<PAGE> PAGE 1
000 B000000 12/31/97
000 C000000 0001018128
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0.a
000 J000000 A
001 A000000 SOMERSET EXCHANGE FUND
001 B000000 811-7703
001 C000000 6092822800
002 A000000 P.O. BOX 9011
002 B000000 PRINCETON
002 C000000 NJ
002 D010000 08543
002 D020000 9011
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 N
007 B000000 0
007 C010100 1
007 C010200 2
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
007 C011100 11
007 C011200 12
007 C011300 13
007 C011400 14
007 C011500 15
007 C011600 16
007 C011700 17
007 C011800 18
007 C011900 19
007 C012000 20
008 A000001 MERRILL LYNCH ASSET MANAGEMENT, L.P.
008 B000001 A
008 C000001 801-11583
008 D010001 PRINCETON
008 D020001 NJ
008 D030001 08543
008 D040001 9011
010 A000001 MERRILL LYNCH ASSET MANAGEMENT, L.P.
<PAGE> PAGE 2
010 B000001 801-11583
010 C010001 PRINCETON
010 C020001 NJ
010 C030001 08543
010 C040001 9011
010 A000002 UNITED STATES TRUST COMPANY OF NEW YORK
010 C010002 NEW YORK
010 C020002 NY
010 C030002 10036
011 A000001 MERRILL LYNCH, PIERCE, FENNER & SMITH INC.
011 B000001 8-7221
011 C010001 NEW YORK
011 C020001 NY
011 C030001 10281
012 A000001 CHASE GLOBAL FUNDS SERVICES COMPANY
012 B000001 84-0000000
012 C010001 BOSTON
012 C020001 MA
012 C030001 02108
012 C040001 3913
013 A000001 DELOITTE & TOUCHE LLP
013 B010001 PRINCETON
013 B020001 NJ
013 B030001 08540
014 A000001 MERRILL LYNCH, PIERCE, FENNER & SMITH INC.
014 B000001 8-7221
015 A000001 THE CHASE MANHATTAN BANK, N.A.
015 B000001 C
015 C010001 NEW YORK
015 C020001 NY
015 C030001 10003
015 C040001 9598
015 E010001 X
018 000000 Y
019 A000000 Y
019 B000000 200
019 C000000 MERRILLLYN
020 C000001 0
020 C000002 0
020 C000003 0
020 C000004 0
020 C000005 0
020 C000006 0
020 C000007 0
020 C000008 0
020 C000009 0
020 C000010 0
021 000000 0
022 A000001 GENERAL MOTORS ACCEPTANCE CORP.
022 C000001 164009
022 D000001 0
<PAGE> PAGE 3
022 A000002 GENERAL ELECTRIC CAPITAL CORP.
022 C000002 61630
022 D000002 0
022 A000003 ASSOCIATES CORP. OF NORTH AMERICA
022 C000003 58660
022 D000003 0
022 A000004 FORD MOTOR CREDIT CO.
022 C000004 14152
022 D000004 0
022 A000005 LEHMAN BROTHERS INC.
022 B000005 13-2518466
022 C000005 2078
022 D000005 0
022 A000006 HSBC SECURITIES, INC.
022 B000006 13-2650272
022 C000006 588
022 D000006 0
022 A000007 MORGAN STANLEY & CO. INCORPORATED
022 B000007 13-2655998
022 C000007 337
022 D000007 0
022 C000008 0
022 D000008 0
022 C000009 0
022 D000009 0
022 C000010 0
022 D000010 0
023 C000000 301454
023 D000000 0
024 000000 N
026 A000000 N
026 B000000 Y
026 C000000 N
026 D000000 Y
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
027 000000 N
045 000000 Y
046 000000 N
047 000000 Y
048 000000 0.600
048 A010000 0
048 A020000 0.000
048 B010000 0
048 B020000 0.000
048 C010000 0
048 C020000 0.000
048 D010000 0
<PAGE> PAGE 4
048 D020000 0.000
048 E010000 0
048 E020000 0.000
048 F010000 0
048 F020000 0.000
048 G010000 0
048 G020000 0.000
048 H010000 0
048 H020000 0.000
048 I010000 0
048 I020000 0.000
048 J010000 0
048 J020000 0.000
048 K010000 0
048 K020000 0.000
049 000000 N
050 000000 N
051 000000 N
052 000000 N
053 A000000 N
054 A000000 Y
054 B000000 Y
054 C000000 Y
054 D000000 N
054 E000000 N
054 F000000 N
054 G000000 N
054 H000000 Y
054 I000000 N
054 J000000 Y
054 K000000 N
054 L000000 Y
054 M000000 Y
054 N000000 N
055 A000000 N
055 B000000 Y
056 000000 Y
057 000000 N
058 A000000 N
059 000000 Y
060 A000000 Y
060 B000000 Y
061 000000 0
062 A000000 N
062 B000000 0.0
062 C000000 0.0
062 D000000 0.0
062 E000000 0.0
062 F000000 0.0
062 G000000 0.0
062 H000000 0.0
<PAGE> PAGE 5
062 I000000 0.0
062 J000000 0.0
062 K000000 0.0
062 L000000 0.0
062 M000000 0.0
062 N000000 0.0
062 O000000 0.0
062 P000000 0.0
062 Q000000 0.0
062 R000000 0.0
066 A000000 Y
066 B000000 N
066 C000000 N
066 D000000 N
066 E000000 N
066 F000000 N
066 G000000 Y
067 000000 N
068 A000000 N
068 B000000 N
069 000000 N
070 A010000 Y
070 A020000 N
070 B010000 Y
070 B020000 N
070 C010000 Y
070 C020000 N
070 D010000 Y
070 D020000 N
070 E010000 Y
070 E020000 Y
070 F010000 Y
070 F020000 N
070 G010000 Y
070 G020000 N
070 H010000 Y
070 H020000 N
070 I010000 N
070 I020000 N
070 J010000 Y
070 J020000 Y
070 K010000 Y
070 K020000 N
070 L010000 Y
070 L020000 Y
070 M010000 Y
070 M020000 Y
070 N010000 Y
070 N020000 N
070 O010000 Y
070 O020000 Y
<PAGE> PAGE 6
070 P010000 Y
070 P020000 N
070 Q010000 N
070 Q020000 N
070 R010000 Y
070 R020000 N
071 A000000 0
071 B000000 140
071 C000000 118329
071 D000000 0
072 A000000 12
072 B000000 0
072 C000000 3321
072 D000000 0
072 E000000 67
072 F000000 554
072 G000000 185
072 H000000 0
072 I000000 0
072 J000000 0
072 K000000 0
072 L000000 0
072 M000000 10
072 N000000 0
072 O000000 0
072 P000000 1749
072 Q000000 0
072 R000000 28
072 S000000 28
072 T000000 0
072 U000000 61
072 V000000 0
072 W000000 282
072 X000000 2897
072 Y000000 0
072 Z000000 491
072AA000000 0
072BB000000 133
072CC010000 26763
072CC020000 0
072DD010000 0
072DD020000 0
072EE000000 0
073 A010000 0.0000
073 A020000 0.0000
073 B000000 0.0000
073 C000000 0.0000
074 A000000 0
074 B000000 0
074 C000000 409
074 D000000 0
<PAGE> PAGE 7
074 E000000 26191
074 F000000 106178
074 G000000 0
074 H000000 0
074 I000000 0
074 J000000 0
074 K000000 0
074 L000000 656
074 M000000 239
074 N000000 133673
074 O000000 0
074 P000000 210
074 Q000000 26000
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 1168
074 S000000 0
074 T000000 106295
074 U010000 154
074 U020000 0
074 V010000 692.47
074 V020000 0.00
074 W000000 0.0000
074 X000000 0
074 Y000000 0
075 A000000 0
075 B000000 87045
076 000000 692.47
077 A000000 Y
077 B000000 Y
078 000000 N
080 A000000 ICI MUTUAL INSURANCE CO.
080 C000000 525
081 A000000 Y
081 B000000 118
082 A000000 N
082 B000000 0
083 A000000 N
083 B000000 0
084 A000000 N
084 B000000 0
085 A000000 Y
085 B000000 N
086 A010000 0
086 A020000 0
086 B010000 0
086 B020000 0
086 C010000 0
086 C020000 0
086 D010000 0
<PAGE> PAGE 8
086 D020000 0
086 E010000 0
086 E020000 0
086 F010000 0
086 F020000 0
087 A010000 COMMON STOCK
088 A000000 N
088 B000000 N
088 C000000 N
088 D000000 N
SIGNATURE GERARD M. RICHARD
TITLE TREASURER
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0001018128
<NAME> SOMERSET EXCHANGE FUND
<S> <C>
<PERIOD-TYPE> 12-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> DEC-31-1997
<INVESTMENTS-AT-COST> 103184769
<INVESTMENTS-AT-VALUE> 132778377
<RECEIVABLES> 656044
<ASSETS-OTHER> 238913
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 133673334
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 26000000
<OTHER-ITEMS-LIABILITIES> 1377646
<TOTAL-LIABILITIES> 27377646
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 76710423
<SHARES-COMMON-STOCK> 153503
<SHARES-COMMON-PRIOR> 153701
<ACCUMULATED-NII-CURRENT> 799216
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> (133399)
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 28919448
<NET-ASSETS> 106295688
<DIVIDEND-INCOME> 3321017
<INTEREST-INCOME> 0
<OTHER-INCOME> 66542
<EXPENSES-NET> (2896745)
<NET-INVESTMENT-INCOME> 490814
<REALIZED-GAINS-CURRENT> (133399)
<APPREC-INCREASE-CURRENT> 26673175
<NET-CHANGE-FROM-OPS> 27120590
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 0
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 0
<NUMBER-OF-SHARES-REDEEMED> (198)
<SHARES-REINVESTED> 0
<NET-CHANGE-IN-ASSETS> 26980590
<ACCUMULATED-NII-PRIOR> 308402
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 553861
<INTEREST-EXPENSE> 1748784
<GROSS-EXPENSE> 2896745
<AVERAGE-NET-ASSETS> 87044640
<PER-SHARE-NAV-BEGIN> 516.04
<PER-SHARE-NII> 3.18
<PER-SHARE-GAIN-APPREC> 173.25
<PER-SHARE-DIVIDEND> 0
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 692.47
<EXPENSE-RATIO> 3.13
<AVG-DEBT-OUTSTANDING> 27047000
<AVG-DEBT-PER-SHARE> 176.02
</TABLE>
