        700          36,181 
Firstar Corp. ....................      1,100          46,681 
Peoples Heritage Financial Group, 
 Inc. ............................      4,300         197,800 
Provident Financial Group, Inc.  .        800          38,800 
Summit Bancorp ...................        900          47,925 
U.S. Trust Corp. .................      1,700         106,463 
Union Planters Corp. .............        700          47,556 
                                                 ------------- 
                                                    1,097,225 
                                                 ------------- 
FINANCIAL SERVICES (3.9%) 
A.G. Edwards, Inc. ...............      4,650         184,837 
Associates First Capital Corp., 
 Class A .........................      5,100         362,738 
CIT Group, Inc., Class A* ........      2,200          70,950 
Conseco, Inc. ....................      4,400         199,925 
Consolidation Capital Corp.*  ....     20,000         406,250 
First Data Corp. .................     23,200         678,600 
Franklin Resources, Inc. .........     13,500       1,173,656 
Interra Financial, Inc. ..........        500          34,500 
Lehman Brothers Holdings, Inc.  ..      3,300         168,300 
LINC Capital, Inc.* ..............        300           5,888 
Morgan Stanley Dean Witter 
 Discover & Co. ..................      5,200         307,450 
T. Rowe Price Associates, Inc.  ..      5,700         358,387 
                                                 ------------- 
                                                    3,951,481 
                                                 ------------- 
INSURANCE (3.3%) 
Ace Ltd. .........................        800          77,200 
Hartford Life, Inc., Class A  ....        200           9,062 
PAULA Financial* .................        100           2,300 
United Healthcare Corp. ..........     65,400       3,249,563 
                                                 ------------- 
                                                    3,338,125 
                                                 ------------- 
REAL ESTATE (0.0%) 
Franchise Mortgage Acceptance 
 Co.* ............................      1,100          20,213 
Starwood Lodging Trust ...........        900          52,087 
                                                 ------------- 
                                                       72,300 
                                                 ------------- 
UTILITY--TELEPHONE (2.4%) 
Cincinnati Bell, Inc. ............     11,000         341,000 
MCI Communications Corp. .........     49,600       2,123,500 
                                                 ------------- 
                                                    2,464,500 
                                                 ------------- 
 TOTAL CREDIT SENSITIVE ..........                 10,923,631 
                                                 ------------- 
DIVERSIFIED (5.2%) 
MISCELLANEOUS (5.2%) 
Tyco International Ltd. ..........    116,637       5,255,947 
                                                 ------------- 
ENERGY (1.4%) 
OIL--INTERNATIONAL (0.2%) 
Diamond Offshore Drilling, Inc.  .      4,500         216,562 
                                                 ------------- 
OIL--SUPPLIES & CONSTRUCTION (0.6%) 
Cooper Cameron Corp. .............      4,200         256,200 
Dril-Quip, Inc. ..................        400          14,050 
Input/Output, Inc.* ..............      1,500          44,531 

                                       18
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------  ------------ -------------- 
Noble Drilling Corp. .............       6,300    $   192,938 
Veritas DGC, Inc. ................         700         27,650 
Weatherford Enterra, Inc. ........       2,300        100,625 
                                                -------------- 
                                                      635,994 
                                                -------------- 
RAILROADS (0.6%) 
Kansas City Southern Industries, 
 Inc..............................      17,600        558,800 
                                                -------------- 
 TOTAL ENERGY ....................                  1,411,356 
                                                -------------- 
TECHNOLOGY (30.3%) 
ELECTRONICS (16.3%) 
Adobe Systems, Inc. ..............         100          4,125 
Affiliated Computer Services, 
 Inc., Class A* ..................      11,800        310,488 
Altera Corp.* ....................      10,600        351,125 
Aspen Technologies, Inc. .........         600         20,550 
Autodesk, Inc. ...................       3,850        142,450 
BMC Software, Inc.* ..............      48,800      3,202,500 
Cadence Design Systems, Inc.*  ...     114,490      2,805,005 
Computer Associates 
 International, Inc. .............      91,900      4,859,212 
Dassault Systems S.A. (ADR)  .....         700         21,612 
International Manufacturing 
 Services, Inc., Class A* ........         300          2,175 
J.D. Edwards & Co.* ..............         300          8,850 
Micro Warehouse, Inc.*............      23,500        327,531 
Microsoft Corp.*..................      22,400      2,895,200 
SAP Aktiengesellschaft+ ..........         300         31,800 
Scopus Technology, Inc.*..........       7,800         93,600 
Security Dynamics Technologies, 
 Inc.* ...........................         400         14,300 
Sun Microsystems, Inc.*...........      12,600        502,425 
Synopsys, Inc.*...................       7,900        282,425 
Technology Solutions Co.*.........      21,400        564,425 
Transaction Systems Architechs, 
 Inc., Class A* ..................         300         11,400 
Xilinx, Inc.*.....................       3,500        122,719 
                                                -------------- 
                                                   16,573,917 
                                                -------------- 
OFFICE EQUIPMENT (9.5%) 
Cisco Systems, Inc.* .............      83,550      4,657,912 
Compaq Computer Corp. ............       4,600        259,613 
Corporate Express, Inc.* .........      43,400        558,775 
DST Systems, Inc.* ...............       3,500        149,406 
Danka Business Systems plc (ADR)        37,100        591,281 
Oracle Corp.*.....................     156,812      3,498,868 
                                                -------------- 
                                                    9,715,855 
                                                -------------- 
OFFICE EQUIPMENT SERVICES (1.0%) 
Cognicase, Inc.* .................         100          1,213 
U.S. Office Products Co.* ........      49,950        980,269 
                                                -------------- 
                                                      981,482 
                                                -------------- 

<PAGE>
<CAPTION>
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ----------------------------------- ----------- --------------
<S>                                 <C>         <C>
TELECOMMUNICATIONS (3.5%) 
American Communications Services, 
 Inc.* ...........................       3,300    $    42,281 
Aspect Telecommunications Corp.*         1,000         20,875 
Brooks Fiber Properties, Inc.* ...       1,800         99,000 
Century Telephone Enterprises, 
 Inc. ............................       9,200        458,275 
China Telecom (Hong Kong) Ltd. 
 (ADR)*...........................         600         20,138 
Concord Communications, Inc.* ....         100          2,075 
Excel Switching Corp.* ...........         200          3,575 
Inter-Tel, Inc. ..................       5,100         98,813 
ITC DeltaCom, Inc.* ..............         300          4,950 
LCI International, Inc.* .........      17,000        522,750 
Loral Space & Communications* ....      17,400        373,013 
Lucent Technologies, Inc. ........       2,700        215,663 
Microcell Telecommunications, 
 Inc., Class B (Non Voting)*  ....         900          6,075 
Network Solutions, Inc., Class 
 A*...............................         100          1,312 
NEXTLINK Communications, Inc., 
 Class A* ........................       2,600         55,413 
NICE-Systems Ltd. (ADR) ..........         200          8,400 
Qwest Communications 
 International, Inc.* ............         100          5,950 
Tel-Save Holdings, Inc.* .........       1,000         19,875 
Teleport Communications Group, 
 Inc., Class A* ..................       1,700         93,287 
TeleSpectrum Worldwide, Inc.* ....       2,300          8,337 
Teligent, Inc., Class A* .........         300          7,387 
Worldcom, Inc.* ..................      50,200      1,518,550 
                                                -------------- 
                                                    3,585,994 
                                                -------------- 
 TOTAL TECHNOLOGY ................                 30,857,248 
                                                -------------- 
TOTAL COMMON STOCKS (92.6%) 
 (Cost $94,430,684) ..............                 94,283,940 
                                                -------------- 
PREFERRED STOCKS: 
TECHNOLOGY (2.0%) 
ELECTRONICS (2.0%) 
SAP AG (Non Voting) 
 (Cost $1,694,828) ...............       6,410      2,081,615 
                                                -------------- 
                                     Principal 
                                      Amount 
                                   ------------ 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (7.8%) 
 Federal Home Loan Bank (Discount 
 Note), 1/2/98 (Amortized Cost 
 $7,898,958) .....................  $7,900,000      7,898,958 

TOTAL INVESTMENTS (102.4%) 
 (Cost/Amortized 
 Cost $104,024,470) ..............                104,264,513 
OTHER ASSETS 
 LESS LIABILITIES (-2.4%) ........                 (2,447,270) 
                                                -------------- 
NET ASSETS (100%) ................               $101,817,243 
                                                ============== 
</TABLE>

*     Non-income producing 
+     Security exempt from registration under Rule 144A of the Securities Act 
      of 1933. These securities may only be resold to qualified institutional 
      buyers. At December 31, 1997 these securities amounted to $31,800 or 
      0.03% of net assets. 
#     Securities (totaling $10,500 or 0.01% of net assets) valued at fair 
      value. 
      Glossary: 
      ADR--American Depositary Receipt 
      ADS--American Depositary Share 

                                       19
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                          LOCAL 
                                        CONTRACT      COST ON      U.S.$ 
                                         AMOUNT     ORIGINATION   CURRENT     UNREALIZED 
                                         (000'S)       DATE        VALUE    (DEPRECIATION) 
                                       ---------- -------------  --------- -------------- 
<S>                                    <C>        <C>            <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
German Mark, expiring 1/6/98 .........     177        $98,784     $98,232       $(552) 
Netherlands Guilder, expiring 1/6/98        25         12,231      12,158         (73) 
                                                                           -------------- 
                                                                                $(625) 
                                                                           ============== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $144,741,805 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      50,090,386 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation    $  6,292,508 
Aggregate gross unrealized depreciation      (6,261,782) 
                                          ------------- 
Net unrealized appreciation..............  $     30,726 
                                          ============= 
Federal income tax cost of investments  .  $104,233,787 
                                          ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $23,803,563, which was secured by collateral valued at $24,156,300. 


























                       See Notes to Financial Statements

                                       20
<PAGE>
EQ ADVISORS TRUST 
MFS RESEARCH PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------  ------------ -------------- 
<S>                               <C>           <C>
COMMON STOCKS: 
BASIC MATERIALS (4.9%) 
CHEMICALS (1.8%) 
Air Products & Chemicals, Inc.  ..    10,400      $   855,400 
E.I. Du Pont de Nemours & Co. ....    11,100          666,694 
Praxair, Inc. ....................    13,400          603,000 
                                                -------------- 
                                                    2,125,094 
                                                -------------- 
CHEMICALS--SPECIALTY (1.0%) 
Cytec Industries, Inc.*...........    23,900        1,121,806 
                                                -------------- 
PAPER (2.1%) ..................... 
Kimberly Clark Corp. .............    36,900        1,819,632 
Stone Container Corp.* ...........    63,500          662,781 
                                                -------------- 
                                                    2,482,413 
                                                -------------- 
 TOTAL BASIC MATERIALS ...........                  5,729,313 
                                                -------------- 
BUSINESS SERVICES (6.6%) 
ENVIRONMENTAL CONTROL (1.1%) 
Browning-Ferris Industries, Inc.      34,500        1,276,500 
                                                -------------- 
PRINTING, PUBLISHING, BROADCASTING (1.1%) 
Clear Channel Communications, 
 Inc.* ...........................     8,800          699,050 
Intermedia Communications of 
 Florida, Inc.* ..................     9,000          546,750 
                                                -------------- 
                                                    1,245,800 
                                                -------------- 
PROFESSIONAL SERVICES (3.7%) 
Accustaff, Inc.*..................    13,900          319,700 
Cendant Corp.* ...................    76,711        2,636,935 
Compuware Corp.* .................    41,900        1,340,800 
                                                -------------- 
                                                    4,297,435 
                                                -------------- 
TRUCKING, SHIPPING (0.7%) 
Newport News Shipbuilding, Inc. ..    34,300          872,506 
                                                -------------- 
 TOTAL BUSINESS SERVICES .........                  7,692,241 
                                                -------------- 
CAPITAL GOODS (4.6%) 
AEROSPACE (2.9%) 
Lockheed Martin Corp. ............    10,100          994,850 
United Technologies Corp. ........    32,100        2,337,281 
                                                -------------- 
                                                    3,332,131 
                                                -------------- 
ELECTRICAL EQUIPMENT (1.2%) 
Cooper Industries, Inc. ..........    19,100          935,900 
Teradyne, Inc.* ..................    15,100          483,200 
                                                -------------- 
                                                    1,419,100 
                                                -------------- 
MACHINERY (0.5%) 
American Standard Cos., Inc.* ....    16,800          643,650 
                                                -------------- 
 TOTAL CAPITAL GOODS .............                  5,394,881 
                                                -------------- 
CONSUMER CYCLICALS (7.5%) 
APPAREL & TEXTILES (0.4%) 
Gymboree Corp.* ..................     9,700          265,538 
Reebok International Ltd.*  ......     5,000          144,062 
                                                -------------- 
                                                      409,600 
                                                -------------- 
AUTO RELATED (0.2%) 
Kwik-Fit Holdings plc.............    39,500          229,134 
                                                -------------- 
FOOD SERVICES, LODGING (1.0%) 
Hilton Hotels Corp. ..............    13,900          413,525 
Host Marriott Corp.* .............    30,900          606,413 
Jarvis Hotels plc ................    80,500          198,429 
                                                -------------- 
                                                    1,218,367 
                                                -------------- 

<PAGE>
<CAPTION>
                                      NUMBER        VALUE
                                     OF SHARES     (NOTE 1)
- ------------------------------------ ---------- -------------- 
<S>                                  <C>        <C>
HOUSEHOLD FURNITURE, APPLIANCES (0.1%) 
Sony Corp. .......................     1,500      $   133,359 
                                                -------------- 
PHOTO & OPTICAL (0.6%) 
Canon, Inc. ......................    32,000          745,583 
                                                -------------- 
RETAIL--GENERAL (5.2%) 
CVS Corp. ........................    20,600        1,319,687 
Fred Meyer, Inc.* ................    18,100          658,387 
Home Depot, Inc. .................    27,700        1,630,838 
Office Depot, Inc.* ..............    33,000          789,938 
Rite Aid Corp. ...................    27,700        1,625,644 
                                                -------------- 
                                                    6,024,494 
                                                -------------- 
 TOTAL CONSUMER CYCLICALS ........                  8,760,537 
                                                -------------- 
CONSUMER NON-CYCLICALS (20.6%)  .. 
BEVERAGES (2.5%) 
Brahma (ADR) .....................    50,500          716,469 
Coca Cola Co. ....................    33,300        2,218,612 
                                                -------------- 
                                                    2,935,081 
                                                -------------- 
DRUGS (4.2%) 
Bristol-Myers Squibb Co. .........    34,000        3,217,250 
Cardinal Health, Inc. ............    13,800        1,036,725 
Novartis AG (Registered)..........       300          486,820 
Sankyo Co. .......................     9,000          203,487 
                                                -------------- 
                                                    4,944,282 
                                                -------------- 
FOODS (0.8%) 
Earthgrains Co. ..................     3,500          164,500 
McCormick & Co., Inc. 
 (Non Voting).....................    27,400          767,200 
                                                -------------- 
                                                      931,700 
                                                -------------- 
HOSPITAL SUPPLIES & SERVICES (2.8%) 
Boston Scientific Corp.* .........    21,100          967,963 
Healthsouth Corp.* ...............    46,459        1,289,243 
Tenet Healthcare Corp.* ..........    30,000          993,750 
Uromed Corp.* ....................     2,500            8,828 
                                                -------------- 
                                                    3,259,784 
                                                -------------- 
RETAIL--FOOD (0.6%) 
Safeway, Inc.* ...................    10,800          683,100 
                                                -------------- 
SOAPS & TOILETRIES (7.5%) 
Clorox Co. .......................    11,200          885,500 
Colgate Palmolive Co. ............    37,700        2,770,950 
Dial Corp. .......................    10,700          222,694 
Gillette Co. .....................    22,700        2,279,931 
Procter & Gamble Co. .............    25,400        2,027,237 
Revlon, Inc., Class A* ...........    16,800          593,250 
                                                -------------- 
                                                    8,779,562 
                                                -------------- 
TOBACCO (2.2%) 
Philip Morris Cos., Inc. .........    55,800        2,528,438 
                                                -------------- 
 TOTAL CONSUMER NON-CYCLICALS ....                 24,061,947 
                                                -------------- 
CREDIT SENSITIVE (25.0%) 
BANKS (6.0%) 
BankBoston Corp. .................     8,900          836,044 
Chase Manhattan Corp. ............    11,300        1,237,350 
Comerica, Inc. ...................    13,600        1,227,400 
Fleet Financial Group, Inc.  .....    16,600        1,243,962 
PNC Bank Corp. ...................    15,400          878,763 
Union Planters Corp. .............     8,500          577,469 
Wells Fargo & Co. ................     2,900          984,369 
                                                -------------- 
                                                    6,985,357 
                                                -------------- 

                                       21
<PAGE>
EQ ADVISORS TRUST 
MFS RESEARCH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------  ------------ -------------- 
FINANCIAL SERVICES (7.1%) 
Advanta Corp., Class B ...........     4,200      $   106,575 
American Express Co. .............     6,200          553,350 
Associates First Capital Corp., 
 Class A .........................     6,800          483,650 
CIT Group, Inc., Class A* ........     2,900           93,525 
Conseco, Inc. ....................    40,100        1,822,044 
CoreStates Financial Corp.  ......    12,400          992,775 
Fannie Mae .......................    22,800        1,301,025 
First Data Corp. .................    37,700        1,102,725 
Franklin Resources, Inc. .........     5,500          478,156 
Merrill Lynch & Co. ..............    10,600          773,137 
Morgan Stanley Dean Witter 
 Discover & Co. ..................    10,500          620,813 
                                                -------------- 
                                                    8,327,775 
                                                -------------- 
INSURANCE (9.6%) 
Allstate Corp. ...................    12,250        1,113,219 
Chubb Corp. ......................    12,400          937,750 
CIGNA Corp. ......................     6,700        1,159,519 
FPIC Insurance Group, Inc.*  .....     1,600           46,600 
Hartford Financial Services 
 Group, Inc. .....................    15,500        1,450,219 
Lincoln National Corp. ...........    11,300          882,812 
Penncorp Financial Group, Inc.  ..    10,800          385,425 
Reliastar Financial Corp. ........    18,462          760,404 
Skandia Forsakrings AB ...........    20,100          948,053 
Travelers Group, Inc. ............    20,200        1,088,275 
United Healthcare Corp. ..........    49,600        2,464,500 
                                                -------------- 
                                                   11,236,776 
                                                -------------- 
REAL ESTATE (0.0%) 
Wharf Holdings Ltd. ..............     6,000           13,162 
                                                -------------- 
UTILITY--ELECTRIC (0.5%) 
CalEnergy Co., Inc.* .............    18,400          529,000 
                                                -------------- 
UTILITY--TELEPHONE (1.8%) 
MCI Communications Corp. .........    17,800          762,063 
Sprint Corp. .....................    23,100        1,354,238 
                                                -------------- 
                                                    2,116,301 
                                                -------------- 
 TOTAL CREDIT SENSITIVE ..........                 29,208,371 
                                                -------------- 
DIVERSIFIED (3.1%) 
MISCELLANEOUS (3.1%) 
Tyco International Ltd. ..........    79,487        3,581,874 
                                                -------------- 
ENERGY (5.1%) 
OIL--DOMESTIC (1.4%) 
Chevron Corp. ....................     6,300          485,100 
USX-Marathon Group, Inc. .........    34,100        1,150,875 
                                                -------------- 
                                                    1,635,975 
                                                -------------- 
OIL--INTERNATIONAL (1.5%) 
British Petroleum Co. plc (ADR) ..    21,451        1,709,376 
                                                -------------- 
OIL--SUPPLIES & CONSTRUCTION (0.8%) 
Baker Hughes, Inc. ...............    21,600          942,300 
                                                -------------- 

<PAGE>
<CAPTION>
                                     NUMBER         VALUE
                                    OF SHARES      (NOTE 1)
- ----------------------------------- ----------- -------------- 
<S>                                 <C>         <C>
RAILROADS (1.4%) 
Burlington Northern Santa Fe 
 Corp. ...........................    11,600      $ 1,078,075 
Wisconsin Central Transport 
 Corp.* ..........................    23,800          556,325 
                                                -------------- 
                                                    1,634,400 
                                                -------------- 
 TOTAL ENERGY ....................                  5,922,051 
                                                -------------- 
TECHNOLOGY (18.9%) 
ELECTRONICS (12.2%) 
Adobe Systems, Inc. ..............    11,300          466,125 
Analog Devices, Inc.* ............    17,100          473,456 
BMC Software, Inc.* ..............    20,700        1,358,437 
Cadence Design Systems, Inc.*  ...    48,800        1,195,600 
Computer Associates 
 International, Inc. .............    29,750        1,573,031 
Electronic Arts, Inc.* ...........    29,900        1,130,594 
HBO & Co. ........................    33,000        1,584,000 
Intel Corp. ......................    29,300        2,058,325 
Microsoft Corp.* .................    23,300        3,011,525 
Sun Microsystems, Inc.* ..........    17,300          689,838 
Sybase, Inc.* ....................    20,100          267,581 
Synopsys, Inc.* ..................    13,300          475,475 
                                                -------------- 
                                                   14,283,987 
                                                -------------- 
OFFICE EQUIPMENT (4.1%) 
Cisco Systems, Inc.* .............    21,900        1,220,925 
Compaq Computer Corp. ............    34,000        1,918,875 
Oracle Corp.* ....................    73,900        1,648,894 
                                                -------------- 
                                                    4,788,694 
                                                -------------- 
TELECOMMUNICATIONS (2.6%) 
Alcatel Alsthom (ADR) ............    48,500        1,227,656 
Aspect Telecommunications Corp.*      29,900          624,162 
Brooks Fiber Properties, Inc.*  ..     6,400          352,000 
Worldcom, Inc.* ..................    25,400          768,350 
                                                -------------- 
                                                    2,972,168 
                                                -------------- 
 TOTAL TECHNOLOGY ................                 22,044,849 
                                                -------------- 
TOTAL COMMON STOCKS (96.3%) 
  (Cost $110,820,311) ............                112,396,064 
                                                -------------- 
                                     Principal 
                                        Amount 
                                   ------------ 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (5.6%) 
Federal Home Loan Bank 
 (Discount Note), 1/2/98 
 (Amortized Cost $6,599,129)  ....  $6,600,000      6,599,129 
                                                -------------- 
TOTAL INVESTMENTS (101.9%) 
 (Cost/Amortized Cost 
 $117,419,440) ...................                118,995,193 
OTHER ASSETS 
 LESS LIABILITIES (-1.9%) ........                 (2,240,729) 
                                                -------------- 
NET ASSETS (100%) ................               $116,754,464 
                                                ============== 
</TABLE>

- ------------ 
*      Non-income producing 
       Glossary: 
       ADR--American Depositary Receipt 

                                       22
<PAGE>
EQ ADVISORS TRUST 
MFS RESEARCH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                          LOCAL 
                                        CONTRACT      COST ON       U.S.$ 
                                         AMOUNT     ORIGINATION    CURRENT     UNREALIZED 
                                         (000'S)       DATE         VALUE     APPRECIATION 
                                       ---------- -------------  ---------- -------------- 
<S>                                    <C>        <C>            <C>        <C>
FOREIGN CURRENCY SALE CONTRACTS 
Japanese Yen, expiring 1/6/98-1/7/98     20,388      $157,114     $156,262        $852 
                                                                            ============== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $135,333,845 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      24,620,237 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation   $   5,954,527 
Aggregate gross unrealized depreciation      (4,666,244) 
                                          ------------- 
Net unrealized appreciation..............  $  1,288,283 
                                          ============= 
Federal income tax cost of investments  .  $117,706,910 
                                          ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $20,906,732, which was secured by collateral valued at $21,263,500. 




















                       See Notes to Financial Statements.

                                       23
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                    OF SHARES      (NOTE 1) 
- ---------------------------------  ----------- -------------- 
<S>                               <C>          <C>
COMMON STOCKS: 
BASIC MATERIALS (5.3%) 
CHEMICALS (2.4%) 
Bayer AG (ADR) ...................    2,348       $   87,754 
Dow Chemical Co. .................    1,400          142,100 
E.I. Du Pont de Nemours & Co. ....    4,104          246,497 
Eastman Chemical Co. .............    2,253          134,194 
                                               -------------- 
                                                     610,545 
                                               -------------- 
METALS & MINING (0.5%) 
Phelps Dodge Corp. ...............    2,200          136,950 
                                               -------------- 
PAPER (2.3%) 
Chesapeake Corp...................    1,172           40,288 
Kimberly Clark Corp. .............    4,111          202,724 
Temple-Inland, Inc. ..............    2,200          115,087 
Weyerhaeuser Co. .................    5,085          249,483 
                                               -------------- 
                                                     607,582 
                                               -------------- 
STEEL (0.1%) 
Carpenter Technology Corp.........      293           14,082 
                                               -------------- 
 TOTAL BASIC MATERIALS ...........                 1,369,159 
                                               -------------- 
BUSINESS SERVICES (2.0%) 
ENVIRONMENTAL CONTROL (0.5%) 
Browning-Ferris Industries, Inc.      3,464          128,168 
                                               -------------- 
PRINTING, PUBLISHING, 
 BROADCASTING (0.9%) 
Comcast Corp., Class A Special  ..    4,220          133,194 
McGraw Hill Cos., Inc. ...........    1,594          117,956 
                                               -------------- 
                                                     251,150 
                                               -------------- 
PROFESSIONAL SERVICES (0.6%) 
Pitney Bowes, Inc.................    1,667          149,926 
                                               -------------- 
 TOTAL BUSINESS SERVICES .........                   529,244 
                                               -------------- 
CAPITAL GOODS (5.5%) 
AEROSPACE (1.3%) 
Boeing Co. .......................    3,813          186,599 
Lockheed Martin Corp. ............    1,076          105,986 
Northrop Grumman Corp. ...........      491           56,465 
                                               -------------- 
                                                     349,050 
                                               -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.8%) 
Lowe's Cos., Inc. ................    3,227          153,888 
PPG Industries, Inc. .............      842           48,099 
                                               -------------- 
                                                     201,987 
                                               -------------- 
ELECTRICAL EQUIPMENT (2.1%) 
Cooper Industries, Inc. ..........    2,648          129,752 
Emerson Electric Co. .............    3,552          200,466 
General Electric Co. .............    1,369          100,450 
Siebe plc ........................    5,500          108,006 
                                               -------------- 
                                                     538,674 
                                               -------------- 
MACHINERY (1.3%) 
Caterpillar, Inc..................    3,520          170,940 
Deere & Co. ......................    2,619          152,720 
                                               -------------- 
                                                     323,660 
                                               -------------- 
 TOTAL CAPITAL GOODS .............                 1,413,371 
                                               -------------- 

<PAGE>
<CAPTION>
                                     NUMBER        VALUE
                                    OF SHARES     (NOTE 1)
- ---------------------------------- ----------- -------------- 
<S>                                <C>         <C>
CONSUMER CYCLICALS (4.4%) 
AIRLINES (0.8%) 
Delta Airlines, Inc. .............    1,662       $  197,778 
                                               -------------- 
AUTO RELATED (1.2%) 
Michelin, Class B (Registered) ...    2,734          137,643 
TRW Inc. .........................    3,032          161,833 
                                               -------------- 
                                                     299,476 
                                               -------------- 
AUTOS & TRUCKS (1.1%) 
Chrysler Corp. ...................    4,413          155,283 
Ford Motor Co. ...................    2,901          141,242 
                                               -------------- 
                                                     296,525 
                                               -------------- 
PHOTO & OPTICAL (0.6%) 
Eastman Kodak Co. ................    2,367          143,943 
                                               -------------- 
RETAIL--GENERAL (0.7%) 
May Department Stores Co..........      500           26,344 
Toys-R-Us, Inc.* .................    5,687          178,785 
                                               -------------- 
                                                     205,129 
                                               -------------- 
 TOTAL CONSUMER CYCLICALS ........                 1,142,851 
                                               -------------- 
CONSUMER NON-CYCLICALS (9.7%) 
BEVERAGES (1.7%) 
Anheuser-Busch Cos., Inc. ........    3,427          150,788 
PepsiCo, Inc. ....................    3,946          143,782 
Whitman Corp. ....................    5,290          137,871 
                                               -------------- 
                                                     432,441 
                                               -------------- 
DRUGS (4.0%) 
American Home Products Corp. .....    3,427          262,166 
Bristol-Myers Squibb Co. .........    2,248          212,716 
Johnson & Johnson ................    2,217          146,045 
Merck & Co., Inc. ................    1,955          207,719 
Pharmacia & Upjohn, Inc. .........    5,868          214,916 
                                               -------------- 
                                                   1,043,562 
                                               -------------- 
FOODS (1.4%) 
Dole Food Co......................      730           33,397 
General Mills, Inc. ..............    2,544          182,214 
Quaker Oats Co. ..................      500           26,375 
Sara Lee Corp. ...................    1,853          104,347 
                                               -------------- 
                                                     346,333 
                                               -------------- 
HOSPITAL SUPPLIES & SERVICES (0.9%) 
Baxter International, Inc.........    4,694          236,754 
                                               -------------- 
SOAPS & TOILETRIES (0.6%) 
Colgate Palmolive Co. ............    2,200          161,700 
                                               -------------- 
TOBACCO (1.1%) 
Philip Morris Cos., Inc. .........    6,061          274,639 
                                               -------------- 
 TOTAL CONSUMER NON-CYCLICALS ....                 2,495,429 
                                               -------------- 
CREDIT SENSITIVE (22.0%) 
BANKS (8.7%) 
Banc One Corp. ...................    4,500          244,406 
BankBoston Corp. .................    1,174          110,283 
Bankers Trust New York Corp.  ....    1,076          120,983 
Crestar Financial Corp. ..........      920           52,440 
First Chicago NBD Corp. ..........    2,583          215,681 
First of America Bank Corp.  .....      881           67,947 
First Union Corp. ................    3,325          170,406 

                                       24
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER        VALUE 
                                    OF SHARES      (NOTE 1) 
- ---------------------------------  ----------- -------------- 
Firstar Corp. ....................      881       $   37,387 
Fleet Financial Group, Inc.  .....    2,885          216,195 
J.P. Morgan & Co. ................    1,350          152,381 
KeyCorp ..........................    1,037           73,433 
Mercantile Bancorp, Inc. .........    1,200           73,800 
Nationsbank Corp. ................    3,227          196,242 
Norwest Corp. ....................    3,227          124,643 
PNC Bank Corp. ...................    3,891          222,030 
Synovus Financial Corp. ..........    2,344           76,766 
Washington Mutual, Inc. ..........    1,500           95,719 
                                               -------------- 
                                                   2,250,742 
                                               -------------- 
FINANCIAL SERVICES (0.6%) 
Beneficial Corp...................      784           65,170 
Fannie Mae .......................    1,760          100,430 
                                               -------------- 
                                                     165,600 
                                               -------------- 
INSURANCE (3.0%) 
American General Corp.............    3,625          195,977 
Aon Corp. ........................    2,592          151,956 
CIGNA Corp. ......................      800          138,450 
Hartford Financial Services 
 Group, Inc. .....................    1,757          164,389 
United Healthcare Corp. ..........    2,744          136,342 
                                               -------------- 
                                                     787,114 
                                               -------------- 
REAL ESTATE (0.8%) 
Duke Realty Investment, Inc. .....    2,151           52,162 
Equity Residential Property 
 Trust............................    1,867           94,400 
Starwood Lodging Trust ...........      900           52,087 
                                               -------------- 
                                                     198,649 
                                               -------------- 
UTILITY--ELECTRIC (2.5%) 
Baltimore Gas & Electric Co. .....    1,174           39,989 
Cinergy Corp. ....................    1,174           44,979 
Dominion Resources, Inc. .........    2,144           91,254 
Duke Energy Corp. ................    3,268          180,966 
OGE Energy Corp. .................    1,667           91,164 
Potomac Electric Power Co.  ......    2,858           73,772 
Southern Co. .....................    4,622          119,594 
                                               -------------- 
                                                     641,718 
                                               -------------- 
UTILITY--GAS (1.0%) 
Enron Corp. ......................    3,400          141,312 
Pacific Enterprises ..............    3,188          119,949 
                                               -------------- 
                                                     261,261 
                                               -------------- 
UTILITY--TELEPHONE (5.4%) 
Ameritech Corp....................    2,248          180,964 
AT&T Corp. .......................    2,353          144,121 
Bell Atlantic Corp. ..............    2,191          199,381 
Bellsouth Corp. ..................    3,518          198,108 
Cincinnati Bell, Inc. ............    2,700           83,700 
GTE Corp. ........................    2,700          141,075 
SBC Communications, Inc. .........    3,304          242,018 
Sprint Corp. .....................    3,315          194,342 
                                               -------------- 
                                                   1,383,709 
                                               -------------- 
 TOTAL CREDIT SENSITIVE ..........                 5,688,793 
                                               -------------- 
DIVERSIFIED (1.1%) 
MISCELLANEOUS (1.1%) 
Fortune Brands, Inc. .............    3,520          130,460 

<PAGE>
<CAPTION>
                                     NUMBER        VALUE
                                    OF SHARES     (NOTE 1)
- ---------------------------------- ----------- -------------- 
<S>                                <C>         <C>
Minnesota Mining & Manufacturing 
 Co. .............................    1,958       $  160,678 
                                               -------------- 
 TOTAL DIVERSIFIED ...............                   291,138 
                                               -------------- 
ENERGY (7.4%) 
OIL--DOMESTIC (3.3%) 
Amoco Corp. ......................    2,755          234,519 
Exxon Corp. ......................    4,313          263,902 
Mobil Corp. ......................    3,483          251,429 
Sonat, Inc. ......................    2,400          109,800 
                                               -------------- 
                                                     859,650 
                                               -------------- 
OIL--INTERNATIONAL (2.3%) 
British Petroleum Co. plc (ADR) ..    3,033          241,692 
Elf Aquitaine S.A. (ADR) .........    3,049          178,747 
Total S.A. (ADR) .................    3,129          173,660 
                                               -------------- 
                                                     594,099 
                                               -------------- 
OIL--SUPPLIES & CONSTRUCTION (0.2%) 
Dresser Industries, Inc. .........    1,188           49,822 
                                               -------------- 
RAILROADS (1.6%) 
Burlington Northern Santa Fe 
 Corp.............................    1,662          154,462 
CSX Corp. ........................    2,246          121,284 
Union Pacific Corp. ..............    2,151          134,303 
                                               -------------- 
                                                     410,049 
                                               -------------- 
 TOTAL ENERGY ....................                 1,913,620 
                                               -------------- 
TECHNOLOGY (3.7%) 
ELECTRONICS (1.6%) 
Computer Associates 
 International, Inc. .............    2,102          111,143 
Intel Corp. ......................    2,153          151,248 
Texas Instruments, Inc. ..........    3,685          165,825 
                                               -------------- 
                                                     428,216 
                                               -------------- 
OFFICE EQUIPMENT (2.1%) 
Hewlett Packard Co. ..............    2,944          184,000 
International Business Machines 
 Corp. ...........................    1,858          194,277 
Xerox Corp. ......................    2,060          152,054 
                                               -------------- 
                                                     530,331 
                                               -------------- 
 TOTAL TECHNOLOGY ................                   958,547 
                                               -------------- 
TOTAL COMMON STOCKS (61.1%) (Cost 
 $15,020,127) ....................                15,802,152 
                                               -------------- 
PREFERRED STOCKS: 
CREDIT SENSITIVE (0.2%) 
FINANCIAL SERVICES (0.2%) 
K-Mart Financing..................      439           22,663 
Webster Capital Corp., 
 Series A*........................       40           39,951 
                                               -------------- 
TOTAL PREFERRED STOCKS (0.2%) 
 (Cost $64,044)...................                    62,614 
                                               -------------- 
CONVERTIBLE PREFERRED STOCKS: 
BASIC MATERIALS (0.2%) 
METALS & MINING (0.2%) 
Freeport-McMoran Copper 
 & Gold, Inc. (Cost $62,112) .....    2,348           50,922 
                                               -------------- 
</TABLE>

                                       25
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                                        PRINCIPAL      VALUE 
                                         AMOUNT       (NOTE 1) 
- ------------------------------        -----------  ------------- 
<S>                                   <C>          <C>
LONG-TERM DEBT SECURITIES: 
BASIC MATERIALS (0.2%) 
CHEMICALS (0.2%) 
Solutia, Inc. 6.72%, 10/15/37          $   55,000     $ 55,758 
                                                   ------------- 

BUSINESS SERVICES (0.4%) 
PRINTING, PUBLISHING, 
 BROADCASTING (0.4%) 
News America Holdings, Inc.  .. 
 7.70%, 10/30/25 ..............            35,000       36,149 
 7.75%, 12/1/45 ...............            60,000       62,670 
                                                   ------------- 
 TOTAL BUSINESS SERVICES  .....                         98,819 
                                                   ------------- 
CAPITAL GOODS (0.3%) 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.2%) 
Noranda, Inc. 8.00%, 6/1/03  ..            40,000       42,432 
                                                   ------------- 
ELECTRICAL EQUIPMENT (0.1%) 
Raytheon Co. 6.45%, 8/15/02  ..            35,000       35,206 
                                                   ------------- 
 TOTAL CAPITAL GOODS ..........                         77,638 
                                                   ------------- 
CONSUMER CYCLICALS (0.7%) 
AIRLINES (0.2%) 
Continental Airlines, Inc., 
 Class 4C 6.80%, 7/2/07 .......            50,000       50,336 
                                                   ------------- 
LEISURE RELATED (0.5%) 
Time Warner, Inc. 
 8.375%, 7/15/33 ..............           110,000      126,287 
                                                   ------------- 
 TOTAL CONSUMER CYCLICALS  ....                        176,623 
                                                   ------------- 
CONSUMER NON-CYCLICALS (0.2%) 
TOBACCO (0.2%) 
Philip Morris Cos., Inc. 
 7.125%, 10/1/04 ..............            10,000       10,347 
 7.75%, 1/15/27 ...............            50,000       54,430 
                                                   ------------- 
 TOTAL CONSUMER NON-CYCLICALS                           64,777 
                                                   ------------- 
CREDIT SENSITIVE (29.4%) 
BANKS (1.3%) 
Bancomext Trust 8.00%, 8/5/03 .            75,000       72,261 
Long Island Savings Bank 
 7.00%, 6/13/02................            60,000       61,487 
Merita Bank Ltd. 6.50%, 
 1/15/06 ......................            65,000       64,559 
Nationsbank Corp. 6.50%, 
 8/15/03 ......................            65,000       65,655 
Peoples Bank of Bridgeport 
 (Conn.) 7.20%, 12/1/06........            50,000       51,047 
Societe Generale Paris 7.85%, 
 4/29/49 +[section] (e)........            15,000       16,287 
                                                   ------------- 
                                                       331,296 
                                                   ------------- 
COLLATERALIZED MORTGAGE 
 OBLIGATIONS (0.8%) 
Commercial Mortgage Acceptance 
 Corp. 
 Series 97-ML1, Class A2, 
  6.53%, 12/15/30..............            20,000       20,175 
 Series 97-ML1, Class A3, 
  6.57%, 12/15/30..............            50,000       50,422 

<PAGE>
<CAPTION>
                                       PRINCIPAL      VALUE
                                         AMOUNT      (NOTE 1)
- -------------------------------       ------------ ------------
<S>                                   <C>          <C>
 Series 97-MLI, Class D, 
  7.0576%, 12/15/10 ...........        $   15,000     $ 15,019 
Federal Home Loan Mortgage 
 Corp., Series 25, Class B, 
 6.50%, 12/25/08 ..............            20,000       19,992 
First Union-Lehman Brothers 
 Series 97-C2, Class D, 
  7.12%, 11/18/12 
  (Pass Through)...............            30,000       29,883 
 Series 97-C2, Class A3, 
  6.65%, 6/18/08 
  (Pass Through)...............            30,000       30,272 
General Motors Acceptance 
 Corp., Series 97-C2, Class 
 A1, 6.45%, 4/15/29............            30,000       30,042 
                                                   ------------- 
                                                       195,805 
                                                   ------------- 
FINANCIAL SERVICES (1.0%) 
Commercial Credit Corp. 
 7.75%, 3/1/05.................            25,000       26,740 
Lehman Brothers Holdings, Inc. 
 6.625%, 11/15/00..............            70,000       70,577 
 6.50%, 10/1/02................            85,000       85,203 
Pindo Deli Fin Mauritius 
 10.75%, 10/1/07 +[section] ...             7,000        5,985 
The Money Store, Inc. 
 8.05%, 4/15/02................            65,000       67,342 
                                                   ------------- 
                                                       255,847 
                                                   ------------- 
FOREIGN GOVERNMENT (3.9%) 
Central Bank of the 
 Philippines, Series B, FL, 
 6.50%, 12/1/17................            50,000       40,182 
Government of France 
 6.75%, 10/25/03...............  FRF      276,000       50,183 
 5.50%, 10/25/07...............         1,400,000      235,689 
Government of New Zealand 
 8.00%, 4/15/04................  NZD       78,000       47,181 
Government of Russia PO, 
 0.00%, 12/15/20 TBA ..........        $   15,000        9,300 
Province of Quebec  
 7.50%, 7/15/02 TBA ...........            50,000       52,447 
Republic of Argentina FL, 
 5.6875%, 4/1/01 ..............            95,000       93,100 
Republic of Germany, 
 Series 97 
 6.50%, 7/4/27.................  DEM      315,000      188,851 
Republic of Peru FL, PDI 
 4.00%, 3/7/17.................          $182,000      118,935 
Republic of Poland FL, PDI  
 4.00%, 10/27/14 (e)...........            57,000       49,333 
Republic of South Africa 
 13.00%, 8/31/10...............  ZAR      567,000      110,989 
                                                   ------------- 
                                                       996,190 
                                                   ------------- 
GENERAL OBLIGATIONS (0.3%) 
New Jersey Economic 
 Development Authority, 
 Series A 7.425%, 2/15/29  ....          $ 65,000       72,184 
                                                   ------------- 
INSURANCE (0.6%) 
American General Finance Corp. 
 5.70%, 2/7/01.................            50,000       49,431 
</TABLE>

                                       26
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 
<TABLE>
<CAPTION>
                                        PRINCIPAL      VALUE 
                                         AMOUNT       (NOTE 1) 
- ---------------------------------     -----------  ------------- 
<S>                                   <C>          <C>
American General Institutional 
 Capital Corp., Class B 
 8.125%, 3/15/46 +Section  ....        $   15,000    $   16,639 
Southern Investments Capital 
 Trust 6.80%, 12/1/06..........            50,000        50,494 
Travelers Property & Casualty, 
 Inc. 6.75%, 4/15/01...........            50,000        50,875 
                                                   ------------- 
                                                        167,439 
                                                   ------------- 
REAL ESTATE (0.5%) 
Avalon Properties, Inc. 
 6.875%, 12/15/07..............            25,000        25,055 
Chelsea GCA Realty Properties 
 7.25%, 10/21/07...............            50,000        50,537 
Omega Healthcare Investors, 
 Inc. 6.95%, 8/1/07............            50,000        49,832 
                                                   ------------- 
                                                        125,424 
                                                   ------------- 
U.S. GOVERNMENT (12.3%) 
U.S. Treasury Bond 6.375%, 
 8/15/27.......................           585,000       616,992 
U.S. Treasury Note 
 5.625%, 10/31/99..............           260,000       259,756 
 5.625%, 11/30/99..............           230,000       229,856 
 6.25%, 6/30/02................           105,000       107,166 
 6.00%, 7/31/02................           119,000       120,302 
 6.25%, 8/31/02 ...............         1,150,000     1,174,079 
 5.875%, 9/30/02...............            10,000        10,063 
 5.75%, 10/31/02...............           265,000       265,414 
 5.75%, 11/30/02...............           100,000       100,125 
 7.00%, 7/15/06................           100,000       108,000 
 6.625%, 5/15/07...............            90,000        95,316 
 6.125%, 8/15/07...............            85,000        87,391 
                                                   ------------- 
                                                      3,174,460 
                                                   ------------- 
U.S. GOVERNMENT AGENCIES (7.0%) 
Federal Home Loan Mortgage 
 Corp. 8.50%, 6/1/27 ..........            35,350        36,974 
Federal National Mortgage 
 Corp. 
 7.00%, 10/1/12 ...............            44,551        45,303 
 7.00%, 11/1/12 ...............            64,350        65,437 
 9.00%, 8/1/26 ................           355,877       378,564 
Government National Mortgage 
 Association 
 7.125%, 4/20/23 ARM ..........            23,546        24,284 
 5.50%, 7/20/23 ARM ...........            24,603        25,262 
 7.125%, 8/20/23 ARM...........            46,941        48,198 
 7.375%, 5/20/24 ARM ..........            23,018        23,729 
 6.00%, 9/20/24 ARM ...........            45,902        47,103 
 7.00%, 9/15/25 ...............            74,251        74,970 
 7.00%, 12/15/25 ..............            68,300        68,961 
 7.50%, 12/15/26 ..............           144,326       148,113 
 7.00%, 7/15/27 ...............            54,852        55,367 
 8.50%, 7/15/27 ...............            53,752        56,524 
 5.50%, 10/10/27 ARM ..........            32,661        32,662 
 7.50%, 10/15/27 ..............           146,227       150,039 
 7.00%, 11/15/27 ..............           200,704       202,589 
 5.50%, 2/16/28 ARM, TBA ......           295,000       295,460 
 5.50%, 3/15/28 ARM, TBA ......            45,000        45,070 
                                                   ------------- 
                                                      1,824,609 
                                                   ------------- 

<PAGE>
<CAPTION>
                                       PRINCIPAL      VLAUE
                                        AMOUNT       (NOTE 1)
- --------------------------------     ------------- ------------- 
<S>                                  <C>           <C>
UTILITY--ELECTRIC (1.6%) 
Arizona Public Service Co. 
 6.75%, 11/15/06 ..............        $   50,000    $   50,139 
Baltimore Gas & Electric Co. 
 6.90%, 2/1/05 ................            50,000        51,500 
CalEnergy Co., Inc. 7.63%, 
 10/15/07 .....................            40,000        40,369 
Illinova Corp. 7.125%, 2/1/04              70,000        71,554 
Public Service Electric & Gas 
 Co. 8.875%, 6/1/03 ...........            50,000        55,551 
Texas Utilities Co. 8.25%, 
 4/1/04 .......................            50,000        54,588 
Transamerica Energy 0.00%, 
 6/15/02 (d) +Section .........           115,000        92,575 
                                                   ------------- 
                                                        416,276 
                                                   ------------- 
UTILITY--TELEPHONE (0.1%) 
U.S. West Capital Funding, 
 Inc. 6.95%, 1/15/37 ..........            35,000        36,302 
                                                   ------------- 
 TOTAL CREDIT SENSITIVE  ......                       7,595,832 
                                                   ------------- 
ENERGY (0.7%) 
COAL & GAS PIPELINES (0.2%) 
Columbia Gas Systems, Inc. 
 6.61%, 11/28/02 ..............            65,000        65,889 
                                                   ------------- 
OIL--DOMESTIC (0.1%) 
Seagull Energy Corp. 7.50%, 
 9/15/27 ......................            20,000        20,196 
                                                   ------------- 
OIL--INTERNATIONAL (0.1%) 
Saga Petroleum ASA 7.25%, 
 9/23/27 ......................            15,000        15,301 
                                                   ------------- 
RAILROADS (0.3%) 
Norfolk Southern Corp. 7.80%, 
 5/15/27 ......................            70,000        79,211 
                                                   ------------- 
 TOTAL ENERGY .................                         180,597 
                                                   ------------- 
TECHNOLOGY (0.7%) 
TELECOMMUNICATIONS (0.7%) 
Cia Telecom Chile 7.625%, 
 7/15/06 ......................            25,000        26,516 
Colt Telecom Group plc 8.875%, 
 11/30/07 .....................  DEM       50,000        27,794 
LCI International, Inc. 7.25%, 
 6/15/07 ......................         $  60,000        62,200 
Worldcom, Inc. 7.75%, 4/1/07  .            60,000        64,379 
                                                   ------------- 
 TOTAL TECHNOLOGY .............                         180,889 
                                                   ------------- 
TOTAL LONG-TERM DEBT SECURITIES (32.6%) 
 (Cost $8,357,325) ............                       8,430,933 
                                                   ------------- 
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (6.3%) 
J.P. Morgan Securities, Inc. 
 6.25%, dated 12/31/97, due 
 1/2/98, to be repurchased at 
 $1,625,564, collateralized by 
 $1,216,000 of U.S. Treasury 
 Notes, 8.875% due 2/15/19, 
 valued at $1,661,216 @........         1,625,000     1,625,000 
                                                   ------------- 
U.S. GOVERNMENT AGENCIES (3.9%) 
Federal Home Loan Mortgage 
 Corp. (Discount Note), 
 1/14/98 ......................         1,000,000       997,917 
                                                   ------------- 
</TABLE>

                                       27
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                                            VALUE 
                                           (NOTE 1) 
- -----------------------------           ------------- 
<S>                                    <C>
TOTAL SHORT-TERM DEBT 
 SECURITIES (10.2%) 
 (Cost/Amortized Cost 
 $2,622,917) ..............              $ 2,622,917 
                                        ------------- 
TOTAL INVESTMENTS (104.3%) 
 (Cost/Amortized Cost 
 $26,126,525) .............               26,969,538 
OTHER ASSETS 
 LESS LIABILITIES (-4.3%)                 (1,115,950) 
                                        ------------- 
NET ASSETS (100%) .........              $25,853,588 
                                        ============= 
</TABLE>

- ------------ 
*          Non-income producing
+          Security exempt from registration under Rule 144A of the Securities
           Act of 1933. These securities may only be resold to qualified
           institutional buyers. At December 31, 1997 these securities amounted
           to $131,486 or 0.51% of net assets.
[section]  Illiquid security: is not actively traded.
@          A portion of this security is pledged to cover delayed delivery
           securities.
(d)        Debt security initially issued in zero coupon form which converts to
           coupon form at a specific rate and date.
(e)        Coupon will increase periodically based upon a predetermined
           schedule. Stated interest rate in effect at December 31, 1997.
           Glossary: 
           ADR--American Depositary Receipt 
           ARM--Adjustable Rate Mortgage 
           FL--Floating Rate 
           PDI--Past Due Interest Bond 
           PO--Principal Only 
           TBA--Security is subject to delayed delivery 
           DEM--German Mark 
           FRF--French Franc 
           NZD--New Zealand Dollar 
           ZAR--South African Rand 



                                       28
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                                 LOCAL 
                                               CONTRACT      COST ON      U.S.$      UNREALIZED 
                                                AMOUNT     ORIGINATION   CURRENT    APPRECIATION/ 
                                                (000'S)       DATE        VALUE    (DEPRECIATION) 
                                              ---------- -------------  --------- --------------- 
<S>                                           <C>        <C>            <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 1/8/98 ..............         6     $  9,985     $  9,929     $    (56) 
German Mark, expiring 3/18/98 ...............       408      229,787      227,649       (2,138) 
Indonesian Rupiah, expiring 2/23/98-6/23/98     172,217       48,647       30,231      (18,416) 
Italian Lira, expiring 3/18/98 ..............    77,614       44,293       43,862         (431) 
Japanese Yen, expiring 3/18/98 ..............    13,717      107,511      106,336       (1,175) 
Mexican Peso, expiring 5/11/98-6/5/98  ......       237       26,674       29,454        2,780 
New Zealand Dollar, expiring 3/18/98  .......        88       52,427       50,961       (1,466) 
Philippine Peso, expiring 3/25/98 ...........       210        6,006        5,197         (809) 
Polish Zlotey, expiring 6/5/98 ..............        58       15,854       15,261         (593) 
Swiss Franc, expiring 3/18/98 ...............        36       25,151       24,524         (627) 
Venezuelan Bolivar, expiring 1/7/98-6/19/98       6,473       12,054       12,835          781 
FOREIGN CURRENCY SALE CONTRACTS 
British Pound, expiring 6/5/98 ..............         1        1,571        1,631          (60) 
French Franc, expiring 3/18/98 ..............     1,723      291,274      287,608        3,666 
German Mark, expiring 3/18/98-6/5/98  .......       777      440,238      433,648        6,590 
Indonesian Rupiah, expiring 2/23/98  ........    64,988       17,620       11,616        6,004 
Italian Lira, expiring 3/18/98 ..............    79,000       45,080       44,646          434 
Japanese Yen, expiring 3/18/98 ..............    16,839      132,100      130,541        1,559 
Mexican Peso, expiring 6/5/98 ...............       174       19,734       21,563       (1,829) 
New Zealand Dollar, expiring 3/18/98  .......       174      105,289      100,480        4,809 
Polish Zlotey, expiring 6/5/98 ..............        29        7,655        8,241         (586) 
South African Rand, expiring 3/18/98  .......       445       89,108       89,732         (624) 
Swiss Franc, expiring 3/18/98 ...............        36       25,460       24,869          591 
                                                                                  --------------- 
                                                                                      $ (1,596) 
                                                                                  =============== 
</TABLE>

Transactions in options written for the period from May 1, 1997 to December 
31, 1997 are summarized as follows: (Note 1) 

<TABLE>
<CAPTION>
                                                NUMBER OF       PREMIUMS 
                                              CONTRACTS (A)     RECEIVED 
                                            ---------------- ------------ 
<S>                                         <C>              <C>
Options outstanding--May 1, 1997 ..........        --               -- 
Options written ........................... JPY  36,000           $ 553 
Options closed ............................ JPY (36,000)           (553) 
                                            ---------------- ------------ 
Options outstanding--December 31, 1997  ...        --               -- 
                                            ================ ============ 
</TABLE>

Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $25,854,863 
U.S. Government securities .....................   11,869,171 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      7,224,059 
U.S. Government securities .....................    7,245,074 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation   $ 1,093,483 
Aggregate gross unrealized depreciation       (261,488) 
                                          ------------ 
Net unrealized appreciation..............  $   831,995 
                                          ============ 
Federal income tax cost of investments  .  $26,137,543 
                                          ============ 
</TABLE>

<PAGE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $4,422,477, which was secured by collateral valued at $4,490,790, of which 
$1,018,813 was in the form of U.S. Government securities. 
For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $75 as brokerage commissions with EQ Financial Consultants, 
Inc., an affiliated broker/dealer. 
- ------------ 

(a)  One contract relates to 100 units. 

                       See Notes to Financial Statements.

                                       29
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ---------------------------------  ----------- ------------- 
<S>                               <C>          <C>
COMMON STOCKS: 
BASIC MATERIALS (5.5%) 
CHEMICALS (2.4%) 
Eastman Chemical Co. .............    21,021     $ 1,252,063 
E.I. Du Pont de Nemours & Co. ....    21,651       1,300,413 
Witco Corp. ......................    27,625       1,127,446 
                                               ------------- 
                                                   3,679,922 
                                               ------------- 
PAPER (3.1%) 
Boise Cascade Corp. ..............    36,595       1,106,998 
Kimberly Clark Corp. .............    44,701       2,204,318 
Temple-Inland, Inc. ..............     8,524         445,912 
Willamette Industries, Inc.  .....    28,310         911,228 
                                               ------------- 
                                                   4,668,456 
                                               ------------- 
 TOTAL BASIC MATERIALS ...........                 8,348,378 
                                               ------------- 
BUSINESS SERVICES (3.6%) 
ENVIRONMENTAL CONTROL (0.9%) 
Browning-Ferris Industries, Inc.      36,940       1,366,780 
                                               ------------- 
PRINTING, PUBLISHING, 
 BROADCASTING (1.1%) 
McGraw Hill Cos., Inc. ...........    15,628       1,156,472 
Times Mirror Co., Class A ........     8,600         528,900 
                                               ------------- 
                                                   1,685,372 
                                               ------------- 
PROFESSIONAL SERVICES (1.6%) 
NCR Corp.* .......................    30,513         848,643 
Pitney Bowes, Inc. ...............    16,500       1,483,969 
                                               ------------- 
                                                   2,332,612 
                                               ------------- 
 TOTAL BUSINESS SERVICES .........                 5,384,764 
                                               ------------- 
CAPITAL GOODS (8.6%) 
AEROSPACE (2.4%) 
Boeing Co. .......................    33,920       1,659,960 
General Motors Corp., Class H  ...    19,269         711,749 
Northrop Grumman Corp. ...........    10,290       1,183,350 
                                               ------------- 
                                                   3,555,059 
                                               ------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.5%) 
Lowe's Cos., Inc. ................    29,857       1,423,806 
Masco Corp. ......................    16,875         858,515 
                                               ------------- 
                                                   2,282,321 
                                               ------------- 
ELECTRICAL EQUIPMENT (2.1%) 
Cooper Industries, Inc. ..........    25,676       1,258,124 
Emerson Electric Co. .............    25,105       1,416,863 
Raytheon Co., Class A ............    11,368         560,593 
                                               ------------- 
                                                   3,235,580 
                                               ------------- 
MACHINERY (2.6%) 
Caterpillar, Inc. ................    23,900       1,160,644 
Deere & Co. ......................    16,980         990,146 
Tenneco, Inc. ....................    42,653       1,684,794 
                                               ------------- 
                                                   3,835,584 
                                               ------------- 
 TOTAL CAPITAL GOODS .............                12,908,544 
                                               ------------- 
CONSUMER CYCLICALS (10.2%) 
AIRLINES (0.9%) 
Delta Airlines, Inc. .............    11,048       1,314,712 
                                               ------------- 
AUTO RELATED (3.9%) 
Dana Corp. .......................    35,232       1,673,520 
Eaton Corp. ......................    11,792       1,052,436 

<PAGE>
<CAPTION>
                                     NUMBER        VALUE
                                    OF SHARES     (NOTE 1)
- ---------------------------------- ----------- ------------- 
<S>                                <C>         <C>
Goodyear Tire & Rubber Co.  ......    30,228    $ 1,923,257 
TRW Inc. .........................    23,420      1,250,042 
                                               ------------- 
                                                  5,899,255 
                                               ------------- 
AUTOS & TRUCKS (0.5%) 
Chrysler Corp. ...................    20,330        715,362 
                                               ------------- 
FOOD SERVICES, LODGING (0.7%) 
ITT Corp. (New)* .................    13,700      1,135,387 
                                               ------------- 
PHOTO & OPTICAL (2.2%) 
Eastman Kodak Co. ................    28,653      1,742,461 
Polaroid Corp. ...................    31,612      1,539,109 
                                               ------------- 
                                                  3,281,570 
                                               ------------- 
RETAIL--GENERAL (2.0%) 
J.C. Penny Co. ...................     1,000         60,313 
K-Mart Corp.* ....................   108,900      1,259,156 
Toys-R-Us, Inc.* .................    52,355      1,645,910 
                                               ------------- 
                                                  2,965,379 
                                               ------------- 
 TOTAL CONSUMER CYCLICALS ........               15,311,665 
                                               ------------- 
CONSUMER NON-CYCLICALS (20.1%) 
BEVERAGES (1.7%) 
PepsiCo, Inc. ....................    38,335      1,396,832 
Whitman Corp. ....................    42,357      1,103,929 
                                               ------------- 
CONTAINERS (1.4%)                                 2,500,761 
                                               ------------- 
Owens Illinois, Inc.* ............    55,845      2,118,620 
                                               ------------- 
DRUGS (8.1%) 
American Home Products Corp.  ....    26,414      2,020,671 
Bristol-Myers Squibb Co. .........    23,165      2,191,987 
Glaxo Wellcome plc (ADR) .........    15,685        750,919 
Johnson & Johnson ................    26,240      1,728,560 
Merck & Co., Inc. ................    24,050      2,555,313 
Pharmacia & Upjohn, Inc. .........    79,974      2,929,048 
                                               ------------- 
                                                 12,176,498 
                                               ------------- 
FOODS (4.9%) 
General Mills, Inc. ..............    27,510      1,970,404 
H.J. Heinz Co. ...................    28,780      1,462,384 
Quaker Oats Co. ..................    30,280      1,597,270 
Ralston Purina Group .............     9,970        926,587 
Sara Lee Corp. ...................    23,686      1,333,817 
                                               ------------- 
                                                  7,290,462 
                                               ------------- 
HOSPITAL SUPPLIES & SERVICES (1.3%) 
Baxter International, Inc.  ......    39,204      1,977,352 
                                               ------------- 
SOAPS & TOILETRIES (0.7%) 
Clorox Co. .......................    11,210        886,291 
Colgate Palmolive Co. ............     2,400        176,400 
                                               ------------- 
                                                  1,062,691 
                                               ------------- 
TOBACCO (2.0%) 
Philip Morris Cos., Inc. .........    43,050      1,950,703 
RJR Nabisco Holdings Corp.  ......    29,744      1,115,400 
                                               ------------- 
                                                  3,066,103 
                                               ------------- 
 TOTAL CONSUMER NON-CYCLICALS ....               30,192,487 
                                               ------------- 
CREDIT SENSITIVE (21.3%) 
BANKS (10.8%) 
Banc One Corp. ...................    22,866      1,241,910 
BankBoston Corp. .................     8,300        779,681 
Bankers Trust New York Corp.  ....    12,954      1,456,515 
Crestar Financial Corp. ..........       800         45,600 
</TABLE>

                                       30
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ---------------------------------  ----------- ------------- 
<S>                                <C>         <C>
First Chicago NBD Corp. ..........    14,865    $  1,241,228 
First Tennessee National Corp.  ..     6,990         466,582 
J.P. Morgan & Co. ................    12,858       1,451,346 
Mercantile Bancorp, Inc. .........    12,333         758,480 
National City Corp. ..............    10,935         718,976 
PNC Bank Corp. ...................    56,742       3,237,840 
Regions Financial Corp. ..........    15,002         632,897 
Summit Bancorp ...................    14,010         746,033 
SunTrust Banks, Inc. .............     8,540         609,543 
Union Planters Corp. .............    13,324         905,199 
Washington Mutual, Inc. ..........    10,540         672,584 
Wells Fargo & Co. ................     3,700       1,255,919 
                                               ------------- 
                                                  16,220,333 
                                               ------------- 
FINANCIAL SERVICES (0.6%) 
Beneficial Corp. .................    10,104         839,895 
                                               ------------- 
INSURANCE (2.9%) 
American General Corp. ...........    29,619       1,601,277 
Aon Corp. ........................    26,081       1,528,999 
CIGNA Corp. ......................     7,526       1,302,468 
                                               ------------- 
                                                   4,432,744 
                                               ------------- 
UTILITY--GAS (0.3%) 
Enron Corp. ......................    12,300         511,219 
                                               ------------- 
UTILITY--TELEPHONE (6.7%) 
AT&T Corp. .......................    22,793       1,396,071 
Bell Atlantic Corp. ..............    17,950       1,633,450 
Bellsouth Corp. ..................    31,097       1,751,150 
SBC Communications, Inc. .........    23,900       1,750,675 
Sprint Corp. .....................    34,052       1,996,299 
U.S. West Communications Group  ..    33,143       1,495,578 
                                               ------------- 
                                                  10,023,223 
                                               ------------- 
 TOTAL CREDIT SENSITIVE ..........                32,027,414 
                                               ------------- 
DIVERSIFIED (0.9%) 
MISCELLANEOUS (0.9%) 
Minnesota Mining & Manufacturing 
 Co. .............................    15,755       1,292,895 
                                               ------------- 
ENERGY (11.3%) 
OIL--DOMESTIC (7.0%) 
Amoco Corp. ......................    18,794       1,599,839 
Atlantic Richfield Co. ...........    18,672       1,496,094 
Coastal Corp......................    18,706       1,158,603 
Exxon Corp........................    22,386       1,369,744 
Kerr-McGee Corp. .................    12,050         762,916 
Mobil Corp........................    19,564       1,412,276 
Occidental Petroleum Corp.........    40,822       1,196,595 
Tosco Corp. ......................    39,460       1,492,081 
                                               ------------- 
                                                  10,488,148 
                                               ------------- 
OIL--INTERNATIONAL (2.7%) 
British Petroleum Co. plc (ADR) ..    16,373       1,304,723 
Elf Aquitaine S.A. (ADR)..........    35,661       2,090,626 
YPF S.A., Class D (ADR)...........    19,000         649,563 
                                               ------------- 
                                                   4,044,912 
                                               ------------- 

<PAGE>
<CAPTION>
                                     NUMBER         VALUE
                                    OF SHARES     (NOTE 1)
- ---------------------------------- ----------- -------------- 
<S>                                <C>         <C>
RAILROADS (1.6%) 
Canadian National Railway Co.  ...    15,745    $    743,951 
Norfolk Southern Corp.............       303           9,336 
Union Pacific Corp................    27,890       1,741,382 
                                               ------------- 
                                                   2,494,669 
                                               ------------- 
 TOTAL ENERGY.....................                17,027,729 
                                               ------------- 
TECHNOLOGY (9.9%) 
ELECTRONICS (4.5%) 
Computer Associates 
 International, Inc. .............    40,120       2,121,345 
Intel Corp........................    30,908       2,171,286 
Seagate Technology, Inc.*.........    32,280         621,390 
Texas Instruments, Inc. ..........    40,060       1,802,700 
                                               ------------- 
                                                   6,716,721 
                                               ------------- 
OFFICE EQUIPMENT (5.4%) 
Hewlett Packard Co. ..............    39,153       2,447,062 
International Business Machines 
 Corp. ...........................    23,585       2,466,107 
Xerox Corp........................    43,242       3,191,800 
                                               ------------- 
                                                   8,104,969 
                                               ------------- 
 TOTAL TECHNOLOGY.................                14,821,690 
                                               ------------- 
TOTAL COMMON STOCKS (91.4%) (Cost 
 $134,500,653)....................               137,315,566 
                                               ------------- 

                                   PRINCIPAL 
                                    AMOUNT 
                                -------------- 
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (7.3%) 
SBC Warburg, Inc. 6.25%, dated 
 12/31/97, due 1/2/98, 
 to be repurchased at 
 $10,948,800, collateralized 
 by $6,956,000 of U.S. 
 Treasury Notes, 11.25% due 
 2/15/15, valued at 
 $11,161,163 ..................   $10,945,000     10,945,000 
                                               ------------- 
U.S. GOVERNMENT AGENCIES (3.3%) 
Federal Home Loan Mortgage 
 Corp. 
 (Discount Note), 1/9/98 ......     1,000,000        998,726 
 (Discount Note), 1/14/98 .....     2,000,000      1,995,833 
 (Discount Note), 1/26/98 .....     2,000,000      1,992,014 
                                               ------------- 
 TOTAL U.S. GOVERNMENT 
  AGENCIES.....................                    4,986,573 
                                               ------------- 
TOTAL SHORT-TERM DEBT SECURITIES (10.6%) 
 (Cost/Amortized Cost 
 $15,931,573)..................                   15,931,573 
                                               ------------- 
TOTAL INVESTMENTS (102.0%) 
 (Cost/Amortized Cost 
 $150,432,226).................                  153,247,139 
OTHER ASSETS 
 LESS LIABILITIES (-2.0%)  ....                   (2,987,417) 
                                               ------------- 
NET ASSETS (100%)..............                 $150,259,722 
                                               ============= 
</TABLE>

- ------------ 
*      Non-income producing 
       Glossary: 
       ADR--American Depositary Receipt 



                                       31
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities .  $169,567,918 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      35,224,300 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                      <C>
Aggregate gross unrealized 
 appreciation...........................  $  6,344,288 
Aggregate gross unrealized 
 depreciation...........................    (3,693,680) 
                                         ------------- 
Net unrealized appreciation.............  $  2,650,608 
                                         ============= 
Federal income tax cost of investments .  $150,596,531 
                                         ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $30,000,578, which was secured by collateral valued at $30,424,707, of 
which $2,860,300 was in the form of U.S. Government securities. 

For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $363 as brokerage commissions with EQ Financial Consultants, 
Inc., an affiliated broker/dealer. 























                       See Notes to Financial Statements.

                                       32
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                     NUMBER       VALUE 
                                   OF SHARES     (NOTE 1) 
- --------------------------------  ----------- ------------ 
<S>                              <C>          <C>
COMMON STOCKS: 
AUSTRALIA & NEW ZEALAND (1.7%) 
AUSTRALIA (1.7%) 
Australia & New Zealand Banking 
 Group Ltd. .....................    71,772     $  474,104 
QBE Insurance Group Ltd. ........   113,043        508,642 
                                              ------------ 
 TOTAL AUSTRALIA & 
  NEW ZEALAND ...................                  982,746 
                                              ------------ 
CANADA (7.6%) 
Bank of Nova Scotia .............    17,717        834,755 
Bombardier, Inc., Class B  ......    29,400        604,680 
Cae, Inc. .......................    24,724        193,717 
Magna International, Inc., 
 Class A ........................     8,246        517,952 
National Bank of Canada .........    40,078        661,682 
Newbridge Networks Corp.*  ......    10,310        360,989 
Northern Telecom Ltd. ...........     8,386        745,937 
Royal Bank of Canada ............     8,778        464,246 
                                              ------------ 
 TOTAL CANADA ...................                4,383,958 
                                              ------------ 
JAPAN (9.1%) 
Canon, Inc ......................    24,000        559,189 
Circle K Japan Co., Ltd. ........     5,300        253,880 
Hirose Electric .................     1,600         81,793 
Kao Corp. .......................    33,000        475,494 
Murata Manufacturing Co., Ltd.  .     9,000        226,250 
Nikko Securities Co., Ltd.  .....   103,000        273,140 
Nomura Securities Co. ...........    35,000        466,756 
Promise Co., Ltd. ...............     8,320        461,673 
Ricoh Co., Ltd. .................    18,000        223,491 
Rohm Co. ........................     5,000        509,676 
Sankyo Co. ......................    13,000        293,926 
Sony Corp. ......................    11,400      1,013,527 
Tokyo Electron Ltd. .............    13,000        416,478 
                                              ------------ 
 TOTAL JAPAN ....................                5,255,273 
                                              ------------ 
LATIN AMERICA (1.3%) 
BRAZIL (0.4%) 
Petrobras S.A. (ADR) ............     4,100         95,885 
Petrobras S.A. (ADR)* +Section  .     5,300        125,213 
                                              ------------ 
                                                   221,098 
                                              ------------ 
MEXICO (0.9%) 
Cemex S.A. CPO* .................   110,676        502,573 
                                              ------------ 
 TOTAL LATIN AMERICA ............                  723,671 
                                              ------------ 
OTHER EUROPEAN COUNTRIES (40.6%) 
FRANCE (14.1%) 
Banque Nationale de Paris  ......    11,284        599,776 
Cetelem .........................     2,629        358,192 
Cie Generale des Eaux ...........     7,416      1,035,049 
Elf Aquitaine S.A. ..............     8,627      1,003,390 
Lafarge S.A. ....................    10,612        696,300 
Michelin, Class B (Registered)  .    16,098        810,450 
Scor ............................    18,784        898,236 
SGS-Thomson Microelectronics 
 N.V.* ..........................    11,726        716,019 
Societe Generale Paris ..........     6,238        849,906 
Television Francaise ............     3,234        330,466 
Total S.A., Class B .............     7,821        851,168 
                                              ------------ 
                                                 8,148,952 
                                              ------------ 

<PAGE>
<CAPTION>
                                   NUMBER         VALUE
                                  OF SHARES     (NOTE 1)
- --------------------------------- ---------- ------------- 
<S>                               <C>        <C>
GERMANY (6.3%) 
Altana AG .......................     2,108     $  139,092 
Bayer AG ........................    15,109        560,619 
Bayerische Motoren Werek (BMW) 
 AG .............................     1,167        872,517 
Deutsche Bank AG ................    10,116        707,409 
Deutsche Telekom AG .............    22,872        423,379 
Mannesmann AG ...................     1,350        677,645 
Veba AG .........................     3,339        227,370 
                                              ------------ 
                                                 3,608,031 
                                              ------------ 
IRELAND (3.6%) 
Allied Irish Banks plc ..........    69,165        654,412 
Bank of Ireland .................    43,881        675,534 
CRH plc .........................    62,137        726,718 
                                              ------------ 
                                                 2,056,664 
                                              ------------ 
ITALY (1.2%) 
ENI S.p.A. (Registered) .........   125,660        712,476 
                                              ------------ 
NETHERLANDS (5.2%) 
ABN-Amro Holdings N.V. ..........    21,978        428,146 
Akzo Nobel N.V. .................     3,928        677,251 
ING Groep N.V. ..................    19,506        821,548 
Philips Electronics N.V. ........    14,195        851,288 
Vendex International N.V.  ......     3,886        214,457 
                                              ------------ 
                                                 2,992,690 
                                              ------------ 
POLAND (0.0%) 
Bank Handlowy (GDS)* +Section  ..       600          7,800 
                                              ------------ 
PORTUGAL (2.0%) 
Banco Totta & Acores S.A., Class 
 B ..............................    10,700        210,105 
Electricidade de Portugal S.A.*      29,327        555,309 
Portugal Telecom S.A. ...........     8,480        393,476 
                                              ------------ 
                                                 1,158,890 
                                              ------------ 
SWITZERLAND (8.2%) 
ABB AG (Bearer) .................        87        109,308 
CIBA Spezialitaten Chemicals AG*      4,933        587,704 
Fischer (Georg) AG (Bearer)  ....       320        438,206 
Julius Baer Holding AG (Bearer) .       201        372,961 
Nestle S.A. (Registered) ........       723      1,083,634 
Novartis AG (Registered) ........       419        679,925 
Union Bank of Switzerland 
 (Bearer) .......................       827      1,195,908 
Zurich 
 Versicherungs-Gesellschaft 
 (Registered) ...................       595        283,547 
                                              ------------ 
                                                 4,751,193 
                                              ------------ 
 TOTAL OTHER EUROPEAN COUNTRIES                 23,436,696 
                                              ------------ 
SCANDINAVIA (3.4%) 
FINLAND (0.3%) 
Nokia AB ........................     2,724        193,395 
                                              ------------ 
SWEDEN (3.1) 
Astra AB, Class A ...............    14,759        255,590 
Ericsson LM, Class B ............    20,499        770,659 
Pharmacia & Upjohn, Inc. ........     9,390        345,329 
Sandvik AB, Class B .............    13,723        392,338 
                                              ------------ 
                                                 1,763,916 
                                              ------------ 
 TOTAL SCANDINAVIA ..............                1,957,311 
                                              ------------ 

                                       33
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                     NUMBER       VALUE 
                                   OF SHARES     (NOTE 1) 
- --------------------------------  ----------- ------------ 
SOUTHEAST ASIA (4.8%) 
HONG KONG (2.1%) 
Dao Heng Bank Group Ltd. ........    54,000    $   134,843 
Guoco Group Ltd. ................    19,000         46,464 
HSBC Holdings plc (Registered) ..    18,800        463,389 
Hutchison Whampoa Ltd. ..........    93,000        583,276 
                                              ------------ 
                                                 1,227,972 
                                              ------------ 
PHILIPPINES (0.0%) 
Philippines Long Distance 
 Telephone Co. ..................       400          8,691 
                                              ------------ 
SINGAPORE (2.7%) 
DBS Land Ltd. ...................   132,000        202,533 
Development Bank of Singapore 
 (Foreign) ......................    29,000        248,350 
Keppel Land Ltd. ................    79,000        108,998 
Overseas Union Bank Ltd. 
 (Foreign) ......................    98,000        375,914 
Overseas-Chinese Banking Corp. 
 (Foreign) ......................    53,000        308,891 
United Overseas Bank Ltd. 
 (Foreign) ......................    51,000        283,586 
                                              ------------ 
                                                 1,528,272 
                                              ------------ 
 TOTAL SOUTHEAST ASIA ...........                2,764,935 
                                              ------------ 
UNITED KINGDOM (18.5%) 
Avis Europe plc .................   181,839        519,942 
Bass plc ........................    41,983        651,619 
B.A.T. Industries plc ...........    95,009        864,953 
British Petroleum Co. plc........    47,505        624,521 
BTR plc .........................   179,624        543,125 
Burmah Castrol plc ..............    25,949        452,006 
Cookson Group plc ...............    32,379        104,821 
Dixons Group plc ................    30,233        303,557 
General Electric Co., plc  ......    75,792        491,347 
Glaxo Wellcome plc ..............    34,726        821,742 
Penninsular & Oriental Steam 
 Navigation Co. .................    22,678        258,073 
Rio Tinto plc (Registered) ......    44,389        546,355 
Rolls-Royce plc .................   167,839        648,155 
Securicor plc ...................    58,526        274,583 
Shell Transport & 
 Trading Co., plc (Registered)  .   111,825        808,555 
Siebe plc .......................     7,800        153,172 
Smiths Industries plc ...........    39,442        549,633 
Tomkins plc .....................    63,170        302,080 
Unilever plc ....................    55,759        477,387 
Vodafone Group plc ..............   173,779      1,253,660 
                                              ------------ 
 TOTAL UNITED KINGDOM ...........               10,649,286 
                                              ------------ 
TOTAL COMMON STOCKS (87.0%) 
 (Cost $50,330,423) .............               50,153,876 
                                              ------------ 

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                     PRINCIPAL      VALUE 
                                      AMOUNT       (NOTE 1) 
- ---------------------------------  ------------ ------------ 
<S>                                <C>          <C>
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (7.6%) 
Chase Securities, Inc. 6.25%, 
 dated 12/31/97, due 1/2/98, to 
 be repurchased at $4,417,533, 
 collateralized by $3,303,000 of 
 U.S. Treasury Notes, 8.875% due 
 2/15/19, valued at $4,512,332  ..  $4,416,000   $ 4,416,000 
                                                ------------ 
U.S. GOVERNMENT AGENCIES (5.2%) 
Federal Home Loan Mortgage Corp. 
 (Discount Note), 1/14/98 ........   1,000,000       997,916 
 (Discount Note), 1/26/98 ........   2,000,000     1,992,014 
                                                ------------ 
 TOTAL U.S. GOVERNMENT AGENCIES  .                 2,989,930 
                                                ------------ 
TOTAL SHORT-TERM DEBT SECURITIES (12.8%) 
 (Cost/Amortized Cost $7,405,930) 
                                                   7,405,930 
                                                ------------ 
TOTAL INVESTMENTS (99.8%) 
 (Cost/Amortized Cost 
 $57,736,353) ....................                57,559,806 
OTHER ASSETS 
 LESS LIABILITIES (0.2%) .........                   118,340 
                                                ------------ 
NET ASSETS (100%) ................               $57,678,146 
                                                ============ 
</TABLE>

<TABLE>
<CAPTION>
<S>                               <C>          <C>
MARKET SECTOR DIVERSIFICATION 
 (Unaudited) 
As a Percentage of Total Equity 
 Investments 
Basic Materials .............                    3.6% 
Business Services ...........                    1.2 
Capital Goods ...............                   14.4 
Consumer Cyclicals  .........                   13.0 
Consumer Non-Cyclicals Credit 
 Sensitive ..................                   13.5
 Banks.......................      19.9 
 Financial Services  ........       5.9 
 Insurance ..................       3.4 
 Real Estate ................       0.4 
 Utility--Electric  .........       1.1 
 Utility--Telephone  ........       3.1 
Total Credit Sensitive                          33.8 
Diversified ............                         1.9 
Energy .................                         9.8 
Technology .............                         8.8 
                                              -------- 
                                               100.0% 
                                              ======== 
</TABLE>

- ------------ 
*       Non-income producing 
+       Security exempt from registration under Rule 144A of the Securities 
        Act of 1933. These securities may only be resold to qualified 
        institutional buyers. At December 31, 1997 these securities amounted 
        to $133,013 or 0.23% of net assets. 
ss.     Illiquid security: is not actively traded. 
        Glossary: 
        ADR--American Depositary Receipt 
        CPO--Certificate of Participation 
        GDS--Global Depositary Share 



                                       34
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                               LOCAL 
                                             CONTRACT      COST ON       U.S.$       UNREALIZED 
                                              AMOUNT     ORIGINATION    CURRENT     APPRECIATION/ 
                                              (000'S)       DATE         VALUE     (DEPRECIATION) 
                                            ---------- -------------  ----------- --------------- 
<S>                                         <C>        <C>            <C>         <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 1/2/98-1/6/98  ....        28    $   46,921    $   46,213     $   (708) 
French Franc, expiring 1/30/98-2/11/98  ...    10,249     1,748,723     1,706,899      (41,824) 
Japanese Yen, expiring 1/5/98-1/7/98  .....     6,415        49,439        49,170         (269) 
Portuguese Escudo, expiring 1/5/98-1/7/98      22,886       125,624       124,345       (1,279) 
Singapore Dollar, expiring 1/5/98-1/7/98  .        48        28,660        28,635          (25) 
FOREIGN CURRENCY SALE CONTRACTS 
French Franc, expiring 2/11/98 ............     9,706     1,582,943     1,616,613      (33,670) 
Italian Lira, expiring 1/9/98 .............    27,261        15,409        15,410           (1) 
Japanese Yen, expiring 1/5/98-6/12/98  ....   421,982     3,345,381     3,313,940       31,441 
Mexican Peso, expiring 1/2/98-1/5/98  .....       174        21,577        21,645          (68) 
Swiss Franc, expiring 1/5/98-1/7/98  ......       489       336,892       335,106        1,786 
                                                                                  --------------- 
                                                                                      $(44,617) 
                                                                                  =============== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                                <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities     $60,476,860 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      10,214,026 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation    $ 2,496,198 
Aggregate gross unrealized depreciation     (2,793,360) 
                                          ------------- 
Net unrealized (depreciation) ...........  $  (297,162) 
                                          ============= 
Federal income tax cost of investments  .  $57,856,968 
                                          ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $1,784,601, which was secured by collateral valued at $1,827,012. 








                       See Notes to Financial Statements.

                                       35
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INVESTORS GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                     NUMBER        VALUE 
                                   OF SHARES      (NOTE 1) 
- --------------------------------  ----------- -------------- 
<S>                              <C>          <C>
COMMON STOCKS: 
BUSINESS SERVICES (8.1%) 
ENVIRONMENTAL CONTROL (0.8%) 
U.S.A. Waste Services, Inc.*  ...     8,600      $  337,550 
                                              -------------- 
PRINTING, PUBLISHING, 
 BROADCASTING (3.7%) 
CBS Corp. .......................    17,600         518,100 
Gannett Co. .....................    15,300         945,731 
                                              -------------- 
                                                  1,463,831 
                                              -------------- 
PROFESSIONAL SERVICES (3.6%) 
Cendant Corp.* ..................    11,200         385,000 
Compuware Corp.* ................     8,000         256,000 
Interpublic Group, Inc. .........     7,000         348,687 
Pitney Bowes, Inc. ..............     3,000         269,813 
Quintiles Transnational Corp.*  .     4,200         160,650 
                                              -------------- 
                                                  1,420,150 
                                              -------------- 
 TOTAL BUSINESS SERVICES ........                 3,221,531 
                                              -------------- 
CAPITAL GOODS (6.3%) 
AEROSPACE (1.3%) 
Textron, Inc. ...................     8,500         531,250 
                                              -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.9%) 
Masco Corp. .....................     6,800         345,950 
                                              -------------- 
ELECTRICAL EQUIPMENT (3.2%) 
General Electric Co. ............    17,200       1,262,050 
                                              -------------- 
MACHINERY (0.9%) 
Ingersol Rand Co. ...............     9,300         376,650 
                                              -------------- 
 TOTAL CAPITAL GOODS ............                 2,515,900 
                                              -------------- 
CONSUMER CYCLICALS (16.4%) 
APPAREL & TEXTILES (1.2%) 
Jones Apparel Group, Inc.*  .....     6,000         258,000 
Liz Claiborne, Inc. .............     5,300         221,606 
                                              -------------- 
                                                    479,606 
                                              -------------- 
FOOD SERVICES, LODGING (1.8%) 
Marriott International, Inc.  ...    10,300         713,275 
                                              -------------- 
LEISURE RELATED (1.0%) 
Carnival Corp., Class A .........     7,500         415,313 
                                              -------------- 
RETAIL--GENERAL (12.4%) 
CompUSA, Inc.* ..................     7,100         220,100 
Consolidated Stores Corp.*  .....     8,700         382,256 
Costco Co., Inc.* ...............    12,600         562,275 
CVS Corp. .......................    14,600         935,312 
Dayton Hudson Corp. .............     6,500         438,750 
Estee Lauder Cos., Class A  .....     3,400         174,888 
Home Depot, Inc. ................     4,400         259,050 
Safeway, Inc.* ..................     4,700         297,275 
TJX Cos., Inc. ..................    13,800         474,375 
Wal-Mart Stores, Inc. ...........    18,900         745,369 
Walgreen Co. ....................    13,600         426,700 
                                              -------------- 
                                                  4,916,350 
                                              -------------- 
 TOTAL CONSUMER CYCLICALS  ......                 6,524,544 
                                              -------------- 

<PAGE>
<CAPTION>
                                    NUMBER        VALUE
                                   OF SHARES     (NOTE 1)
- ---------------------------------  ---------- -------------- 
<S>                                <C>        <C>
CONSUMER NON-CYCLICALS (21.3%) 
BEVERAGES (1.2%) 
Coca Cola Enterprises, Inc.  ....    13,900      $  494,319 
                                              -------------- 
DRUGS (11.9%) 
Bristol-Myers Squibb Co. ........     9,100         861,088 
Cardinal Health, Inc. ...........     6,200         465,775 
Eli Lilly & Co. .................     5,600         389,900 
Merck & Co., Inc. ...............     6,500         690,625 
Pfizer, Inc. ....................    12,400         924,575 
Schering-Plough Corp. ...........    10,000         621,250 
Warner Lambert Co. ..............     6,200         768,800 
                                              -------------- 
                                                  4,722,013 
                                              -------------- 
FOODS (2.2%) 
Campbell Soup Co. ...............     4,900         284,813 
Conagra, Inc. ...................     8,000         262,500 
Sara Lee Corp. ..................     5,800         326,612 
                                              -------------- 
                                                    873,925 
                                              -------------- 
HOSPITAL SUPPLIES & SERVICES (1.2%) 
Healthsouth Corp.* ..............    17,100         474,525 
                                              -------------- 
SOAPS & TOILETRIES (4.8%) 
Clorox Co. ......................     6,300         498,094 
Colgate Palmolive Co. ...........     6,700         492,450 
Procter & Gamble Co. ............    11,400         909,862 
                                              -------------- 
                                                  1,900,406 
                                              -------------- 
 TOTAL CONSUMER NON-CYCLICALS ...                 8,465,188 
                                              -------------- 
CREDIT SENSITIVE (20.6%) 
BANKS (8.6%) 
BankAmerica Corp. ...............    12,800         934,400 
Comerica, Inc. ..................     4,700         424,175 
Fifth Third Bancorp .............     1,500         122,625 
First Chicago NBD Corp. .........     6,400         534,400 
MBNA Corp. ......................    24,500         669,156 
Southtrust Corp. ................       100           6,344 
SunTrust Banks, Inc. ............       900          64,237 
Washington Mutual, Inc. .........    10,300         657,269 
                                              -------------- 
                                                  3,412,606 
                                              -------------- 
FINANCIAL SERVICES (5.5%) 
American Express Co. ............    10,000         892,500 
Associates First Capital Corp., 
 Class A ........................     1,700         120,913 
Conseco, Inc. ...................     9,300         422,569 
Franklin Resources, Inc. ........     3,900         339,056 
Morgan Stanley Dean Witter 
 Discover & Co. .................     6,500         384,312 
                                              -------------- 
                                                  2,159,350 
                                              -------------- 
INSURANCE (3.4%) 
American International 
 Group, Inc. ....................     4,800         522,000 
Travelers Group, Inc. ...........    15,300         824,287 
                                              -------------- 
                                                  1,346,287 
                                              -------------- 

                                       36
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INVESTORS GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                     NUMBER        VALUE 
                                   OF SHARES      (NOTE 1) 
- --------------------------------  ----------- -------------- 
REAL ESTATE (0.4%) 
Starwood Lodging Trust ..........     2,900     $   167,838 
                                              -------------- 
UTILITY--TELEPHONE (2.7%) 
SBC Communications, Inc. ........     4,500         329,625 
Sprint Corp. ....................    12,900         756,263 
                                              -------------- 
                                                  1,085,888 
                                              -------------- 
 TOTAL CREDIT SENSITIVE .........                 8,171,969 
                                              -------------- 
DIVERSIFIED (2.2%) 
MISCELLANEOUS (2.2%) 
Tyco International Ltd. .........    19,100         860,694 
                                              -------------- 
ENERGY (5.8%) 
OIL--DOMESTIC (2.2%) 
Exxon Corp. .....................     9,000         550,687 
Mobil Corp. .....................     4,100         295,969 
                                              -------------- 
                                                    846,656 
                                              -------------- 
OIL--SUPPLIES & CONSTRUCTION (3.6%) 
Halliburton Holdings Co. ........    14,000         727,125 
Schlumberger Ltd. ...............     8,800         708,400 
                                              -------------- 
                                                  1,435,525 
                                              -------------- 
 TOTAL ENERGY ...................                 2,282,181 
                                              -------------- 
TECHNOLOGY (15.4%) 
ELECTRONICS (9.0%) 
BMC Software, Inc.* .............     7,700         505,312 
Computer Associates 
 International, Inc. ............    13,400         708,525 
HBO & Co. .......................    10,900         523,200 
Microsoft Corp.* ................     7,100         917,675 
Peoplesoft, Inc.* ...............    14,500         565,500 
Texas Instruments, Inc. .........     8,000         360,000 
                                              -------------- 
                                                  3,580,212 
                                              -------------- 
OFFICE EQUIPMENT (2.6%) 
Compaq Computer Corp. ...........     7,200         406,350 
Dell Computer Corp.* ............     2,800         235,200 
EMC Corp.* ......................    14,100         386,868 
                                              -------------- 
                                                  1,028,418 
                                              -------------- 
OFFICE EQUIPMENT SERVICES (0.6%) 
Parametric Technology Corp.*  ...     5,500         260,563 
                                              -------------- 
TELECOMMUNICATIONS (3.2%) 
Ericsson Telecommunications, 
 Class B (ADR) ..................     4,900         182,831 
Lucent Technologies, Inc.  ......     4,500         359,438 
Tele-Communications TCI Ventures 
 Group, Class A* ................    12,100         342,581 
Tellabs, Inc.* ..................     7,000         370,125 
                                              -------------- 
                                                  1,254,975 
                                              -------------- 
 TOTAL TECHNOLOGY ...............                 6,124,168 
                                              -------------- 
TOTAL COMMON STOCKS (96.1%) 
  (Cost $35,627,783) ............                38,166,175 
                                              -------------- 
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                 PRINCIPAL       VALUE 
                                  AMOUNT       (NOTE 1) 
- -----------------------------  ------------ ------------- 
<S>                            <C>          <C>
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (6.3%) 
J.P. Morgan Securities, Inc. 
 6.25%, dated 12/31/97, due 
 1/2/98, to be repurchased at 
 $2,489,864, collateralized 
 by $1,862,000 of U.S. 
 Treasury Notes, 8.875% due 
 2/15/19, valued at 
 $2,543,736 ..................  $2,489,000    $ 2,489,000 
                                            ------------- 
U.S. GOVERNMENT AGENCIES (2.5%) 
Federal Home Loan 
 Mortgage Corp. 
 (Discount Note), 1/26/98  ...   1,000,000        996,007 
                                            ------------- 
TOTAL SHORT-TERM DEBT SECURITIES (8.8%) 
 (Cost/Amortized Cost 
 $3,485,007) .................                  3,485,007 
                                            ------------- 
TOTAL INVESTMENTS (104.9%) 
 (Cost/Amortized Cost 
 $39,112,790) ................                 41,651,182 
OTHER ASSETS 
 LESS LIABILITIES (-4.9%)  ...                 (1,956,576) 
                                            ------------- 
NET ASSETS (100%) ............                $39,694,606 
                                            ============= 
</TABLE>

- ------------ 
*      Non-income producing 
       Glossary: 
       ADR--American Depositary Receipt 










                                       37
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INVESTORS GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $43,488,056 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      7,975,596 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation    $ 2,852,253 
Aggregate gross unrealized depreciation       (323,418) 
                                          ------------ 
Net unrealized appreciation .............  $ 2,528,835 
                                          ============ 
Federal income tax cost of investments  .  $39,122,347 
                                          ============ 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $6,352,351, which was secured by collateral valued at $6,427,550. 




























                       See Notes to Financial Statements.

                                       38
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER       VALUE 
                                    OF SHARES     (NOTE 1) 
- ---------------------------------  ----------- ------------ 
<S>                               <C>          <C>
COMMON STOCKS: 
BASIC MATERIALS (10.6%) 
CHEMICALS (5.5%) 
Dow Chemical Co. .................    15,200    $ 1,542,800 
Eastman Chemical Co...............     6,000        357,375 
E.I. Du Pont de Nemours & Co. ....    14,900        894,931 
Great Lakes Chemical Corp.  ......    16,300        731,462 
Imperial Chemical Industries plc 
 (ADR)............................     8,200        532,488 
Lonrho plc........................    78,400        121,105 
Nalco Chemical Co.................    11,900        470,794 
Witco Corp........................    20,700        844,819 
                                               ------------ 
                                                  5,495,774 
                                               ------------ 
CHEMICALS--SPECIALTY (1.3%) 
International Flavors & 
 Fragrances, Inc. ................    18,800        968,200 
Lubrizol Corp. ...................     9,500        350,312 
                                               ------------ 
                                                  1,318,512 
                                               ------------ 
METALS & MINING (1.2%) 
Inco Ltd. ........................     9,500        161,500 
Newmont Mining Corp...............    17,800        522,875 
Reynolds Metals Co................     8,100        486,000 
                                               ------------ 
                                                  1,170,375 
                                               ------------ 
PAPER (2.2%) 
Consolidated Papers, Inc..........     9,400        501,725 
Georgia-Pacific Corp. (Timber 
 Group)*..........................     4,900        111,169 
International Paper Co............    11,700        504,562 
Kimberly Clark Corp. .............     4,600        226,838 
Union Camp Corp...................    16,100        864,369 
                                               ------------ 
                                                  2,208,663 
                                               ------------ 
STEEL (0.4%) 
USX-U.S. Steel Group, Inc.........    11,300        353,125 
                                               ------------ 
 TOTAL BASIC MATERIALS ...........               10,546,449 
                                               ------------ 
BUSINESS SERVICES (4.8%) 
ENVIRONMENTAL CONTROL (0.5%) 
Waste Management, Inc. ...........    18,300        503,250 
                                               ------------ 
PRINTING, PUBLISHING, 
 BROADCASTING (3.6%) 
Donnelley (R.R.) & Sons Co. ......    18,100        674,225 
Dow Jones & Co., Inc..............    11,900        638,881 
Dun & Bradstreet Corp. ...........    16,400        507,375 
Knight Ridder, Inc................    16,400        852,800 
McGraw Hill Cos., Inc. ...........     7,100        525,400 
Readers Digest Association, Inc., 
 Class A (Non Voting) ............    15,900        375,638 
                                               ------------ 
                                                  3,574,319 
                                               ------------ 
PROFESSIONAL SERVICES (0.2%) 
Deluxe Corp. .....................     5,700        196,650 
                                               ------------ 
TRUCKING, SHIPPING (0.5%) 
Alexander & Baldwin, Inc..........     8,100        221,231 
Gatx Corp.........................     4,400        319,275 
                                               ------------ 
                                                    540,506 
                                               ------------ 
 TOTAL BUSINESS SERVICES .........                4,814,725 
                                               ------------ 

<PAGE>
<CAPTION>
                                     NUMBER       VALUE
                                    OF SHARES    (NOTE 1)
- ----------------------------------  ---------- ------------ 
<S>                                 <C>        <C>
CAPITAL GOODS (5.1%) 
AEROSPACE (0.2%) 
Allied Signal, Inc. ..............     6,300    $   245,306 
                                               ------------ 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.2%) 
Armstrong World Industries, Inc. .     5,300        396,175 
Georgia-Pacific Corp..............     4,900        297,675 
PPG Industries, Inc...............     8,300        474,138 
                                               ------------ 
                                                  1,167,988 
                                               ------------ 
ELECTRICAL EQUIPMENT (2.6%) 
AMP, Inc. ........................    15,000        630,000 
Cooper Industries, Inc. ..........    10,200        499,800 
General Electric Co...............    12,400        909,850 
Hubbell, Inc., Class B............     9,700        478,331 
Raytheon Co., Class A ............       657         32,391 
                                               ------------ 
                                                  2,550,372 
                                               ------------ 
MACHINERY (1.1%) 
Pall Corp.........................    25,900        535,806 
Tomkins plc.......................   124,000        592,970 
                                               ------------ 
                                                  1,128,776 
                                               ------------ 
 TOTAL CAPITAL GOODS .............                5,092,442 
                                               ------------ 

CONSUMER CYCLICALS (6.2%) 
APPAREL & TEXTILES (0.1%) 
Unifi, Inc. ......................     1,600         65,100 
                                               ------------ 
AUTO RELATED (1.1%) 
Echlin, Inc.......................    11,500        416,156 
Genuine Parts Co..................    21,200        719,475 
                                               ------------ 
                                                  1,135,631 
                                               ------------ 
AUTOS & TRUCKS (0.7%) 
General Motors Corp...............    11,600        703,250 
                                               ------------ 
FOOD SERVICES, LODGING (0.7%) 
Hilton Hotels Corp................    10,900        324,275 
ITT Corp. (New)*..................     4,600        381,225 
                                               ------------ 
                                                    705,500 
                                               ------------ 
HOUSEHOLD FURNITURE, 
 APPLIANCES (0.8%) 
Rubbermaid, Inc. .................     2,300         57,500 
Whirlpool Corp....................    12,900        709,500 
                                               ------------ 
                                                    767,000 
                                               ------------ 
PHOTO & OPTICAL (1.3%) 
Bausch & Lomb, Inc. ..............    12,800        507,200 
Eastman Kodak Co. ................    13,100        796,644 
                                               ------------ 
                                                  1,303,844 
                                               ------------ 
RETAIL--GENERAL (1.5%) 
J.C. Penny Co. ...................    16,600      1,001,187 
May Department Stores Co..........     9,200        484,725 
                                               ------------ 
                                                  1,485,912 
                                               ------------ 
 TOTAL CONSUMER CYCLICALS ........                6,166,237 
                                               ------------ 
CONSUMER NON-CYCLICALS (14.0%) 
BEVERAGES (1.9%) 
Anheuser-Busch Cos., Inc. ........    24,600      1,082,400 
Brown-Forman Corp., Class B  .....    10,200        563,550 
Cadbury Schweppes plc.............    24,500        247,001 
                                               ------------ 
                                                  1,892,951 
                                               ------------ 

                                       39
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER       VALUE 
                                    OF SHARES     (NOTE 1) 
- ---------------------------------  ----------- ------------ 
CONTAINERS (0.4%) 
Tupperware Corp...................    14,700    $   409,763 
                                               ------------ 
DRUGS (3.2%) 
Abbott Laboratories...............     8,000        524,500 
American Home Products Corp. .....    18,000      1,377,000 
Amgen, Inc........................     6,100        330,162 
Pharmacia & Upjohn, Inc...........    27,800      1,018,175 
                                               ------------ 
                                                  3,249,837 
                                               ------------ 
FOODS (3.9%) 
General Mills, Inc. ..............    11,100        795,037 
H.J. Heinz Co. ...................    12,800        650,400 
McCormick & Co., Inc. 
 (Non Voting) ....................    24,600        688,800 
Quaker Oats Co....................    16,000        844,000 
Sara Lee Corp.....................     7,500        422,344 
Unilever N.V. (NY Shares).........     7,900        493,256 
                                               ------------ 
                                                  3,893,837 
                                               ------------ 
HOSPITAL SUPPLIES & 
 SERVICES (1.7%) 
Bard (C.R.), Inc..................     9,000        281,813 
Baxter International, Inc.........     6,900        348,019 
Smith & Nephew plc................   128,900        381,279 
U.S. Surgical Corp................    24,800        726,950 
                                               ------------ 
                                                  1,738,061 
                                               ------------ 
SOAPS & TOILETRIES (0.2%) 
Colgate Palmolive Co..............     2,700        198,450 
                                               ------------ 
TOBACCO (2.7%) 
Philip Morris Cos., Inc. .........    23,600      1,069,375 
RJR Nabisco Holdings Corp.........    14,100        528,750 
UST, Inc..........................    28,800      1,063,800 
                                               ------------ 
                                                  2,661,925 
                                               ------------ 
 TOTAL CONSUMER NON-CYCLICALS ....               14,044,824 
                                               ------------ 
CREDIT SENSITIVE (34.9%) 
BANKS (9.1%) 
Banc One Corp. ...................    15,600        847,275 
BankBoston Corp...................     6,300        591,806 
Bankers Trust New York Corp. .....     7,800        877,013 
Chase Manhattan Corp. ............     8,700        952,650 
First Union Corp..................    11,360        582,200 
Fleet Financial Group, Inc.  .....     9,200        689,425 
J.P. Morgan & Co. ................     7,100        801,413 
Mellon Bank Corp..................    31,000      1,879,375 
Mercantile Bankshares Corp. ......    11,050        432,331 
National City Corp................     8,000        526,000 
PNC Bank Corp. ...................     6,800        388,025 
Wells Fargo & Co. ................     1,600        543,100 
                                               ------------ 
                                                  9,110,613 
                                               ------------ 
FINANCIAL SERVICES (2.6%) 
American Express Co...............     5,300        473,025 
Fannie Mae........................    16,400        935,825 
H&R Block, Inc....................    15,500        694,594 
Transamerica Corp.................     4,900        521,850 
                                               ------------ 
                                                  2,625,294 
                                               ------------ 
INSURANCE (4.7%) 
American General Corp.............    15,300        827,156 
Exel Ltd..........................     9,700        614,737 
Hilb, Rogal & Hamilton Co.  ......     2,900         56,006 


<PAGE>
<CAPTION>
                                    NUMBER        VALUE
                                   OF SHARES     (NOTE I)
- ---------------------------------- ----------- ------------- 
<S>                                <C>         <C> 
Lincoln National Corp. ...........     6,700    $   523,438 
Safeco Corp.......................    11,000        536,250 
St. Paul Cos......................     9,900        812,419 
Travelers Group, Inc..............    11,800        635,725 
USF&G Corp. ......................    18,800        414,775 
Willis Corroon Group plc (ADR) ...    26,400        325,050 
                                               ------------ 
                                                  4,745,556 
                                               ------------ 
REAL ESTATE (1.4%) 
Rouse Co. ........................     4,200        137,550 
Security Capital Pacific Trust ...     7,300        177,025 
Simon Debartolo Group, Inc. ......    26,000        849,875 
Weingarten Realty Investors ......     5,300        237,506 
                                               ------------ 
                                                  1,401,956 
                                               ------------ 
UTILITY--ELECTRIC (8.3%) 
Baltimore Gas & Electric Co. .....    11,200        381,500 
Central & South West Corp.  ......    13,300        359,931 
Dominion Resources, Inc. .........    12,600        536,288 
DQE, Inc. ........................    14,800        519,850 
Duke Energy Corp..................    16,600        919,225 
Entergy Corp......................    12,800        383,200 
FirstEnergy Corp..................    24,370        706,730 
GPU, Inc. ........................     5,800        244,325 
Houston Industries, Inc...........    19,500        520,406 
Pacificorp........................    18,000        491,625 
Peco Energy Co....................    17,400        421,950 
PG&E Corp.........................    10,200        310,463 
Public Service Enterprise Group, 
 Inc. ............................    10,500        332,719 
Southern Co. .....................    28,500        737,437 
TECO Energy, Inc..................    12,400        348,750 
Unicom Corp.......................    20,300        624,225 
Western Resources, Inc............     9,500        408,500 
                                               ------------ 
                                                  8,247,124 
                                               ------------ 
UTILITY--GAS (0.5%) 
Enron Corp. ......................    12,000        498,750 
                                               ------------ 
UTILITY--TELEPHONE (8.3%) 
Alltel Corp. .....................    31,900      1,309,894 
AT&T Corp. .......................    29,700      1,819,125 
Bell Atlantic Corp. ..............    10,000        910,000 
Bellsouth Corp. ..................    12,500        703,906 
GTE Corp..........................    19,500      1,018,875 
SBC Communications, Inc...........    15,100      1,106,075 
Southern New England 
 Telecommunications Corp. ........     8,800        442,750 
Sprint Corp.......................     9,100        533,488 
U.S. West Communications Group ...     9,200        415,150 
                                               ------------ 
                                                  8,259,263 
                                               ------------ 
 TOTAL CREDIT SENSITIVE...........               34,888,556 
                                               ------------ 
DIVERSIFIED (1.5%) 
MISCELLANEOUS (1.5%) 
Fortune Brands, Inc. .............    14,100        522,581 
Minnesota Mining & Manufacturing 
 Co...............................     3,400        279,013 
Olin Corp. .......................    15,100        707,812 
                                               ------------ 
 TOTAL DIVERSIFIED ...............                1,509,406 
                                               ------------ 

                                       40
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER       VALUE 
                                    OF SHARES     (NOTE 1) 
- ---------------------------------  ----------- ------------ 
ENERGY (13.0%) 
OIL--DOMESTIC (7.2%) 
Amoco Corp. ......................     9,900    $   842,737 
Atlantic Richfield Co. ...........    17,600      1,410,200 
Chevron Corp......................    10,500        808,500 
Exxon Corp........................    17,900      1,095,256 
Mobil Corp........................    14,400      1,039,500 
Occidental Petroleum Corp.........    21,400        627,288 
Phillips Petroleum Co.............    11,900        578,637 
Texaco, Inc. .....................    15,400        837,375 
                                               ------------ 
                                                  7,239,493 
                                               ------------ 
OIL--INTERNATIONAL (2.4%) 
Amerada Hess Corp.................    11,000        603,625 
British Petroleum Co. plc (ADR) ..     7,900        629,531 
Repsol S.A. (ADR).................     9,400        400,088 
Royal Dutch Petroleum Co. 
 (NY Shares)......................    13,600        736,950 
                                               ------------ 
                                                  2,370,194 
                                               ------------ 
OIL--SUPPLIES & 
 CONSTRUCTION (0.6%) 
USX-Marathon Group, Inc...........    16,700        563,625 
                                               ------------ 
RAILROADS (2.8%) 
Burlington Northern Santa Fe 
 Corp. ...........................     7,300        678,444 
Norfolk Southern Corp.............    26,700        822,694 
Union Pacific Corp................    21,000      1,311,187 
                                               ------------ 
                                                  2,812,325 
                                               ------------ 
 TOTAL ENERGY.....................               12,985,637 
                                               ------------ 

TECHNOLOGY (1.0%) 
TELECOMMUNICATIONS (1.0%) 
BCE, Inc. ........................    16,100        536,685 
Frontier Corp. ...................    17,500        421,094 
                                               ------------ 
 TOTAL TECHNOLOGY.................                  957,779 
                                               ------------ 
TOTAL COMMON STOCKS (91.1%) (Cost 
 $85,559,610).....................               91,006,055 
                                               ------------ 
</TABLE>

<TABLE>
<CAPTION>
                                  PRINCIPAL       VALUE 
                                    AMOUNT      (NOTE 1) 
- -------------------------------  ----------- ------------- 
<S>                              <C>         <C>
SHORT-TERM DEBT SECURITIES: 
COMMERCIAL PAPER (8.6%) 
Ciesco L.P. 5.62%, 1/26/98 
 Section + ...................... $  800,000  $    796,765 
Coca Cola Co. 5.69%, 1/9/98 + ...  1,435,000     1,433,151 
Golden Manager's Acceptance 
 Corp. 5.86%, 1/23/98 + .........    699,000       696,497 
Minnesota Mining & 
 Manufacturing Co. 5.60%, 
 1/9/98 + .......................  4,364,000     4,358,375 
Sara Lee Corp. 6.00%, 1/7/98 + ..  1,322,000     1,320,678 
                                             ------------- 
 TOTAL COMMERCIAL PAPER .........                8,605,466 
                                             ------------- 
U.S. GOVERNMENT (1.5%) 
U.S. Treasury Bill 1/22/98  .....  1,464,000     1,460,071 
                                             ------------- 
U.S. GOVERNMENT AGENCIES (0.4%) 
Federal Home Loan Mortgage 
 Corp. (Discount Note), 
 1/14/98.........................    447,000       446,077 
                                             ------------- 
TOTAL SHORT-TERM DEBT SECURITIES (10.5%) 
 (Cost/Amortized Cost 
 $10,511,614)....................               10,511,614 
                                             ------------- 
TOTAL INVESTMENTS (101.6%) 
 (Cost/Amortized Cost 
 $96,071,224) ...................              101,517,669 
OTHER ASSETS 
 LESS LIABILITIES (-1.6%)  ......               (1,570,359) 
                                             ------------- 
NET ASSETS (100%) ...............             $ 99,947,310 
                                             ============= 

</TABLE>

- ------------ 
*      Non-income producing 
ss     Illiquid security: is not actively traded. 
+      Interest rates disclosed for Commercial Paper represent effective 
       yields at December 31, 1997. 
       Glossary: 
       ADR--American Depositary Receipt 




                                       41
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

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

At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1); 

<TABLE>
<CAPTION>
                                   LOCAL 
                                 CONTRACT     COST ON      U.S.$ 
                                  AMOUNT     ORIGNATION   CURRENT     UNREALIZED 
                                  (000'S)       DATE       VALUE    (DEPRECIATION) 
                                ---------- ------------  --------- -------------- 
<S>                             <C>        <C>           <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 1/8/98      30        $51,613     $50,336      $(1,277) 
                                                                   ============== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                                             <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt 
 securities....................................                 $88,872,144 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt 
 securities....................................                   3,678,196 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation .  $ 6,740,414 
Aggregate gross unrealized depreciation .   (1,303,778) 
                                          ------------- 
Net unrealized appreciation..............  $ 5,436,636 
                                          ============= 
Federal income tax cost of investments ..  $96,081,033 
                                          ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $25,415,218, which was secured by collateral valued at $25,901,210, of 
which $666,500 was in the form of U.S. Government securities. 

For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $694 as brokerage commissions with Donaldson, Lufkin & Jenrette 
Securities Corp., an affiliated broker/dealer. 

















                       See Notes to Financial Statements.

                                       42
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------  ------------ ------------ 
<S>                               <C>           <C>
COMMON STOCKS, RIGHTS AND WARRANTS: 
AUSTRALIA & NEW ZEALAND (2.1%) 
AUSTRALIA (1.8%) 
Australia & New Zealand Banking 
 Group Ltd. ......................      8,000     $   52,846 
Australian Gas & Light Co., Ltd. .     21,000        146,380 
Brambles Industries Ltd. .........      2,000         39,673 
Broken Hill Proprietary Ltd.  ....     13,192        122,463 
Commonwealth Bank of Australia  ..     10,000        114,655 
Fosters Brewing Corp. ............     27,000         51,360 
John Fairfax Holdings Ltd.  ......     34,000         70,878 
Lend Lease Corp. .................      5,032         98,343 
National Australia Bank Ltd.  ....      5,126         71,562 
News Corp., Ltd. .................     21,034        116,061 
Publishing & Broadcasting Ltd.  ..     16,000         70,878 
Sydney Harbour Casino Holdings*  .     45,200         42,843 
Tabcorp Holdings Ltd. ............     15,000         70,356 
Telstra Corp., Ltd.* .............     43,000         90,760 
Westpac Banking Corp. ............     13,000         83,130 
WMC Ltd. .........................      8,000         27,882 
Woodside Petroleum Ltd. ..........     12,000         84,584 
                                                ------------ 
                                                   1,354,654 
                                                ------------ 
NEW ZEALAND (0.3%) 
Air New Zealand Ltd., Class B  ...     21,000         42,068 
Fletcher Challenge Building  .....     16,251         33,215 
Fletcher Challenge Energy ........     14,000         49,018 
Telecom Corp. of New Zealand  ....     20,000         96,969 
                                                ------------ 
                                                     221,270 
                                                ------------ 
 TOTAL AUSTRALIA & NEW  ZEALAND  .                 1,575,924 
                                                ------------ 
CANADA (0.2%) 
Alcan Aluminum Ltd. ..............      3,630        100,054 
Royal Bank of Canada .............      1,250         66,109 
                                                ------------ 
 TOTAL CANADA ....................                   166,163 
                                                ------------ 
CHINA & KOREA (0.3%) 
CHINA (0.3%) 
Huaneng Power International, Inc. 
 (ADR)* ..........................      8,000        185,500 
                                                ------------ 
KOREA (0.0%) 
Samsung Electronics Co. (Foreign)         280          6,343 
                                                ------------ 
 TOTAL CHINA & KOREA .............                   191,843 
                                                ------------ 
JAPAN (17.6%) 
Advantest Corp. ..................      1,000         56,716 
Alps Electric Co., Ltd. ..........      8,000         75,417 
Amada Co., Ltd. ..................     17,000         63,192 
Canon, Inc. ......................     36,000        838,781 
Citizen Watch Co., Ltd. ..........     10,000         67,063 
Daifuku Co., Ltd. ................      2,000          9,734 
Daiichi Pharma Co., Ltd. .........     21,000        236,597 
Dainippon Screen Manufacturing 
 Co., Ltd. .......................     15,000         68,979 
Daiwa House Industry Co., Ltd.  ..     21,000        111,056 
DDI Corp. ........................         32         84,614 
Denso Corp. ......................     31,000        558,345 
East Japan Railway Co. ...........         59        266,342 

<PAGE>
<CAPTION>
                                      NUMBER         VALUE
                                     OF SHARES      (NOTE 1)
- ----------------------------------  ------------ --------------
<S>                                 <C>          <C>
Fanuc ............................      4,900     $  185,522 
Hitachi Ltd. .....................     35,000        249,473 
Hitachi Zosen Corp. ..............     25,000         40,046 
Honda Motor Co., Ltd. ............      2,000         73,424 
Inax .............................      5,000         14,524 
Ishihara Sangyo Kaisha* ..........      5,000          5,557 
Ito Yokado Co., Ltd. .............      8,000        407,741 
Kao Corp. ........................     16,000        230,542 
Kokuyo ...........................      8,000        137,957 
Komatsu Ltd. .....................     21,000        105,423 
Komori Corp. .....................      7,000        104,081 
Kumagai Gumi Co., Ltd. ...........      9,000          4,897 
Kuraray Co., Ltd. ................     18,000        148,994 
Kyocera Corp. ....................     11,000        499,099 
Makita Corp. .....................     12,000        114,965 
Marui Co., Ltd. ..................     22,000        342,288 
Matsushita Electric Industries 
 Co. .............................     35,000        512,359 
Mitsubishi Corp. .................     21,000        165,779 
Mitsubishi Heavy Industries Ltd. .     98,000        408,599 
Mitsubishi Paper Mills ...........     11,000         15,428 
Mitsui Chemicals Industries, 
 Inc..............................      5,000          9,197 
Mitsui Fudosan Co., Ltd. .........     51,000        492,508 
Murata Manufacturing Co., Ltd.  ..     10,000        251,389 
National House ...................      3,000         20,579 
NEC Corp. ........................     62,000        660,510 
Nippon Hodo ......................      2,000          6,438 
Nippon Steel Corp. ...............    129,000        190,818 
Nippon Telegraph & Telephone 
 Corp. ...........................         27        231,769 
Nomura Securities Co. ............     33,000        440,084 
Pioneer Electric Corp. ...........     10,000        154,053 
Sangetsu Co., Ltd. ...............      2,000         20,540 
Sankyo Co. .......................     21,000        474,804 
Sega Enterprises .................      2,500         45,219 
Sekisui Chemical Co. .............     25,000        127,036 
Sekisui House Ltd. ...............     15,000         96,455 
Seven-Eleven Japan Co., Ltd.  ....      3,000        212,454 
Sharp Corp. ......................     31,000        213,359 
Shin-Etsu Chemical Co. ...........     17,000        324,430 
Shiseido Co., Ltd. ...............      7,000         95,497 
Sony Corp. .......................      7,900        702,357 
Sumitomo Corp. ...................     36,000        201,418 
Sumitomo Electric Industries  ....     48,000        654,838 
Sumitomo Forestry Co. ............      8,000         38,935 
TDK Corp. ........................      8,000        603,334 
Teijin Ltd. ......................     40,000         83,694 
Tokio Marine & Fire Insurance Co.       8,000         90,745 
Tokyo Electron Ltd. ..............      4,000        128,147 
Tokyo Steel Manufacturing ........      7,800         26,364 
Toppan Printing Co., Ltd. ........     17,000        221,498 
Uny Co., Ltd. ....................      8,000        109,753 
Yurtec Corp. .....................      3,000         18,417 
                                                ------------ 
 TOTAL JAPAN .....................                13,150,173 
                                                ------------ 
LATIN AMERICA (5.0%) 
ARGENTINA (0.9%) 
Banco Frances Rio Plata (ADR) ....      2,220         60,772 
Banco Galicia Y Bueno (ADR)  .....      2,180         56,135 
Perez Companc S.A. ...............     16,498        117,816 

                                       43
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------  ------------ ------------ 
Telefonica de Argentina (ADR)  ...       4,630    $  172,468 
YPF S.A., Class D (ADR) ..........       8,361       285,842 
                                                ------------ 
                                                     693,033 
                                                ------------ 
BRAZIL (1.7%) 
Eletrobras .......................   2,730,000       135,760 
Pao de Acucar (ADR) ..............       2,000        38,750 
Telebras S.A. (ADR) ..............       8,000       931,500 
Uniao de Bancos Brasileiros  .....   1,675,000        69,038 
USIMINAS S.A. (ADR) ..............       6,000        35,483 
White Martins S.A. ...............       7,000        10,224 
                                                ------------ 
                                                   1,220,755 
                                                ------------ 
CHILE (0.3%) 
Chilectra S.A. (ADR) +Section  ...       2,211        56,475 
Chilgener S.A. (ADS) .............       1,094        26,803 
CCU S.A. (ADS) ...................         649        19,064 
Endesa Empresa S.A. (ADS) ........       2,841        50,250 
Enersis S.A. (ADR) ...............       1,645        47,705 
Santa Isabel S.A. (ADR) ..........         602        10,535 
                                                ------------ 
                                                     210,832 
                                                ------------ 
MEXICO (1.9%) 
Cemex S.A.* ......................      10,000        53,102 
Cemex S.A. (ADR)* ................      16,000       145,078 
Cifra S.A., Class B (ADR) ........      21,149        49,066 
Femsa S.A., Class B ..............      17,000       136,675 
Gruma S.A. (ADS)* +Section  ......       3,411        51,165 
Gruma S.A., Class B* .............      15,000        59,553 
Grupo Financeiro Banamex, Class 
 B* ..............................      22,000        65,918 
Grupo Industrial Maseca S.A., 
 Class B .........................      26,000        26,064 
Grupo Modelo S.A., Class C  ......       9,000        75,819 
Grupo Televisa S.A. (GDR)*  ......       2,000        77,375 
Kimberly Clark de Mexico, 
 Class A .........................      23,000       109,293 
Panamerican Beverages, Inc., 
 Class A .........................       5,000       163,125 
Telmex, Class L (ADR) ............       6,000       336,375 
TV Azteca S.A. (ADR)* ............       3,800        85,738 
                                                ------------ 
                                                   1,434,346 
                                                ------------ 
PANAMA (0.0%) 
Banco Latinoamericano de 
 Exportaciones S.A. ..............         387        16,012 
                                                ------------ 
PERU (0.1%) 
Credicorp Ltd. ...................         920        16,560 
Telefonica de Peru S.A. (ADS)  ...       1,330        31,006 
                                                ------------ 
                                                      47,566 
                                                ------------ 
VENEZUELA (0.1%) 
CANTV (ADR) ......................       2,059        85,706 
                                                ------------ 
 TOTAL LATIN AMERICA .............                 3,708,250 
                                                ------------ 
OTHER EUROPEAN COUNTRIES (34.6%) 
BELGIUM (1.1%) 
Credit Communal Holdings/Dexia  ..         445        59,752 
Generale de Banque S.A. ..........         530       230,662 
Kredietbank N.V. .................       1,220       512,024 
UCB S.A. .........................           6        19,805 
                                                ------------ 
                                                     822,243 
                                                ------------ 

<PAGE>
<CAPTION>
                                     NUMBER         VALUE
                                    OF SHARES      (NOTE 1)
- ----------------------------------  ----------  ------------- 
<S>                                  <C>        <C>
CZECH REPUBLIC (0.0%) 
SPT Telecom A/S* .................         190    $   20,315 
                                                ------------ 
FRANCE (7.5%) 
Accor S.A. .......................         400        74,371 
Alcatel Alsthom ..................       1,990       252,945 
Assurances Ben de France .........       1,520        80,540 
Canal Plus .......................         710       132,008 
Carrefour S.A. ...................         251       130,953 
Cie Generale des Eaux ............       7,000       976,988 
Compagnie de Saint Gobain ........       2,560       363,679 
Credit Commercial de France  .....       1,739       119,189 
Dexia France .....................         264        30,574 
Elf Aquitaine S.A. ...............       2,410       280,302 
Groupe Danone ....................       1,310       233,987 
Groupe GTM .......................         440        29,609 
Guilbert S.A. ....................         660        94,090 
Havas S.A. .......................         550        39,570 
Lapeyre S.A. .....................       1,100        60,588 
Legrand S.A. .....................         500        99,609 
L'Oreal ..........................         270       105,649 
LVMH (Moet Hennessy Louis 
 Vuitton) ........................         287        47,639 
Pathe S.A. .......................         390        75,687 
Pinault-Printemps-Redoute S.A.  ..         980       522,851 
Primagaz Cie Gaz .................         150        12,536 
Sanofi S.A. ......................       3,298       367,145 
Schneider S.A. ...................       5,559       301,848 
Societe Generale Paris ...........       1,325       180,527 
Sodexho Alliance S.A. ............         458       245,266 
Television Francaise .............         450        45,983 
Total S.A., Class B ..............       6,500       707,402 
                                                ------------ 
                                                   5,611,535 
                                                ------------ 
GERMANY (5.0%) 
Allianz AG (Registered) ..........       1,450       373,996 
Bayer AG .........................       6,852       254,243 
Bayer Hypothecken Und Wechselbank 
 AG ..............................       5,430       263,358 
Bayerische Vereinsbank AG ........       3,733       240,712 
Bilfinger & Berger BAU AG ........       1,640        51,781 
Buderus AG .......................         110        49,346 
Commerzbank AG ...................       2,240        87,162 
Deutsche Bank AG .................       5,702       398,739 
Deutsche Telekom AG ..............       6,220       115,137 
Dresdner Bank AG* ................       1,900        86,395 
Dresdner Bank AG* 
 (Warrants)(expiring 4/30/02)  ...       4,238        75,386 
Gehe AG ..........................       7,230       365,730 
Hoechst AG .......................       2,030        70,302 
Hornbach Baumarkt AG .............         260         7,443 
Mannesmann AG ....................         220       110,431 
Rhoen-Kilnikum AG ................       1,070       104,683 
SAP AG ...........................       1,050       318,394 
Siemens AG .......................       2,439       147,103 
Veba AG ..........................       7,680       522,972 
Volkswagen AG ....................         120        67,039 
                                                ------------ 
                                                   3,710,352 
                                                ------------ 
ITALY (3.6%) 
Assicurazioni Generali S.p.A.  ...       9,000       221,057 
Banca Commerciale Italiana  ......      14,000        48,672 

                                       44
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------  ------------ ------------ 
Banca di Roma* ...................    161,000    $   162,456 
Credito Italiano S.p.A. ..........    112,205        346,002 
ENI S.p.A. (Registered) ..........     70,683        400,763 
Gucci Group N.V. .................      1,729         72,402 
Industrie Natuzzi S.p.A. (ADR)  ..      2,000         41,250 
Instituto Mobiliare Italiano 
 S.p.A. ..........................     14,000        166,196 
Italgas S.p.A. ...................     15,000         61,899 
La Rinascente S.p.A. .............      3,000         22,386 
Mediolanum S.p.A. ................     10,000        188,242 
Telecom Italia S.p.A. ............     62,665        400,291 
Telecom Italia Mobile S.p.A.  ....    116,000        535,410 
Telecom Italia Mobile S.p.A. 
 (Savings Shares) ................     12,000         34,121 
                                                ------------ 
                                                   2,701,147 
                                                ------------ 
NETHERLANDS (9.0%) 
ABN-Amro Holdings N.V. ...........     21,360        416,107 
Akzo Nobel N.V. ..................        580        100,002 
Baan Co., N.V.* ..................      3,136        102,695 
Baan Co., N.V. (ADR)* ............      3,000         99,000 
CSM ..............................      6,120        271,645 
Elsevier N.V. ....................     46,997        760,240 
Fortis Amev N.V. .................      7,400        322,620 
ING Groep N.V. ...................     20,340        856,674 
ING Groep N.V.* 
 (Warrants)(expiring 3/15/01)  ...      3,244         33,981 
Koninklijke Ahold N.V. ...........      3,838        100,131 
Koninklijke PTT Nederland N.V. ...      1,950         81,360 
Nutricia Verenigde Bedrijven N.V.       4,210        127,692 
Otra N.V. ........................        730         10,441 
Polygram N.V. ....................      3,850        184,179 
Royal Dutch Petroleum Co. ........     28,820      1,581,962 
Unilever N.V. ....................      9,560        589,352 
Wolters Kluwer N.V. ..............      8,040      1,038,481 
                                                ------------ 
                                                   6,676,562 
                                                ------------ 
PORTUGAL (0.1%) 
Jeronimo Martins & Filho .........      2,550         80,913 
                                                ------------ 
RUSSIA (0.0%) 
Gazprom (ADS)* ...................        591         13,859 
LUKoil Holding (ADR)                      110         10,099 
                                                ------------ 
                                                      23,958 
                                                ------------ 
SPAIN (2.1%) 
Argentina Corp. Banc .............      1,680        102,222 
Banco Bilbao Vizcaya S.A. ........      2,990         96,755 
Banco de Santander S.A. ..........      9,138        305,300 
Banco Popular Espanol S.A.  ......      3,030        211,812 
Endesa S.A. ......................     11,276        200,207 
Gas Natural SDG S.A. .............      1,890         98,005 
Iberdrola S.A. ...................     14,550        191,485 
Repsol S.A. ......................      2,880        122,875 
Telefonica de Espana S.A. ........      9,014        257,374 
                                                ------------ 
                                                   1,586,035 
                                                ------------ 
SWITZERLAND (6.2%) 
ABB AG (Bearer) ..................        240        301,541 
Adecco S.A. (Bearer) .............      1,050        304,468 
CS Holdings ......................      1,140        176,405 
Nestle S.A. (Registered) .........        620        929,257 
Novartis AG (Registered) .........        820      1,330,640 
Roche Holdings AG ................        100        993,153 

<PAGE>
<CAPTION>
                                       NUMBER       VALUE
                                     OF SHARES    (NOTE 1)
- ----------------------------------  ----------- ------------ 
<S>                                 <C>         <C>
Swiss Bank Corp. (Registered)  ...      1,150    $   357,480 
Union Bank of Switzerland 
 (Bearer) ........................        150        216,912 
                                                ------------ 
                                                   4,609,856 
                                                ------------ 
 TOTAL OTHER EUROPEAN  COUNTRIES                  25,842,916 
                                                ------------ 
SCANDINAVIA (5.0%) 
DENMARK (0.3%) 
Den Danske Bank AS ...............      1,070        142,575 
Tele Danmark A/S, Class B ........        240         14,886 
Unidanmark A/S, Class A 
 (Registered) ....................        930         68,272 
                                                ------------ 
                                                     225,733 
                                                ------------ 
NORWAY (1.6%) 
Bergesen ASA, Class A ............        810         19,083 
Norsk Hydro ASA ..................     11,850        576,793 
Orkla ASA, Class A ...............      7,090        609,568 
Saga Petroleum ASA, Class B  .....      1,250         18,955 
                                                ------------ 
                                                   1,224,399 
                                                ------------ 
SWEDEN (3.1%) 
ABB AB, Class A ..................     14,590        172,730 
Astra AB, Class B ................     33,273        559,452 
Atlas Copco AB, Class B ..........      7,930        236,205 
Electrolux AB, Class B ...........      4,230        293,546 
Esselte AB, Class B ..............      1,890         38,324 
Granges AB* ......................      1,115         17,484 
Hennes & Mauritz AB, Class B  ....      8,490        374,249 
Nordbanken AB* ...................     52,989        299,652 
Sandvik AB, Class A ..............      2,330         66,321 
Sandvik AB, Class B ..............      7,060        201,844 
Scribona AB, Class B .............        940         10,477 
                                                ------------ 
                                                   2,270,284 
                                                ------------ 
 TOTAL SCANDINAVIA ...............                 3,720,416 
                                                ------------ 
SOUTHEAST ASIA (3.0%) 
HONG KONG (2.2%) 
Cheung Kong Ltd. .................     10,000         65,492 
China Light & Power Co. ..........     14,000         77,687 
Dao Heng Bank Group Ltd. .........     30,000         74,913 
Hong Kong Land Holdings ..........     96,000        184,320 
Hutchison Whampoa Ltd. ...........     69,000        432,753 
New World Development Co. ........     92,000        318,183 
HSBC Holdings plc ................      2,800         69,015 
Sun Hung Kai Properties Ltd.  ....     10,000         69,686 
Swire Pacific Ltd., Class A  .....     38,000        208,414 
Wharf Holdings Ltd. ..............     85,000        186,476 
                                                ------------ 
                                                   1,686,939 
                                                ------------ 
MALAYSIA (0.2%) 
Berjaya Sports Toto Bhd. .........     36,000         92,094 
Tanjong plc ......................     28,000         46,433 
Time Engineering Bhd. ............      7,000          1,800 
                                                ------------ 
                                                     140,327 
                                                ------------ 
SINGAPORE (0.6%) 
City Developments Ltd. ...........      6,000         27,833 
Overseas Union Bank Ltd. 
 (Foreign) .......................     15,000         57,538 
Overseas-Chinese Banking Corp. 
 (Foreign) .......................      3,200         18,650 
Singapore Land Ltd. ..............     34,000         74,814 
Singapore Press Ltd. (Foreign)  ..     13,000        163,128 

                                       45
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------  ------------ ------------ 
United Overseas Bank Ltd. 
 (Foreign) .......................      14,000   $    77,847 
                                                ------------ 
                                                     419,810 
                                                ------------ 
 TOTAL SOUTHEAST ASIA ............                 2,247,076 
                                                ------------ 
SOUTHERN CENTRAL ASIA (0.1%) 
INDIA (0.1%) 
Mahanagar Telephone Nigam Ltd. 
 (GDR)* ..........................       6,000        90,060 
                                                ------------ 
UNITED KINGDOM (19.0%) 
Abbey National plc ...............      29,000       519,925 
Argos plc ........................      28,000       252,839 
ASDA Group plc ...................      88,000       256,684 
BG plc ...........................      27,529       123,955 
British Petroleum Co. plc.........      23,000       302,368 
Cable & Wireless plc .............      56,000       492,334 
Cadbury Schweppes plc ............      40,000       403,267 
Caradon plc ......................      63,100       183,536 
Centrica plc* ....................      13,000        19,120 
Compass Group plc ................      10,000       123,082 
Electrocomponents plc ............      20,000       148,883 
GKN plc ..........................       3,000        61,476 
Glaxo Wellcome plc ...............      43,000     1,017,534 
Diageo plc .......................     129,000     1,186,063 
Heywood Williams Group plc  ......       4,000        13,738 
Hillsdown Holdings plc ...........      16,000        38,913 
John Laing plc, Class A ..........       9,000        47,771 
Kingfisher plc ...................      62,000       863,984 
Ladbroke Group plc ...............      39,000       169,195 
National Westminster Bank ........     106,000     1,762,805 
Rank Group plc ...................      42,000       233,974 
Reed International plc ...........     110,000     1,102,657 
Rio Tinto plc (Registered)  ......      28,000       344,634 
Rolls-Royce plc ..................      17,000        65,650 
Safeway plc ......................      52,000       293,100 
Shell Transport & Trading Co., 
 plc (Registered) ................     149,000     1,077,350 
Smith (David S) Holdings plc  ....      26,000        85,025 
Smithkline Beecham plc ...........     138,800     1,421,005 
Tesco plc ........................      41,000       333,509 
T&N plc ..........................      27,000       113,142 
Tomkins plc ......................     118,000       564,278 
United News & Media plc ..........      46,000       523,853 
                                                ------------ 
 TOTAL UNITED KINGDOM ............                14,145,649 
                                                ------------ 
TOTAL COMMON STOCKS, RIGHTS 
 AND WARRANTS (86.9%) 
 (Cost $68,238,485) ..............                64,838,470 
                                                ------------ 
PREFERRED STOCKS AND RIGHTS: 
AUSTRALIA & NEW ZEALAND (0.1%) 
AUSTRALIA (0.1%) 
News Corp., Ltd. .................       8,124        40,190 
                                                ------------ 

<PAGE>
<CAPTION>
                                     NUMBER          VALUE
                                    OF SHARES       (NOTE 1)
- ---------------------------------- ------------  --------------
<S>                                <C>          <C>
LATIN AMERICA (1.3%) 
BRAZIL (1.3%) 
Banco Bradesco S.A. ..............  10,149,000   $   100,030 
Banco Bradesco S.A.* 
 (Rights)(expiring 2/3/98) .......     433,920            -- 
Banco Itau S.A. ..................     103,000        55,374 
Brahma ...........................      99,000        66,529 
Brasmotor S.A. ...................     134,000        13,207 
CEMIG ............................   4,206,000       182,742 
Cia Cimento Portland Itau ........      70,000        13,485 
Cia Tecidos Norte de Mina ........      56,000        20,071 
Lojas Americanas S.A. 
 (Registered) * ..................     795,000         3,704 
Petrobras S.A. ...................     831,654       194,491 
Telec do Rio Janeiro S.A. ........     290,536        30,198 
Telecom de Sao Paulo S.A. ........     762,706       202,962 
Telemig Class B* .................     284,930        35,998 
USIMINAS S.A. ....................  11,450,300        67,714 
                                                ------------ 
 TOTAL LATIN AMERICA .............                   986,505 
                                                ------------ 
OTHER EUROPEAN COUNTRIES (0.3%) 
GERMANY (0.3%) 
Fielmann AG ......................         420         9,105 
Fresenius AG .....................         290        52,714 
Hornbach Holding AG ..............         770        53,076 
SAP AG (Non Voting) ..............         270        87,681 
                                                ------------ 
 TOTAL OTHER EUROPEAN  COUNTRIES                     202,576 
                                                ------------ 
SCANDINAVIA (0.2%) 
FINLAND (0.2%) 
Nokia AB, Series A ...............       2,430       172,522 
                                                ------------ 
TOTAL PREFERRED STOCKS AND RIGHTS 
 (1.9%) 
 (Cost $1,615,090) ...............                 1,401,793 
                                                ------------ 
TOTAL INVESTMENTS (88.8%) 
 (Cost $69,853,575) ..............                66,240,263 
OTHER ASSETS 
 LESS LIABILITIES (11.2%) ........                 8,331,706 
                                                ------------ 
NET ASSETS (100%).................               $74,571,969 
                                                ============ 
</TABLE>

- ------------ 
*      Non-income producing 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional
       buyers. At December 31, 1997 these securities amounted to $116,028 or 
       0.16% of net assets. 
ss.    Illiquid security: is not actively traded. 
       Glossary: 
       ADR--American Depositary Receipt 
       ADS--American Depositary Share 
       GDR--Global Depositary Receipt 

                                       46
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
<S>                                       <C>    <C>
MARKET SECTOR DIVERSIFICATION 
 (Unaudited) 
As a Percentage of Total Equity Investments 
Basic Materials .........................            2.5 % 
Business Services .......................            6.3 
Capital Goods ...........................            8.4 
Consumer Cyclicals ......................           15.2 
Consumer Non-Cyclicals ..................           20.4 
Credit Sensitive 
 Banks ..................................  13.3 
 Financial Services .....................   3.2 
 Insurance ..............................   1.9 
 Real Estate ............................   2.2 
 Utility--Electric ......................   3.0 
 Utility--Gas ...........................   0.2 
 Utility--Telephone .....................   6.7 
                                          ------ 
Total Credit Sensitive ..................           30.5 
Diversified .............................            2.2 
Energy ..................................           11.0 
Technology ..............................            3.5 
                                                 ------- 
                                                   100.0% 
                                                 ======= 
</TABLE>


















                                       47
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                         LOCAL 
                                       CONTRACT      COST ON       U.S.$      UNREALIZED 
                                        AMOUNT     ORIGINATION    CURRENT    APPRECIATION/ 
                                        (000'S)       DATE         VALUE    (DEPRECIATION) 
                                      ---------- -------------  ---------- --------------- 
<S>                                   <C>        <C>            <C>        <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 1/2/98  .....       322     $537,163     $528,893       $(8,270) 
FOREIGN CURRENCY SALE CONTRACTS 
Belgian Franc, expiring 1/5/98 ......     2,933       79,285       79,154           131 
Canadian Dollar, expiring 1/5/98 ....        77       53,748       53,949          (201) 
French Franc, expiring 1/30/98 ......     1,555      259,480      258,359         1,121 
German Mark, expiring 1/6/98.........       273      152,104      151,643           461 
Italian Lira, expiring 1/8/98 .......   427,349      242,481      241,576           905 
Netherlands Guilder, expiring 
 1/6/98..............................       784      387,699      386,884           815 
Norwegian Krone, expiring 1/6/98 ....       622       84,376       84,159           217 
Spanish Peseta, expiring 1/7/98 .....     4,859       31,987       31,895            92 
Swedish Krona 1/7/98.................     1,383      174,308      174,135           173 
Swiss Franc, expiring 1/6/98.........       443      304,387      303,491           896 
                                                                           --------------- 
                                                                                $(3,660) 
                                                                           =============== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                                <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities.... $76,063,422 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities....   6,150,380 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation .   $ 2,929,973 
Aggregate gross unrealized depreciation .    (6,618,503) 
                                          -------------- 
Net unrealized (depreciation) ...........   $(3,688,530) 
                                          ============== 
Federal income tax cost of investments  .   $69,928,793 
                                          ============== 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $77,695, which was secured by collateral valued at $81,200. 

For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $2,279 as brokerage commissions with Fleming Martin/Robert 
Fleming Co. and $454 with Jardin Fleming, both affiliated broker/dealers. 











                       See Notes to Financial Statements.

                                       48
<PAGE>
EQ ADVISORS TRUST 
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                    NUMBER OF       VALUE 
                                      SHARES      (NOTE 1) 
- ---------------------------------  ----------- ------------- 
<S>                               <C>          <C>
COMMON STOCKS: 
BASIC MATERIALS (7.8%) 
STEEL (7.8%) 
Citation Corp.*...................   169,900     $ 2,760,875 
Roanoke Electric Steel Corp. .....    30,100         801,413 
Schnitzer Steel Industries, Inc., 
 Class A..........................    99,800       2,800,637 
Universal Stainless & Alloy 
 Products, Inc.*..................   213,700       3,098,650 
                                               ------------- 
 TOTAL BASIC MATERIALS............                 9,461,575 
                                               ------------- 
BUSINESS SERVICES (10.7%) 
PRINTING, PUBLISHING, 
 BROADCASTING (0.5%) 
Gibson Greetings, Inc.............    25,500         557,812 
                                               ------------- 
PROFESSIONAL SERVICES (3.8%) 
Standex International Corp. ......   103,300       3,641,325 
Thomas Group, Inc.*...............    75,400         942,500 
                                               ------------- 
                                                   4,583,825 
                                               ------------- 
TRUCKING, SHIPPING (6.4%) 
Allied Holdings, Inc.* ...........   125,600       2,402,100 
M.S. Carriers*....................    83,500       2,077,062 
MTL, Inc.*........................    91,500       2,338,969 
OMI Corp.*........................   102,400         940,800 
                                               ------------- 
                                                   7,758,931 
                                               ------------- 
 TOTAL BUSINESS SERVICES..........                12,900,568 
                                               ------------- 
CAPITAL GOODS (19.7%) 
AEROSPACE (1.9%) 
Tracor, Inc.*.....................    77,400       2,351,025 
                                               ------------- 
BUILDING & CONSTRUCTION (8.0%) 
Avondale Industries, Inc.*........   130,000       3,859,375 
Cavalier Homes, Inc...............   149,100       1,453,725 
HomeUSA, Inc.*....................   170,800       1,409,100 
Walter Industries, Inc.*..........   142,000       2,928,750 
                                               ------------- 
                                                   9,650,950 
                                               ------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (2.7%) 
Triangle Pacific Corp.*...........    95,800       3,245,225 
                                               ------------- 
ELECTRICAL EQUIPMENT (2.2%) 
General Cable Corp................    75,200       2,721,300 
                                               ------------- 
MACHINERY (4.9%) 
Allied Products Corp..............   163,225       3,917,400 
Gradall Industries, Inc.*.........   120,450       1,987,425 
                                               ------------- 
                                                   5,904,825 
                                               ------------- 
 TOTAL CAPITAL GOODS..............                23,873,325 
                                               ------------- 
CONSUMER CYCLICALS (12.7%) 
AUTO RELATED (1.3%) 
Copart, Inc.* ....................    85,200       1,522,950 
                                               ------------- 
FOOD SERVICES, LODGING (0.1%) 
Fresh Choice, Inc.* ..............    33,700         109,525 
                                               ------------- 
HOUSEHOLD FURNITURE, 
 APPLIANCES (4.2%) 
Home Products International, 
 Inc.* ...........................   184,900       2,172,575 

<PAGE>
<CAPTION>
                                    NUMBER OF       VALUE
                                     SHARES       (NOTE 1)
- ---------------------------------- ----------- --------------
<S>                                <C>         <C>
La-Z-Boy, Inc. ...................    40,900     $ 1,763,812 
Zag Industries Ltd.*..............   132,900       1,179,488 
                                               ------------- 
                                                   5,115,875 
                                               ------------- 
LEISURE RELATED (1.4%) 
SCP Pool Corp.* ..................    89,200       1,717,100 
                                               ------------- 
RETAIL--GENERAL (5.7%) 
Ann Taylor Stores Corp.*..........   117,800       1,575,575 
Filene's Basement Corp.*..........   356,700       1,426,800 
Fingerhut Cos., Inc...............   178,950       3,825,056 
                                               ------------- 
                                                   6,827,431 
                                               ------------- 
 TOTAL CONSUMER CYCLICALS.........                15,292,881 
                                               ------------- 
CONSUMER NON-CYCLICALS (4.0%) 
FOODS (0.7%) 
J.M. Smucker Co., Class A.........    33,500         791,437 
                                               ------------- 
SOAPS & TOILETRIES (3.3%) 
American Safety Razor Co.*  ......   185,000       3,700,000 
USA Detergents, Inc...............    37,950         308,344 
                                               ------------- 
                                                   4,008,344 
                                               ------------- 
 TOTAL CONSUMER 
  NON-CYCLICALS ..................                 4,799,781 
                                               ------------- 
CREDIT SENSITIVE (28.0%) 
BANKS (5.0%) 
Cullen/Frost Bankers, Inc.........        50           3,034 
Quaker City Bancorp, Inc.*........   118,987       2,602,841 
Texas Regional Bancshares, Inc., 
 Class A..........................   113,225       3,453,363 
                                               ------------- 
                                                   6,059,238 
                                               ------------- 
FINANCIAL SERVICES (1.0%) 
Interstate/Johnson Lane, Inc. ....     5,200         137,800 
Long Beach Financial Corp.*  .....    86,200       1,002,075 
                                               ------------- 
                                                   1,139,875 
                                               ------------- 
INSURANCE (15.2%) 
Commerce Group, Inc...............   118,900       3,879,113 
Delphi Financial Group, Inc., 
 Class A*.........................    82,418       3,708,810 
Nac Re Corp.......................    71,750       3,502,297 
National Western Life Insurance 
 Co., Class A*....................    15,700       1,593,550 
Pico Holdings, Inc.*..............   303,150       1,951,528 
Terra Nova Bermuda Holdings Ltd., 
 Class A..........................   143,500       3,766,875 
                                               ------------- 
                                                  18,402,173 
                                               ------------- 
REAL ESTATE (6.8%) 
Equity Inns, Inc..................   169,500       2,500,125 
U.S. Restaurant Properties Master 
 L.P..............................    66,200       1,584,662 
Weeks Corp........................    72,300       2,313,600 
Western Water Co.*................   170,050       1,849,294 
                                               ------------- 
                                                   8,247,681 
                                               ------------- 
 TOTAL CREDIT SENSITIVE...........                33,848,967 
                                               ------------- 

                                       49
<PAGE>
EQ ADVISORS TRUST 
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                    NUMBER OF       VALUE 
                                      SHARES      (NOTE 1) 
- ---------------------------------  ----------- ------------- 
ENERGY (6.7%) 
COAL & GAS PIPELINES (1.9%) 
KCS Energy, Inc...................   108,900    $  2,259,675 
                                               ------------- 
OIL--DOMESTIC (3.1%) 
Forecenergy, Inc..................    24,800         649,450 
Forest Oil Corp.*.................   192,600       3,177,900 
                                               ------------- 
                                                   3,827,350 
                                               ------------- 
OIL--SUPPLIES & 
 CONSTRUCTION (1.7%) 
Tokheim Corp.*....................    99,200       2,052,200 
                                               ------------- 
 TOTAL ENERGY.....................                 8,139,225 
                                               ------------- 
TECHNOLOGY (0.8%) 
OFFICE EQUIPMENT SERVICES (0.8%) 
EA Industries, Inc.*..............   131,000         908,813 
                                               ------------- 
 TOTAL COMMON STOCKS (90.4%) 
  (Cost $108,785,652).............               109,225,135 
                                               ------------- 
</TABLE>

<TABLE>
<CAPTION>
                                    PRINCIPAL        VALUE 
                                      AMOUNT       (NOTE 1) 
- --------------------------------  ------------- ------------- 
<S>                               <C>           <C>
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (12.5%) 
State Street Bank & Trust 5.75%, 
 dated 12/31/97, due 1/2/98, to 
 be repurchased at $15,184,849, 
 collateralized by $15,240,000 
 of U.S. Treasury Notes, 6.125% 
 due 3/31/98, valued at 
 $15,487,650 (Cost $15,180,000) .  $15,180,000   $ 15,180,000 
                                                ------------- 
TOTAL INVESTMENTS (102.9%) 
 (Cost $123,965,652).............                 124,405,135 
OTHER ASSETS 
 LESS LIABILITIES (-2.9%)........                  (3,525,461) 
                                                ------------- 
NET ASSETS (100%)................                $120,879,674 
                                                ============= 
</TABLE>

- ------------ 
*      Non-income producing 

























                                       50
<PAGE>
EQ ADVISORS TRUST 
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

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

Investment security transactions for the period from May 1, 1997 to December 
31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities .. $133,392,374 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities ..   23,670,203 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                      <C>
Aggregate gross unrealized 
 appreciation...........................  $  5,047,911 
Aggregate gross unrealized 
 depreciation...........................    (4,761,380) 
                                         ------------- 
Net unrealized appreciation.............  $    286,531 
                                         ============= 
Federal income tax cost of investments .  $124,118,604 
                                         ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $12,071,964, which was secured by collateral valued at $12,318,628. 
































                       See Notes to Financial Statements.

                                       51
<PAGE>
EQ ADVISORS TRUST 
MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                        NUMBER        VALUE 
                                       OF SHARES     (NOTE 1) 
- -----------------------------------  ------------ ------------ 
<S>                                 <C>           <C>
COMMON STOCKS AND WARRANTS: 
CHINA & KOREA (2.7%) 
KOREA (2.7%) 
Korea Electric Power Corp. 
 (Foreign)*.........................      10,400    $   96,331 
Korea Fund, Inc.* ..................      64,800       429,300 
Samsung Electronics Co. (Foreign)  .       2,557        57,928 
                                                  ------------ 
 TOTAL CHINA & KOREA ...............                   583,559 
                                                  ------------ 
LATIN AMERICA (21.5%) 
ARGENTINA (2.4%) 
Nortel Inversora (ADR)..............       1,500        38,250 
Telecom Argentina (ADR) ............       3,202       114,472 
Telefonica de Argentina (ADR)  .....       7,590       282,727 
YPF S.A., Class D (ADR) ............       2,674        91,417 
                                                  ------------ 
                                                       526,866 
                                                  ------------ 
BRAZIL (6.8%) 
Brahma (ADR) .......................      20,150       285,878 
Cia Vale do Rio Doce (ADR) .........         420         8,449 
Coteminas ..........................     136,400        48,887 
Coteminas (ADR)* + .................       1,155        19,150 
Lightpar ...........................      50,000        15,008 
Telebras S.A. ......................     600,000        61,019 
Telebras S.A. (ADR) ................       7,505       873,863 
Unibanco (ADR)* ....................       4,295       138,245 
                                                  ------------ 
                                                     1,450,499 
                                                  ------------ 
CHILE (0.6%) 
CCU S.A. (ADR) .....................       1,800        52,875 
Enersis S.A. (ADR) .................       1,300        37,700 
Santa Isabel S.A. (ADR) ............       2,200        38,500 
                                                  ------------ 
                                                       129,075 
                                                  ------------ 
MEXICO (10.8%) 
Apasco S.A. ........................       5,000        34,429 
Cemex S.A. CPO* ....................      35,925       162,688 
Cifra S.A., Class C ................      17,239        38,713 
Cifra S.A., Class V ................       6,050        14,877 
Femsa S.A., Class B ................      70,290       565,111 
Grupo Financeiro Banamex, Class B*        30,000        89,888 
Grupo Financeiro Bancomer, Class B*      103,700        67,418 
Grupo Televisa S.A. (GDR)* .........      10,285       397,901 
Kimberly Clark de Mexico, 
 Class A ...........................      61,940       294,330 
Telmex, Class L (ADR) ..............       9,500       532,594 
TV Azteca S.A. (ADS)* ..............       5,340       120,484 
                                                  ------------ 
                                                     2,318,433 
                                                  ------------ 
PERU (0.5%) 
Telefonica de Peru S.A. (ADS)  .....       4,430       103,274 
                                                  ------------ 
VENEZUELA (0.4%) 
CANTV (ADR) ........................       1,897        78,963 
                                                  ------------ 
 TOTAL LATIN AMERICA ...............                 4,607,110 
                                                  ------------ 

<PAGE>
<CAPTION>
                                       NUMBER        VALUE
                                      OF SHARES     (NOTE 1)
- ------------------------------------- ---------- ------------- 
<S>                                   <C>        <C>
NORTH AFRICA AND THE MIDDLE EAST (9.1%) 
EGYPT (1.4%) 
Commercial International Bank  .....       7,680    $  154,977 
Helwan Portland Cement .............       2,485        50,028 
Madinet Nasar Housing & 
 Development* ......................       1,470        95,048 
                                                  ------------ 
                                                       300,053 
                                                  ------------ 
ISRAEL (2.5%) 
Bank Hapoalim Ltd...................      46,000       110,411 
Elbit Ltd. .........................      26,600       101,222 
First International Bank of Israel, 
 Class 5 ...........................          91        66,787 
Koor Industries Ltd. (ADR) .........       7,700       168,919 
Teva Pharmaceutical Industries 
 (ADR) .............................       1,800        85,162 
                                                  ------------ 
                                                       532,501 
                                                  ------------ 
TURKEY (5.2%) 
Arcelik A.S.........................     465,000        43,752 
Ege Biracilik ......................   1,229,000       111,187 
Eregli Demir Celik .................   1,308,000       201,959 
Garanti Bankasi A.S. ...............   5,691,000       281,461 
Vestel Elektronik Sanayi Ve Ticaret 
 A.S. ..............................     192,000        15,749 
Yapi Ve Kredi Bankasi A.S. .........  12,398,000       472,590 
                                                  ------------ 
                                                     1,126,698 
                                                  ------------ 
 TOTAL NORTH AFRICA AND THE MIDDLE 
  EAST .............................                 1,959,252 
                                                  ------------ 
OTHER EUROPEAN COUNTRIES (11.1%) 
HUNGARY (1.2%) 
Gedeon Richter .....................          59         6,710 
Gedeon Richter (Registered)(GDS) ...       1,643       172,515 
MOL Magyar Olaj-es Gazipari Rt. 
 (GDR)(Registered) .................       3,393        82,789 
                                                  ------------ 
                                                       262,014 
                                                  ------------ 
POLAND (2.1%) 
Agros Holdings S.A., Class C*  .....       6,090       126,119 
Bank Inicjatyw Gospodar (GDS)* +  ..       3,000        44,043 
Bank of Handlowy W Warszawie S.A.*         4,450        56,809 
Big Bank Gdanski S.A. (GDR)* .......       8,350       129,425 
Elektrim S.A. ......................       9,190        88,902 
                                                  ------------ 
                                                       445,298 
                                                  ------------ 
RUSSIA (7.8%) 
LUKoil Holding (ADR) ...............       8,500       784,125 
Moscow Energy (Registered)..........      64,300        81,596 
Norilsk Nickel* (Registered)  ......       7,300        46,355 
Rostelecom* ........................      22,700        80,585 
Surgutneftgaz (ADR).................      51,930       530,787 
Unified Energy System (GDR)*  ......       5,250       147,378 
                                                  ------------ 
                                                     1,670,826 
                                                  ------------ 
 TOTAL OTHER EUROPEAN COUNTRIES  ...                 2,378,138 
                                                  ------------ 

                                       52
<PAGE>
EQ ADVISORS TRUST 
MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                        NUMBER        VALUE 
                                       OF SHARES     (NOTE 1) 
- -----------------------------------  ------------ ------------ 
SOUTHEAST ASIA (11.6%) 
HONG KONG (1.7%) 
Cheung Kong Ltd.  ..................     11,300      $ 74,006 
China Light & Power ................     14,000        77,688 
China Resources Enterprises Ltd. ...      7,200        16,074 
HSBC Holdings plc (Registered) .....      2,600        64,086 
NG Fung Hong Ltd. ..................     46,000        48,381 
Shanghai Industrial Holdings Ltd. ..      7,000        26,016 
Sun Hung Kai Properties Ltd.  ......      8,700        60,627 
                                                  ------------ 
                                                      366,878 
                                                  ------------ 
INDONESIA (2.1%) 
Astra International ................    157,900        40,910 
Bank International Indonesia 
 (Foreign) .........................    117,700         6,955 
Bank Negara Indonesia ..............    130,000        12,409 
Bank Negara Indonesia (Foreign) ....    315,700        30,135 
Barito Pacific Timber ..............      5,400         1,546 
Bimantara Citra ....................      8,587         1,639 
Citra Marga Nusaphala Persada  .....     15,200         1,658 
Daya Guna Samudera .................      4,900         3,720 
Gudang Garam .......................     66,300       100,957 
HM Sampoerna .......................     17,500        13,205 
Indah Kiat Paper & Pulp Co.  .......     30,300         5,371 
Indofood Sukses Makmur .............     15,200         4,975 
London Sumatra Indonesia ...........      2,200         1,250 
Matahari Putra Prima ...............     84,000         6,873 
Mayora Indah .......................    192,000        16,582 
Tambang Timah ......................      3,600         3,862 
Telekomunikasi, Class B ............     92,000        48,927 
Telekomunikasi (ADR) ...............     13,800       152,662 
                                                  ------------ 
                                                      453,636 
                                                  ------------ 
MALAYSIA (2.1%) 
AMMB Holdings Bhd.  ................      7,400         4,852 
Commerce Asset Holding Bhd.  .......     15,000         7,173 
Genting Bhd. .......................     23,800        59,661 
Golden Hope Plantations Bhd.  ......     35,000        40,494 
IOI Corp., Bhd. ....................     11,000         3,563 
Kuala Lumpur Kepong Bhd. ...........      6,000        12,881 
Magnum Corp. .......................     15,000         9,024 
Malayan Banking Bhd. ...............     14,400        41,836 
Malayan United Industries Bhd.  ....     14,000         2,448 
Malaysian International Shipping 
 Bhd. (Foreign) ....................      5,000         7,327 
Malaysian Pacific Industries Bhd. ..      3,000         7,212 
Malaysian Resources Corp. ..........     20,000         4,628 
Nestle (Malaysia) Bhd. .............      4,000        18,511 
New Straits Times Press Bhd.  ......      3,000         3,718 
Perusahaan Otomobil Nasional Bhd.  .      6,000         5,862 
Petronas Gas Bhd. ..................     14,000        31,855 
Rashid Hussain Bhd. ................      5,000         3,882 
Resorts World Bhd. .................      5,000         8,420 
RHB Capital Bhd. ...................     23,000        11,117 
Rothmans of Pall Mall Bhd. .........      1,600        12,444 
Sime Darby Bhd. ....................     28,000        26,924 
Technology Resources Industries 
 Bhd. ..............................      9,000         5,322 
Telekom Malaysia Bhd. ..............     17,000        50,263 
Tenaga Nasional Bhd. ...............     20,000        42,679 

<PAGE>
<CAPTION>
                                        NUMBER       VALUE
                                       OF SHARES    (NOTE 1)
- ------------------------------------  ----------- ------------ 
<S>                                   <C>         <C>
United Engineers Ltd. ..............     18,000      $ 14,994 
                                                  ------------ 
                                                      437,090 
                                                  ------------ 
PHILIPPINES (1.6%) 
Ayala Corp.  .......................    150,000        58,333 
Ayala Land, Inc., Class B ..........     19,510         7,708 
C&P Homes, Inc. ....................     32,660         1,903 
Filinvest Land, Inc.* ..............     26,600         1,051 
Manila Electronics Co., Class B  ...     14,790        48,935 
Metro Pacific Corp. ................     17,400           481 
Metropolitan Bank & Trust Co.  .....      1,690        11,371 
Petron Corp. .......................     23,890         1,976 
Philippines Long Distance Telephone 
 Co. ...............................        490        10,647 
Philippines Long Distance Telephone 
 Co. (ADR) .........................      5,000       112,500 
Philippine National Bank* ..........        840         1,846 
San Miguel Corp., Class B ..........     35,470        43,352 
SM Prime Holdings, Inc. ............    303,670        44,988 
                                                  ------------ 
                                                      345,091 
                                                  ------------ 
TAIWAN (2.8%) 
Acer, Inc. (GDR)* ..................      8,000        57,000 
Asustek Computer, Inc. (GDR)* ......      5,681        90,754 
ROC Taiwan Fund ....................     47,600       386,750 
Siliconware Percision Industries 
 Co. (GDR)* ........................      5,200        66,690 
                                                  ------------ 
                                                      601,194 
                                                  ------------ 
THAILAND (1.3%) 
Advance Agro PCL (Foreign)*# .......        700           585 
Advanced Information Service PCL 
 (Foreign)#.........................     16,100        76,906 
Bangkok Bank PCL (Foreign) .........     18,500        46,106 
Bangkok Expressway PCL (Foreign)*# .      1,400           778 
Bank of Ayudhya Ltd. 
 (Foreign)(Registered)..............        300           121 
Electricity Generating PCL 
 (Foreign) .........................      2,600         4,860 
Industrial Finance Corp. of 
 Thailand (Foreign)# ...............      2,600           400 
                               53           
Siam Cement Co., Ltd. (Foreign) ....        300           312 
Siam Commercial Bank PCL (Foreign)#      42,000        47,975 
Siam Commercial Bank PCL* 
 (Warrants)(expiring 12/31/02)  ....     10,500            -- 
Telecomasia Corp. (Foreign)*  ......      1,400           267 
Thai Farmers Bank PCL (Foreign)#  ..     49,900        90,680 
Thailand Petrochemical PCL 
 (Foreign)# ........................        700            67 
United Communications Industry PCL 
 (Foreign)# ........................     33,200        13,445 
                                                  ------------ 
                                                      282,502 
                                                  ------------ 
 TOTAL SOUTHEAST ASIA ..............                2,486,391 
                                                  ------------ 
SOUTHERN CENTRAL ASIA (12.9%) 
INDIA (8.9%) 
Associated Cement Cos., Ltd. .......          1            35 
Great Eastern Shipping Co. (GDR)  ..     30,245       162,567 

                                       53
<PAGE>
EQ ADVISORS TRUST 
MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                        NUMBER        VALUE 
                                       OF SHARES     (NOTE 1) 
- -----------------------------------  ------------ ------------ 
Indian Petrochemicals Corp., Ltd. 
 (GDS) .............................      16,870   $    80,133 
ITC Ltd. (GDR) .....................      27,235       544,700 
Mahindra & Mahindra 
 (GDR)(Registered) .................      34,320       356,070 
Morgan Stanley India Investment 
 Fund, Inc.*++ .....................      11,200        93,800 
Reliance Industries (GDR) ..........      11,580        99,878 
State Bank of India (GDR) ..........      17,260       312,837 
Tata Engineering & Locomotive Co. 
 (GDS)(Registered)* ................      30,000       251,250 
                                                  ------------ 
                                                     1,901,270 
                                                  ------------ 
PAKISTAN (4.0%) 
Fauji Fertilizer Co., Ltd.   .......      25,000        47,862 
Hub Power Co.* .....................     281,000       365,889 
Pakistan Telecommunications Corp., 
 Class A ...........................     297,000       224,407 
Pakistan Telecommunications Corp. 
 (GDS) .............................       2,970       220,020 
                                                  ------------ 
                                                       858,178 
                                                  ------------ 
 TOTAL SOUTHERN CENTRAL ASIA  ......                 2,759,448 
                                                  ------------ 
SUB-SAHARAN AFRICA (6.2%) 
SOUTH AFRICA (5.6%) 
Amalgamated Banks of South Africa 
 Group Ltd..........................      45,688       262,871 
Barlow Rand Ltd. ...................      20,800       176,521 
Ellerine Holdings Ltd. .............      29,000       187,116 
Morgan Stanley Africa Investment 
 Fund, Inc.++ ......................       1,700        19,550 
Persetel Holdings Ltd. .............      13,400        73,519 
Rembrandt Group Ltd. ...............      26,094       190,350 
Sasol Ltd. .........................      18,000       188,267 
Sasol Ltd. (ADR) ...................      10,000       105,625 
                                                  ------------ 
                                                     1,203,819 
                                                  ------------ 
ZIMBABWE (0.6%) 
Meikles Africa Ltd..................     134,625       121,163 
                                                  ------------ 
 TOTAL SUB-SAHARAN AFRICA ..........                 1,324,982 
                                                  ------------ 
TOTAL COMMON STOCKS 
 AND WARRANTS (75.1%) 
 (Cost $19,020,308) ................                16,098,880 
                                                  ------------ 
PREFERRED STOCKS AND RIGHTS: 
LATIN AMERICA (7.2%) 
BRAZIL (7.2%) 
Banco Bradesco S.A..................  16,700,000       164,599 
Banco Bradesco S.A.* (Rights)  .....     714,008            -- 
Banco Itau S.A. ....................     153,000        82,255 
Brahma .............................      30,000        20,160 
CEMIG ..............................   6,334,000       275,199 
Cia Vale do Rio Doce ...............       5,000       100,578 
CRT, Class A .......................     488,600       601,967 
Lojas Renner S.A. ..................     430,000        13,485 
Petrobras S.A. .....................     950,000       222,167 
Telebras S.A. ......................     449,000        51,214 
                                                  ------------ 
 TOTAL PREFERRED STOCKS 
  AND RIGHTS (7.2%) 
  (Cost $1,520,320) ................                 1,531,624 
                                                  ------------ 
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                              VALUE 
                                            (NOTE 1) 
- -------------------------                ------------- 
<S>                                      <C>
TOTAL INVESTMENTS (82.3%) 
 (Cost $20,540,628) ......                 $17,630,504 
OTHER ASSETS 
 LESS LIABILITIES (17.7%)                    3,802,127 
                                         ------------- 
NET ASSETS (100%) ........                 $21,432,631 
                                         ============= 
</TABLE>

<TABLE>
<CAPTION>
MARKET SECTOR DIVERSIFICATION 
 (UNAUDITED) 
<S>                      <C>     <C>
As a Percentage of Total 
 Equity Investments 
Basic Materials........            4.5% 
Business Services......            3.9 
Capital Goods..........            2.2 
Consumer Cyclicals ....            6.0 
Consumer 
 Non-Cyclicals.........           10.0 
Credit Sensitive 
 Banks.................  14.9 
 Financial Services ...   6.4 
 Real Estate...........   1.1 
 Utility--Electric ....   6.4 
 Utility--Gas..........   0.2 
 Utility--Telephone ...  19.1 
                        ------ 
Total Credit 
 Sensitive.............           48.1 
Diversified............            8.3 
Energy.................            9.7 
Technology.............            7.3 
                               ------- 
                                 100.0% 
                               ======= 
</TABLE>

- ------------ 
*       Non-income producing 
+       Security exempt from registration under Rule 144A of the Securities 
        Act of 1933. These securities may only be resold to qualified 
        institutional buyers. At December 31, 1997 these securities amounted 
        to $63,193 or 0.30% of net assets. 
++      The security is advised by the same Adviser as the Portfolio. 
#       Securities (totaling $230,836 or 1.08% of net assets) valued at fair 
        value. 
        Glossary: 
        ADR--American Depositary Receipt 
        ADS--American Depositary Share 
        CPO--Certificate of Participation 
        GDR--Global Depositary Receipt 
        GDS--Global Depositary Share 

                                       54
<PAGE>
EQ ADVISORS TRUST 
MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 
- ----------------------------------------------------------------------------- 
Swap Agreements: 

   The Portfolio had the following Total Return Swap Agreement open at 
December 31, 1997: 

<TABLE>
<CAPTION>
 NOTIONAL                                                                                               UNREALIZED 
   AMOUNT                                          DESCRIPTION                                        (DEPRECIATION) 
- ----------  ---------------------------------------------------------------------------------------- -------------- 
<S>         <C>                                                                                      <C> 
 $250,000   Agreement with Goldman Sachs International terminating November 30, 1998 the Portfolio      $(72,597) 
            to pay 12 month USD-LIBOR minus 4.00% and to receive the THB SET Index converted into 
            USD at the mid-market rate on October 30, 1998 +. 
</TABLE>

+   Illiquid security: is not actively traded. 

    Glossary: 
    LIBOR--London Interbank Offer Rate 
    THB--Thai Baht 
    USD--U.S. Dollar 

Investment security transactions for the period from August 20, 1997 to 
December 31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                              <C> 
 COST OF PURCHASES: 
Stocks and long-term corporate debt 
 securities....................................  $23,775,213 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt 
 securities....................................    2,825,533 
</TABLE>

As of December 31, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
<S>                                      <C>
Aggregate gross unrealized 
 appreciation...........................   $   621,487 
Aggregate gross unrealized 
 depreciation...........................    (3,804,299) 
                                         -------------- 
Net unrealized (depreciation)...........   $(3,182,812) 
                                         ============== 
Federal income tax cost of investments .   $20,813,316 
                                         ============== 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $77,695, which was secured by collateral valued at $84,000. 

The Portfolio has a net capital loss carryforward of $70,373 which expires in 
the year 2005. 













                       See Notes to Financial Statements.

                                       55
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS 
December 31, 1997 

Note 1 Organization and Significant Accounting Policies 

   EQ Advisors Trust (the "Trust") was organized as a Delaware business trust 
on October 31, 1996 and is registered under the Investment Company Act of 
1940, as amended (the "1940 Act"), as an open-end management investment 
company with fifteen diversified series portfolios and three non-diversified 
series portfolios (each a "Portfolio"). The diversified Portfolios include 
the Merrill Lynch Basic Value Equity Portfolio which commenced operations on 
May 1, 1997, MFS Emerging Growth Companies Portfolio which commenced 
operations on May 1, 1997, MFS Research Portfolio which commenced operations 
on May 1, 1997, EQ/Putnam Balanced Portfolio which commenced operations on 
May 1, 1997, EQ/Putnam Growth & Income Value Portfolio which commenced 
operations on May 1, 1997, EQ/Putnam International Equity Portfolio which 
commenced operations on May 1, 1997, EQ/Putnam Investors Growth Portfolio 
which commenced operations on May 1, 1997, T. Rowe Price Equity Income 
Portfolio which commenced operations on May 1, 1997, T. Rowe Price 
International Stock Portfolio which commenced operations on May 1, 1997, 
Warburg Pincus Small Company Value Portfolio which commenced operations on 
May 1, 1997, BT Equity 500 Index Portfolio which received initial capital on 
December 31, 1997, BT International Equity Index Portfolio which received 
initial capital on December 31, 1997, BT Small Company Index Portfolio which 
received initial capital on December 31, 1997, JPM Core Bond Portfolio which 
received initial capital on December 31, 1997 and the Lazard Large Cap Value 
Portfolio which received initial capital on December 31, 1997. The 
non-diversified Portfolios include the Merrill Lynch World Strategy Portfolio 
which commenced operations on May 1, 1997, Morgan Stanley Emerging Markets 
Equity Portfolio which commenced operations on August 20th, 1997 and the 
Lazard Small Cap Value Portfolio which received initial capital on December 
31, 1997. The Portfolios that received initial capital on December 31, 1997, 
had no operations except for the issuance of shares of Class IB Common Stock. 

   The Trust has the right to issue two classes of shares, Class IA and Class 
IB. As of and during the period ended December 31, 1997, the Trust only had 
Class IB shares outstanding. The Class IB shares are subject to distribution 
fees imposed under a distribution plan (the "Distribution Plan") adopted 
pursuant to Rule 12b-1 under the 1940 Act. The Trust's shares are currently 
sold only to insurance company separate accounts in connection with variable 
life insurance contracts and variable annuity certificates and contracts 
issued by The Equitable Life Assurance Society of the United States 
("Equitable"), a wholly-owned subsidiary of The Equitable Companies 
Incorporated. 

   The investment objectives and certain investment policies of each 
Portfolio are as follows: 

   Merrill Lynch Basic Value Equity Portfolio (advised by Merrill Lynch Asset 
Management, L.P.) -- Capital appreciation and, secondarily, income by 
investing in securities, primarily equities, that the Adviser (as defined 
below) of the Portfolio believes are undervalued and therefore represent 
basic investment value. 

   Merrill Lynch World Strategy Portfolio (advised by Merrill Lynch Asset 
Management, L.P.) -- High total investment return by investing primarily in a 
portfolio of equity and fixed income securities, including convertible 
securities, of U.S. and foreign issuers. 

   MFS Emerging Growth Companies Portfolio (advised by Massachusetts 
Financial Services Co.) -- Long-term growth of capital. Dividend and interest 
income from portfolio securities, if any, is incidental to the Portfolio's 
investment objective. The Portfolio invests primarily in common stocks of 
emerging growth companies that the Adviser believes are early in their life 
cycle but which have the potential to become major enterprises. 

   MFS Research Portfolio (advised by Massachusetts Financial Services Co.) 
- -- Long-term growth of capital and future income, by investing a substantial 
portion of its assets in common stock or securities convertible into common 
stock of companies believed by the Adviser to possess better than average 
prospects for long-term growth. 

                                       56
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   EQ/Putnam Balanced Portfolio (advised by Putnam Investment Management, 
Inc.) -- Balanced investment composed of a well-diversified portfolio of 
stocks and bonds that will produce both capital growth and current income. 

   EQ/Putnam Growth & Income Value Portfolio (advised by Putnam Investment 
Management, Inc.) -- Capital growth. Current income is a secondary objective. 
The Portfolio invests primarily in common stocks that offer potential for 
capital growth and may, consistent with the Portfolio's investment objective, 
invest in common stocks that offer potential for current income. 

   EQ/Putnam International Equity Portfolio (advised by Putnam Investment 
Management, Inc.) -- Capital appreciation. The Portfolio is designed for 
investors seeking capital appreciation primarily through a diversified 
portfolio of equity securities of companies organized under the laws of a 
country other than the United States. 

   EQ/Putnam Investors Growth Portfolio (advised by Putnam Investment 
Management, Inc.) -- Long-term growth of capital and any increased income 
that results from this growth, by investing primarily in common stocks that 
the Adviser believes afford the best opportunity for long-term capital 
growth. 

   T. Rowe Price Equity Income Portfolio (advised by T. Rowe Price 
Associates, Inc.) -- Substantial dividend income and also capital 
appreciation by investing primarily in dividend-paying common stocks of 
established companies. 

   T. Rowe Price International Stock Portfolio (advised by Rowe Price-Fleming 
International, Inc.) -- Long-term growth of capital through investment 
primarily in common stocks of established non-United States companies. 

   Warburg Pincus Small Company Value Portfolio (advised by Warburg Pincus 
Asset Management, Inc.) -- Long-term capital appreciation. The Portfolio 
invests primarily in equity securities of small capitalization companies 
(i.e. companies having market capitalizations of $1 billion or less at the 
time of initial purchase) that the Adviser considers to be relatively 
under-valued. 

   Morgan Stanley Emerging Markets Equity Portfolio (advised by Morgan 
Stanley Asset Management, Inc.) -- Long-term capital appreciation. In 
pursuing its investment objective, the Adviser focuses on issuers in emerging 
market countries in which it believes the economies are developing strongly 
and in which the markets are becoming more sophisticated. 

   BT Equity 500 Index Portfolio (advised by Bankers Trust Co.) -- Replicate 
as closely as possible (before the deduction of Portfolio expenses) the total 
return of the Standard & Poor's 500 Composite Stock Price Index ("S&P 500") 
by allocating the Portfolio's investment among common stocks included in the 
S&P 500 in approximately the same proportions as they are represented in the 
S&P 500, beginning with the heaviest weighted stocks that make up a larger 
portion of the S&P 500's value. 

   BT International Equity Index Portfolio (advised by Bankers Trust Co.) -- 
Replicate as closely as possible (before the deduction of Portfolio expenses) 
the total return of the Morgan Stanley Capital International Europe, 
Australia, Far East Index ("EAFE Index") by investing in a statistically 
selected sample of the securities of companies included in the EAFE Index, 
although not all companies within a country will be represented in the 
Portfolio at the same time. 

   BT Small Company Index Portfolio (advised by Bankers Trust Co.) -- 
Replicate as closely as possible (before the deduction of Portfolio expenses) 
the total return of the Russell 2000 Small Stock Index ("Russell 2000 Index") 
by investing in a statistically selected sample of the 2,000 stocks included 
in the Russell 2000 Index. 

                                       57
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   JPM Core Bond Portfolio (advised by J.P. Morgan Investment Management 
Inc.) -- High total return consistent with moderate risk of capital and 
maintenance of liquidity. Under normal circumstances, all of the Portfolio's 
assets will, at the time of purchase, consist of investment grade securities 
rated BBB or better by Standard & Poor's Rating Service or Baa or better by 
Moody's Investors Service, Inc. or unrated securities of comparable quality. 

   Lazard Large Cap Value Portfolio (advised by Lazard Asset Management) -- 
Capital appreciation by investing primarily in equity securities of companies 
with relatively large market capitalizations (i.e., companies having market 
capitalizations of at least $1 billion at the time of initial purchase) that 
appear to the Adviser to be inexpensively priced relative to the return on 
total capital or equity. 

   Lazard Small Cap Value Portfolio (advised by Lazard Asset Management) -- 
Capital appreciation by investing primarily in equity securities of United 
States companies with small market capitalizations (i.e., companies in the 
range of companies represented in the Russell 2000 Index) that the Adviser 
considers inexpensively priced relating to the return on total capital or 
equity. 

   The preparation of financial statements in accordance with generally 
accepted accounting principles requires management to make estimates and 
assumptions that affect the reported amounts and disclosures. Actual results 
could differ from those estimates. 

   The following is a summary of the significant accounting policies of the 
Trust: 

   Stocks listed on national securities exchanges and certain 
over-the-counter issues traded on the NASDAQ national market system are 
valued at the last sale price on the primary exchange for such securities or, 
if there is no sale, at the latest available bid price. Other unlisted stocks 
are valued at their last sale price or, if no reported sale occurs during the 
day, at a bid price estimated by a broker. 

   Convertible preferred stocks listed on national securities exchanges are 
valued as of their last sale price or, if there is no sale, at the latest 
available bid price. 

   Convertible bonds and unlisted convertible preferred stocks are valued at 
bid prices obtained from one or more of the major dealers in such securities. 
Where there is a discrepancy between dealers, values may be adjusted based on 
recent premium spreads to the underlying common stocks. 

   Mortgage backed and asset backed securities are valued at prices obtained 
from a bond pricing service where available, or at a bid price obtained from 
one or more of the major dealers in such securities. If a quoted price is 
unavailable, an equivalent yield or yield spread quote will be obtained from 
a broker and converted to a price. 

   Options, including options on futures that are traded on exchanges, are 
valued at their last sale price, and if the last sale price is not available 
then the previous day's sale price is used. However, if the bid price is 
higher or the asked price is lower than the previous last sale price, the 
higher bid or lower asked price may be used. Options not traded on an 
exchange or actively traded are valued at fair value as determined in good 
faith by the Board of Trustees. 

   Long-term corporate bonds are valued at a price obtained from a bond 
pricing service of a major dealer in bonds when such prices are available; 
however, when such prices are not available, such bonds are valued at a bid 
price estimated by a broker. 

   U.S. Treasury securities and other obligations issued or guaranteed by the 
U.S. Government, its agencies or instrumentalities, are valued at 
representative quoted bid prices. 

   Foreign securities not traded directly, or in American Depositary Receipt 
(ADR) or similar form in the United States, are valued at representative 
quoted bid prices from the primary exchange in the currency of the country of 
origin. 

                                       58
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   Short-term debt securities that mature in 60 days or less are valued at 
amortized cost, which approximates market value. Short-term debt securities 
that mature in more than 60 days are valued at representative quoted prices. 

   Futures contracts are valued at their last sale price or, if there is no 
sale, at the latest available bid price. 

   Forward foreign exchange contracts are valued by interpolating between the 
forward and spot currency rates as quoted by a pricing service as of a 
designated hour on the valuation date. 

   Other securities and assets for which market quotations are not readily 
available or for which valuation can not be provided, are valued at fair 
value as determined in good faith by the Board of Trustees. 

   Securities transactions are recorded on the trade date net of brokerage 
fees, commissions, and transfer fees. 

   Interest income (including amortization of premium and discount on 
long-term securities using the effective yield method) is accrued daily. 
Dividend income is recorded on the ex-dividend date. 

   Realized gains and losses on the sale of investments are computed on the 
basis of the identified cost of the investments sold. 

   Expenses attributable to a single Portfolio are charged to that Portfolio. 
Expenses of the Trust not attributable to a single Portfolio are charged to 
each Portfolio in proportion to the average net assets of each Portfolio. 
Equitable pays substantially all operating expenses on behalf of the Trust 
for which Equitable is then reimbursed by the Trust. 

   The books and records of the Trust are kept in U.S. dollars. Foreign 
currency amounts are translated into U.S. dollars at the bid price last 
quoted by a composite list of major U.S. banks at the following dates: 

   (i) market value of investment securities, other assets and liabilities 
- -at the valuation date. 

   (ii) purchase and sales of investment securities, income and expenses -at 
the date of such transactions. 

   The Portfolios do not isolate that portion of the results of operations 
resulting from changes in foreign exchange rates on investments from the 
fluctuations arising from changes in market prices of securities held. Such 
fluctuations are included with the net realized and unrealized gain or loss 
on securities. 

   Net currency gains or losses realized and unrealized as a result of 
differences between interest or dividends, withholding taxes, forward foreign 
currency exchange contracts and foreign cash recorded on the Portfolio's 
books and the U.S. dollar equivalent amount actually received or paid are 
presented under foreign currency transactions in the realized and unrealized 
gains and losses section of the Statements of Operations. 

   The Trust intends to comply with the requirements of the Internal Revenue 
Code of 1986, as amended (the "Code") applicable to regulated investment 
companies and to distribute substantially all of its net investment income 
and net realized capital gains to shareholders of each Portfolio. Therefore, 
no Federal income tax provision is required. Dividends from net investment 
income are declared and distributed annually for all Portfolios. Dividends 
from net realized short-term and long-term capital gains are declared and 
distributed at least annually to the shareholders of the Portfolios to which 
such gains are attributable. All dividends are reinvested in additional full 
and fractional shares of the related Portfolios. All dividends are 
distributed on a tax basis and, as such, the amounts may differ from 
financial statement investment income and realized capital gains. Those 
differences are primarily due to differing book and 

                                       59
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

tax treatments for deferred organization costs, foreign currency 
transactions, post-October losses, losses due to wash sales transactions, 
mark-to-market of forward contracts, mark-to-market of passive foreign 
investment companies and straddled transactions. In addition, each Portfolio 
will comply with the investment diversification requirements of Subchapter L 
of the Code applicable to segregated asset accounts. 

   Net capital and net currency losses incurred after October 31 and within 
the taxable year are deemed to arise on the first business day of the 
Portfolio's next taxable year. For the period from November 1, 1997 to 
December 31, 1997 the following Portfolios incurred and elected to defer 
until January 1, 1998 for U.S. Federal income tax purposes net capital and 
net currency losses as stated below: 

<TABLE>
<CAPTION>
                                                       NET         NET 
                                                     CAPITAL     CURRENCY 
                                                      LOSSES      LOSSES 
                                                   ----------- ---------- 
<S>                                                <C>         <C>
Merrill Lynch Basic Value Equity Portfolio  ......  $   22,052   $    -- 
Merrill Lynch World Strategy Portfolio ...........     358,116        -- 
MFS Emerging Growth Companies Portfolio  .........     655,690     1,027 
MFS Research Portfolio ...........................     583,491    18,652 
EQ/Putnam Balanced Portfolio .....................      11,458        -- 
EQ/Putnam Growth & Income Value Portfolio  .......     248,858        -- 
EQ/Putnam International Equity Portfolio  ........      58,646        -- 
EQ/Putnam Investors Growth Portfolio .............     221,088        -- 
T. Rowe Price Equity Income Portfolio ............          --     1,734 
T. Rowe Price International Stock Portfolio  .....     172,782    34,852 
Warburg Pincus Small Company Value Portfolio  ....   1,313,006        -- 
Morgan Stanley Emerging Markets Equity Portfolio        35,416     5,249 
</TABLE>

   Costs incurred by the Trust in connection with its organization have been 
allocated equally to and capitalized by each of the initial twelve Portfolios 
and are deferred and amortized on a straight line basis over a 60-month 
period from the date the Portfolios commenced operations. On December 31, 
1997 an additional $188,040 in organizational costs was capitalized and 
allocated evenly among the BT Equity 500 Index Portfolio, BT International 
Equity Index Portfolio, BT Small Company Index Portfolio, JPM Core Bond 
Portfolio, Lazard Large Cap Value Portfolio and the Lazard Small Cap Value 
Portfolio in connection with their organization. Each of these Portfolios 
commenced operations on January 2, 1998. 

   For all Portfolios, the Board of Trustees has approved the lending of 
portfolio securities, through its custodian bank Chase Manhattan Bank, N.A. 
("Chase") acting as lending agent, to certain approved broker-dealers in 
exchange for negotiated lenders' fees. By lending investment securities, a 
Portfolio attempts to increase its net investment income through the receipt 
of interest on the loan. Any gain or loss in the market price of the 
securities loaned that might occur and any interest earned or dividends 
declared during the term of the loan would be for the account of the 
Portfolio. Risks of delay in recovery of the securities or even loss of 
rights in the collateral may occur should the borrower of the securities fail 
financially. Risks may also arise to the extent that the value of the 
securities loaned increases above the value of the collateral received. Any 
such loan of portfolio securities will be continuously secured by collateral 
in cash or high grade debt securities at least equal at all times to the 
market value of the security loaned. Chase will indemnify each Portfolio from 
any loss resulting from a borrower's failure to return a loaned security when 
due. Chase invests the cash collateral and retains a portion of the interest 
earned. The net amount of interest earned, after the interest rebate, is 
included in the Statements of Operations as securities lending income. At 
December 31, 1997, the cash collateral received by each Portfolio for 
securities loaned was invested by Chase in repurchase agreements in which 
each Portfolio has a pro rata interest equal to the amount of cash collateral 
contributed. 


                                       60
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

Repurchase Agreements: 

   Each Portfolio, except for the Merrill Lynch Basic Value Equity Portfolio 
and the Merrill Lynch World Strategy Portfolio, may enter into repurchase 
agreements with qualified and Board of Trustees approved banks, 
broker-dealers or other financial institutions as a means of earning a fixed 
rate of return on its cash reserves for periods as short as overnight. A 
repurchase agreement is a contract pursuant to which a Portfolio, against 
receipt of securities of at least equal value including accrued interest, 
agrees to advance a specified sum to the financial institution which agrees 
to reacquire the securities at a mutually agreed upon time (usually one day) 
and price. Each repurchase agreement entered into by a Portfolio will provide 
that the value of the collateral underlying the repurchase agreement will 
always be at least equal to the repurchase price, including any accrued 
interest. A Portfolio's right to liquidate such securities in the event of a 
default by the seller could involve certain costs, losses or delays and, to 
the extent that proceeds from any sale upon a default of the obligation to 
repurchase are less than the repurchase price, the Portfolio could suffer a 
loss. 

Options Written: 

   All Portfolios (except for the MFS Research Portfolio and the Lazard Small 
Cap Value Portfolio) may write (sell) covered options as a hedge to provide 
protection against adverse movements in the price of securities in the 
Portfolio or to enhance investment performance. Each of the Portfolios 
(except for the MFS Research Portfolio, BT Equity 500 Index Portfolio, BT 
Small Company Index Portfolio, Lazard Large Cap Value Portfolio and Lazard 
Small Cap Value Portfolio) may purchase and sell exchange traded options on 
foreign currencies. When a Portfolio writes an option, an amount equal to the 
premium received by the Portfolio is recorded as a liability and is 
subsequently adjusted on a daily basis to the current market price of the 
option written. Premiums received from writing options which expire 
unexercised are recognized as gains on the expiration date. Premiums received 
from writing options which are exercised or are canceled in closing purchase 
transactions are offset against the cost of any securities purchased or added 
to the proceeds or netted against the amount paid on the transaction to 
determine the realized gain or loss. In writing options, a Portfolio must 
assume that the option may be exercised at any time prior to the expiration 
of its obligation as a writer, and that in such circumstances the net 
proceeds of the sale or cost of purchase of the underlying securities and 
currencies pursuant to the call or put option may be substantially below or 
above the prevailing market price. A Portfolio also has the additional risk 
of not being able to enter into a closing purchase transaction if a liquid 
secondary market does not exist and bears the risk of unfavorable changes in 
the price of the financial instruments underlying the options. 

Futures Contracts, Forward Commitments and Forward Foreign Currency Exchange 
Contracts: 

   The futures contracts used by the Portfolios are agreements to buy or sell 
a financial instrument for a set price in the future. Each Portfolio (with 
the exception of the MFS Research Portfolio, the Lazard Large Cap Value 
Portfolio and the Lazard Small Cap Value Portfolio) may buy or sell futures 
contracts for the purpose of protecting its portfolio securities against 
future changes in interest rates which might adversely affect the value of 
the Portfolio's securities or the price of securities that it intends to 
purchase at a later date. Initial margin deposits are made upon entering into 
futures contracts and can be in cash, certain money market instruments, 
treasury securities or other liquid, high grade debt. During the period the 
futures contracts are open, changes in the market price of the contract are 
recognized as unrealized gains or losses by "marking-to-market" at the end of 
each trading day. Variation margin payments on futures contracts are received 
or made, depending upon whether unrealized gains or losses are incurred. When 
the contract is closed, the Portfolio records a realized gain or loss equal 
to the difference between the proceeds from (or cost of) the closing 
transactions and the Portfolio's basis in the contract. Should interest rates 
move unexpectedly, the Portfolio may not achieve the anticipated benefits of 
the futures contracts and may incur a loss. The use of futures contracts 
transactions involves the risk of imperfect correlation in movements in the 
price of futures contracts, interest rates and the underlying hedged assets. 



                                       61
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   Each Portfolio (except the Warburg Pincus Small Company Value Portfolio) 
may make contracts to purchase securities for a fixed price at a future date 
beyond customary settlement time ("forward commitments") if it holds, and 
maintains until the settlement date in a segregated account, cash or liquid 
securities in an amount sufficent to meet the purchase price, or if it enters 
into offsetting contracts for the forward sale of other securities it owns. 
Forward commitments may be considered securities in themselves and involve a 
risk of loss if the value of the security to be purchased declines prior to 
the settlement date, which risk is in addition to the risk of decline in 
value of the Portfolio's other assets. Where such purchases are made through 
dealers, a Portfolio relies on the dealer to consummate the sale. The 
dealer's failure to do so may result in the loss to a Portfolio of an 
advantageous yield or price. 

   Each of the Portfolios (except the BT Equity 500 Index Portfolio, BT Small 
Company Index Portfolio and Lazard Small Cap Value Portfolio) may purchase 
foreign currency on a spot (or cash) basis. In addition, each of the 
Portfolios (except the MFS Research Portfolio, BT Equity 500 Index Portfolio, 
BT Small Company Index Portfolio, Lazard Large Cap Value Portfolio and Lazard 
Small Cap Value Portfolio) may enter into contracts to purchase or sell 
foreign currencies at a future date ("forward contracts"). A forward foreign 
currency exchange contract is a commitment to purchase or sell a foreign 
currency at a future date at a negotiated forward rate. The gain or loss 
arising from the difference between the original contracts and the closing of 
such contracts is included in realized gains or losses from foreign currency 
transactions. The Advisers, as defined below, may engage in these forward 
contracts to protect against uncertainty in the level of future exchange 
rates in connection with the purchase and sale of portfolio securities 
("transaction hedging") and to protect the value of specific portfolio 
positions ("position hedging"). 

Swaps: 

   The Morgan Stanley Emerging Markets Equity Portfolio, JPM Core Bond 
Portfolio and BT International Equity Index Portfolio may each invest in swap 
contracts, which are derivatives in the form of a contract or other similar 
instrument which is an agreement to exchange the return generated by one 
instrument for the return generated by another instrument. The payment 
streams are calculated by reference to a specified index and agreed upon 
notional amount. A Portfolio will usually enter into swaps on a net basis, 
i.e., the two return streams are netted out in a cash settlement on the 
payment date or dates specified in the instrument, with the Portfolio 
receiving or paying, as the case may be, only the net amount of the two 
returns. A Portfolio's obligations under a swap agreement will be accrued 
daily (offset against any amounts owing to the Portfolio) and any accrued but 
unpaid net amounts owed to a swap counterparty will be covered by the 
maintenance of a segregated account consisting of cash, or other liquid 
obligations. A Portfolio will not enter into any swap agreement unless the 
counterparty meets the rating requirements set forth in guidelines 
established by the Trust's Board of Trustees. 

Limitations on Market and Credit Risk: 

   Written options, futures contracts, forward commitments, forward foreign 
currency exchange contracts and swaps involve elements of both market and 
credit risk in excess of the amounts reflected in the Statements of Assets 
and Liabilities. The contract amounts of these covered written options, 
futures contracts, forward commitments, forward foreign currency exchange 
contracts and swaps reflect the extent of the Portfolio's exposure to 
off-balance sheet risk. The Portfolio bears the market risk which arises from 
any changes in security values. The credit risk for futures contracts is 
limited to failure of the exchange or board of trade which acts as the 
counterparty to the Portfolio's futures transactions. Forward commitments, 
forward foreign currency exchange contracts and swaps are done directly with 
the counterparty and not through an exchange and can be terminated only by 
agreement of both parties to the forward commitments or forward foreign 
currency exchange contracts. With respect to such transactions there is no 
daily margin settlement and the Portfolio is exposed to the risk of default 
by the counterparty. 

                                       62
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

Note 2  Management of the Trust 

   The Trust has entered into an investment management agreement (the 
"Management Agreement") with EQ Financial Consultants, Inc. (the "Manager"), 
an indirect wholly-owned subsidiary of Equitable. The Management Agreement 
states that the Manager will (i) have overall supervisory responsibility for 
the general management and investment of each Portfolio's assets; (ii) select 
and contract with investment advisers ("Advisers") to manage the investment 
operations and composition of each and every Portfolio; (iii) monitor the 
Advisers' investment programs and results; (iv) oversee compliance by the 
Trust with various federal and state statutes; and (v) carry out the 
directives of the Board of Trustees. For its services under the Management 
Agreement, the Manager will receive an annual fee as a percentage of average 
daily net assets, for each of the Portfolios, calculated daily and payable 
quarterly as follows: The fee is calculated based on an annual rate of 0.25% 
of average daily net assets of the BT Equity 500 Index Portfolio and the BT 
Small Company Index Portfolio; 0.35% of average daily net assets of the BT 
International Equity Index Portfolio; 0.45% of average daily net assets of 
the JPM Core Bond Portfolio; 0.55% of average daily net assets of the Merrill 
Lynch Basic Value Equity Portfolio, the MFS Emerging Growth Companies 
Portfolio, the MFS Research Portfolio, the EQ/Putnam Balanced Portfolio, the 
EQ/Putnam Growth & Income Value Portfolio, the EQ/Putnam Investors Growth 
Portfolio, the T. Rowe Price Equity Income Portfolio and the Lazard Large Cap 
Value Portfolio; 0.65% of average daily net assets of the Warburg Pincus 
Small Company Value Portfolio; 0.70% of average daily net assets of the 
Merrill Lynch World Strategy Portfolio and the EQ/Putnam International Equity 
Portfolio; 0.75% of average daily net assets of the T. Rowe Price 
International Stock Portfolio; 0.80% of average daily net assets of the 
Lazard Small Cap Value Portfolio; and 1.15% of average daily net assets of 
the Morgan Stanley Emerging Markets Equity Portfolio. 

   On behalf of the Trust, the Manager has entered into investment advisory 
agreements ("Advisory Agreements") with each of the Advisers. Each of the 
Advisory Agreements obligates the Advisers for the respective Portfolios to: 
(i) continuously furnish investment programs for the Portfolios; (ii) place 
all orders for the purchase and sale of investments for the Portfolios with 
brokers or dealers selected by the Manager or the respective Advisers; and 
(iii) perform certain limited related administrative functions in connection 
therewith. The Manager pays the expenses of providing investment advisory 
services to the Portfolios, including the fees of the Advisers of each 
Portfolio. 

Note 3 Administrative Fees 

   The Trust has entered into an administrative agreement with Chase Global 
Funds Services Company ("Chase Global"), a subsidiary of The Chase Manhattan 
Bank, N.A., pursuant to which Chase Global provides certain fund accounting, 
compliance and administrative services to the Trust. For such services, Chase 
Global receives compensation at the annual rate of 0.0525 of 1% of the total 
Trust assets, plus $25,000 for each Portfolio, until the total Trust assets 
reach $2.0 billion, and when the total Trust assets exceed $2.0 billion Chase 
Global receives: 0.0425 of 1% of the next $500 million of the total Trust 
assets; 0.035 of 1% of the next $2.0 billion of the total Trust assets; 0.025 
of 1% of the next $1.0 billion of the total Trust assets; 0.015 of 1% of the 
next $2.5 billion of the total Trust assets; and 0.01 of 1% of the total 
Trust assets in excess of $8.0 billion; except that the annual fee payable to 
Chase Global with respect to any Portfolio which commences operation after 
July 1, 1997 and whose assets do not exceed $200 million shall be computed at 
the rate of 0.0525 of 1% of the Portfolio's total assets plus $25,000. Chase 
Global agreed to waive all fees under this agreement, excluding out-of-pocket 
expenses, for the period from May 1, 1997, to October 31, 1997. Certain 
officers of the Trust are also officers of Chase Global. 

Note 4 Custody Fees 

   The Trust has entered into a Custody Agreement with Chase. The Custody 
Agreement provides for an annual fee based on the amount of assets under 
custody plus transaction charges. Chase serves as custodian of the Trust's 
portfolio securities and other assets. Under the terms of the custody 
agreement between the Trust and Chase, Chase maintains and deposits in 
separate accounts, cash, securities and 

                                       63
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Concluded) 
December 31, 1997 

other assets of the Portfolios. Chase is also required, upon the order of the 
Trust, to deliver securities held by Chase, and to make payments for 
securities purchased by the Trust. Chase has also entered into sub-custodian 
agreements with a number of foreign banks and clearing agencies, pursuant to 
which portfolio securities purchased outside the U.S. are maintained in the 
custody of these entities. 

Note 5 Distribution Plan 

   The Trust has entered into distribution agreements with the Manager and 
Equitable Distributors, Inc. ("EDI"), an indirect wholly-owned subsidiary of 
Equitable (collectively, the "Distributors"), pursuant to which the 
Distributors will serve as the principal underwriters of the Class IA and 
Class IB shares of the Trust. Class IB shares are subject to distribution 
fees imposed pursuant to a distribution plan ("Distribution Plan") adopted 
pursuant to Rule 12b-1 under the 1940 Act. The Distribution Plan provides 
that each Distributor will be entiled to receive a maximum distribution fee 
at the annual rate of 0.50% of the average net assets attributable to the 
Trust's Class IB shares. The distribution agreements, however, limit payments 
for services provided under the Distribution Plan to an annual rate of 0.25% 
of the average net assets attributable to the Trust's Class IB shares. The 
Trust's Class IA shares will not be subject to such fees. 

Note 6 Expense Limitation 

   In the interest of limiting expenses of the Portfolios, the Manager has 
entered into an expense limitation agreement with the Trust, with respect to 
each Portfolio ("Expense Limitation Agreement"), pursuant to which the 
Manager has agreed to waive or limit its fees and to assume other expenses so 
that the total annual operating expenses of each Portfolio are limited to: 
0.55% of the BT Equity 500 Index Portfolio's average daily net assets; 0.60% 
of the BT Small Company Index Portfolio's average daily net assets; 0.80% of 
the respective average daily net assets of the BT International Equity Index 
and JPM Core Bond Portfolios; 0.85% of the respective average daily net 
assets of the Merrill Lynch Basic Value Equity, MFS Emerging Growth 
Companies, MFS Research, EQ/Putnam Growth & Income Value, EQ/Putnam Investors 
Growth and T. Rowe Price Equity Income Portfolios; 0.90% of the respective 
average daily net assets of the EQ/Putnam Balanced and Lazard Large Cap Value 
Portfolios; 1.00% of the Warburg Pincus Small Company Value Portfolio's 
average daily net assets; 1.20% of the respective average daily net assets of 
the Merrill Lynch World Strategy, EQ/Putnam International Equity, T. Rowe 
Price International Stock and Lazard Small Cap Value Portfolios; and 1.75% of 
the Morgan Stanley Emerging Markets Equity Portfolio's average daily net 
assets. 

   Each Portfolio may at a later date reimburse to the Manager the management 
fees waived or other expenses assumed and paid for by the Manager pursuant to 
the Expense Limitation Agreement within the prior two fiscal years provided 
such Portfolio has reached a sufficient asset size to permit such 
reimbursement to be made without causing the total annual expense ratio of 
each Portfolio to exceed the percentage limits mentioned above. Consequently, 
no reimbursement by a Portfolio will be made unless: (i) the Portfolio's 
assets exceed $100 million; (ii) the Portfolio's total annual expense ratio 
is less than the respective percentages stated above; and (iii) the payment 
of such reimbursement has been approved by the Trust's Board of Trustees on a 
quarterly basis. At December 31, 1997, under the Expense Limitation 
Agreement, the total amount reimbursable to the Manager, which includes 
waivers of investment management fees and reimbursements from the Manager, 
was $2,574,711. 

Note 7 Trustees Deferred Compensation Plan 

   A deferred compensation plan for the benefit of the unaffiliated Trustees 
has been adopted by the Trust. Under the deferred compensation plan, each 
Trustee may defer payment of all or part of the fees payable for such 
Trustee's services. Each Trustee may defer payment of such fees until their 
retirement as a Trustee or until the earlier attainment of a specified age. 
Fees deferred under the deferred compensation plan, together with accrued 
interest thereon, will be disbursed to a participating Trustee in monthly 
installments over a five to twenty year period elected by such Trustee. 

                                       64
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

SELECTED DATA FOR A PORTFOLIO SHARE OUTSTANDING THROUGHOUT THE PERIOD 

MERRILL LYNCH BASIC VALUE EQUITY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.06 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      1.64 
                                                                                         ---------- 
 Total from investment operations ......................................................      1.70 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.06) 
 Distributions from realized gains......................................................     (0.05) 
 Distributions in excess of realized gains .............................................     (0.01) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.12) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 11.58 
                                                                                         ========== 
Total return (b)........................................................................     16.99% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's).......................................................   $49,495 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.89% 
Ratio of net investment income to average net assets after waivers (a) .................      1.91% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      0.87% 
Portfolio turnover rate.................................................................        25% 
Average commission rate paid............................................................   $0.0566 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.03 
</TABLE>

MERRILL LYNCH WORLD STRATEGY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.08 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      0.39 
                                                                                         ---------- 
 Total from investment operations.......................................................      0.47 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income ..................................................     (0.05) 
 Dividends in excess of net investment income...........................................        -- 
 Distributions in excess of realized gains .............................................     (0.11) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.16) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 10.31 
                                                                                         ========== 
Total return (b)........................................................................      4.70% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's).......................................................   $18,210 
Ratio of expenses to average net assets after waivers (a)...............................      1.20% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      3.05% 
Ratio of net investment income to average net assets after waivers (a) .................      1.89% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      0.04% 
Portfolio turnover rate.................................................................        58% 
Average commission rate paid............................................................   $0.0299 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.08 
</TABLE>

                                       65
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

MFS EMERGING GROWTH COMPANIES PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      2.21 
                                                                                         ---------- 
 Total from investment operations.......................................................      2.23 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.02) 
 Dividends in excess of net investment income...........................................        -- 
 Distributions from realized gains .....................................................     (0.18) 
 Distributions in excess of realized gains .............................................     (0.11) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.31) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 11.92 
                                                                                         ========== 
Total return (b)........................................................................     22.42% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $99,317 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.82% 
Ratio of net investment income to average net assets after waivers (a) .................      0.61% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.36)% 
Portfolio turnover rate.................................................................       116% 
Average commission rate paid............................................................   $0.0422 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.04 
</TABLE>

MFS RESEARCH PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................  $  10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      1.58 
                                                                                         ---------- 
 Total from investment operations ......................................................      1.60 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.02) 
 Dividends in excess of net investment income...........................................        -- 
 Distributions from realized gains......................................................     (0.01) 
 Distributions in excess of realized gains .............................................     (0.09) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.12) 
                                                                                         ---------- 
Net asset value, end of period .........................................................  $  11.48 
                                                                                         ========== 
Total return (b)........................................................................     16.07% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................  $114,754 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.78% 
Ratio of net investment income to average net assets after waivers (a) .................      0.65% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.28)% 
Portfolio turnover rate.................................................................        51% 
Average commission rate paid............................................................  $ 0.0471 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................  $   0.03 
</TABLE>

                                       66
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

EQ/PUTNAM BALANCED PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.14 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      1.30 
                                                                                         ---------- 
 Total from investment operations ......................................................      1.44 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.13) 
 Dividends in excess of net investment income ..........................................     (0.01) 
 Distributions from realized gains......................................................     (0.09) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.23) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 11.21 
                                                                                         ========== 
Total return (b)........................................................................     14.38% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $25,854 
Ratio of expenses to average net assets after waivers (a)...............................      0.90% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      2.55% 
Ratio of net investment income to average net assets after waivers (a) .................      3.19% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      1.54% 
Portfolio turnover rate.................................................................       117% 
Average commission rate paid............................................................   $0.0346 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.07 
</TABLE>

EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................  $  10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.06 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      1.56 
                                                                                         ---------- 
 Total from investment operations ......................................................      1.62 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.06) 
 Dividends in excess of net investment income...........................................        -- 
 Distributions from realized gains......................................................     (0.01) 
 Distributions in excess of realized gains .............................................     (0.03) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.10) 
                                                                                         ---------- 
Net asset value, end of period .........................................................  $  11.52 
                                                                                         ========== 
Total return (b)........................................................................     16.23% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................  $150,260 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.75% 
Ratio of net investment income to average net assets after waivers (a) .................      1.67% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      0.77% 
Portfolio turnover rate.................................................................        61% 
Average commission rate paid............................................................  $ 0.0376 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................  $   0.03 
</TABLE>

                                       67
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.03 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      0.93 
                                                                                         ---------- 
 Total from investment operations ......................................................      0.96 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.02) 
 Distributions from realized gains......................................................     (0.01) 
 Distributions in excess of realized gains .............................................     (0.04) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.07) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 10.89 
                                                                                         ========== 
Total return (b)........................................................................      9.58% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $55,178 
Ratio of expenses to average net assets after waivers (a)...............................      1.20% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      2.53% 
Ratio of net investment income to average net assets after waivers (a) .................      0.74% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.59)% 
Portfolio turnover rate.................................................................        43% 
Average commission rate paid............................................................   $0.0153 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.05 
</TABLE>

EQ/PUTNAM INVESTORS GROWTH PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      2.45 
                                                                                         ---------- 
 Total from investment operations ......................................................      2.47 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.03) 
 Distributions from realized gains......................................................     (0.04) 
 Distributions in excess of realized gains .............................................     (0.07) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.14) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 12.33 
                                                                                         ========== 
Total return (b)........................................................................     24.70% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $39,695 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      2.13% 
Ratio of net investment income to average net assets after waivers (a) .................      0.58% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.70)% 
Portfolio turnover rate.................................................................        47% 
Average commission rate paid............................................................   $0.0338 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.05 
</TABLE>

                                       68
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

T. ROWE PRICE EQUITY INCOME PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.10 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      2.11 
                                                                                         ---------- 
 Total from investment operations ......................................................      2.21 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.09) 
 Distributions from realized gains......................................................     (0.04) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.13) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 12.08 
                                                                                         ========== 
Total return (b)........................................................................     22.11% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $99,947 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.74% 
Ratio of net investment income to average net assets after waivers (a) .................      2.49% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      1.60% 
Portfolio turnover rate.................................................................         9% 
Average commission rate paid............................................................   $0.0293 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.03 
</TABLE>

T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................     (0.17) 
                                                                                         ---------- 
 Total from investment operations ......................................................     (0.15) 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends in excess of net investment income...........................................        -- 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $  9.85 
                                                                                         ========== 
Total return (b)........................................................................     (1.49)% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $69,572 
Ratio of expenses to average net assets after waivers (a)...............................      1.20% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      2.56% 
Ratio of net investment income to average net assets after waivers (a) .................      0.45% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.91)% 
Portfolio turnover rate.................................................................        17% 
Average commission rate paid............................................................   $0.0034 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.05 
</TABLE>

                                       69
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>            
Net asset value, beginning of period....................................................  $  10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.01 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      1.90 
                                                                                         ---------- 
 Total from investment operations ......................................................      1.91 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.01) 
 Dividends in excess of net investment income...........................................        -- 
 Distributions in excess of realized gains .............................................     (0.05) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.06) 
                                                                                         ---------- 
Net asset value, end of period .........................................................  $  11.85 
                                                                                         ========== 
Total return (b)........................................................................     19.15% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................  $120,880 
Ratio of expenses to average net assets after waivers (a)...............................      1.00% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.70% 
Ratio of net investment income to average net assets after waivers (a) .................      0.26% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.44)% 
Portfolio turnover rate.................................................................        44% 
Average commission rate paid............................................................  $ 0.0545 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................  $   0.03 

For the period from August 20, 1997** to December 31, 1997 
</TABLE>

MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.04 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................     (2.06) 
                                                                                         ---------- 
 Total from investment operations ......................................................     (2.02) 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.02) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $  7.96 
                                                                                         ========== 
Total return (b)........................................................................    (20.16)% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $21,433 
Ratio of expenses to average net assets after waivers (a)...............................      1.75% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      2.61% 
Ratio of net investment income to average net assets after waivers (a) .................      1.96% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      1.10% 
Portfolio turnover rate.................................................................        25% 
Average commission rate paid............................................................   $0.0011 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.02 
</TABLE>

- ------------ 
**     Commencement of Operations 
(a)    Annualized 
(b)    Total return is not annualized. 




                                       70
<PAGE>
                      REPORT OF INDEPENDENT ACCOUNTANTS 

To the Board of Trustees 
and Shareholders of 
EQ Advisors Trust 

In our opinion, the accompanying statements of assets and liabilities, 
including the portfolios of investments, and the related statements of 
operations and of changes in net assets and the financial highlights present 
fairly, in all material respects, the financial position of each of the 
portfolios constituting EQ Advisors Trust (the "Fund") at December 31, 1997, 
and the results of each of their operations, the changes in each of their net 
assets and the financial highlights for each of the periods indicated, in 
conformity with generally accepted accounting principles. These financial 
statements and financial highlights (hereafter referred to as "financial 
statements") are the responsibility of the Fund's management; our 
responsibility is to express an opinion on these financial statements based 
on our audit. We conducted our audit of these financial statements in 
accordance with generally accepted auditing standards which require that we 
plan and perform the audit to obtain reasonable assurance about whether the 
financial statements are free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and disclosures 
in the financial statements, assessing the accounting principles used and 
significant estimates made by management, and evaluating the overall 
financial statement presentation. We believe that our audit, which included 
confirmation of securities at December 31, 1997 by correspondence with the 
custodian and brokers and the application of alternative auditing procedures 
where confirmations from brokers were not received, provides a reasonable 
basis for the opinion expressed above. 

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


February 23, 1998 

                                       71
<PAGE>
FEDERAL INCOME TAX INFORMATION (UNAUDITED): 

For the fiscal period ended December 31, 1997, the percentage of dividends 
paid that qualify for the 70% dividend received deduction for corporate 
shareholders for the Merrill Lynch Basic Value Equity Portfolio, the Merrill 
Lynch World Strategy Portfolio, the MFS Emerging Growth Companies Portfolio, 
the MFS Research Portfolio, the EQ/Putnam Balanced Portfolio, the EQ/Putnam 
Growth & Income Value Portfolio, the EQ/Putnam Investors Growth Portfolio, 
the T. Rowe Price Equity Income Portfolio, the Warburg Pincus Small Company 
Value Portfolio and the Morgan Stanley Emerging Markets Equity Portfolio were 
30.39%, 8.79%, 1.52%, 23.38%, 20.79%, 61.13%, 27.33%, 69.79%, 39.70%, and 
100.00%, respectively. 

Foreign taxes during the fiscal period ended December 31, 1997 for the 
EQ/Putnam International Equity Portfolio, T. Rowe Price International Stock 
Portfolio and the Morgan Stanley Emerging Markets Equity Portfolio amounting 
to $29,283, $42,243, and $2,617, respectively, are expected to be passed 
through to the shareholders as foreign tax credits for the year ending 
December 31, 1997. These amounts are 100% allowable as a foreign tax credit. 
In addition, for the fiscal year ended December 31, 1997, gross income 
derived from sources within foreign countries amounted to $221,578, $330,762 
and $64,634 for the EQ/Putnam International Equity Portfolio, T. Rowe Price 
International Stock Portfolio and the Morgan Stanley Emerging Markets Equity 
Portfolio. 

                                       72





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