EQ ADVISORS TRUST
N-30D, 1997-08-25
Previous: CASCO INTERNATIONAL INC, 8-A12G, 1997-08-25
Next: AMERIPATH INC, S-1, 1997-08-25



<PAGE>

EQ ADVISORS TRUST 
STATEMENTS OF ASSETS AND LIABILITIES 
June 30, 1997 (Unaudited) 

<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>
ASSETS: 
Investments at value (Note 1) ..............   $6,281,672      $6,353,438      $14,529,818    $19,900,339   $7,194,485 
Cash .......................................        2,174             980               --        559,952           -- 
Foreign cash ...............................           --              --               --             --           -- 
Receivable for securities sold .............      646,000          46,608        2,242,315        226,962       74,784 
Unrealized appreciation of forward currency 
 contracts (Note 1).........................           --          13,908               --             --           -- 
Receivable for fund shares sold ............      272,873          60,218          662,235        924,623      231,738 
Receivable from investment manager .........       36,852          69,420           61,546         59,893       56,273 
Dividends and interest receivable ..........        3,374          47,264            2,885          9,856       38,084 
Deferred organizational costs (Note 1) .....       27,789          27,789           27,789         27,789       27,789 
                                            --------------- --------------- --------------- ------------- ------------ 
  Total assets .............................    7,270,734       6,619,625       17,526,588     21,709,414    7,623,153 
                                            --------------- --------------- --------------- ------------- ------------ 
LIABILITIES: 
Options written at value (Premiums received: 
 Merrill Lynch Basic Value Equity 
 Portfolio--$8,392, EQ/Putnam Balanced 
 Portfolio--$276)(Note 1) ..................        5,250              --               --             --          783 
Payable to custodian .......................        2,378          17,976            2,378          2,378        2,378 
Payable for securities purchased ...........    1,141,494          19,880          855,355      4,908,078      451,997 
Unrealized depreciation of forward currency 
 contracts (Note 1) ........................           --              --            3,607             18        1,088 
Distribution fees payable ..................        1,560           2,298            3,820          3,487        2,331 
Trustees' fees payable .....................        1,874           3,078            3,502          3,370        3,051 
Payable for fund shares redeemed ...........           16           3,997            2,863             --           -- 
Overdraft payable ..........................           --              --        1,162,348             --       26,173 
Other expenses .............................       64,132          84,888           92,623         90,304       84,696 
                                            --------------- --------------- --------------- ------------- ------------ 
  Total liabilities ........................    1,216,704         132,117        2,126,496      5,007,635      572,497 
                                            --------------- --------------- --------------- ------------- ------------ 
NET ASSETS .................................   $6,054,030      $6,487,508      $15,400,092    $16,701,779   $7,050,656 
                                            =============== =============== =============== ============= ============ 
Investments at cost (including Repurchase 
 Agreements for the EQ/Putnam Balanced, 
 EQ/Putnam Growth & Income Value and 
 EQ/Putnam International Equity Portfolios, 
 of $962,000, $3,508,000 and $1,515,000, 
 respectively...............................   $5,993,261      $5,913,370      $14,310,741    $19,360,394   $6,913,938 
                                            =============== =============== =============== ============= ============ 
Foreign cash at cost........................           --              --               --             --           -- 
                                            =============== =============== =============== ============= ============ 
COMPONENTS OF NET ASSETS (NOTE 1): 
 Paid in capital ...........................   $5,748,579      $6,010,058      $14,577,029    $16,083,161   $6,721,765 
 Accumulated undistributed net investment 
  income ...................................       13,301          25,713            9,096         18,999       35,063 
 Accumulated net realized gain (loss) ......          597          (1,731)         596,062         59,778       14,889 
 Unrealized appreciation on investments and 
  foreign currency denominated assets and 
  liabilities ..............................      291,553         453,468          217,905        539,841      278,939 
                                            --------------- --------------- --------------- ------------- ------------ 
NET ASSETS .................................   $6,054,030      $6,487,508      $15,400,092    $16,701,779   $7,050,656 
                                            =============== =============== =============== ============= ============ 
CLASS IB SHARES: 
Net Assets .................................   $6,054,030      $6,487,508      $15,400,092    $16,701,779   $7,050,656 
                                            =============== =============== =============== ============= ============ 
Shares outstanding (Unlimited amount 
 authorized: no par value) .................      551,615         593,849        1,371,436      1,517,280      662,439 
                                            =============== =============== =============== ============= ============ 
Net asset value, offering and redemption 
 price per share (Note 1) ..................   $    10.98      $    10.92      $     11.23    $     11.01   $    10.64 
                                            =============== =============== =============== ============= ============ 
</TABLE>

See Notes to Financial Statements. 

                                1           
<PAGE>
<TABLE>
<CAPTION>
    EQ/PUTNAM       EQ/PUTNAM     EQ/PUTNAM                    T. ROWE PRICE 
GROWTH & INCOME   INTERNATIONAL   INVESTORS    T. ROWE PRICE   INTERNATIONAL  WARBURG PINCUS 
      VALUE          EQUITY         GROWTH     EQUITY INCOME       STOCK       SMALL COMPANY 
    PORTFOLIO       PORTFOLIO     PORTFOLIO      PORTFOLIO       PORTFOLIO    VALUE PORTFOLIO 
- --------------- --------------- ------------ --------------- --------------- --------------- 
<S>             <C>             <C>          <C>             <C>             <C>
  $19,789,367      $11,689,747    $8,339,591    $17,241,386     $17,086,313     $21,885,060 
       61,210           55,195           593         31,159       3,914,184          44,250 
           --            9,520            --             --          49,628              -- 
      113,208           85,031         7,327      1,143,000          20,277              -- 

           --               --            --             --              --              -- 
    1,149,608          740,304       645,883        812,801         792,151       1,339,286 
       40,209           70,421        58,313         37,803         122,024          19,615 
       19,310           23,415         4,761         16,779          26,479           4,377 
       27,789           27,789        27,789         27,789          27,789          27,789 
- --------------- --------------- ------------ --------------- --------------- --------------- 
   21,200,701       12,701,422     9,084,257     19,310,717      22,038,845      23,320,377 
- --------------- --------------- ------------ --------------- --------------- --------------- 

           --               --            --             --              --              -- 
        2,378           17,976         2,378          2,378          17,976           2,378 
    2,402,389          488,133        51,987      3,346,280       1,409,961       7,188,524 

           --              703            --          1,096           1,988              -- 
        3,046            3,042         2,639          2,594           5,522           1,906 
        2,246            3,265         3,176          2,058           6,528           1,042 
          168               --            --             24         250,945          47,623 
           --               --            --             --              --              -- 
       70,687           88,528        86,880         67,381         146,293          49,701 
- --------------- --------------- ------------ --------------- --------------- --------------- 
    2,480,914          601,647       147,060      3,421,811       1,839,213       7,291,174 
- --------------- --------------- ------------ --------------- --------------- --------------- 
  $18,719,787      $12,099,775    $8,937,197    $15,888,906     $20,199,632     $16,029,203 
=============== =============== ============ =============== =============== =============== 

  $19,427,873      $11,221,921    $7,770,636    $16,942,352     $16,237,597     $21,489,287 
=============== =============== ============ =============== =============== =============== 
           --      $     9,834            --             --     $    49,782              -- 
=============== =============== ============ =============== =============== =============== 

  $18,288,907      $11,541,589    $8,321,732    $15,534,618     $19,358,299     $15,586,449 
       33,045           44,973        10,611         33,245          28,391          15,547 
       36,341           46,452        35,899         22,948         (36,068)         31,434 

      361,494          466,761       568,955        298,095         849,010     $   395,773 
- --------------- --------------- ------------ --------------- --------------- --------------- 
  $18,719,787      $12,099,775    $8,937,197    $15,888,906     $20,199,632     $16,029,203 
=============== =============== ============ =============== =============== =============== 

  $18,719,787      $12,099,775    $8,937,197    $15,888,906     $20,199,632     $16,029,203 
=============== =============== ============ =============== =============== =============== 

    1,719,050        1,112,917       806,158      1,461,799       1,880,800       1,427,880 
=============== =============== ============ =============== =============== =============== 

  $     10.89      $     10.87    $    11.09    $     10.87     $     10.74     $     11.23 
=============== =============== ============ =============== =============== =============== 
</TABLE>

                                2           
<PAGE>
EQ ADVISORS TRUST 
STATEMENTS OF OPERATIONS 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 

<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................................    $  8,340        $ 19,290        $  3,692      $ 12,912    $ 16,797 
  Interest.................................      10,264          17,456          18,392        17,945      26,658 
                                           --------------- --------------- --------------- ----------- ----------- 
   Total income............................      18,604          36,746          22,084        30,857      43,455 
                                           --------------- --------------- --------------- ----------- ----------- 
 Expenses (Notes 1, 2, 3, 4 and 5): 
  Investment management fee ...............       3,431           6,435           8,404         7,672       5,128 
  Administrative fees......................       7,050           7,226           7,352         7,308       7,223 
  Custody fees.............................       2,378          17,976           2,378         2,378       2,378 
  Distribution fees--Class IB..............       1,560           2,298           3,820         3,487       2,331 
  Printing and mailing expenses ...........      20,104          33,018          37,569        36,152      32,723 
  Professional fees .......................       6,326          10,391          11,822        11,376      10,297 
  Trustees' fees...........................       1,874           3,078           3,502         3,370       3,051 
  Amortization of organizational expense ..         961             961             961           961         961 
  Miscellaneous............................       6,336          10,115          11,866        11,410      10,308 
                                           --------------- --------------- --------------- ----------- ----------- 
   Gross expenses..........................      50,020          91,498          87,674        84,114      74,400 
                                           --------------- --------------- --------------- ----------- ----------- 
 Waivers and reimbursements: (Note 6)  .... 
  Waiver of administrative fees............      (4,434)         (4,610)         (4,736)       (4,691)     (4,607) 
  Waiver of investment management fee .....      (3,431)         (6,435)         (8,404)       (7,672)     (5,128) 
  Reimbursement from investment manager  ..     (36,852)        (69,420)        (61,546)      (59,893)    (56,273) 
                                           --------------- --------------- --------------- ----------- ----------- 
   Total waivers and reimbursements  ......     (44,717)        (80,465)        (74,686)      (72,256)    (66,008) 
                                           --------------- --------------- --------------- ----------- ----------- 
  Net expenses.............................       5,303          11,033          12,988        11,858       8,392 
                                           --------------- --------------- --------------- ----------- ----------- 
NET INVESTMENT INCOME .....................      13,301          25,713           9,096        18,999      35,063 
                                           --------------- --------------- --------------- ----------- ----------- 
REALIZED AND UNREALIZED GAIN 
 (LOSS)(NOTE 1): 
 Realized Gain (Loss): 
  On securities ...........................         597          29,393         596,856        59,882      14,949 
  On short sales...........................          --              --              --            --          97 
  On foreign currency transactions  .......          --         (31,124)           (794)         (104)       (157) 
                                           --------------- --------------- --------------- ----------- ----------- 
 Realized gain (loss)--net ................         597          (1,731)        596,062        59,778      14,889 
                                           --------------- --------------- --------------- ----------- ----------- 
 Change in Unrealized 
  Appreciation/Depreciation: 
  On securities............................     288,411         440,068         219,077       539,945     280,547 
  On options written.......................       3,142              --              --            --        (507) 
  On foreign currency translations  .......          --          13,400          (1,172)         (104)     (1,101) 
                                           --------------- --------------- --------------- ----------- ----------- 
 Unrealized 
  appreciation/depreciation--net...........     291,553         453,468         217,905       539,841     278,939 
                                           --------------- --------------- --------------- ----------- ----------- 
REALIZED AND UNREALIZED GAIN (LOSS)--NET ..     292,150         451,737         813,967       599,619     293,828 
                                           --------------- --------------- --------------- ----------- ----------- 
NET INCREASE IN NET ASSETS FROM 
 OPERATIONS................................    $305,451        $477,450        $823,063      $618,618    $328,891 
                                           =============== =============== =============== =========== =========== 
</TABLE>

- ------------ 
 *     Net of foreign taxes withheld on dividends of $2,100, $77, $369, $23, 
       $6,717, $51 and $7,790 for the Merrill Lynch World Strategy, MFS 
       Emerging Growth Companies, MFS Research, EQ/Putnam Balanced, EQ/Putnam 
       International Equity, T. Rowe Price Equity Income and T. Rowe Price 
       International Stock Portfolios, respectively and on interest of $79 and 
       $14 for the Merrill Lynch World Strategy, and EQ/Putnam Balanced 
       Portfolios, respectively. 
**     Commencement of Operations 

See Notes to Financial Statements. 

                                3           
<PAGE>
<TABLE>
<CAPTION>
   EQ/PUTNAM       EQ/PUTNAM     EQ/PUTNAM                   T. ROWE PRICE  WARBURG PINCUS 
    GROWTH &     INTERNATIONAL   INVESTORS   T. ROWE PRICE   INTERNATIONAL  SMALL COMPANY 
 INCOME VALUE       EQUITY        GROWTH     EQUITY INCOME       STOCK          VALUE 
   PORTFOLIO       PORTFOLIO     PORTFOLIO     PORTFOLIO       PORTFOLIO      PORTFOLIO 
- -------------- --------------- ----------- --------------- --------------- -------------- 
<S>            <C>             <C>         <C>             <C>             <C>
    $ 27,846       $ 40,864      $ 10,780      $ 27,884        $  46,113       $  6,297 
      15,556         18,710         8,803        14,180            8,874         16,872 
- -------------- --------------- ----------- --------------- --------------- -------------- 
      43,402         59,574        19,583        42,064           54,987         23,169 
- -------------- --------------- ----------- --------------- --------------- -------------- 

       6,702          8,517         5,805         5,706           16,566          4,955 
       7,150          7,281         7,254         7,102            7,766          6,951 
       2,378         17,976         2,378         2,378           17,976          2,378 
       3,046          3,042         2,639         2,594            5,522          1,906 
      24,094         35,025        34,067        22,082           70,024         11,186 
       7,581         11,022        10,720         6,949           22,036          3,520 
       2,246          3,265         3,176         2,058            6,527          1,042 
         961            961           961           961              961            961 
       7,644         11,115        10,727         6,984           22,957          3,628 
- -------------- --------------- ----------- --------------- --------------- -------------- 
      61,802         98,204        77,727        56,814          170,335         36,527 
- -------------- --------------- ----------- --------------- --------------- -------------- 

      (4,534)        (4,665)       (4,637)       (4,486)          (5,149)        (4,335) 
      (6,702)        (8,517)       (5,805)       (5,706)         (16,566)        (4,955) 
     (40,209)       (70,421)      (58,313)      (37,803)        (122,024)       (19,615) 
- -------------- --------------- ----------- --------------- --------------- -------------- 
     (51,445)       (83,603)      (68,755)      (47,995)        (143,739)       (28,905) 
- -------------- --------------- ----------- --------------- --------------- -------------- 
      10,357         14,601         8,972         8,819           26,596          7,622 
- -------------- --------------- ----------- --------------- --------------- -------------- 
      33,045         44,973        10,611        33,245           28,391         15,547 
- -------------- --------------- ----------- --------------- --------------- -------------- 

      36,341         52,042        35,899        25,160           18,205         31,434 
          --             --            --            --               --             -- 
          --         (5,590)           --        (2,212)         (54,273)            -- 
- -------------- --------------- ----------- --------------- --------------- -------------- 
      36,341         46,452        35,899        22,948          (36,068)        31,434 
- -------------- --------------- ----------- --------------- --------------- -------------- 

     361,494        467,826       568,955       299,034          848,716        395,773 
          --             --            --            --               --             -- 
          --         (1,065)           --          (939)             294             -- 
- -------------- --------------- ----------- --------------- --------------- -------------- 
     361,494        466,761       568,955       298,095          849,010        395,773 
- -------------- --------------- ----------- --------------- --------------- -------------- 
     397,835        513,213       604,854       321,043          812,942        427,207 
- -------------- --------------- ----------- --------------- --------------- -------------- 
    $430,880       $558,186      $615,465      $354,288        $ 841,333       $442,754 
============== =============== =========== =============== =============== ============== 
</TABLE>

                                4           
<PAGE>
EQ ADVISORS TRUST 
STATEMENTS OF CHANGES IN NET ASSETS 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 

<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>
INCREASE (DECREASE) IN NET ASSETS FROM 
 OPERATIONS: 
 Net investment income .....................   $   13,301      $   25,713     $      9,096    $    18,999   $   35,063 
 Realized gain (loss)--net .................          597          (1,731)         596,062         59,778       14,889 
 Change in unrealized 
  appreciation/depreciation of investments 
  and foreign currency denominated assets 
  and liabilities ..........................      291,553         453,468          217,905        539,841      278,939 
                                            --------------- --------------- --------------- ------------- ------------ 
 Net increase in net assets from operations       305,451         477,450          823,063        618,618      328,891 
                                            --------------- --------------- --------------- ------------- ------------ 
CAPITAL SHARE TRANSACTIONS (NOTE 1): 
 Class IB: 
  Shares sold ..............................    5,798,823       6,711,950       31,064,300     16,315,348    6,883,960 
  Shares redeemed ..........................      (50,244)       (701,892)     (16,487,271)      (232,187)    (162,195) 
                                            --------------- --------------- --------------- ------------- ------------ 
NET INCREASE IN NET ASSETS DERIVED FROM 
 CAPITAL SHARE TRANSACTIONS ................    5,748,579       6,010,058       14,577,029     16,083,161    6,721,765 
                                            --------------- --------------- --------------- ------------- ------------ 
NET ASSETS, END OF PERIOD*..................   $6,054,030      $6,487,508     $ 15,400,092    $16,701,779   $7,050,656 
                                            =============== =============== =============== ============= ============ 
SHARE TRANSACTIONS: 
 Class IB: 
  Shares sold ..............................      556,195         658,852        2,858,744      1,538,261      677,637 
  Shares redeemed...........................       (4,580)        (65,003)      (1,487,308)       (20,981)     (15,198) 
                                            --------------- --------------- --------------- ------------- ------------ 
 Net increase ..............................      551,615         593,849        1,371,436      1,517,280      662,439 
                                            --------------- --------------- --------------- ------------- ------------ 
</TABLE>

- ------------ 
*      Including accumulated undistributed net investment income of $13,301, 
       $25,713, $9,096, $18,999, $35,063, $33,045, $44,973, $10,611, $33,245, 
       $28,391 and $15,547 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 and Warburg Pincus Small 
       Company Value Portfolios, respectively (as of June 30, 1997). 
**     Commencement of Operations 

See Notes to Financial Statements. 

                                5           
<PAGE>
<TABLE>
<CAPTION>
    EQ/PUTNAM       EQ/PUTNAM     EQ/PUTNAM                    T. ROWE PRICE  WARBURG PINCUS 
GROWTH & INCOME   INTERNATIONAL   INVESTORS    T. ROWE PRICE   INTERNATIONAL  SMALL COMPANY 
      VALUE          EQUITY         GROWTH     EQUITY INCOME       STOCK          VALUE 
    PORTFOLIO       PORTFOLIO     PORTFOLIO      PORTFOLIO       PORTFOLIO      PORTFOLIO 
- --------------- --------------- ------------ --------------- --------------- -------------- 
<S>             <C>             <C>          <C>             <C>             <C>
  $    33,045      $    44,973    $   10,611    $    33,245     $    28,391    $    15,547 
       36,341           46,452        35,899         22,948         (36,068)        31,434 

      361,494          466,761       568,955        298,095         849,010        395,773 
- --------------- --------------- ------------ --------------- --------------- -------------- 
      430,880          558,186       615,465        354,288         841,333        442,754 
- --------------- --------------- ------------ --------------- --------------- -------------- 

   18,492,016       11,580,998     8,370,387     16,001,154      21,062,325     17,826,870 
     (203,109)         (39,409)      (48,655)      (466,536)     (1,704,026)    (2,240,421) 
- --------------- --------------- ------------ --------------- --------------- -------------- 

   18,288,907       11,541,589     8,321,732     15,534,618      19,358,299     15,586,449 
- --------------- --------------- ------------ --------------- --------------- -------------- 
  $18,719,787      $12,099,775    $8,937,197    $15,888,906     $20,199,632    $16,029,203 
=============== =============== ============ =============== =============== ============== 

    1,737,623        1,116,570       810,537      1,504,711       2,040,374      1,631,196 
      (18,573)          (3,653)       (4,379)       (42,912)       (159,574)      (203,316) 
- --------------- --------------- ------------ --------------- --------------- -------------- 
    1,719,050        1,112,917       806,158      1,461,799       1,880,800      1,427,880 
- --------------- --------------- ------------ --------------- --------------- -------------- 

</TABLE>

                                6           
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH BASIC VALUE EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                    NUMBER        VALUE 
                                   OF SHARES     (NOTE 1) 
- -------------------------------- ----------- -------------- 
<S>                              <C>         <C>
COMMON STOCKS: 
BASIC MATERIALS (11.0%) 
CHEMICALS (3.6%) 
Eastman Chemical Co. ............      700      $  44,450 
Great Lakes Chemical Corp.  .....    2,000        104,750 
Millennium Chemicals, Inc.  .....    3,000         68,250 
                                             -------------- 
                                                  217,450 
                                             -------------- 
METALS & MINING (3.1%) 
Asarco, Inc. ....................    4,000        122,500 
Phelps Dodge Corp. ..............      750         63,891 
                                             -------------- 
                                                  186,391 
                                             -------------- 
PAPER (1.6%) 
International Paper Co. .........    2,000         97,125 
                                             -------------- 
STEEL (2.7%) 
USX--U.S. Steel Group, Inc.  ....    2,900        101,681 
WHX Corp.* ......................    8,100         61,762 
                                             -------------- 
                                                  163,443 
                                             -------------- 
  TOTAL BASIC MATERIALS..........                 664,409 
                                             -------------- 
BUSINESS SERVICES (1.7%) 
PRINTING, PUBLISHING, 
 BROADCASTING (1.7%) 
Dow Jones & Co., Inc. ...........    2,500        100,469 
                                             -------------- 
CAPITAL GOODS (3.1%) 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.0%) 
Louisiana-Pacific Corp. .........    3,000         63,375 
                                             -------------- 
ELECTRICAL EQUIPMENT (0.8%) 
Black & Decker Corp. ............    1,200         44,625 
                                             -------------- 
MACHINERY (1.3%) 
ITT Industries, Inc. ............    3,000         77,250 
                                             -------------- 
 TOTAL CAPITAL GOODS.............                 185,250 
                                             -------------- 
CONSUMER CYCLICALS (10.8%) 
AIRLINES (0.5%) 
Mesa Air Group, Inc.* ...........    5,200         27,950 
                                             -------------- 
AUTOS & TRUCKS (2.4%) 
Ford Motor Co. ..................    2,100         79,275 
General Motors Corp. ............    1,200         66,825 
                                             -------------- 
                                                  146,100 
                                             -------------- 
LEISURE RELATED (0.9%) 
Harrah's Entertainment, Inc.*  ..    3,000         54,000 
                                             -------------- 
PHOTO & OPTICAL (1.3%) 
Eastman Kodak Co. ...............    1,000         76,750 
                                             -------------- 
RETAIL--GENERAL (5.7%) 
Charming Shoppes, Inc.* .........   13,000         67,844 
Dillards, Inc., Class A .........    1,800         62,325 
K-Mart Corp.* ...................    6,000         73,500 
Toys-R-Us, Inc.* ................    2,000         70,000 
Woolworth Corp.* ................    3,100         74,400 
                                             -------------- 
                                                  348,069 
                                             -------------- 
 TOTAL CONSUMER CYCLICALS  ......                 652,869 
                                             -------------- 
CONSUMER NON-CYCLICALS (5.4%) 
BEVERAGES (1.3%) 
Seagram Co., Ltd. ...............    2,000         80,500 
                                             -------------- 

DRUGS (4.1%) 
Bristol-Myers Squibb Co. ........      700      $  56,700 
Pharmaceutical Product 
 Development, Inc.* .............    4,000         88,000 
Pharmacia & Upjohn, Inc. ........    3,000        104,250 
                                             -------------- 
                                                  248,950 
                                             -------------- 
 TOTAL CONSUMER NON-CYCLICALS ...                 329,450 
                                             -------------- 
CREDIT SENSITIVE (8.1%) 
BANKS (4.4%) 
Bankers Trust New York Corp.  ...      750         65,250 
Hibernia Corp., Class A .........    6,600         91,988 
Wells Fargo & Co. ...............      400        107,800 
                                             -------------- 
                                                  265,038 
                                             -------------- 
INSURANCE (2.5%) 
Humana, Inc.* ...................    3,200         74,000 
TIG Holdings, Inc. ..............    2,600         81,250 
                                             -------------- 
                                                  155,250 
                                             -------------- 
UTILITY--TELEPHONE (1.2%) 
AT&T Corp. ......................    2,000         70,125 
                                             -------------- 
 TOTAL CREDIT SENSITIVE .........                 490,413 
                                             -------------- 
ENERGY (5.0%) 
OIL--DOMESTIC (2.6%) 
American Exploration Co.*  ......    3,000         43,875 
Occidental Petroleum Corp.  .....    4,500        112,781 

                                             -------------- 
                                                  156,656 
                                             -------------- 
OIL--INTERNATIONAL (1.3%) 
YPF S.A. (ADR) ..................    2,700         83,025 
                                             -------------- 
OIL--SUPPLIES & CONSTRUCTION (1.1%) 
Dresser Industries, Inc. ........    1,800         67,050 
                                             -------------- 
 TOTAL ENERGY ...................                 306,731 
                                             -------------- 
TECHNOLOGY (13.0%) 
ELECTRONICS (9.6%) 
3Com Corp.* (a) .................    1,500         67,500 
Apple Computer, Inc.* ...........    4,000         57,000 
Digital Equipment Corp.* ........    2,500         88,594 
Exabyte Corp.* ..................    6,000         76,875 
Integrated Device Technology, 
 Inc.* ..........................    6,000         63,000 
Mentor Graphics Corp.* ..........    6,000         55,500 
Novell, Inc.* ...................    8,000         55,500 
Tandem Computer, Inc.* ..........    5,800        117,450 
                                             -------------- 
                                                  581,419 
                                             -------------- 
OFFICE EQUIPMENT (1.6%) 
International Business Machines 
 Corp. ..........................    1,100         99,206 
                                             -------------- 
OFFICE EQUIPMENT SERVICES (0.8%) 
Scitex Corp., Ltd. ..............    5,300         46,706 
                                             -------------- 
TELECOMMUNICATIONS (1.0%) 
U.S. West Media Group* ..........    3,000         60,750 
                                             -------------- 
 TOTAL TECHNOLOGY................                 788,081 
                                             -------------- 
TOTAL COMMON STOCKS (58.1%) 
 (Cost $3,229,261) ..............               3,517,672 
                                             -------------- 
</TABLE>



                                7           
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH BASIC VALUE EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                  PRINCIPAL     VALUE 
                                   AMOUNT     (NOTE 1) 
- ------------------------------- ----------- ----------- 
<S>                             <C>         <C>
SHORT-TERM DEBT SECURITIES: 
COMMERCIAL PAPER (7.3%) 
General Electric Capital Corp. 
 6.15%, 7/1/97 ................. $  250,000  $  250,000 
General Motors Acceptance Corp. 
 6.25%, 7/1/97 .................    190,000     190,000 
                                            ----------- 
 TOTAL COMMERCIAL PAPER ........                440,000 
                                            ----------- 
U.S. GOVERNMENT AGENCIES 
 (38.4%) 
Federal Home Loan Bank 
 (Discount Note), 7/1/97 .......  1,300,000   1,300,000 
Federal Home Loan Mortgage 
 Corp. (Discount Note), 7/1/97    1,024,000   1,024,000 
                                            ----------- 
 TOTAL U.S. GOVERNMENT AGENCIES               2,324,000 
                                            ----------- 
TOTAL SHORT-TERM DEBT SECURITIES (45.7%) 
 (Amortized Cost $2,764,000)  ..              2,764,000 
                                            ----------- 
TOTAL INVESTMENTS (103.8%) 
 (Cost/Amortized Cost 
 $5,993,261) ...................              6,281,672 
                                            ----------- 
</TABLE>

<TABLE>
<CAPTION>
                               NUMBER OF      VALUE 
                             CONTRACTS (B)   (NOTE 1) 
- --------------------------- ------------- ------------ 
<S>                         <C>           <C>
CALL OPTIONS WRITTEN*(c): 
3Com Corp.: (-0.1%) 
 October @ 50.00 
 (Premiums Received $8,392)       15        $   (5,250) 
                                          ------------ 
OTHER ASSETS 
 LESS LIABILITIES (-3.7%)  .                  (222,392) 
                                          ------------ 
NET ASSETS (100%) ..........                $6,054,030 
                                          ============ 

</TABLE>

- ------------ 
*      Non-income producing 
(a)    Partially held 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 Depositary Receipt 

                                8           
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH BASIC VALUE EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
Transactions in options written for the period from May 1, 1997 to June 30, 
1997 are summarized as follows: (Note 1) 

<TABLE>
<CAPTION>
                                      NUMBER OF    PREMIUMS 
                                    CONTRACTS (B)  RECEIVED 
                                   ------------- ---------- 
<S>                                <C>           <C>
Options outstanding--May 1, 1997 ..      --             -- 
Options written ...................      15         $8,392 
                                   ------------- ---------- 
Options outstanding--June 30, 1997       15         $8,392 
                                   ============= ========== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $3,486,150 
U.S. Government securities......................          -- 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities       257,485 
U.S. Government securities .....................          -- 
</TABLE>

As of June 30, 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 .$  336,861 
Aggregate gross unrealized depreciation      (48,450) 
                                         ----------- 
Net unrealized appreciation.............. $  288,411 
                                         =========== 
Federal income tax cost of investments .. $5,993,261 
                                         =========== 
</TABLE>

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

                      See Notes to Financial Statements. 

                                9           
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 


<TABLE>
<CAPTION>
                                     NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- -------------------------------- ------------- -------------- 
<S>                              <C>           <C>
COMMON STOCKS: 
AFRICA (2.3%) 
SOUTH AFRICA (2.3%) 
De Beers Consolidated Mines 
 (ADR) ..........................     1,700       $  62,794 
Sasol Ltd. ......................     6,700          87,866 
                                               -------------- 
 TOTAL AFRICA ...................                   150,660 
                                               -------------- 
AUSTRALIA & NEW ZEALAND (1.2%) 
AUSTRALIA (1.2%) 
Broken Hill Property Ltd.  ......     5,400          79,459 
                                               -------------- 
CANADA (4.2%) 
Canadian Pacific Ltd. ...........     2,400          68,250 
Imax Corp.* .....................     2,600          64,350 
Magna International, Inc., 
 Class A ........................     1,100          66,206 
Potash Corp. of Saskatchewan  ...     1,000          75,062 
                                               -------------- 
 TOTAL CANADA....................                   273,868 
                                               -------------- 
JAPAN (11.4%) 
Autobacs Seven Co., Ltd.*  ......     1,000          79,256 
Bridgestone Corp. ...............     3,000          69,655 
Matsushita Electric Industrial 
 Co., Ltd. ......................     4,000          80,653 
Matsushita Electric Works Ltd.  .     3,000          34,042 
Mitsubishi Electric Corp.  ......    14,000          78,331 
Mitsubishi Heavy Industries 
 Ltd.............................    11,000          84,398 
Mitsui-Soko* ....................    10,000          69,742 
Sony Corp. ......................     1,000          87,199 
Tokio Marine & Fire Insurance 
 Co. ............................     6,000          78,558 
Toray Industries, Inc. ..........    11,000          78,445 
                                               -------------- 
 TOTAL JAPAN ....................                   740,279 
                                               -------------- 
LATIN AMERICA (6.4%) 
ARGENTINA (1.0%) 
YPF S.A. (ADR) ..................     2,200          67,650 
                                               -------------- 
BRAZIL (2.1%) 
Telebras (ADR) ..................       500          75,875 
Unibanco (GDR)* .................     1,600          59,400 
                                               -------------- 
                                                    135,275 
                                               -------------- 
MEXICO (3.3%) 
Grupo Carso .....................     5,200          72,301 
Panamerican Beverages, Inc.  ....     2,100          69,037 
Telefonos de Mexico, Class L 
 (ADR) ..........................     1,500          71,625 
                                               -------------- 
                                                    212,963 
                                               -------------- 
 TOTAL LATIN AMERICA ............                   415,888 
                                               -------------- 
OTHER EUROPEAN COUNTRIES (12.8%) 
FRANCE (3.3%) 
Scor ............................     1,500          60,412 
SGS-Thomson Microelectronics 
 N.V.* ..........................     1,000          80,000 
Usinor Sacilor ..................     4,000          72,174 
                                               -------------- 
                                                    212,586 
                                               -------------- 
GERMANY (2.0%) 
Mannesmann AG ...................       150       $  67,026 
Siemens AG ......................     1,100          65,905 
                                               -------------- 
                                                    132,931 
                                               -------------- 
ITALY (1.8%) 
Arnoldo Mondadori Editore S.p.A.      5,100          29,465 
Danieli & Co. ...................     8,300          29,055 
Gucci Group N.V. ................       900          57,938 
                                               -------------- 
                                                    116,458 
                                               -------------- 
NETHERLANDS (1.0%) 
ABN-Amro Holdings N.V. ..........     3,600          67,180 
                                               -------------- 
SPAIN (1.2%) 
Repsol S.A. (ADR) ...............     1,800          76,387 
                                               -------------- 
SWITZERLAND (3.5%) 
ABB AG (Bearer) .................        50          75,685 
Novartis AG .....................        55          87,925 
Roche Holdings AG ...............         7          63,311 
                                               -------------- 
                                                    226,921 
                                               -------------- 
 TOTAL OTHER EUROPEAN  COUNTRIES                    832,463 
                                               -------------- 
SCANDINAVIA (4.1%) 
FINLAND (2.4%) 
Amer-Yhtymae Oy, Class A*  ......     1,700          30,624 
Finnlines Oy ....................     1,200          36,761 
Orion-Yhtymae Oy, Class B  ......       800          30,333 
Upm-Kymmene Oy ..................     2,600          60,112 
                                               -------------- 
                                                    157,830 
                                               -------------- 
NORWAY (0.5%) 
Color Line ASA ..................     6,800          30,626 
                                               -------------- 
SWEDEN (1.2%) 
Castellum AB* ...................     1,200          9,000 
Sparbanken Sverige AS, Class A ..     3,000         66,724 
                                               -------------- 
                                                    75,724 
                                               -------------- 
 TOTAL SCANDINAVIA ..............                  264,180 
                                               -------------- 
SOUTHEAST ASIA (2.3%) 
INDONESIA (1.2%) 
Indostat (ADR) ..................     2,500         74,843 
                                               -------------- 
PHILIPPINES (1.1%) 
San Miguel Corp., Class B  ......    28,100         74,043 
                                               -------------- 
 TOTAL SOUTHEAST ASIA ...........                  148,886 
                                               -------------- 
UNITED KINGDOM (6.0%) 
British Steel plc ...............    19,700         49,040 
Grand Metropolitan plc ..........     8,900         85,657 
Imperial Chemical Industries 
 plc.............................     5,300         73,601 
Lucasvarity plc .................     9,100         31,517 
Rio Tinto plc ...................     3,700         64,474 
Vodafone Group plc ..............    17,000         82,939 
                                               -------------- 
 TOTAL UNITED KINGDOM ...........                  387,228 
                                               -------------- 
</TABLE>

                               10           
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
<TABLE>
<CAPTION>
                                     NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- -------------------------------- ------------- -------------- 
<S>                              <C>           <C>
UNITED STATES (20.0%) 
Abbott Laboratories .............        300     $    20,025 
Aetna, Inc. .....................        250          25,594 
Airtouch Communications, Inc.*  .        480          13,140 
Allied Signal, Inc. .............        320          26,880 
Allstate Corp. ..................        360          26,280 
American Express Co. ............        350          26,075 
American Home Products Corp.  ...        430          32,895 
American Standard Cos.* .........        410          18,348 
Banc One Corp. ..................        554          26,825 
Bank of New York Co., Inc.  .....        580          25,230 
BankAmerica Corp. ...............        400          25,825 
Black & Decker Corp. ............        520          19,338 
BMC Software, Inc.* .............        520          28,795 
Brunswick Corp. .................        900          28,125 
Burlington Northern Santa Fe  ...        250          22,469 
Cabletron Systems, Inc.* ........        200           5,663 
Carnival Corp., Class A .........        720          29,700 
Chase Manhattan Corp. ...........        185          17,957 
Compaq Computer Corp.* ..........        200          19,850 
Computer Associates 
 International, Inc. ............        450          25,059 
Dresser Industries, Inc. ........        775          28,869 
E.I. Du Pont De Nemours & Co. ...        440          27,665 
Edison International ............      1,100          27,362 
El Paso Natural Gas Co. .........        400          22,000 
Enron Corp. .....................        750          30,609 
First Data Corp. ................        675          29,658 
Hartford Life, Class A* .........        175           6,563 
Hertz Corp., Class A* ...........        780          28,080 
IMC Global, Inc. ................        400          14,000 
Ingersol Rand Co. ...............        490          30,257 
Intel Corp. .....................        110          15,599 
International Business Machines 
 Corp. ..........................         70           6,313 
Kimberly Clark Corp. ............        450          22,387 
Merck & Co., Inc. ...............        250          25,875 
MGIC Investment Corp. ...........        560          26,845 
Microsoft, Inc.* ................         50           6,319 
Nationwide Financial Services, 
 Inc., Class A ..................        875          23,242 
Oracle Corp.* ...................        280          14,105 
Owens Illinois Inc.* ............        800          24,800 
Oxford Health Plans, Inc.*  .....        345          24,754 
Pennzoil Co. ....................        355          27,246 
Philip Morris Cos., Inc. ........        590          26,181 
Prentiss Properties Trust  ......      1,030          26,394 
Rite Aid Corp. ..................        600          29,925 
Schlumberger Ltd. ...............        110          13,750 
Sears Roebuck & Co. .............        480          25,800 
Smith International, Inc.*  .....        245          14,884 
Starwood Lodging Trust ..........        600          25,612 
Sunbeam Corp. ...................        700          26,425 
Telecommunications, Inc., 
 Class A* .......................      1,650          24,544 
Tenet Healthcare Corp.* .........        885          26,163 
Travelers Group, Inc. ...........        420          26,486 
Travelers Property & Casualty, 
 Inc., Class A ..................        100           3,988 
U.S. Air Group, Inc.* ...........        200      $    7,000 
United Technologies Corp.  ......        300          24,900 
Unocal Corp. ....................        300          11,644 
Unum Corp. ......................        600          25,200 
Worldcom, Inc.* .................        960          30,720 
                                               -------------- 
 TOTAL UNITED STATES.............                  1,296,237 
                                               -------------- 
TOTAL COMMON STOCKS (70.7%) 
 (Cost $4,163,049) ..............                  4,589,148 
                                               -------------- 
PREFERRED STOCKS: 
LATIN AMERICA (0.9%) 
BRAZIL (0.9%) 
Cia Cervejaria Brahma 
 (Cost $54,749) .................     80,000          61,304 
                                               --------------
   
                                    Principal 
                                      Amount
                                    ---------- 
LONG-TERM DEBT SECURITIES: 
AUSTRALIA & NEW ZEALAND (1.2%) 
AUSTRALIA (1.2%) 
Government of Australia 
 7.50%, 7/15/05 ................. AUD     100,000         78,119 
                                                    -------------- 
OTHER EUROPEAN COUNTRIES (9.0%) 
GERMANY (5.6%) 
Republic of Germany, 
 Series 95 
 6.50%, 10/14/05 ................ DEM     175,000        106,977 
Republic of Germany, 
 Series 97 
 6.00%, 1/4/07 .................. DEM     430,000        253,188 
                                                    -------------- 
                                                         360,165 
                                                    -------------- 
ITALY (2.3%) 
Italian Treasury Bond (BTPS) 
 8.50%, 1/1/04 .................. ITL 235,000,000        151,422 
                                                    -------------- 
SPAIN (1.1%) 
Government of Spain                  
 7.90%, 2/28/02 ................. ESP  10,000,000         74,390 
                                                    -------------- 
 TOTAL OTHER EUROPEAN  COUNTRIES                         585,977 
                                                    -------------- 
SCANDINAVIA (2.6%) 
DENMARK (1.3%) 
Kingdom of Denmark 
 7.00%, 11/15/07 ................ DKK     525,000         83,338 
                                                    -------------- 
SWEDEN (1.3%) 
Government of Sweden, 
 Series 1037 
 8.00%, 8/15/07 ................. SEK     600,000         85,522 
                                                    -------------- 
 TOTAL SCANDINAVIA ..............                        168,860 
                                                    -------------- 
UNITED KINGDOM (3.0%) 
United Kingdom Treasury Note 
 7.25%, 12/7/07 ................. GBP     115,000        193,946 
                                                     -------------- 
</TABLE>

                               11           
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                            PRINCIPAL      VALUE 
                             AMOUNT       (NOTE 1) 
- ------------------------- ----------- -------------- 
<S>                       <C>         <C>
UNITED STATES (5.1%) 
U.S. Treasury Note 
  6.50%, 5/31/02 .........  $ 80,000     $   80,325 
U.S. Treasury Note 
  6.625%, 5/15/07 ........   105,000        105,886 
U.S. Treasury Bond 
  6.625%, 2/15/27 ........   145,000        141,873 
                                      -------------- 
 TOTAL UNITED STATES .....                  328,084 
                                      -------------- 
TOTAL LONG-TERM DEBT SECURITIES 
 (20.9%) 
 (Cost $1,347,572) .......                1,354,986 
                                      -------------- 
SHORT-TERM DEBT SECURITIES: 
UNITED STATES (5.4%) 
Federal Home Loan Bank 
 (Discount Note), 7/1/97 
 (Amortized Cost 
 $348,000)................   348,000        348,000 
                                      -------------- 
TOTAL INVESTMENTS (97.9%) 
 (Cost/Amortized Cost 
 $5,913,370)..............               $6,353,438 
OTHER ASSETS 
 LESS LIABILITIES (2.1%) 
                                            134,070 
                                      -------------- 
NET ASSET VALUE (100%)  ..               $6,487,508 
                                      ============== 
</TABLE>

<TABLE>
<CAPTION>
<S>                           <C>
- --------------------------------------
MARKET SECTOR DIVERSIFICATION 
As a Percentage of Total Equity 
 Investments 
Basic Materials ..............    13.1 % 
Business Services ............     5.7 
Capital Goods ................     9.4 
Consumer Cyclicals ...........    16.1 
Consumer Non-Cyclicals .......    14.0 
Credit Sensitive .............    20.0 
Diversified ..................     6.4 
Energy .......................     4.7 
Technology ...................    10.6 
                              --------- 
                                 100.0 % 
                              ========= 
</TABLE>
- ------------ 
*      Non-income producing 
       Glossary: 
       ADR--American Depositary Receipt 
       GDR--Global Depositary Receipt 
       AUD--Australian Dollar 
       GBP--British Pound 
       DKK--Danish Krone 
       DEM--German Mark 
       ITL--Italian Lira 
       ESP--Spanish Peseta 
       SEK--Swedish Krona 

                               12           
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 

At June 30, 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 
Canadian Dollar, expiring 8/12/97           250     $180,236     $181,553      $ 1,317 
FOREIGN CURRENCY SALE CONTRACTS 
Australian Dollar, expiring 7/16/97         175      131,537      132,188         (651) 
British Pound, expiring 7/7/97-8/1/97       381      634,373      633,436          937 
Canadian Dollar, expiring 7/14/97           300      216,763      217,490         (727) 
Danish Krone, expiring 7/31/97              560       85,175       84,532          643 
Finnish Markka, expiring 7/16/97            820      158,983      158,193          790 
French Franc, expiring 7/9/97             1,035      177,957      176,292        1,665 
German Mark, expiring 7/9/97                955      554,022      548,180        5,842 
Italian Lira, expiring 7/31/97          475,000      281,183      279,186        1,997 
Japanese Yen, expiring 7/1/97-7/9/97     72,246      626,705      631,480       (4,775) 
Spanish Peseta, expiring 7/14/97         20,400      140,481      138,555        1,926 
Swedish Krona, expiring 7/31/97           1,275      165,692      165,078          614 
Swiss Franc, expiring 7/25/97               330      231,088      226,758        4,330 
                                                                          --------------- 
                                                                               $13,908 
                                                                          =============== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $5,869,798 
U.S. Government securities......................     359,762 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities       660,829 
U.S. Government securities .....................      33,715 
</TABLE>

As of June 30, 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.. $  467,390 
Aggregate gross unrealized depreciation..    (27,322) 
                                         ----------- 
Net unrealized appreciation.............. $  440,068 
                                         =========== 
Federal income tax cost of investments .. $5,913,370 
                                         =========== 
</TABLE>

                      See Notes to Financial Statements. 

                               13           
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                     NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- --------------------------------- ----------- -------------- 
<S>                               <C>         <C>
COMMON STOCKS: 
BASIC MATERIALS (1.3%) 
METALS & MINING (0.2%) 
Keystone International, Inc.  ....    1,000      $   34,687 
                                              -------------- 
PAPER (1.1%) 
Corporate Express, Inc.* .........   11,300         163,144 
Ikon Office Solutions, Inc.  .....      100           2,494 
                                              -------------- 
                                                    165,638 
                                              -------------- 
 TOTAL BASIC MATERIALS ...........                  200,325 
                                              -------------- 
BUSINESS SERVICES (13.6%) 
PRINTING, PUBLISHING, 
 BROADCASTING (8.2%) 
American Radio Systems Corp., 
 Class A* ........................    1,300          51,837 
CUC International, Inc.* .........    4,600         118,737 
Clear Channel Communications, 
 Inc.* ...........................    1,950         119,925 
Cox Radio Inc., Class A* .........    2,500          64,062 
Emmis Broadcasting Corp., 
 Class A* ........................      700          30,538 
Employee Solutions, Inc.* ........    1,200           6,675 
Gibson Greetings, Inc.* ..........      200           4,500 
Heritage Media Corp., Class A*  ..    2,200          41,525 
Intermedia Communications of 
 Florida, Inc.* ..................    2,300          74,463 
Jacor Communications, Inc.*  .....    1,600          61,200 
Lear Corp.* ......................      850          37,719 
Learning Tree International, 
 Inc.* ...........................    9,400         417,125 
Lin Television Corp.* ............    4,000         176,500 
Univision Communications, Inc.* ..    1,550          60,644 
                                              -------------- 
                                                  1,265,450 
                                              -------------- 
PROFESSIONAL SERVICES (5.3%) 
Accustaff, Inc.* .................    3,400          80,537 
Compuware Corp.* .................    7,700         367,675 
Corestaff, Inc. ..................      700          18,900 
Jostens, Inc. ....................      400          10,700 
Sabre Group Holdings, Inc.*  .....      200           5,425 
Secom Co. ........................    3,000         220,224 
Service Corp. International  .....    3,500         115,063 
                                              -------------- 
                                                    818,524 
                                              -------------- 
TRUCKING, SHIPPING (0.1%) 
Newport News Shipbuilding, Inc. ..      500           9,719 
                                              -------------- 
 TOTAL BUSINESS SERVICES .........                2,093,693 
                                              -------------- 
CAPITAL GOODS (1.3%) 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.0%) 
Home Depot, Inc. .................    2,200         151,663 
                                              -------------- 
MACHINERY (0.3%) 
JLK Direct Distribution, Inc., 
 Class A .........................      100           2,563 
Kulicke & Soffa Industries, 
 Inc.*............................    1,200          38,962 
SI Handling Systems, Inc. ........      600          11,100 
                                              -------------- 
                                                     52,625 
                                              -------------- 
 TOTAL CAPITAL GOODS .............                  204,288 
                                              -------------- 
CONSUMER CYCLICALS (17.8%) 
AUTO RELATED (0.6%) 
SPX Corp. ........................    1,200          77,775 
Tower Automotive, Inc.* ..........      200           8,600 
                                              -------------- 
                                                     86,375 
                                              -------------- 
FOOD SERVICES, LODGING (5.6%) 
Applebee's International, Inc.  ..    2,700      $   72,225 
HFS, Inc.* .......................   12,350         716,300 
Hilton Hotels Corp. ..............    1,700          45,156 
Promus Hotel Corp. ...............      200           7,750 
Wyndham Hotel Corp.* .............      900          29,363 
                                              -------------- 
                                                    870,794 
                                              -------------- 
HOUSEHOLD FURNITURE, APPLIANCES (0.4%) 
Gemstar International Group Ltd.*       600          11,025 
Sony Corp. (ADR) .................      500          44,000 
                                              -------------- 
                                                     55,025 
                                              -------------- 
LEISURE RELATED (0.5%) 
Coleman Co., Inc.* ...............    2,400          41,400 
Harrah's Entertainment, Inc.*  ...    1,700          30,600 
Hollywood Entertainment Corp.* ...      400           9,150 
                                              -------------- 
                                                     81,150 
                                              -------------- 
PHOTO & OPTICAL (0.5%) 
Canon, Inc. ......................    3,000          81,700 
                                              -------------- 
RETAIL--GENERAL (10.2%) 
ADT Ltd.* ........................   17,000         561,000 
CVS Corp. ........................    3,700         189,625 
Consolidated Stores Corp.*  ......    2,300          79,925 
Costco Co., Inc.* ................    1,400          46,025 
Dillards, Inc., Class A ..........    1,300          45,012 
Office Depot, Inc.* ..............      900          17,494 
Rite Aid Corp. ...................    7,400         369,075 
Staples, Inc.* ...................   11,200         260,400 
                                              -------------- 
                                                  1,568,556 
                                              -------------- 
 TOTAL CONSUMER CYCLICALS ........                2,743,600 
                                              -------------- 
CONSUMER NON-CYCLICALS (12.0%) 
CONTAINERS (0.1%) 
Silgan Holdings, Inc.* ...........      100           3,875 
Stone Container Corp. ............    1,100          15,744 
                                              -------------- 
                                                     19,619 
                                              -------------- 
DRUGS (0.9%) 
AmeriSource Health Corp., 
 Class A* ........................      600          29,925 
Biochem Pharma, Inc.* ............    3,600          80,100 
Cardinal Health, Inc. ............      600          34,350 
                                              -------------- 
                                                    144,375 
                                              -------------- 
HOSPITAL SUPPLIES & SERVICES (8.9%) 
Boston Scientific Corp.* .........    1,300          79,869 
Columbia HCA Healthcare Corp. ....      900          35,381 
Foundation Health Systems, Inc., 
 Class A* ........................       50           1,516 
Genesis Health Ventures, Inc.*  ..    1,000          33,750 
Guidant Corp. ....................    1,800         153,000 
Health Management Associates, 
 Inc., Class A* ..................    1,000          28,500 
Healthsouth Corp.* ...............   14,400         359,100 
IDX Systems Corp.* ...............    1,100          37,950 
Mariner Health Group, Inc.*  .....      800          12,350 
Medpartners, Inc.* ...............    1,900          41,087 
Medtronic, Inc. ..................    2,300         186,300 
Mentor Corp. .....................    1,700          50,363 
Tenet Healthcare Corp.* ..........    7,700         227,631 
Vencor, Inc.* ....................    2,900         122,525 
                                              -------------- 
                                                  1,369,322 
                                              -------------- 
</TABLE>

                               14           
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
<TABLE>
<CAPTION>
                                     NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- --------------------------------- ----------- -------------- 
<S>                               <C>        <C>
RETAIL--FOOD (2.0%) 
American Stores Co. ..............    1,300      $   64,187 
Smith's Food & Drug Centers, 
 Inc., Class B* ..................    4,500         241,313 
                                              -------------- 
                                                    305,500 
                                              -------------- 
SOAPS & TOILETRIES (0.1%) 
Carson, Inc.* ....................    1,000          10,750 
                                              -------------- 
TOBACCO (0.0%) 
800-JR Cigar, Inc.* ..............      100           2,075 
                                              -------------- 
 TOTAL CONSUMER NON-CYCLICALS ....                1,851,641 
                                              -------------- 
CREDIT SENSITIVE (7.3%) 
FINANCIAL SERVICES (1.8%) 
Ameritrade Holding Corp., 
 Class A* ........................      300           4,725 
First Data Corp. .................    1,400          61,512 
Franklin Resources, Inc. .........    2,800         203,175 
New Century Financial Corp.*  ....      100           1,450 
                                              -------------- 
                                                    270,862 
                                              -------------- 
INSURANCE (3.7%) 
Hartford Life, Inc., Class A*  ...      200           7,500 
Healthsource, Inc. ...............      100           2,169 
Nationwide Financial Services, 
 Inc., Class A ...................    1,700          45,156 
United Healthcare Corp. ..........   10,000         520,000 
                                              -------------- 
                                                    574,825 
                                              -------------- 
UTILITY--TELEPHONE (1.8%) 
MCI Communications Corp. .........    4,900         187,578 
Sprint Corp. .....................    1,700          89,463 
                                              -------------- 
                                                    277,041 
                                              -------------- 
 TOTAL CREDIT SENSITIVE ..........                1,122,728 
                                              -------------- 
DIVERSIFIED (5.0%) 
MISCELLANEOUS (5.0%) 
Tyco International Ltd. ..........   10,000         695,625 
U.S.A. Waste Services, Inc.*  ....    1,700          65,663 
                                              -------------- 
 TOTAL DIVERSIFIED ...............                  761,288 
                                              -------------- 
ENERGY (0.2%) 
OIL--DOMESTIC (0.0%) 
Santa Fe International Corp.*  ...      100           3,400 
                                              -------------- 
RAILROADS (0.2%) 
Wisconsin Central Transport 
 Corp.* ..........................      600          22,350 
                                              -------------- 
 TOTAL ENERGY ....................                   25,750 
                                              -------------- 
TECHNOLOGY (33.7%) 
ELECTRONICS (25.6%) 
Adobe Systems, Inc. ..............      100           3,506 
Affiliated Computer Services, 
 Inc., Class A* ..................    1,700          47,600 
Altera Corp.* ....................    3,000         151,500 
Autodesk, Inc. ...................       50           1,916 
BMC Software, Inc.* ..............    8,800      $  487,300 
Cadence Design Systems, Inc.*  ...    9,395         314,732 
Cisco Systems, Inc.* .............    9,000         604,125 
Computer Associates 
 International, Inc. .............   13,200         735,075 
Great Plains Software, Inc.*  ....      100           2,700 
Micro Warehouse, Inc.* ...........    1,600          27,400 
Microsoft, Inc.* .................    3,400         429,675 
Oracle Corp.* ....................   14,575         734,216 
RWD Technologies, Inc.* ..........      100           1,725 
Sun Microsystems, Inc.* ..........    1,700          63,272 
SAP Aktiengesellscha + ...........      300          20,550 
Sybase, Inc.* ....................      100           1,487 
Synopsys, Inc.* ..................    1,100          40,425 
Technology Solutions Co.* ........    6,200         244,900 
Transaction Systems Architects, 
 Inc.* ...........................      300          10,350 
Xilinx, Inc.* ....................      500          24,531 
Xionics Document Technologies, 
 Inc.* ...........................      200           2,950 
                                              -------------- 
                                                  3,949,935 
                                              -------------- 
OFFICE EQUIPMENT (1.6%) 
Ceridian Corp.* ..................      600          25,350 
DST Systems, Inc.* ...............    1,500          49,969 
Danka Business Systems plc (ADR)      4,000         163,500 
                                              -------------- 
                                                    238,819 
                                              -------------- 
OFFICE EQUIPMENT SERVICES (0.0%) 
Global Direct Mail Corp. .........      200           5,213 
                                              -------------- 
TELECOMMUNICATIONS (6.5%) 
Aspect Telecommunications Corp.*        200           4,450 
Lucent Technologies, Inc. ........    3,000         216,187 
Qwest Communications 
 International, Inc.* ............      100           2,725 
Tel-Save Holdings, Inc.* .........      100           1,525 
Telebras (ADR) ...................    1,400         212,450 
Worldcom, Inc.* ..................   17,600         563,200 
                                              -------------- 
                                                  1,000,537 
                                              -------------- 
 TOTAL TECHNOLOGY ................                5,194,504 
                                              -------------- 
TOTAL COMMON STOCKS (92.2%) 
 (Cost $13,990,450) ..............               14,197,817 
                                              -------------- 
PREFERRED STOCKS: 
TECHNOLOGY (2.1%) 
ELECTRONICS (2.1%) 
 SAP AG (Cost $320,291) ..........    1,610         332,001 
                                              -------------- 
TOTAL INVESTMENTS (94.3%) 
 (Cost $14,310,741) ..............               14,529,818 
OTHER ASSETS 
 LESS LIABILITIES (5.7%) .........                  870,274 
                                              -------------- 
NET ASSETS (100%) ................               15,400,092 
</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 June 30, 1997 these securities amounted to $20,550 or 0.1% 
       of net assets. 
       Glossary: 
       ADR--American Depositary Receipt 



                               15           
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
At June 30, 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 
German Mark, expiring 7/1/97 ..........      222     $128,342     $127,080      $(1,262) 
Japanese Yen, expiring 7/1/97-9/30/97     26,960      239,374      237,149       (2,225) 
FOREIGN CURRENCY SALE CONTRACTS 
German Mark, expiring 7/3/97 ..........      108       61,913       61,979          (66) 
Japanese Yen, expiring 7/2/97-7/3/97  .   12,974      113,195      113,249          (54) 
                                                                           --------------- 
                                                                                $(3,607) 
                                                                           --------------- 
</TABLE>

Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
 COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $21,222,857 
U.S. Government securities......................           -- 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      7,509,011 
U.S. Government securities .....................           -- 
</TABLE>

As of June 30, 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..$   377,811 
Aggregate gross unrealized depreciation..    (158,734) 
                                         ------------ 
Net unrealized appreciation.............. $   219,077 
                                         ============ 
Federal income tax cost of investments .. $14,310,741 
                                         ============ 
</TABLE>

                      See Notes to Financial Statements. 

                               16           
<PAGE>
EQ ADVISORS TRUST 
MFS RESEARCH PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                     NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- --------------------------------- ----------- -------------- 
<S>                               <C>         <C>
COMMON STOCKS: 
BASIC MATERIALS (6.5%) 
CHEMICALS (3.6%) 
Air Products & Chemicals, Inc.  ..    2,800      $  227,500 
E.I. Du Pont De Nemours & Co. ....    3,100         194,913 
Praxair, Inc. ....................    3,100         173,600 
                                              -------------- 
                                                    596,013 
                                              -------------- 
CHEMICALS--SPECIALTY (0.4%) 
Ferro Corp. ......................    1,700          63,006 
                                              -------------- 
METALS & MINING (0.8%) 
Keystone International, Inc.  ....    3,700         128,344 
                                              -------------- 
PAPER (1.7%) 
Kimberly Clark Corp. .............    4,900         243,775 
Stone Container Corp. ............    3,300          47,231 
                                              -------------- 
                                                    291,006 
                                              -------------- 
 TOTAL BASIC MATERIALS............                1,078,369 
                                              -------------- 
BUSINESS SERVICES (1.6%) 
PRINTING, PUBLISHING, 
 BROADCASTING (0.5%) 
Clear Channel Communications, 
 Inc.* ...........................    1,200          73,800 
Intermedia Communications, Inc.* .      400          12,950 
                                              -------------- 
                                                     86,750 
                                              -------------- 
PROFESSIONAL SERVICES (1.1%) 
Accustaff, Inc.* .................    2,500          59,219 
Compuware Corp.* .................    2,600         124,150 
                                              -------------- 
                                                    183,369 
                                              -------------- 
 TOTAL BUSINESS SERVICES..........                  270,119 
                                              -------------- 
CAPITAL GOODS (4.4%) 
AEROSPACE (2.7%) 
General Dynamics Corp. ...........    1,100          82,500 
Lockheed Martin Corp. ............    2,600         269,262 
Loral Space & Communications* ....    6,200          93,000 
                                              -------------- 
                                                    444,762 
                                              -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.3%) 
Home Depot, Inc. .................    1,800         124,087 
Lowe's Cos. ......................    2,500          92,813 
                                              -------------- 
                                                    216,900 
                                              -------------- 
MACHINERY (0.4%) 
Case Corp. .......................    1,000          68,875 
                                              -------------- 
 TOTAL CAPITAL GOODS..............                  730,537 
                                              -------------- 
CONSUMER CYCLICALS (10.1%) 
APPAREL & TEXTILES (2.6%) 
Ann Taylor Stores Corp.* .........    2,900          56,550 
Gucci Group N.V. .................    1,800         115,875 
Gymboree Corp.* ..................    3,900          93,600 
Reebok International Ltd. ........    3,500         163,625 
                                              -------------- 
                                                    429,650 
                                              -------------- 
AUTO RELATED (0.4%) 
Hertz Corp., Class A* ............      100           3,600 
Kwik-Fit Holdings plc ............   15,500          69,427 
                                              -------------- 
                                                     73,027 
                                              -------------- 
FOOD SERVICES, LODGING (3.2%) 
Doubletree Corp.* ................      100           4,112 
HFS, Inc.* .......................    4,300         249,400 
Hilton Hotels Corp. ..............    1,900          50,469 
Host Marriott Corp.* .............   10,000         178,125 
Jarvis Hotels plc ................   22,400          51,845 
                                              -------------- 
                                                    533,951 
                                              -------------- 
HOUSEHOLD FURNITURE, APPLIANCES (0.7%) 
Sony Corp. .......................    1,300      $  113,359 
                                              -------------- 
PHOTO & OPTICAL (0.6%) 
Canon, Inc. ......................    4,000         108,934 
                                              -------------- 
RETAIL--GENERAL (2.6%) 
ADT Ltd.* ........................    3,000          99,000 
Rite Aid Corp. ...................    4,200         209,475 
Staples, Inc.* ...................    3,900          90,675 
Storehouse plc ...................   10,600          33,227 
                                              -------------- 
                                                    432,377 
                                              -------------- 
 TOTAL CONSUMER CYCLICALS.........                1,691,298 
                                              -------------- 
CONSUMER NON-CYCLICALS (18.3%) 
BEVERAGES (1.8%) 
Coca Cola Co. ....................    4,500         303,750 
                                              -------------- 
DRUGS (2.4%) 
Bristol-Myers Squibb Co. .........    4,000         324,000 
Cardinal Health, Inc. ............    1,300          74,425 
                                              -------------- 
                                                    398,425 
                                              -------------- 
FOODS (1.1%) 
Earthgrains Co. ..................      500          32,781 
McCormick & Co., Inc. ............    4,000         101,000 
Tyson Foods, Inc., Class A  ......    2,500          47,813 
                                              -------------- 
                                                    181,594 
                                              -------------- 
HOSPITAL SUPPLIES & SERVICES (4.3%) 
Healthsouth Corp.* ...............    1,500          37,406 
Horizon/CMS Healthcare Corp.* ....    4,900          98,306 
Integrated Health Services, Inc.        900          34,650 
Pacificare Health Systems, Inc., 
 Class A .........................    1,100          66,619 
Pacificare Health Systems, Inc., 
 Class B* ........................      400          25,550 
St. Jude Medical, Inc.* ..........    5,600         218,400 
Tenet Healthcare Corp.* ..........    3,900         115,294 
Uromed Corp.* ....................    2,600           9,100 
Vencor, Inc.* ....................    2,600         109,850 
                                              -------------- 
                                                    715,175 
                                              -------------- 
RETAIL--FOOD (1.3%) 
Safeway, Inc.* ...................    4,900         226,012 
                                              -------------- 
SOAPS & TOILETRIES (6.8%) 
Colgate Palmolive Co. ............    5,700         371,925 
Estee Lauder Cos., Class A  ......    1,800          90,450 
Gillette Co. .....................    3,100         293,725 
Procter & Gamble Co. .............    1,800         254,250 
Revlon, Inc., Class A* ...........    2,300         119,169 
                                              -------------- 
                                                  1,129,519 
                                              -------------- 
TOBACCO (0.6%) 
Philip Morris Cos., Inc. .........    2,200          97,625 
                                              -------------- 
 TOTAL CONSUMER NON-CYCLICALS ....                3,052,100 
                                              -------------- 

CREDIT SENSITIVE (22.3%) 
BANKS (4.8%) 
BankBoston Corp. .................    1,300          93,681 
Chase Manhattan Corp. ............    2,600         252,362 
Comerica, Inc. ...................    2,600         176,800 
Fleet Financial Group, Inc.  .....    2,300         145,475 
Union Planters Corp. .............    2,700         140,063 
                                              -------------- 
                                                    808,381 
                                              -------------- 
FINANCIAL SERVICES (5.2%) 
Advanta Corp., Class B ...........    3,100         110,631 
American Express Co. .............    1,300          96,850 

</TABLE>

                               17           
<PAGE>
EQ ADVISORS TRUST 
MFS RESEARCH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
<TABLE>
<CAPTION>
                                     NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- --------------------------------- ----------- -------------- 
<S>                                <C>          <C>
Conseco, Inc. ....................    5,300     $   196,100 
First Data Corp. .................    4,900         215,294 
Franklin Resources, Inc. .........    1,200          87,075 
Household International, Inc.  ...      900         105,694 
Morgan Stanley Dean Witter 
 Discovery & Co. .................    1,300          55,981 
                                              -------------- 
                                                    867,625 
                                              -------------- 
INSURANCE (9.1%) 
Allstate Corp. ...................    2,250         164,250 
CIGNA Corp. ......................    1,400         248,500 
Chubb Corp. ......................    1,800         120,375 
Equitable of Iowa Cos. ...........    1,000          56,000 
Hartford Financial Services 
 Group, Inc.* ....................    2,300         190,325 
Hartford Life, Inc., Class A  ....       50           1,875 
Penncorp Financial Group, Inc.  ..    4,000         154,000 
Reliastar Financial Corp. ........      100           7,312 
Security-Connecticut Corp.  ......    1,400          77,087 
Travelers Group, Inc. ............    2,600         163,963 
Union des Assurances Federales ...      300          35,287 
United Healthcare Corp. ..........    5,700         296,400 
                                              -------------- 
                                                  1,515,374 
                                              -------------- 
REAL ESTATE (1.6%) 
DBS Land Ltd. ....................   14,000          44,261 
Fannie Mae .......................    3,000         130,875 
Wharf Holdings Ltd. ..............   23,000          99,751 
                                              -------------- 
                                                    274,887 
                                              -------------- 
UTILITY--TELEPHONE (1.6%) 
MCI Communications Corp...........    2,600          99,531 
Sprint Corp. .....................    3,100         163,138 
                                              -------------- 
                                                    262,669 
                                              -------------- 
 TOTAL CREDIT SENSITIVE ..........                3,728,936 
                                              -------------- 
DIVERSIFIED (1.8%) 
MISCELLANEOUS (1.8%) 
Browning-Ferris Industries, Inc.      3,000          99,750 
Tyco International Ltd. ..........    1,800         125,213 
Waste Management, Inc. ...........    2,300          73,887 
                                              -------------- 
 TOTAL DIVERSIFIED................                  298,850 
                                              -------------- 
ENERGY (6.9%) 
OIL--DOMESTIC (2.9%) 
Apache Corp. .....................    1,800          58,500 
Burlington Resources, Inc.  ......    2,200          97,075 
Chevron Corp. ....................    1,300          96,119 
Coastal Corp. ....................    3,700         196,793 
Texaco, Inc. .....................      400          43,500 
                                              -------------- 
                                                    491,987 
                                              -------------- 
OIL--INTERNATIONAL (1.9%) 
British Petroleum Co. (ADR)  .....    3,100         232,113 
Diamond Offshore Drilling, Inc.* .    1,000          78,125 
                                              -------------- 
                                                    310,238 
                                              -------------- 
RAILROADS (2.1%) 
Burlington Northern Santa Fe  ....    1,800     $   161,775 
Wisconsin Central Transport 
 Corp.* ..........................    5,100         189,975 
                                              -------------- 
                                                    351,750 
                                              -------------- 
 TOTAL ENERGY ....................                1,153,975 
                                              -------------- 
TECHNOLOGY (18.2%) 
ELECTRONICS (13.9%) 
Adobe Systems, Inc. ..............    1,700          59,606 
Analog Devices, Inc.* ............    3,000          79,687 
BMC Software, Inc.* ..............    2,600         143,975 
Computer Associates 
 International, Inc. .............    3,100         172,631 
Electronic Arts, Inc.* ...........    4,000         134,500 
HBO & Co. ........................    3,000         206,625 
Intel Corp. ......................    2,600         368,712 
Microsoft, Inc.* .................    3,100         391,763 
Oracle Corp.* ....................    6,500         327,438 
Sun Microsystems, Inc.* ..........    1,400          52,106 
Sybase, Inc.* ....................    2,500          37,188 
United Technologies Corp. ........    4,200         348,600 
                                              -------------- 
                                                  2,322,831 
                                              -------------- 
OFFICE EQUIPMENT (1.7%) 
Compaq Computer Corp.* ...........    2,600         258,050 
DST Systems, Inc.* ...............    1,000          33,313 
                                              -------------- 
                                                    291,363 
                                              -------------- 
TELECOMMUNICATIONS (2.6%) 
Aspect Telecommunications Corp.*      5,300         116,600 
Lucent Technologies, Inc. ........    1,300          93,681 
Qwest Communications 
 International, Inc.* ............      100           2,725 
Worldcom, Inc.* ..................    6,900         220,800 
                                              -------------- 
                                                    433,806 
                                              -------------- 
 TOTAL TECHNOLOGY ................                3,048,000 
                                              -------------- 
TOTAL COMMON STOCKS (90.1%) 
 (Cost $14,512,239) ..............               15,052,184
 
                                   PRINCIPAL 
                                     AMOUNT 
                                  ------------- 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (29.1%) 
Federal Home Loan Bank 
 (Discount Note), 7/1/97  ........ $2,800,000     2,800,000 
Federal Home Loan Bank 
 (Discount Note), 7/7/97 .........  2,050,000     2,048,155 
                                                ------------- 
TOTAL SHORT-TERM DEBT SECURITIES 
 (29.1%) (Amortized Cost 
 $4,848,155)......................                4,848,155 
                                                ------------- 
TOTAL INVESTMENTS (119.2%) 
 (Cost/Amortized Cost 
 $19,360,394).....................               19,900,339 
OTHER ASSETS 
 LESS LIABILITIES 
 (-19.2%).........................               (3,198,560) 
                                                ------------- 
NET ASSET VALUE (100%)  ..........              $16,701,779 
                                                ------------- 
</TABLE>
- ------------ 
*      Non-income producing 
       Glossary: 
       ADR--American Depositary Receipt 

                               18           
<PAGE>
EQ ADVISORS TRUST 
MFS RESEARCH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
At June 30, 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 7/3/97 ...      24       $40,373     $40,376       $  3 
Hong Kong Dollar, expiring 
 7/3/97...........................     200        25,862      25,868          6 
Japanese Yen, expiring 7/2/97 ....   6,184        53,978      53,977         (1) 
Singapore Dollar, expiring 
 7/3/97...........................      18        12,590      12,584         (6) 
FOREIGN CURRENCY SALE CONTRACTS .. 
Finnish Markka, expiring 7/1/97 ..      22         4,308       4,328        (20) 
                                                                     --------------- 
                                                                           $(18) 
                                                                     =============== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $15,236,355 
U.S. Government securities......................           -- 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities        783,998 
U.S. Government securities......................           -- 
</TABLE>

As of June 30, 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.. $   670,031 
Aggregate gross unrealized depreciation..    (130,086) 
                                         ------------ 
Net unrealized appreciation.............. $   539,945 
                                         ============ 
Federal income tax cost of investments .. $19,360,394 
                                         ============ 
</TABLE>

                      See Notes to Financial Statements. 

                               19           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                     NUMBER       VALUE 
                                    OF SHARES    (NOTE 1) 
- --------------------------------- ----------- ------------ 
<S>                               <C>         <C>
COMMON STOCKS: 
BASIC MATERIALS (5.5%) 
CHEMICALS (2.8%) 
Bayer AG (ADR) ...................      600     $  23,077 
Dow Chemical Co. .................      500        43,562 
E.I. Du Pont De Nemours & Co. ....      500        31,438 
Eastman Chemical Co. .............      700        44,450 
Hercules, Inc. ...................      800        38,300 
Witco Corp. ......................      400        15,175 
                                              ------------ 
                                                  196,002 
                                              ------------ 
METALS & MINING (0.4%) 
Freeport-McMoran Copper & Gold, 
 Inc., Class A ...................      900        26,325 
                                              ------------ 
PAPER (2.2%) 
Chesapeake Corp. .................      400        13,500 
Kimberly Clark Corp. .............      900        44,775 
Temple-Inland, Inc. ..............      500        27,000 
Weyerhaeuser Co. .................    1,400        72,800 
                                              ------------ 
                                                  158,075 
                                              ------------ 
STEEL (0.1%) 
Carpenter Technology Corp.  ......      100         4,575 
                                              ------------ 
 TOTAL BASIC MATERIALS ...........                384,977 
                                              ------------ 
BUSINESS SERVICES (2.1%) 
ENVIRONMENTAL CONTROL (0.3%) 
Browning-Ferris Industries, Inc.        700        23,275 
                                              ------------ 
PRINTING, PUBLISHING, 
 BROADCASTING (1.1%) 
Comcast Corp. ....................    1,300        27,787 
McGraw Hill Cos., Inc. ...........      850        49,991 
                                              ------------ 
                                                   77,778 
                                              ------------ 
PROFESSIONAL SERVICES (0.7%) 
Deluxe Corp. .....................      600        20,475 
NCR Corp.* .......................      900        26,775 
                                              ------------ 
                                                   47,250 
                                              ------------ 
 TOTAL BUSINESS SERVICES .........                148,303 
                                              ------------ 
CAPITAL GOODS (4.9%) 
AEROSPACE (1.0%) 
Lockheed Martin Corp. ............      500        51,781 
Northrop Grumman Corp. ...........      200        17,563 
                                              ------------ 
                                                   69,344 
                                              ------------ 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.3%) 
Lowe's Cos. ......................      900        33,412 
Masco Corp. ......................      300        12,525 
PPG Industries, Inc. .............      500        29,063 
Rayonier, Inc. ...................      400        16,825 
                                              ------------ 
                                                   91,825 
                                              ------------ 
ELECTRICAL EQUIPMENT (1.7%) 
Cooper Industries, Inc. ..........      700        34,825 
Emerson Electric Co. .............      400        22,025 
General Electric Co. .............      400        26,150 
Rockwell International Corp.  ....      200        11,800 
Siebe plc ........................    1,630        27,630 
                                              ------------ 
                                                  122,430 
                                              ------------ 
MACHINERY (0.9%) 
Deere & Co. ......................      700        38,412 
New Holland N.V. .................      800        21,900 
                                              ------------ 
                                                   60,312 
                                              ------------ 
 TOTAL CAPITAL GOODS .............                343,911 
                                              ------------ 
CONSUMER CYCLICALS (6.6%) 
AIRLINES (0.7%) 
Delta Airlines, Inc. .............      600     $  49,200 
                                              ------------ 
AUTO RELATED (1.4%) 
Eaton Corp. ......................      400        34,925 
Lear Corp.* ......................      300        13,313 
TRW Inc. .........................      900        51,131 
                                              ------------ 
                                                   99,369 
                                              ------------ 
AUTOS & TRUCKS (1.6%) 
Ford Motor Co. ...................    1,200        45,300 
General Motors Corp. .............      800        44,550 
General Motors Corp., Class H  ...      400        23,100 
                                              ------------ 
                                                  112,950 
                                              ------------ 
HOUSEHOLD FURNITURE, APPLIANCES (1.0%) 
Tupperware Corp. .................      800        29,200 
Whirlpool Corp. ..................      800        43,650 
                                              ------------ 
                                                   72,850 
                                              ------------ 
PHOTO & OPTICAL (1.0%) 
Eastman Kodak Co. ................      550        42,212 
Polaroid Corp. ...................      500        27,750 
                                              ------------ 
                                                   69,962 
                                              ------------ 
RETAIL--GENERAL (0.9%) 
K-Mart Corp.* ....................    1,400        17,150 
Sears Roebuck & Co. ..............      800        43,000 
                                              ------------ 
                                                   60,150 
                                              ------------ 
 TOTAL CONSUMER CYCLICALS ........                464,481 
                                              ------------ 
CONSUMER NON-CYCLICALS (8.6%) 
BEVERAGES (1.3%) 
Anheuser-Busch Cos., Inc. ........      900        37,744 
Cadbury Schweppes plc ............    1,200        10,710 
Cadbury Schweppes plc (ADR)  .....      300        10,987 
Whitman Corp. ....................    1,400        33,600 
                                              ------------ 
                                                   93,041 
                                              ------------ 
CONTAINERS (0.6%) 
Crown Cork & Seal Co., Inc.  .....      800        42,750 
                                              ------------ 
DRUGS (2.3%) 
American Home Products Corp.  ....      500        38,250 
Bristol-Myers Squibb Co. .........      600        48,600 
Glaxo Wellcome plc (ADR) .........      350        14,635 
Pharmacia & Upjohn, Inc. .........    1,700        59,075 
                                              ------------ 
                                                  160,560 
                                              ------------ 
FOODS (1.5%) 
Dole Food Co. ....................      400        17,100 
Flowers Industries, Inc. .........      850        14,291 
General Mills, Inc. ..............      600        39,075 
Sara Lee Corp. ...................      900        37,462 
                                              ------------ 
                                                  107,928 
                                              ------------ 
HOSPITAL SUPPLIES & SERVICES (0.8%) 
Baxter International, Inc.  ......    1,100        57,475 
                                              ------------ 
SOAPS & TOILETRIES (0.6%) 
Colgate Palmolive Co. ............      600        39,150 
                                              ------------ 
TOBACCO (1.5%) 
Gallaher Group plc (ADR)* ........      700        12,906 
Philip Morris Cos., Inc. .........    1,400        62,125 
RJR Nabisco Holdings Corp.  ......      900        29,700 
                                              ------------ 
                                                  104,731 
                                              ------------ 
 TOTAL CONSUMER NON-CYCLICALS  ...                605,635 
                                              ------------ 
</TABLE>

                               20           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
<TABLE>
<CAPTION>

                                     NUMBER       VALUE 
                                    OF SHARES    (NOTE 1) 
- --------------------------------- ----------- ------------ 
<S>                               <C>          <C>
CREDIT SENSITIVE (17.8%) 
BANKS (7.1%) 
Banc One Corp. ...................    1,600     $   77,500 
Bank of New York Co., Inc.  ......      600         26,100 
Bankers Trust New York Corp.  ....      400         34,800 
Fleet Financial Group, Inc.  .....    1,050         66,412 
Huntington Bancshares, Inc.  .....      400         11,750 
J.P. Morgan & Co. ................      600         62,625 
KeyCorp ..........................      700         39,113 
Mercantile Bancorp, Inc. .........      450         27,338 
Nationsbank Corp. ................      600         38,700 
Norwest Corp. ....................      500         28,125 
Old Kent Financial Corp. .........      205         11,070 
PNC Bank Corp. ...................    1,200         49,950 
Southtrust Corp. .................      100          4,137 
Synovus Financial Corp. ..........      700         19,294 
                                              ------------ 
                                                   496,914 
                                              ------------ 
FINANCIAL SERVICES (0.7%) 
Beneficial Corp. .................      300         21,319 
Household International, Inc.  ...      100         11,744 
Salomon, Inc. ....................      300         16,687 
                                              ------------ 
                                                    49,750 
                                              ------------ 
INSURANCE (1.5%) 
American General Corp. ...........      900         42,975 
Aon Corp. ........................      850         43,987 
CIGNA Corp. ......................       70         12,425 
St. Paul Cos. ....................      100          7,625 
                                              ------------ 
                                                   107,012 
                                              ------------ 
REAL ESTATE (0.8%) 
Beacon Properties Corp. ..........      800         26,700 
Duke Realty Investment, Inc.  ....      200          8,100 
Equity Residential Property 
 Trust............................      400         19,000 
LTC Properties, Inc. .............      300          5,437 
                                              ------------ 
                                                    59,237 
                                              ------------ 
UTILITY--ELECTRIC (2.0%) 
Baltimore Gas & Electric Co.  ....      400         10,675 
Carolina Power & Light Co.  ......      200          7,175 
Central & South West Corp.  ......      750         15,938 
Cinergy Corp. ....................      400         13,925 
Duke Energy Corp. ................      936         44,846 
OGE Energy Corp. .................      500         22,750 
Potomac Electric Power Co.  ......      600         13,875 
Public Service Co. of Colorado  ..      300         12,450 
                                              ------------ 
                                                   141,634 
                                              ------------ 
UTILITY--GAS (0.5%) 
Pacific Enterprises ..............    1,100         36,988 
                                              ------------ 
UTILITY--TELEPHONE (5.2%) 
AT&T Corp. .......................      800         28,050 
Ameritech Corp. ..................      700         47,556 
Bell Atlantic Corp. ..............      700         53,112 
Bellsouth Corp. ..................      900         41,738 
Nynex Corp. ......................      700         40,338 
SBC Communications, Inc. .........    1,300         80,437 
Sprint Corp. .....................    1,400         73,675 
                                              ------------ 
                                                   364,906 
                                              ------------ 
 TOTAL CREDIT SENSITIVE ..........               1,256,441 
                                              ------------ 
DIVERSIFIED (1.4%) 
MISCELLANEOUS (1.4%) 
Fortune Brands, Inc. .............      800         29,850 
Minnesota Mining & Manufacturing 
 Co. .............................      700         71,400 
                                              ------------ 
 TOTAL DIVERSIFIED................                 101,250 
                                              ------------ 
ENERGY (7.9%) 
OIL--DOMESTIC (3.8%) 
Amoco Corp. ......................      600     $   52,162 
Atlantic Richfield Co. ...........      400         28,200 
Exxon Corp. ......................    1,300         79,950 
Mobil Corp. ......................    1,100         76,863 
Occidental Petroleum Corp.  ......    1,300         32,581 
                                              ------------ 
                                                   269,756 
                                              ------------ 
OIL--INTERNATIONAL (2.4%) 
British Petroleum Co. (ADR)  .....      500         37,437 
ENI S.p.A. (ADR) .................       75          4,266 
Elf Acquitaine S.A. (ADR) ........      900         48,994 
Total S.A. (ADR) .................    1,000         50,625 
Veba AG ..........................      200         11,300 
YPF S.A. (ADR) ...................      600         18,450 
                                              ------------ 
                                                   171,072 
                                              ------------ 
RAILROADS (1.7%) 
Burlington Northern Santa Fe  ....      300         26,963 
CSX Corp. ........................      800         44,400 
Norfolk Southern Corp. ...........      200         20,150 
Union Pacific Corp. ..............      400         28,200 
                                              ------------ 
                                                   119,713 
                                              ------------ 
 TOTAL ENERGY ....................                 560,541 
                                              ------------ 
TECHNOLOGY (3.4%) 
ELECTRONICS (0.9%) 
Computer Associates 
 International, Inc. .............     500          27,844 
Intel Corp. ......................     100          14,181 
Texas Instruments, Inc. ..........     300          25,219 
                                              ------------ 
                                                    67,244 
                                              ------------ 
OFFICE EQUIPMENT (2.2%) 
Hewlett Packard Co. ..............     700          39,200 
International Business Machines  
 Corp. ...........................     700          63,131 
Xerox Corp. ......................     650          51,269 
                                              ------------ 
                                                   153,600 
                                              ------------ 
TELECOMMUNICATIONS (0.3%) 
Motorola, Inc. ...................     240          18,240 
                                              ------------ 
 TOTAL TECHNOLOGY ................                 239,084 
                                              ------------ 
TOTAL COMMON STOCKS (58.2%) 
 (Cost $3,833,471) ...............               4,104,623 
                                              ------------ 
PREFERRED STOCKS: 
CREDIT SENSITIVE (0.1%) 
FINANCIAL SERVICES (0.1%) 
K-Mart Financing 
 (Cost $5,755)....................     100           5,487 
                                              ------------ 
CONVERTIBLE PREFERRED 
 STOCKS: 
BASIC MATERIALS (0.3%) 
METALS & MINING (0.3%) 
Freeport-McMoran Copper &
 Gold, Inc.* 
 (Cost $19,373) ..................     700          19,163 
                                              ------------ 
</TABLE>

                               21           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                    PRINCIPAL     VALUE 
                                     AMOUNT      (NOTE 1) 
- --------------------------- ----------------------------- 
<S>                         <C>               <C>
CALL OPTIONS PURCHASED: 
Japanese Currency, 
 August @ 112.10* ..........  JPY     36,000   $       841 
U.S. Treasury Bond, 
 July @ 98.00* .............   $      46,000           312 
                                              ------------ 
TOTAL OPTIONS (0.0%) 
 (Cost $937)................                         1,153 
                                              ------------ 
LONG-TERM DEBT SECURITIES: 
CREDIT SENSITIVE (29.8%) 
BANKS (0.4%) 
Bancomext Trust 
 8.00%, 8/5/03 .............          30,000        29,129 
                                              ------------ 
FOREIGN GOVERNMENT (2.6%) 
Government of Australia 
 12.00%, 11/15/01 ..........  AUD     50,000        45,900 
Kingdom of Denmark 
 8.00%, 3/15/06 ............  DKK     55,000         9,328 
Republic of Bulgaria Series 
 PDI 6.563%, 7/28/11 .......   $      33,000        22,894 
Republic of Russia 
 PO 00.00%, 12/15/20 .......          37,000        24,605 
Republic of South Africa 
 13.00%, 8/31/10 ...........  ZAR     97,000        19,569 
United Kingdom Treasury 
 7.50%, 12/7/06 ............  GBP     36,000        61,881 
                                              ------------ 
                                                   184,177 
                                              ------------ 
U.S. GOVERNMENT (17.1%) 
U.S. Treasury Bond 
 8.125%, 8/15/19 ...........   $     486,000       554,344 
U.S. Treasury Note 
 6.375%, 4/30/99 ...........         645,000       648,629 
                                              ------------ 
                                                 1,202,973 
                                              ------------ 
U.S. GOVERNMENT AGENCIES (8.5%) 
Government National 
 Mortgage Association 
 7.50%, 4/15/27 ............         104,312       104,703 
Government National 
 Mortgage Association 
 7.50%, 5/15/27 ............   $     494,982   $   496,840 
                                              ------------ 
                                                   601,543 
                                              ------------ 
UTILITY--ELECTRIC (1.2%) 
Transamerica Energy 
 0.00%, 6/15/02 (d) 
 +(s)  .....................         115,000        84,237 
                                              ------------ 
 TOTAL CREDIT SENSITIVE  ...                     2,102,059 
                                              ------------ 
TOTAL LONG-TERM DEBT SECURITIES (29.8%) 
 (Cost $2,092,402) ...........................   2,102,059 
                                              ------------ 
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (13.6%) 
 Chase Securities, Inc. 
  5.90%, dated 6/30/97, 
  due 7/1/97, to be 
  repurchased at $962,158, 
  collateralized by 
  $654,000 of U.S. Treasury 
  Bonds, 11.25% due 
  2/15/15, valued at 
  $978,395 
  (Cost $962,000)...........         962,000       962,000 
                                              ------------ 
TOTAL INVESTMENTS (102.0%) 
 (Cost $6,913,938) .........                     7,194,485 
                                              ------------ 
CALL OPTIONS WRITTEN*(c): 
Japanese Currency: (0.0%) 
 August @ 109.10 
 (Premiums Received $276)  .  JPY     18,000          (783) 
                                              ------------ 
OTHER ASSETS 
 LESS LIABILITIES (-2.0%)  .                      (143,046) 
                                              ------------ 
NET ASSET VALUE (100%)  ....                    $7,050,656 
                                              ============ 
</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 June 30, 1997 these securities amounted to $84,237 or 1.2% 
        of net assets. 
(s)     Illiquid security: is not actively traded. 
(c)     Covered call option contracts written in connection with securities 
        held. 
(d)     Debt security initially issued in zero coupon form which converts to 
        coupon form at a specific rate and date. 
        Glossary: 
        ADR--American Depositary Receipt 
        PDI--Past Due Interest Bond 
        PO--Principal Only 
        AUD--Australian Dollar 
        GBP--British Pound  
        DKK--Danish Krone 
        JPY--Japanese Yen 
        ZAR--South African Rand 

                               22           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
At June 30, 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 
Australian Dollar, expiring 9/17/97  ...       22     $ 17,014    $ 16,858      $  (156) 
British Pound, expiring 7/1/97-7/7/97  .       39       63,776      64,982        1,206 
Canadian Dollar, expiring 9/17/97  .....       38       27,341      27,292          (49) 
German Mark, expiring 9/17/97 ..........       15        8,678       8,535         (143) 
Italian Lira, expiring 9/17/97 .........   80,000       47,114      46,960         (154) 
Japanese Yen, expiring 7/1/97-9/17/97  .    6,939       62,152      61,896         (256) 
Polish Zlotey, expiring 12/1/97  .......       58       15,855      16,538          683 
FOREIGN CURRENCY SALE CONTRACTS 
Australian Dollar, expiring 9/17/97  ...       82       61,789      61,988         (199) 
British Pound, expiring 7/1/97-9/17/97         76      124,123     126,396       (2,273) 
Danish Krone, expiring 9/17/97 .........       62        9,654       9,386          268 
German Mark, expiring 7/30/97-9/17/97  .      118       68,528      68,041          487 
Italian Lira, expiring 9/17/97 .........   79,000       47,200      46,373          827 
Japanese Yen, expiring 7/1/97-9/17/97  .    5,588       47,663      48,992       (1,329) 
                                                                           --------------- 
                                                                                $(1,088) 
                                                                           =============== 
</TABLE>

Transactions in options written for the period from May 1, 1997 to June 30, 
1997 are summarized as follows: (Note 1) 

<TABLE>
<CAPTION>
                                     NUMBER OF    PREMIUMS 
                                     CONTRACTS    RECEIVED 
                                   ------------ ---------- 
<S>                                <C>          <C>
Options outstanding--May 1, 1997  .   --              -- 
Options written ...................  JPY 18,000     $276 
                                   ------------ ---------- 
Options outstanding June 30, 1997    JPY 18,000     $276 
                                   ============ ========== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $4,525,939 
U.S. Government securities......................   2,148,450 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities       380,114 
U.S. Government securities .....................     356,837 
</TABLE>

As of June 30, 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 . $  307,213 
Aggregate gross unrealized depreciation      (26,666) 
                                         ----------- 
Net unrealized appreciation.............. $  280,547 
                                         =========== 
Federal income tax cost of investments .. $6,913,938 
                                         =========== 
</TABLE>

                      See Notes to Financial Statements. 

                               23           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                    NUMBER        VALUE 
                                   OF SHARES     (NOTE 1) 
- -------------------------------- ----------- -------------- 
<S>                              <C>         <C>
COMMON STOCKS: 
BASIC MATERIALS (7.8%) 
CHEMICALS (3.7%) 
E.I. Du Pont De Nemours & Co. ...    2,944     $   185,104 
Eastman Chemical Co. ............    2,694         171,069 
Hercules, Inc. ..................    2,530         121,124 
Witco Corp. .....................    5,530         209,794 
                                             -------------- 
                                                   687,091 
                                             -------------- 

METALS & MINING (0.9%) 
Freeport-McMoran Copper & Gold, 
 Inc., Class A ..................    5,762         168,538 
                                             -------------- 
PAPER (3.2%) 
Kimberly Clark Corp. ............    5,902         293,625 
Temple-Inland, Inc. .............    1,410          76,140 
Weyerhaeuser Co. ................    4,618         240,136 
                                             -------------- 
                                                   609,901 
                                             -------------- 
 TOTAL BASIC MATERIALS ..........                1,465,530 
                                             -------------- 
BUSINESS SERVICES (1.7%) 
PRINTING, PUBLISHING, 
 BROADCASTING (1.0%) 
McGraw Hill Cos., Inc. ..........    3,108         182,789 
                                             -------------- 
PROFESSIONAL SERVICES (0.7%) 
NCR Corp.* ......................    4,386         130,484 
                                             -------------- 
 TOTAL BUSINESS SERVICES ........                  313,273 
                                             -------------- 
CAPITAL GOODS (7.6%) 
AEROSPACE (0.9%) 
Northrop Grumman Corp. ..........    1,942         170,532 
                                             -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (2.8%) 
Armstrong World Industries, 
 Inc.............................    2,180         159,957 
Lowe's Cos. .....................    4,735         175,787 
Masco Corp. .....................    4,562         190,464 
                                             -------------- 
                                                   526,208 
                                             -------------- 
ELECTRICAL EQUIPMENT (2.2%) 
Cooper Industries, Inc. .........    3,281         163,230 
General Signal Corp. ............    2,540         110,807 
Rockwell International Corp.  ...    2,241         132,219 
                                             -------------- 
                                                   406,256 
                                             -------------- 
MACHINERY (1.7%) 
New Holland N.V. ................    6,857         187,710 
Tenneco, Inc. ...................    2,965         133,981 
                                             -------------- 
                                                   321,691 
                                             -------------- 
 TOTAL CAPITAL GOODS ............                1,424,687 
                                             -------------- 
CONSUMER CYCLICALS (13.2%) 
AIRLINES (0.8%) 
Delta Airlines, Inc. ............    1,720         141,040 
                                             -------------- 
AUTO RELATED (4.1%) 
Dana Corp. ......................    3,691         140,258 
Eaton Corp. .....................    1,369         119,531 
Goodyear Tire & Rubber Co.  .....    2,423         153,406 
Lear Corp.* .....................    2,633         116,839 
TRW Inc. ........................    4,135         234,920 
                                             -------------- 
                                                   764,954 
                                             -------------- 
AUTOS & TRUCKS (2.6%) 
Ford Motor Co. ..................    3,970         149,868 
General Motors Corp. ............    3,436         191,342 
General Motors Corp., Class H  ..    2,589         149,515 
                                             -------------- 
                                                   490,725 
                                             -------------- 
HOUSEHOLD FURNITURE, APPLIANCES (1.7%) 
Tupperware Corp. ................    5,035     $   183,778 
Whirlpool Corp. .................    2,555         139,407 
                                             -------------- 
                                                   323,185 
                                             -------------- 
PHOTO & OPTICAL (2.1%) 
Eastman Kodak Co. ...............    1,091          83,734 
Polaroid Corp. ..................    5,638         312,909 
                                             -------------- 
                                                   396,643 
                                             -------------- 
RETAIL--GENERAL (1.9%) 
K-Mart Corp.* ...................   15,340         187,915 
Sears Roebuck & Co. .............    3,027         162,701 
                                             -------------- 
                                                   350,616 
                                             -------------- 
 TOTAL CONSUMER CYCLICALS  ......                2,467,163 
                                             -------------- 
CONSUMER NON-CYCLICALS (12.8%) 
BEVERAGES (1.2%) 
Anheuser-Busch Cos., Inc.  ......    2,662         111,638 
Whitman Corp. ...................    5,192         124,608 
                                             -------------- 
                                                   236,246 
                                             -------------- 
CONTAINERS (1.8%) 
Crown Cork & Seal Co., Inc.  ....    2,837         151,602 
Owens Illinois, Inc.* ...........    6,027         186,837 
                                             -------------- 
                                                   338,439 
                                             -------------- 
DRUGS (3.6%) 
American Home Products Corp.  ...    2,576         197,064 
Bristol-Myers Squibb Co. ........    2,291         185,571 
Pharmacia & Upjohn, Inc. ........    8,198         284,880 
                                             -------------- 
                                                   667,515 
                                             -------------- 
FOODS (1.7%) 
General Mills, Inc. .............    2,474         161,119 
Sara Lee Corp. ..................    3,802         158,258 
                                             -------------- 
                                                   319,377 
                                             -------------- 
HOSPITAL SUPPLIES & SERVICES (1.5%) 
Baxter International, Inc.  .....    5,382         281,210 
                                             -------------- 
SOAPS & TOILETRIES (0.9%) 
Colgate Palmolive Co. ...........    2,567         167,497 
                                             -------------- 
TOBACCO (2.1%) 
Gallaher Group plc (ADR)*  ......    2,489          45,891 
Philip Morris Cos., Inc. ........    4,947         219,523 
RJR Nabisco Holdings Corp.  .....    3,810         125,730 
                                             -------------- 
                                                   391,144 
                                             -------------- 
 TOTAL CONSUMER NON-CYCLICALS ...                2,401,428 
                                             -------------- 
CREDIT SENSITIVE (20.7%) 
BANKS (10.1%) 
Banc One Corp. ..................    4,085         197,867 
Bankers Trust New York Corp.  ...    1,855         161,385 
First Tennessee National Corp.  .      886          42,528 
Fleet Financial Group, Inc.  ....    3,645         230,546 
Huntington Bancshares, Inc.  ....    1,385          40,684 
J.P. Morgan & Co. ...............    3,073         320,744 
KeyCorp .........................    2,689         150,248 
Mellon Bank Corp. ...............    2,085          94,086 
Mercantile Bancorp, Inc. ........    1,160          70,470 
Old Kent Financial Corp. ........      864          46,643 
PNC Bank Corp. ..................    7,336         305,361 
Regions Financial Corp. .........    1,925          60,878 
Summit Bancorp ..................    1,678          84,110 
Union Planters Corp. ............    1,665          86,372 
                                             -------------- 
                                                 1,891,922 
                                             -------------- 
</TABLE>

                               24           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                    NUMBER        VALUE 
                                   OF SHARES     (NOTE 1) 
- -------------------------------- ----------- -------------- 
<S>                              <C>          <C>
FINANCIAL SERVICES (1.1%) 
Beneficial Corp. ................    1,034    $     73,479 
Salomon, Inc. ...................    2,178         121,151 
                                             -------------- 
                                                   194,630 
                                             -------------- 
INSURANCE (2.4%) 
American General Corp. ..........    3,793         181,116 
Aon Corp. .......................    3,967         205,292 
CIGNA Corp. .....................      378          67,095 
                                             -------------- 
                                                   453,503 
                                             -------------- 
UTILITY--ELECTRIC (0.7%) 
Duke Energy Corp. ...............    2,800         134,238 
                                             -------------- 
UTILITY--TELEPHONE (6.4%) 
Ameritech Corp. .................    2,599         176,569 
AT&T Corp. ......................    3,017         105,783 
Bellsouth Corp. .................    4,461         206,879 
SBC Communications, Inc. ........    4,026         249,109 
Sprint Corp. ....................    6,673         351,167 
U.S. West Communications Group  .    3,070         115,701 
                                             -------------- 
                                                 1,205,208 
                                             -------------- 
 TOTAL CREDIT SENSITIVE .........                3,879,501 
                                             -------------- 
DIVERSIFIED (2.5%) 
MISCELLANEOUS (2.5%) 
Fortune Brands, Inc. ............    3,439         128,318 
Minnesota Mining & Manufacturing 
 Co. ............................    3,322         338,844 
                                             -------------- 
                                                   467,162 
                                             -------------- 

ENERGY (11.1%) 
OIL--DOMESTIC (5.0%) 
Amoco Corp. .....................    2,400         208,650 
Atlantic Richfield Co. ..........    1,191          83,965 
Coastal Corp. ...................    2,303         122,491 
Exxon Corp. .....................    2,670         164,205 
Mobil Corp. .....................    2,723         190,270 
Occidental Petroleum Corp.  .....    6,361         159,422 
                                             -------------- 
                                                   929,003 
                                             -------------- 
OIL--INTERNATIONAL (3.8%) 
British Petroleum Co. (ADR)  ....    2,496         186,888 
ENI S.p.A. (ADR) ................      600          34,125 
Elf Acquitaine S.A. (ADR)  ......    4,300         234,081 
Total S.A. (ADR) ................    3,761         190,401 
YPF S.A. (ADR) ..................    2,318          71,278 
                                             -------------- 
                                                   716,773 
                                             -------------- 
RAILROADS (2.3%) 
Canadian National Railway Co.  ..    2,024    $     88,550 
Norfolk Southern Corp. ..........    1,649         166,137 
Union Pacific Corp. .............    2,530         178,365 
                                             -------------- 
                                                   433,052 
                                             -------------- 
 TOTAL ENERGY ...................                2,078,828 
                                             -------------- 
TECHNOLOGY (8.8%) 
ELECTRONICS (5.9%) 
Computer Associates 
 International, Inc. ............    3,281         182,711 
Intel Corp. .....................    1,008         142,947 
International Business Machines 
 Corp. ..........................    4,008         361,471 
Motorola, Inc. ..................    2,340         177,840 
Texas Instruments, Inc. .........    1,420         119,369 
United Technologies Corp.  ......    1,338         111,054 
                                             -------------- 
                                                 1,095,392 
                                             -------------- 
OFFICE EQUIPMENT (2.9%) 
Hewlett Packard Co. .............    3,573         200,088 
Xerox Corp. .....................    4,273         337,033 
                                             -------------- 
                                                   537,121 
                                             -------------- 
 TOTAL TECHNOLOGY ...............                1,632,513 
                                             -------------- 
TOTAL COMMON STOCKS (86.2%) 
 (Cost $15,778,696) .............               16,130,085 
                                             -------------- 
PREFERRED STOCKS: 
CAPITAL GOODS (0.8%) 
MACHINERY (0.8%) 
Case Corp. (Cost $141,177)  .....      959         151,282 

                                PRINCIPAL 
                                  AMOUNT 
                              ------------ 
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (18.7%) 
 Chase Securities, Inc. 
  5.90%, dated 6/30/97, due 
  7/1/97, to be repurchased 
  at $3,508,575, 
  collateralized by 
  $2,384,000 of U.S. Treasury 
  Bonds, 
  11.25% due 2/15/15, 
  valued at $3,501,128 
  (Cost $3,508,000)...........  $3,508,000     3,508,000 
                                           ------------- 
TOTAL INVESTMENTS (105.7%) 
 (Cost $19,427,873) ..........                19,789,367 
OTHER ASSETS 
 LESS LIABILITIES (-5.7%)  ...                (1,069,580) 
                                           ------------- 
NET ASSET VALUE (100%) .......               $18,719,787 
                                           ============= 
</TABLE>
- ------------ 
*      Non-income producing 
       Glossary: 
       ADR--American Depositary Receipt 

                               25           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 

Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $16,534,976 
U.S. Government securities......................           -- 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities        651,447 
U.S. Government securities .....................           -- 
</TABLE>

As of June 30, 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 .$   479,496 
Aggregate gross unrealized depreciation      (118,002) 
                                         ------------ 
Net unrealized appreciation.............. $   361,494 
                                         ============ 
Federal income tax cost of investments .. $19,427,873 
                                         ============ 
</TABLE>

                      See Notes to Financial Statements. 

                               26           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                    NUMBER        VALUE 
                                   OF SHARES    (NOTE 1) 
- -------------------------------- ----------- ------------- 
<S>                              <C>         <C>
COMMON STOCKS: 
AUSTRALIA & NEW ZEALAND (1.4%) 
AUSTRALIA (1.4%) 
QBE Insurance Group Ltd. ........   18,129     $  109,536 
Westpac Banking Corp. ...........    9,711         58,454 
                                             ------------- 
  TOTAL AUSTRALIA & 
  NEW ZEALAND ...................                 167,990 
                                             ------------- 
CANADA (5.7%) 
Bank of Nova Scotia .............    3,909        171,280 
Cae, Inc. .......................    7,700         61,343 
Magna International, Inc., 
 Class A ........................    1,748        105,208 
National Bank of Canada .........   13,032        163,283 
Newbridge Networks Corp.*  ......      500         21,438 
Northern Telecom Ltd. ...........    1,919        172,964 
                                             ------------- 
 TOTAL CANADA ...................                 695,516 
                                             ------------- 
JAPAN (13.8%) 
Canon, Inc. .....................    7,000        190,634 
Circle K Japan Co., Ltd. ........    2,000        114,869 
Fuji Photo Film Co. .............    3,000        120,717 
Hirose Electric .................      600         41,164 
Kao Corp. .......................    9,000        124,907 
Keyence Corp. ...................      700        103,871 
Matsushita Electric Works Ltd.  .    9,000        102,126 
NEC Corp. .......................   12,000        167,591 
Rohm Co. ........................    1,000        102,998 
Sankyo Co. ......................    4,000        134,422 
Shin-Etsu Chemical Co. ..........    4,000        106,141 
Sony Corp. ......................    2,400        209,279 
Taisho Pharmaceutical Co.  ......    2,000         53,943 
Tokyo Electron Ltd. .............    2,000         95,666 
                                             ------------- 
 TOTAL JAPAN ....................               1,668,328 
                                             ------------- 
LATIN AMERICA (1.9%) 
BRAZIL (0.2%) 
Unibanco (GDR)* .................      700         25,988 
                                             ------------- 
MEXICO (1.7%) 
Alfa S.A., Class A ..............    8,300         56,715 
Cemex S.A. CPO ..................   15,700         67,297 
Femsa S.A., Class B .............    5,600         33,394 
Panamerican Beverages, Inc.  ....    1,349         44,348 
                                             ------------- 
                                                  201,754 
                                             ------------- 
 TOTAL LATIN AMERICA ............                 227,742 
                                             ------------- 
OTHER EUROPEAN COUNTRIES (41.3%) 
FRANCE (11.5%) 
Cie Generale des Eaux ...........    1,326        169,962 
Dexia France ....................      814         79,256 
Elf Acquitaine S.A. .............    1,358        146,556 
Lafarge S.A. ....................    1,894        117,837 
Michelin, Class B ...............    2,207        132,577 
SGS-Thomson Microelectronics 
 N.V.* ..........................    2,119        169,520 
Scor ............................    3,123        125,777 
Societe Generale Paris ..........    1,392        155,438 
Television Francaise ............    1,072         95,801 
Total S.A., Class B .............    1,950        197,168 
                                             ------------- 
                                                1,389,892 
                                             ------------- 
GERMANY (7.5%) 
Altana AG .......................      152     $  163,042 
Bayer AG ........................    4,419        170,337 
Bayerische Motoren Werek 
 (BMW) AG .......................      210        173,218 
Deutsche Telekom AG .............    7,490        184,098 
Siemens AG ......................    2,081        124,680 
Veba AG .........................    1,735         98,028 
                                             ------------- 
                                                  913,403 
                                             ------------- 
IRELAND (2.9%) 
Allied Irish Banks plc ..........   14,686        113,619 
Bank of Ireland .................   10,583        116,165 
CRH plc .........................   11,122        116,524 
                                             ------------- 
                                                  346,308 
                                             ------------- 
ITALY (2.7%) 
ENI S.p.A. ......................   39,242        222,218 
Gucci Group N.V. ................    1,623        104,481 
                                             ------------- 
                                                  326,699 
                                             ------------- 
NETHERLANDS (7.2%) 
ABN-Amro Holdings N.V. ..........    5,628        105,025 
Akzo Nobel N.V. .................      819        112,329 
ING Groep N.V. ..................    3,657        168,744 
KLM Royal Dutch Airlines N.V. ...    3,305        101,949 
Philips Electronics N.V. ........    2,717        194,774 
Unilever N.V. ...................      490        103,232 
Vandex International N.V.  ......    1,608         88,135 
                                             ------------- 
                                                  874,188 
                                             ------------- 
POLAND (0.1%) 
Bank Handlowy (GDS) +(s) ........      600          7,350 
                                             ------------- 
PORTUGAL (1.2%) 
Banco Totta & Acores S.A., 
 Class B ........................    1,000         16,715 
Electricidade de Portugal S.A.*        600         11,014 
Portugal Telecom S.A. ...........    2,797        112,866 
                                             ------------- 
                                                  140,595 
                                             ------------- 
SWITZERLAND (8.2%) 
ABB AG (Bearer) .................       64         96,877 
CIBA Specialty Chemicals AG*  ...    1,773        163,942 
Fischer (Georg) AG (Bearer)  ....       62         86,205 
Julius Baer Holding AG ..........       53         81,134 
Nestle S.A. (Registered) ........      130        171,493 
Novartis AG .....................       66        105,510 
Swiss Reinsurance Co. 
 (Registered) ...................       97        137,195 
Union Bank of Switzerland 
 (Bearer) .......................      131        149,842 
                                             ------------- 
                                                  992,198 
                                             ------------- 
 TOTAL OTHER EUROPEAN  COUNTRIES                4,990,633 
                                             ------------- 
SCANDINAVIA (3.7%) 
SWEDEN (3.7%) 
ABB AB, Class A .................      554          7,773 
Astra AB, Class A ...............    7,428        138,309 
Ericsson LM, Class B ............    3,463        136,356 
Pharmacia & Upjohn, Inc. ........    1,625         54,844 
</TABLE>

                               27           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                    NUMBER        VALUE 
                                   OF SHARES    (NOTE 1) 
- -------------------------------- ----------- ------------- 
<S>                                  <C>      <C>         
Sandvik AB, Class B .............    3,515    $    99,769 
Skandia Forsakrings AB ..........      469         17,284 
                                             ------------- 
 TOTAL SCANDINAVIA ..............                 454,335 
                                             ------------- 
SOUTHEAST ASIA (3.9%) 
HONG KONG (3.3%) 
Dao Heng Bank Group Ltd. ........    9,500         51,992 
First Pacific Co. ...............   71,000         90,728 
Guoco Group Ltd. ................    8,000         42,131 
HSBC Holdings plc ...............    3,800        114,285 
Hutchison Whampoa Ltd. ..........   12,000        103,778 
                                             ------------- 
                                                  402,914 
                                             ------------- 
MALAYSIA (0.3%) 
Malaysia Assurance Alliance Bhd.     5,300         30,867 
                                             ------------- 
SINGAPORE (0.3%) 
Cycle & Carriage Ltd. ...........    3,000         31,055 
                                             ------------- 
 TOTAL SOUTHEAST ASIA ...........                 464,836 
                                             ------------- 
UNITED KINGDOM (10.9%) 
Avis Europe plc* ................   38,382         86,918 
B.A.T. Industries plc ...........   17,035        152,463 
British Petroleum Co. ...........    9,207        114,520 
Burmah Castrol plc ..............    3,622         61,275 
General Electric Co., plc  ......   16,483         98,531 
Glaxo Wellcome plc ..............    5,027        104,004 
Norwich Union plc*+Section  .....    6,900         36,651 
Rio Tinto plc....................    6,371        111,017 
Scottish Power plc ..............   18,000        116,891 
Shell Transport & Trading Co. 
 plc ............................   17,205        117,458 
Smiths Industries plc ...........    7,052         90,182 
Tomkins plc .....................   17,933         77,637 
Vodafone Group plc ..............   31,177        152,106 
                                             ------------- 
 TOTAL UNITED KINGDOM ...........               1,319,653 
                                             ------------- 
TOTAL COMMON STOCKS (82.6%) 
 (Cost $9,532,878) ..............               9,989,033 
                                             ------------- 
PREFERRED STOCKS: 
LATIN AMERICA (0.3%) 
BRAZIL (0.3%) 
Uniao de Bancos Brasileiros  ....    1,200         44,017 
                                             ------------- 
SCANDINAVIA (1.2%) 
FINLAND (1.2) 
Nokia AB ........................    1,896    $   141,697 
                                             ------------- 
TOTAL PREFERRED STOCKS (1.5%) 
 (Cost $174,043) ................                 185,714 
                                             ------------- 
                                  PRINCIPAL 
                                    AMOUNT 
                                ------------ 
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (12.5%) 
Chase Securities, Inc. 
 5.90%, dated 6/30/97, 
 due 7/1/97, to be 
 repurchased at $1,515,248, 
 collateralized by $1,030,000 
 of U.S. Treasury Bonds, 
 11.25% due 2/15/15, 
 valued at $1,540,897 
 (Cost $1,515,000) .............  $1,515,000    1,515,000 
                                             ------------ 
TOTAL INVESTMENTS (96.6%) 
 (Cost $11,221,921) ............               11,689,747 
OTHER ASSETS 
 LESS LIABILITIES (3.4%) .......                  410,028 
                                             ------------ 
NET ASSETS (100%) ..............              $12,099,775 
                                             ============ 
</TABLE>

<TABLE>
<CAPTION>
<S>                           <C>    <C>
- ---------------------------------------------
MARKET SECTOR DIVERSIFICATION 
As a Percentage of Total Equity 
 Investments 
Basic Materials...............           4.8% 
Business Services ............           3.1 
Capital Goods ................          12.4 
Consumer Cyclicals ...........          15.2 
Consumer Non-Cyclicals .......          16.8 
Credit Sensitive 
 Banks........................  15.1 
 Financial Services...........   3.0 
 Insurance....................   4.2 
 Utility--Electric............   1.3 
 Utility--Telephone...........   4.7 
                              ------ 
Total Credit Sensitive........          28.3 
Energy .......................           9.4 
Technology ...................          10.0 
                                     ------- 
                                       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 June 30, 1997 these securities amounted to $44,001 or 0.4% 
        of net assets. 
(s)     Illiquid security: is not actively traded. 
        Glossary: 
        CPO--Certificate of Participation 
        GDR--Global Depositary Receipt 
        GDS--Global Depositary Share 

                               28           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
At June 30, 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 
Australian Dollar, expiring 7/7/97  .....       20     $ 15,024    $ 15,019       $  (5) 
British Pound, expiring 7/2/97-7/797  ...       56       92,947      93,003          56 
Canadian Dollar, expiring 7/2/97-7/3/97         30       21,773      21,773          -- 
French Franc, expiring 7/31/97 ..........      137       23,604      23,344        (260) 
German Mark, expiring 7/3/97 ............      157       90,234      89,812        (422) 
Italian Lira, expiring 7/7/97-7/8/97  ...  188,844      111,265     111,104        (161) 
Japanese Yen, expiring 7/3/97 ...........    1,603       13,992      13,989          (3) 
Malaysian Ringgit, expiring 7/2/97  .....       15        5,956       5,945         (11) 
Netherlands Guilder, expiring 7/3/97  ...       74       37,680      37,732          52 
Portuguese Escudos, expiring 7/3/97  ....    2,945       16,733      16,738           5 
Swiss Franc, expiring 7/3/97 ............       57       39,337      39,377          40 
FOREIGN CURRENCY SALE CONTRACTS 
Swedish Krona, expiring 7/1/97-7/3/97  ..      658       85,037      85,031           6 
                                                                            --------------- 
                                                                                  $(703) 
                                                                            =============== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                              <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $10,360,891 
U.S. Government securities......................           -- 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities        706,011 
U.S. Government securities .....................           -- 
</TABLE>

As of June 30, 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 ..$   514,953 
Aggregate gross unrealized depreciation       (47,127) 
                                         ------------ 
Net unrealized appreciation.............. $   467,826 
                                         ============ 
Federal income tax cost of investments .. $11,221,921 
                                         ============ 
</TABLE>

                      See Notes to Financial Statements. 

                               29           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INVESTORS GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                  NUMBER        VALUE 
                                 OF SHARES     (NOTE 1) 
- ------------------------------ ----------- -------------- 
<S>                            <C>         <C>
COMMON STOCKS: 
BASIC MATERIALS (2.5%) 
CHEMICALS (2.5%) 
E.I. Du Pont De Nemours & Co. .    1,800     $   113,175 
Praxair, Inc. .................    1,900         106,400 
                                           -------------- 
 TOTAL BASIC MATERIALS ........                  219,575 
                                           -------------- 
BUSINESS SERVICES (2.9%) 
PRINTING, PUBLISHING, 
 BROADCASTING (1.8%) 
Gannett Co. ...................    1,700         167,875 
                                           -------------- 
PROFESSIONAL SERVICES (0.3%) 
Service Corp. International  ..      800          26,300 
                                           -------------- 
TRUCKING, SHIPPING (0.8%) 
Carnival Corp., Class A  ......    1,700          70,125 
                                           -------------- 
 TOTAL BUSINESS SERVICES  .....                  264,300 
                                           -------------- 
CAPITAL GOODS (8.2%) 
AEROSPACE (2.2%) 
Boeing Co. ....................    1,300          68,981 
Textron, Inc. .................    1,900         126,113 
                                           -------------- 
                                                 195,094 
                                           -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.5%) 
Sherwin-Williams Co. ..........    1,300          40,137 
                                           -------------- 
ELECTRICAL EQUIPMENT (5.5%) 
American Standard Cos., Inc.*      1,000          44,750 
Applied Material, Inc.*  ......      800          56,650 
General Electric Co. ..........    3,700         241,887 
Honeywell, Inc. ...............    2,000         151,750 
                                           -------------- 
                                                 495,037 
                                           -------------- 
 TOTAL CAPITAL GOODS ..........                  730,268 
                                           -------------- 
CONSUMER CYCLICALS (9.9%) 
APPAREL & TEXTILES (0.8%) 
Liz Claiborne, Inc. ...........    1,500          69,937 
                                           -------------- 
FOOD SERVICES, LODGING (1.0%) 
Marriott International, Inc.  .    1,500          92,063 
                                           -------------- 
LEISURE RELATED (1.3%) 
Walt Disney (The) Co. .........    1,400         112,350 
                                           -------------- 
RETAIL--GENERAL (6.8%) 
CVS Corp. .....................    2,718         139,297 
Consolidated Stores Corp.*  ...    1,750          60,812 
Costco Co., Inc.* .............    2,800          92,050 
Dayton Hudson Corp. ...........    1,700          90,419 
Safeway, Inc.* ................    1,500          69,188 
TJX Cos., Inc. ................    2,600          68,575 
Walgreen Co. ..................    1,600          85,800 
                                           -------------- 
                                                 606,141 
                                           -------------- 
 TOTAL CONSUMER CYCLICALS  ....                  880,491 
                                           -------------- 
CONSUMER NON-CYCLICALS (19.3%) 
BEVERAGES (1.0%) 
Coca Cola Co. .................    1,300          87,750 
                                           -------------- 
DRUGS (9.1%) 
Abbott Laboratories ...........    2,200         146,850 
Bristol-Myers Squibb Co.  .....    2,000         162,000 
Cardinal Health, Inc. .........    1,700          97,325 
Eli Lilly & Co. ...............      600          65,588 
Merck & Co., Inc. .............    1,300     $   134,550 
Pfizer, Inc. ..................    1,200         143,400 
Warner Lambert Co. ............      500          62,125 
                                           -------------- 
                                                 811,838 
                                           -------------- 
FOODS (2.1%) 
Campbell Soup Co. .............    1,100          55,000 
Conagra, Inc. .................    1,200          76,950 
Sara Lee Corp. ................    1,300          54,113 
                                           -------------- 
                                                 186,063 
                                           -------------- 

HOSPITAL SUPPLIES & 
 SERVICES (2.5%) 
Healthsouth Corp.* ............    3,200          79,800 
Oxford Health Plans, Inc.*  ...    1,000          71,750 
U.S. Surgical Corp. ...........    2,100          78,225 
                                           -------------- 
                                                 229,775 
                                           -------------- 
SOAPS & TOILETRIES (4.6%) 
Avon Products, Inc. ...........    1,000          70,562 
Clorox Co. ....................      600          79,200 
Gillette Co. ..................    1,000          94,750 
Procter & Gamble Co. ..........    1,200         169,500 
                                           -------------- 
                                                 414,012 
                                           -------------- 
 TOTAL CONSUMER NON-CYCLICALS .                1,729,438 
                                           -------------- 
CREDIT SENSITIVE (19.1%) 
BANKS (8.1%) 
Banc One Corp. ................    1,600          77,500 
BankAmerica Corp. .............    3,000         193,688 
BankBoston Corp. ..............      100           7,206 
Barnett Banks, Inc. ...........    2,200         115,500 
Citicorp ......................    1,300         156,731 
Comerica, Inc. ................      800          54,400 
MBNA Corp. ....................    3,200         117,200 
                                           -------------- 
                                                 722,225 
                                           -------------- 
FINANCIAL SERVICES (5.3%) 
American Express Co. ..........    2,200         163,900 
Conseco, Inc. .................    2,500          92,500 
Franklin Resources, Inc.  .....      700          50,794 
Washington Mutual, Inc.  ......    2,800         167,300 
                                           -------------- 
                                                 474,494 
                                           -------------- 
INSURANCE (4.2%) 
American International Group, 
 Inc. .........................    1,100         164,312 
MGIC Investment Corp. .........    1,000          47,937 
Travelers Group, Inc. .........    2,600         163,963 
                                           -------------- 
                                                 376,212 
                                           -------------- 
UTILITY--TELEPHONE (1.5%) 
Sprint Corp. ..................    2,600         136,825 
                                           -------------- 
 TOTAL CREDIT SENSITIVE  ......                1,709,756 
                                           -------------- 
DIVERSIFIED (1.8%) 
MISCELLANEOUS (1.8%) 
Republic Industries, Inc.*  ...    1,600          39,800 
Tyco International Ltd.  ......    1,700         118,256 
                                           -------------- 
 TOTAL DIVERSIFIED ............                  158,056 
                                           -------------- 
ENERGY (5.0%) 
COAL & GAS PIPELINES (0.5%) 
Sonat, Inc. ...................      900          46,125 
                                           -------------- 

</TABLE>
                               30           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INVESTORS GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
<TABLE>
<CAPTION>
                                  NUMBER        VALUE 
                                 OF SHARES     (NOTE 1) 
- ------------------------------ ----------- -------------- 
<S>                                <C>       <C>         
OIL--DOMESTIC (1.7%) 
Exxon Corp. ...................    1,300     $    79,950 
Mobil Corp. ...................    1,000          69,875 
                                           -------------- 
                                                 149,825 
                                           -------------- 
OIL--SUPPLIES & CONSTRUCTION (2.8%) 
Baker Hughes, Inc. ............      600          23,213 
Halliburton Co. ...............    1,400         110,950 
Schlumberger Ltd. .............      900         112,500 
                                           -------------- 
                                                 246,663 
                                           -------------- 
 TOTAL ENERGY .................                  442,613 
                                           -------------- 
TECHNOLOGY (16.0%) 
ELECTRONICS (12.3%) 
BMC Software, Inc.* ...........    1,700          94,137 
Computer Associates 
 International, Inc. ..........    2,200         122,513 
HBO & Co. .....................    1,400          96,425 
Intel Corp. ...................      500          70,906 
Microsoft, Inc.* ..............    1,900         240,113 
Motorola, Inc. ................    1,900         144,400 
Parametric Technology Co.*  ...    1,600          68,100 
Peoplesoft, Inc.* .............    1,900         100,225 
United Technologies Corp.  ....    1,200          99,600 
Westinghouse Electric Corp.  ..    2,700          62,438 
                                           -------------- 
                                               1,098,857 
                                           -------------- 
OFFICE EQUIPMENT (2.2%) 
Compaq Computer Corp.* ........      900          89,325 
Dell Computer Corp.* ..........      300          35,231 
EMC Corp.* ....................    1,900          74,100 
                                           -------------- 
                                                 198,656 
                                           -------------- 
TELECOMMUNICATIONS (1.5%) 
Ascend Communications, Inc.*  .      800          31,500 
Lucent Technologies, Inc.  ....      500          36,031 
Tellabs, Inc.* ................    1,200          67,050 
                                           -------------- 
                                                 134,581 
                                           -------------- 
 TOTAL TECHNOLOGY .............                1,432,094 
                                           -------------- 
TOTAL COMMON STOCKS (84.7%) 
 (Cost $6,997,636) ............                7,566,591 
                                           -------------- 
</TABLE>

<TABLE>
<CAPTION>
                                   PRINCIPAL      VALUE 
                                    AMOUNT       (NOTE 1) 
- -------------------------------- ----------- -------------- 
<S>                              <C>         <C>
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (8.6%) 
Chase Securities, Inc. 5.90%, 
 dated 6/30/97, due 7/1/97, to 
 be repurchased at $773,127, 
 collateralized by $526,000 of 
 U.S. Treasury Bonds, 11.25% due 
 2/15/15, valued at $786,905 
 (Cost $773,000).................  $773,000    $   773,000 
                                             -------------- 
TOTAL INVESTMENTS (93.3%) 
 (Cost $7,770,636) ..............                8,339,591 
OTHER ASSETS 
 LESS LIABILITIES (6.7%) ........                  597,606 
                                             -------------- 
NET ASSET VALUE (100%) ..........               $8,937,197 
                                             ============== 
</TABLE>

- ------------ 
*      Non-income producing 

                               31           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INVESTORS GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                             <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $7,835,732 
U.S. Government securities......................          -- 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities       873,995 
U.S. Government securities .....................          -- 
As of June 30, 1997, the gross unrealized appreciation 
(depreciation) of investments based on the aggregate cost of 
investments for Federal income tax purposes was as follows: 
Aggregate gross unrealized appreciation ........  $  603,932 
Aggregate gross unrealized depreciation  .......     (34,977) 
                                                ------------ 
Net unrealized appreciation.....................  $  568,955 
                                                ============ 
Federal income tax cost of investments .........  $7,770,636 
                                                ============ 
</TABLE>

                      See Notes to Financial Statements. 

                               32           
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                     NUMBER        VALUE 
                                    OF SHARES    (NOTE 1) 
- --------------------------------- ----------- ------------- 
<S>                               <C>         <C>
COMMON STOCKS: 
BASIC MATERIALS (12.2%) 
CHEMICALS (6.3%) 
Dow Chemical Co. .................    2,900    $   252,662 
E.I. Du Pont De Nemours & Co. ....    2,700        169,762 
Eastman Chemical Co. .............    1,300         82,550 
Great Lakes Chemical Corp.  ......    2,600        136,175 
Imperial Chemical Industries plc 
 (ADR) ...........................    1,600         91,000 
Lonrho plc .......................   19,600         41,448 
Nalco Chemical Co. ...............    1,400         54,075 
Smith & Nephew plc ...............    4,800         13,348 
Witco Corp. ......................    4,000        151,750 
                                              ------------- 
                                                   992,770 
                                              ------------- 
CHEMICALS--SPECIALTY (2.2%) 
Betz Laboratories, Inc. ..........    1,100         72,600 
FMC Corp.* .......................      500         39,719 
International Flavors & 
 Fragrances, Inc. ................    3,300        166,650 
Lubrizol Corp. ...................    1,800         75,488 
                                              ------------- 
                                                   354,457 
                                              ------------- 
METALS & MINING (1.4%) 
Newmont Mining Corp. .............    3,000        117,000 
Reynolds Metals Co. ..............    1,600        114,000 
                                              ------------- 
                                                   231,000 
                                              ------------- 
PAPER (2.3%) 
Consolidated Papers, Inc. ........    2,100        113,400 
International Paper Co. ..........    2,300        111,694 
Union Camp Corp. .................    2,800        140,000 
                                              ------------- 
                                                   365,094 
                                              ------------- 
 TOTAL BASIC MATERIALS ...........               1,943,321 
                                              ------------- 
BUSINESS SERVICES (5.0%) 
PRINTING, PUBLISHING, 
 BROADCASTING (4.1%) 
Donnelley (R.R.) & Sons Co.  .....    2,900        106,212 
Dow Jones & Co., Inc. ............    3,100        124,581 
Dun & Bradstreet Corp. ...........    2,800         73,500 
Gannett Co. ......................      700         69,125 
Knight Ridder, Inc. ..............    2,700        132,469 
McGraw Hill Cos., Inc. ...........    1,400         82,338 
Readers Digest Association, Inc., 
 Class A .........................    2,400         68,850 
                                              ------------- 
                                                   657,075 
                                              ------------- 
PROFESSIONAL SERVICES (0.4%) 
Deluxe Corp. .....................    1,200         40,950 
Rouse Co. ........................      600         17,700 
                                              ------------- 
                                                    58,650 
                                              ------------- 
TRUCKING, SHIPPING (0.5%) 
Alexander & Baldwin, Inc. ........    1,300         33,962 
Gatx Corp. .......................      700         40,425 
                                              ------------- 
                                                    74,387 
                                              ------------- 
TOTAL BUSINESS SERVICES ..........                 790,112 
                                              ------------- 
CAPITAL GOODS (5.0%) 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.3%) 
Armstrong World Industries, Inc. .      900         66,038 
Georgia-Pacific Corp. ............    1,600    $   136,600 
                                              ------------- 
                                                   202,638 
                                              ------------- 
ELECTRICAL EQUIPMENT (3.3%) 
AMP, Inc. ........................    2,900        121,075 
Cooper Industries, Inc. ..........    1,800         89,550 
General Electric Co. .............    3,400        222,275 
Hubbell, Inc., Class A ...........    2,100         92,400 
                                              ------------- 
                                                   525,300 
                                              ------------- 
MACHINERY (0.4%) 
Pall Corp. .......................    2,900         67,425 
                                              ------------- 
 TOTAL CAPITAL GOODS .............                 795,363 
                                              ------------- 
CONSUMER CYCLICALS (5.9%) 
AUTO RELATED (0.9%) 
Eaton Corp. ......................      800         69,850 
Genuine Parts Co. ................    2,300         77,912 
                                              ------------- 
                                                   147,762 
                                              ------------- 
AUTOS & TRUCKS (1.0%) 
Ford Motor Co. ...................    1,300         49,075 
General Motors Corp. .............    1,900        105,806 
                                              ------------- 
                                                   154,881 
                                              ------------- 
FOOD SERVICES, LODGING (0.6%) 
ITT Corp. (New)* .................    1,600         97,700 
                                              ------------- 
HOUSEHOLD FURNITURE, APPLIANCES (1.1%) 
Tomkins plc ......................   16,700         72,299 
Whirlpool Corp. ..................    1,700         92,756 
                                              ------------- 
                                                   165,055 
                                              ------------- 
PHOTO & OPTICAL (0.6%) 
Bausch & Lomb, Inc. ..............    2,100         98,963 
                                              ------------- 
RETAIL--GENERAL (1.7%) 
J.C. Penny Co. ...................    3,000        156,563 
Limited, Inc. ....................    1,400         28,350 
May Department Stores Co. ........    1,700         80,325 
                                              ------------- 
                                                   265,238 
                                              ------------- 
TOTAL CONSUMER CYCLICALS .........                 929,599 
                                              ------------- 
CONSUMER NON-CYCLICALS (13.2%) 
BEVERAGES (1.8%) 
Anheuser-Busch Cos., Inc. ........    3,400        142,587 
Brown-Forman Corp., Class B  .....    1,900         92,744 
Cadbury Schweppes plc ............    2,000         17,850 
Grand Metropolitan plc (ADR)  ....      800         31,350 
                                              ------------- 
                                                   284,531 
                                              ------------- 
DRUGS (3.1%) 
Abbott Laboratories ..............    1,700        113,475 
American Home Products Corp.  ....    1,900        145,350 
Novartis AG ......................       72        115,102 
Pharmacia & Upjohn, Inc. .........    3,400        118,150 
                                              ------------- 
                                                   492,077 
                                              ------------- 
FOODS (4.8%) 
General Mills, Inc. ..............    2,600        169,325 
H.J. Heinz Co. ...................    2,000         92,250 
Kellogg Co. ......................    1,100         94,188 
McCormick & Co., Inc. ............    3,800         95,950 
Quaker Oats Co. ..................    2,800        125,650 
Sara Lee Corp. ...................    1,500         62,437 
</TABLE>

                               33           
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>

                                     NUMBER        VALUE 
                                    OF SHARES    (NOTE 1) 
- --------------------------------- ----------- ------------- 
<S>                                     <C>    <C>         
Unilever N.V. (NY Shares) ........      600    $   130,800 
                                              ------------- 
                                                   770,600 
                                              ------------- 
HOSPITAL SUPPLIES & SERVICES (0.8%) 
Bard (C.R.), Inc. ................    1,200         43,575 
Baxter International, Inc.  ......    1,500         78,375 
                                              ------------- 
                                                   121,950 
                                              ------------- 
SOAPS & TOILETRIES (0.9%) 
Tambrands, Inc. ..................    3,000        149,625 
                                              ------------- 
TOBACCO (1.8%) 
Gallaher Group plc (ADR)* ........    2,700         49,781 
Philip Morris Cos., Inc. .........    2,300        102,063 
UST, Inc. ........................    4,600        127,650 
                                              ------------- 
                                                   279,494 
                                              ------------- 
 TOTAL CONSUMER NON-CYCLICALS                    2,098,277 
                                              ------------- 
CREDIT SENSITIVE (30.4%) 
BANKS (9.3%) 
Banc One Corp. ...................    3,200        155,000 
BankBoston Corp. .................    1,000         72,063 
Bankers Trust New York Corp.  ....    1,200        104,400 
Chase Manhattan Corp. ............    1,800        174,713 
Fleet Financial Group, Inc.  .....    1,700        107,525 
Great Western Financial Corp.  ...      400         21,500 
J.P. Morgan & Co. ................    1,400        146,125 
Mellon Bank Corp. ................    5,900        266,237 
Mercantile Bankshares Corp.  .....    1,500         60,000 
National City Corp. ..............    1,500         78,750 
PNC Bank Corp. ...................    1,500         62,437 
Signet Banking Corp. .............    2,600         93,600 
Wells Fargo & Co. ................      500        134,750 
                                              ------------- 
                                                 1,477,100 
                                              ------------- 
FINANCIAL SERVICES (2.9%) 
American Express Co. .............    1,400        104,300 
Fannie Mae .......................    2,800        122,150 
H&R Block, Inc. ..................    3,000         96,750 
Simon Debartolo Group, Inc.  .....    4,300        137,600 
                                              ------------- 
                                                   460,800 
                                              ------------- 
INSURANCE (4.6%) 
American General Corp. ...........    2,600        124,150 
Exel Ltd. ........................    1,700         89,675 
Hilb, Rogal & Hamilton Co.  ......    1,400         23,800 
Lincoln National Corp. ...........    1,100         70,813 
Safeco Corp. .....................    1,600         74,700 
St. Paul Cos. ....................    1,900        144,875 
Travelers Group, Inc. ............    1,500         94,594 
USF&G Corp. ......................    2,700         64,800 
Willis Corroon Group plc (ADR) ...    4,200         46,987 
                                              ------------- 
                                                   734,394 
                                              ------------- 
REAL ESTATE (0.4%) 
Security Capital Pacific Trust  ..    1,300         29,737 
Weingarten Realty Investors  .....      800         33,800 
                                              ------------- 
                                                    63,537 
                                              ------------- 
UTILITY--ELECTRIC (7.0%) 
Baltimore Gas & Electric Co.  ....    1,900         50,706 
Centerior Energy Corp. ...........    3,000         33,563 
Central & South West Corp.  ......    1,200         25,500 
DQE, Inc. ........................    2,000         56,500 
Dominion Resources, Inc. .........    2,300    $    84,238 
Duke Energy Corp. ................    3,000        143,813 
Edison International .............    2,000         49,750 
Entergy Corp. ....................    2,400         65,700 
Florida Progress Corp. ...........    1,200         37,575 
GPU, Inc. ........................      800         28,700 
Ohio Edison Co. ..................    2,000         43,625 
PG&E Corp. .......................    1,700         41,225 
Pacificorp .......................    3,400         74,800 
Peco Energy Co. ..................    3,700         77,700 
Public Service Enterprise Group, 
 Inc. ............................    1,800         45,000 
Southern Co. .....................    4,900        107,187 
Unicom Corp. .....................    3,600         80,100 
Western Resources, Inc. ..........    2,200         71,362 
                                              ------------- 
                                                 1,117,044 
                                              ------------- 
UTILITY--TELEPHONE (6.2%) 
AT&T Corp. .......................    4,200        147,262 
Alltel Corp. .....................    4,700        157,156 
Bell Atlantic Corp. ..............    1,700        128,987 
Bellsouth Corp. ..................    1,900         88,113 
GTE Corp. ........................    3,100        136,013 
SBC Communications, Inc. .........    1,900        117,563 
Southern New England 
 Telecommunications Corp. ........    1,800         69,975 
Sprint Corp. .....................    1,300         68,412 
U.S. West Communications Group  ..    1,800         67,838 
                                              ------------- 
                                                   981,319 
                                              ------------- 
 TOTAL CREDIT SENSITIVE ..........               4,834,194 
                                              ------------- 
DIVERSIFIED (1.2%) 
MISCELLANEOUS (1.2%) 
Fortune Brands, Inc. .............    2,200         82,087 
Minnesota Mining & Manufacturing 
 Co. .............................    1,100        112,200 
                                              ------------- 
                                                   194,287 
                                              ------------- 
ENERGY (11.8%) 
OIL--DOMESTIC (7.4%) 
Amoco Corp. ......................    1,700        147,794 
Atlantic Richfield Co. ...........    3,400        239,700 
Chevron Corp. ....................    2,000        147,875 
Exxon Corp. ......................    3,300        202,950 
Mobil Corp. ......................    2,400        167,700 
Phillips Petroleum Co. ...........    2,100         91,875 
Texaco, Inc. .....................    1,600        174,000 
                                              ------------- 
                                                 1,171,894 
                                              ------------- 
OIL--INTERNATIONAL (2.7%) 
Amerada Hess Corp. ...............    1,800        100,013 
British Petroleum Co. (ADR)  .....    1,700        127,287 
Repsol S.A. (ADR) ................    1,600         67,900 
Royal Dutch Petroleum Co. 
 (NY Shares) .....................    2,400        130,500 
                                              ------------- 
                                                   425,700 
                                              ------------- 
OIL--SUPPLIES & CONSTRUCTION (0.4%) 
USX-Marathon Group, Inc. .........    2,500         72,187 
                                              ------------- 
RAILROADS (1.3%) 
Burlington Northern Santa Fe  ....    1,000         89,875 
</TABLE>

                               34           
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>

                                     NUMBER        VALUE 
                                    OF SHARES    (NOTE 1) 
- --------------------------------- ----------- ------------- 
<S>                                   <C>      <C>          
Union Pacific Corp. ..............    1,600    $    112,800 
                                              ------------- 
                                                    202,675 
                                              ------------- 
 TOTAL ENERGY ....................                1,872,456 
                                              ------------- 
TECHNOLOGY (0.9%) 
TELECOMMUNICATIONS (0.9%) 
BCE, Inc. ........................    2,900          80,652 
Frontier Corp. ...................    3,400          67,787 
                                              ------------- 
 TOTAL TECHNOLOGY ................                  148,439 
                                              ------------- 
TOTAL COMMON STOCKS (85.6%) (Cost 
 $13,306,965) ....................               13,606,048 
                                              ------------- 
                                   PRINCIPAL 
                                    AMOUNT 
                                 ----------- 
SHORT-TERM DEBT SECURITIES: 
COMMERCIAL PAPER (13.8%) 
Archer Daniels Midland Co. 
 5.52%, 7/15/97 .................  $313,000      312,328 
Ciesco L.P. 6.2%, 7/1/97 ........   657,000      657,000 
Delaware Funding Corp. 5.57%, 
 7/15/97 ........................   275,000      274,401 
GE Capital Corp. 5.55%, 7/22/97     100,000       99,676 
Kellogg Co. 5.5%, 7/24/97  ......   100,000       99,649 
Minnesota Mining & Manufacturing 
 Co. 5.53%, 8/12/97 .............   200,000      198,679 
Motorola Credit Corp. 5.5%, 
 7/17/97 ........................   215,000      214,474 
Preferred Receivables Funding 
 5.58%, 8/4/97 ..................   241,000      239,730 
Procter & Gamble Co. 5.51%, 
 8/15/97 ........................   100,000       99,294 
                                             ------------ 
 TOTAL COMMERCIAL PAPER .........              2,195,231 
                                             ------------ 
</TABLE>

<TABLE>
<CAPTION>
                               PRINCIPAL      VALUE 
                                AMOUNT      (NOTE 1) 
- ---------------------------- ----------- ------------- 
<S>                          <C>         <C>
U.S. GOVERNMENT AGENCIES (9.1%) 
Federal Home Loan Bank 
 (Discount Note), 7/30/97  ..  $620,000    $   617,293 
Federal Home Loan Mortgage 
 Corporation (Discount 
 Note), 7/2/97 ..............   273,000        272,959 
Federal Home Loan Mortgage 
 Corporation (Discount 
 Note), 7/17/97 .............   131,000        130,680 
Federal National Mortgage 
 Association (Discount 
 Note), 7/16/97 .............    20,000         19,954 
Federal National Mortgage 
 Association (Discount 
 Note), 7/14/97 .............   400,000        399,221 
                                         ------------- 
 TOTAL U.S. GOVERNMENT 
  AGENCIES ..................                1,440,107 
                                         ------------- 
TOTAL SHORT-TERM DEBT SECURITIES (22.9%) 
 (Cost/Amortized Cost $3,635,387)            3,635,338 
                                         ------------- 
TOTAL INVESTMENTS (108.5%) 
 (Cost/Amortized Cost 
 $16,942,352) ...............               17,241,386 
                                         ------------- 
OTHER ASSETS 
 LESS LIABILITIES (-8.5%)  ..               (1,352,480) 
                                         ------------- 
NET ASSET VALUE (100%)  .....              $15,888,906 
                                         ============= 
</TABLE>
- ------------ 
*       Non-income producing 
        Glossary: 
        ADR -- American Depositary Receipt 

                               35           
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 

At June 30, 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 7/1/97-7/3/97      35        $57,940     $57,647      $  (293) 
Swiss Franc, expiring 7/2/97               47         33,314      32,511         (803) 
                                                                         --------------- 
                                                                              $(1,096) 
                                                                         =============== 
</TABLE>

Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                             <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $13,507,035 
U.S. Government securities......................           -- 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities        205,334 
U.S. Government securities .....................           -- 
As of June 30, 1997, the gross unrealized 
appreciation (depreciation) of investments 
based on the aggregate cost of investments 
for Federal income tax purposes was as follows: 
Aggregate gross unrealized appreciation ........  $   364,184 
Aggregate gross unrealized depreciation  .......      (65,150) 
                                                ------------- 
Net unrealized appreciation.....................  $   299,034 
                                                ============= 
Federal income tax cost of investments .........  $16,942,352 
                                                ============= 
</TABLE>

                       See Notes to Financial Statements.

                                       36
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------- ----------- -------------- 
<S>                                <C>         <C>
COMMON STOCKS, RIGHTS AND WARRANTS: 
AUSTRALIA & NEW ZEALAND (1.7%)  ... 
AUSTRALIA (1.5%) 
Australia & New Zealand Banking 
 Group Ltd. .......................    2,000     $    14,954 
Australian Gas & Light Co., Ltd. ..    6,000          35,346 
Broken Hill Property Ltd. .........    3,000          44,144 
Commonwealth Instalment Ltd.  .....    2,000          17,590 
Fosters Brewing Corp. .............   12,000          22,295 
Lend Lease Corp. ..................    1,000          21,147 
National Bank of Australia Ltd.  ..    1,000          14,327 
News Corp., Ltd. ..................    4,000          19,183 
Publishing & Broadcasting Ltd.  ...    2,000          11,525 
St. George Bank Ltd. ..............    2,000          13,308 
Sydney Harbour Casino Holdings*  ..    7,000          10,996 
Tabcorp Holdings Ltd. .............    3,000          16,313 
WMC Ltd. ..........................    2,000          12,613 
Westpac Banking Corp. .............    2,000          12,039 
Woodside Petroleum Ltd. ...........    4,000          34,440 
                                               -------------- 
                                                     300,220 
                                               -------------- 
NEW ZEALAND (0.2%) 
Air New Zealand Ltd., Class B  ....    4,000          12,226 
Fletcher Challenge Building  ......    4,160          12,518 
Fletcher Challenge Forests ........    8,000          11,629 
                                               -------------- 
                                                      36,373 
                                               -------------- 
 TOTAL AUSTRALIA & NEW ZEALAND                       336,593 
                                               -------------- 
CANADA (0.2%) 
Alcan Aluminum Ltd. ...............      970          33,089 
Royal Bank of Canada ..............      270          12,231 
                                               -------------- 
 TOTAL CANADA .....................                   45,320 
                                               -------------- 
JAPAN (19.1%) 
Advantest Corp. ...................      200          15,363 
Alps Electric Co., Ltd.* ..........    1,000          13,966 
Amada Co., Ltd. ...................    3,000          26,448 
Canon, Inc. .......................    7,000         190,634 
Citizen Watch Co., Ltd. ...........    2,000          15,432 
DDI Corp. .........................       10          73,845 
Daifuku Co., Ltd. .................    1,000          13,180 
Daiichi Pharma Co., Ltd. ..........    5,000          88,160 
Dainippon Screen Manufacturing 
 Co., Ltd. ........................    3,000          28,281 
Daiwa House Industry Co., Ltd.  ...    4,000          48,881 
Denso Corp. .......................    7,000         167,416 
East Japan Railway Co. ............       15          76,987 
Fanuc .............................      700          26,884 
Hitachi Ltd. ......................    8,000          89,382 
Hitachi Zosen Corp. ...............    5,000          19,901 
Honda Motor Co., Ltd. .............    1,000          30,114 
Inax ..............................    2,000          14,978 
Ito Yokado Co., Ltd. ..............    2,000         116,091 
Kao Corp. .........................    4,000          55,514 
Kokuyo ............................    2,000          54,118 
Komatsu Ltd. ......................    4,000          32,471 
Komori Corp. ......................    1,000          23,742 
Kuraray Co., Ltd. .................    3,000          29,852 
Kyocera Corp. .....................    2,000         158,862 
Makita Corp. ......................    2,000          29,328 
Marui Co., Ltd. ...................    5,000     $    92,960 
Matsushita Electric Industries 
 Co................................    7,000         141,143 
Mitsubishi Corp. ..................    2,000          24,964 
Mitsubishi Heavy Industries Ltd. ..   20,000         153,450 
Mitsui Fudosan Co., Ltd. ..........   10,000         137,913 
Murata Manufacturing Co., Ltd.  ...    2,000          79,606 
NEC Corp. .........................   14,000         195,522 
National House ....................    1,000          13,180 
Nippon Steel Corp. ................   27,000          86,257 
Nippon Telegraph & Telephone Corp.         4          38,406 
Nomura Securities Co. .............    7,000          96,539 
Pioneer Electric Corp. ............    2,000          48,531 
Sankyo Co. ........................    5,000         168,027 
Sega Enterprises ..................      500          16,585 
Sekisui Chemical Co. ..............    7,000          70,877 
Sekisui House Ltd. ................    3,000          30,376 
Seven-Eleven Japan Co., Ltd.  .....    1,000          75,590 
Sharp Corp. .......................    6,000          82,748 
Shin-Etsu Chemical Co. ............    4,000         106,141 
Shiseido Co., Ltd. ................    1,000          16,497 
Sony Corp. ........................    1,600         139,519 
Sumitomo Corp. ....................    6,000          57,085 
Sumitomo Electric Industries  .....   10,000         167,590 
Sumitomo Forestry Co. .............    2,000          21,996 
TDK Corp. .........................    2,000         146,816 
Teijin Ltd. .......................    7,000          32,994 
Tokio Marine & Fire Insurance Co.      2,000          26,186 
Tokyo Electron Ltd. ...............    1,000          47,833 
Tokyo Steel Manufacturing .........    1,400          15,642 
Toppan Printing Co., Ltd ..........    4,000          62,846 
Uny Co., Ltd. .....................    1,000          19,552 
                                               -------------- 
 TOTAL JAPAN ......................                3,853,201 
                                               -------------- 
LATIN AMERICA (4.8%) 
ARGENTINA (0.8%) 
Banco Frances Rio Plata (ADR) .....      400          13,000 
Banco Galicia Y Bueno (ADR)  ......      450          11,869 
Perez Companc S.A. ................    4,798          38,291 
Telefonica de Argentina (ADR)  ....    1,660          57,477 
YPF S.A. (ADR) ....................    1,210          37,208 
                                               -------------- 
                                                     157,845 
                                               -------------- 
BRAZIL (2.1%) 
Eletrobras ........................    73,000        40,819 
Pao de Acucar (ADR) ...............     1,000        22,750 
SID Nacional ......................   308,000        10,098 
Telebras (ADR) ....................     2,000       303,500 
Telemig* (Rights)..................       930            32 
Usiminas (ADR) ....................     2,000        21,922 
Uniao de Bancos Brasileiros  ......   482,000        17,461 
                                               -------------- 
                                                    416,582 
                                               -------------- 
CHILE (0.3%) 
Chile Fund, Inc. ..................       387        10,110 
Chilectra S.A. (ADR) ..............       455        13,095 
Chilgener S.A. (ADR) ..............       419        11,732 
Cia Telecom Chile S.A. (ADR)  .....       346        11,418 
Endesa Empressa S.A. (ADR) ........       615        13,876 
Enersis S.A. (ADR) ................       344        12,234 
                                               -------------- 
                                                     72,465 
                                               -------------- 
</TABLE>

                               37           
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------- ----------- -------------- 
<S>                                    <C>       <C>         
MEXICO (1.6%) 
Cemex .............................    3,000     $    14,485 
Cemex (ADR)* ......................    5,000          43,372 
Cifra S.A., Class B (ADR) .........   14,000          25,696 
Femsa S.A., Class B ...............    2,000          11,926 
Grupo Industrial Maseca S.A., 
 Class B ..........................   13,000          14,259 
Gruma S.A. (GDR)* .................      891          17,597 
Gruma S.A., Class B* ..............    3,000          13,994 
Grupo Financeiro Banamex, Class B*     6,000          15,734 
Grupo Modelo S.A., Class C ........    2,000          13,767 
Kimberly Clark de Mexico, 
 Class A ..........................    5,000          19,856 
Panamerican Beverages, Inc., 
 Class A ..........................    1,000          32,875 
Telefonos de Mexico, Class L (ADR)     2,000          95,500 
                                               -------------- 
                                                     319,061 
                                               -------------- 
 TOTAL LATIN AMERICA ..............                  965,953 
                                               -------------- 
OTHER EUROPEAN COUNTRIES (31.4%) 
BELGIUM (1.1%) 
Credit Communal Holdings/Dexia  ...       85           9,138 
Generale de Banque S.A. ...........      120          46,231 
Kredietbank N.V. ..................      330         133,102 
UCB S.A. ..........................       10          31,711 
                                               -------------- 
                                                     220,182 
                                               -------------- 
FRANCE (7.1%) 
AXA-UAP++ .........................      180          11,199 
Accor S.A. ........................       70          10,486 
Alcatel Alsthom ...................      680          85,192 
AGF (Assurances Generales de 
 France) ..........................      340          10,869 
Canal Plus ........................      180          35,052 
Carrefour S.A. ....................      190         138,036 
Cie Generale des Eaux .............    1,800         230,718 
Compagnie de Saint Gobain .........      310          45,223 
Dexia France ......................       74           7,205 
Elf Acquitaine S.A. ...............      690          74,465 
Guilbert S.A. .....................      120          16,995 
L'Oreal ...........................       70          29,503 
LVMH (Moet Hennessy Louis Vuitton)       470         126,406 
Lapeyre S.A. ......................      240          15,933 
Legrand S.A. ......................      160          28,189 
Pathe S.A. ........................       70          13,893 
Pinault-Printemps-Redoute S.A.  ...      280         134,598 
Primagaz Cie Gaz ..................      150          13,277 
Rexel S.A. ........................       40          12,283 
Sanofi S.A. .......................      478          46,867 
Schneider S.A. ....................    1,429          76,087 
Societe Generale Paris ............      175          19,541 
Sodexho Alliance S.A. .............      119          60,951 
Television Francaise ..............      450          40,215 
Total S.A., Class B ...............    1,520         153,690 
                                               -------------- 
                                                   1,436,873 
                                               -------------- 
GERMANY (3.7%) 
Allianz AG ........................      360     $    76,921 
Buderus AG ........................       30          16,658 
Bayer AG ..........................    2,140          82,489 
Bayer Hypothecken Und Wechselbank 
 AG ...............................    1,290          39,033 
Bilfinger & Berger BAU AG .........      320          13,454 
Commerzbank AG ....................      410          11,712 
Deutsche Bank AG ..................      960          56,388 
Deutsche Telekom AG ...............    1,660          40,801 
Gehe AG ...........................    1,830         125,964 
Hoechst AG ........................      310          13,141 
Mannesmann AG .....................       50          22,342 
Rhoen-Kilnikum AG .................      330          43,348 
SAP AG ............................      180          36,117 
Schering AG .......................      120          12,858 
Siemens AG ........................      268          16,057 
Veba AG ...........................    2,090         118,086 
Volkswagen AG .....................       40          30,332 
                                               -------------- 
                                                     755,701 
                                               -------------- 
ITALY (2.0%) 
Banca Fideuram S.p.A. .............    5,000          16,341 
Credito Italiano S.p.A. ...........   16,205          29,651 
ENI S.p.A. ........................   12,708          71,962 
Gucci Group N.V. ..................      276          17,768 
Industrie Natuzzi S.p.A. (ADR)  ...    1,000          25,625 
Instituto Mobiliare Italiano 
 S.p.A. ...........................    2,000          18,003 
Italgas S.p.A. ....................    3,000           9,708 
Sip-Societa Italiana S.p.A.  ......   12,000          35,936 
Stet S.p.A. .......................   13,000          75,719 
Telecom Italia Mobile S.p.A.  .....   32,000         103,548 
                                               -------------- 
                                                     404,261 
                                               -------------- 
NETHERLANDS (9.3%) 
ABN-Amro Holdings N.V. ............    5,420         101,143 
Akzo Nobel N.V. ...................       90          12,344 
Baan Co., N.V.* ...................      230          15,841 
CSM N.V.* .........................    1,540          77,263 
Elsevier N.V. .....................   11,787         197,121 
Fortis Amev N.V. ..................    1,020          45,453 
Hagemeyer N.V. ....................      440          22,748 
ING Groep N.V. ....................    4,800         221,486 
Koninklijke Ahold N.V. ............    1,170          98,788 
Koninklijke PTT Nederland N.V. ....      350          13,741 
Nutrica Verenigde Bedrijven N.V. ..      260          41,095 
Polygram N.V. .....................    2,360         123,938 
Royal Dutch Petroleum Co. .........    8,520         443,528 
Unilever N.V. .....................      700         147,474 
Wolters Kluwer N.V. ...............    2,590         315,612 
                                               -------------- 
                                                   1,877,575 
                                               -------------- 
PORTUGAL (0.4%) 
Jeronimo Martins & Filho ..........    1,020          71,275 
                                               -------------- 
SPAIN (1.8%) 
Argentina Corp. Banc ..............      510          28,574 
Banco Bilbao Vizcaya S.A. .........      180          14,632 
Banco Popular Espanol S.A. ........      180          44,129 
Banco de Santander S.A. ...........    1,530          47,173 
Centros Comerciales Pryca S.A.  ...      690          14,948 
</TABLE>

                               38           
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------- ----------- -------------- 
<S>                                      <C>      <C>        
Empresa Nacional S.A. .............      659      $   55,361 
Gas Natural STK ...................      170          37,163 
Iberdrola S.A. ....................    3,690          46,611 
Repsol S.A. .......................      700          29,616 
Telefonica de Espana S.A. .........    1,904          55,083 
                                               -------------- 
                                                     373,290 
                                               -------------- 
SWITZERLAND (6.0%) 
ABB AG (Bearer) ...................      120         181,644 
Adecco S.A. .......................      280         107,397 
CIBA Specialty Chemicals* .........      130          12,020 
CS Holdings .......................      170          21,832 
Nestle S.A. (Registered) ..........      150         197,877 
Novartis AG .......................      220         351,699 
Roche Holdings AG .................       30         271,336 
Swiss Bank Corp.* .................      260          69,541 
                                               -------------- 
                                                   1,213,346 
                                               -------------- 
 TOTAL OTHER EUROPEAN  COUNTRIES  .                6,352,503 
                                               -------------- 
SCANDINAVIA (3.6%) 
DENMARK (0.1%) 
Den Danske Bank AS ................      160          15,574 
Unidanmark A/S, Class A ...........      200          11,240 
                                               -------------- 
                                                      26,814 
                                               -------------- 
NORWAY (1.5%) 
Norsk Hydro ASA ...................    3,040         165,545 
Orkla ASA, Class A ................    1,920         141,502 
                                               -------------- 
                                                     307,047 
                                               -------------- 
SWEDEN (2.0%) 
ABB AB, Class A ...................    2,850          39,986 
Astra AB ..........................    6,293         111,897 
Atlas Copco AB, Class B ...........    1,630          42,261 
Electrolux AB, Class B ............      930          67,105 
Granges AB* .......................      315           4,175 
Hennes & Mauritz AB, Class B  .....    1,500          53,729 
Nordbanken AB .....................      770          25,888 
Sandvik AB, Class B ...............    1,810          51,374 
                                               -------------- 
                                                     396,415 
                                               -------------- 
 TOTAL SCANDINAVIA ................                  730,276 
                                               -------------- 
SOUTHEAST ASIA (6.1%) 
CHINA (0.1%) 
Shanghai Petrochemical Co., Class 
 H ................................   50,000          12,004 
                                               -------------- 
HONG KONG (3.1%) 
Cathay Pacific Airways ............   12,000          24,860 
China Light & Power Co. ...........    4,000          22,666 
Dao Heng Bank Group Ltd. ..........    6,000          32,837 
First Pacific Co. .................   24,000          30,669 
Guoco Group Ltd. ..................   12,000          63,196 
Hong Kong Land Holdings ...........   19,000          50,540 
Hutchison Whampoa Ltd. ............   14,000         121,075 
New World Development Co. .........   19,000         113,304 
Swire Pacific Ltd., Class A  ......   10,000          90,031 
Wharf Holdings Ltd. ...............   20,000          86,740 
                                               -------------- 
                                                     635,918 
                                               -------------- 
KOREA (0.1%) 
Korea Electric Power Corp. ........      700     $    20,890 
                                               -------------- 
MALAYSIA (1.2%) 
Berjaya Sports Toto Bhd. ..........    6,000          28,288 
Commerce Asset Holdings Bhd.  .....    6,000          15,808 
Commerce Asset Holdings Bhd.* 
 (Rights)..........................    1,200              71 
Commerce Asset Holdings Bhd.* 
 (Warrants)........................      750              -- 
Renong Bhd. .......................   20,000          26,149 
Resorts World Bhd. ................    4,000          12,044 
Tanjong plc .......................   12,000          41,363 
Technology Resources Industries 
 Bhd.* ............................    7,000          12,037 
Time Engineering Bhd. .............    7,000          10,594 
United Engineers Bhd. .............   15,000         108,162 
                                               -------------- 
                                                     254,516 
                                               -------------- 
PHILIPPINES (0.1%) 
Phillipine National Bank* .........    2,000          13,573 
                                               -------------- 
SINGAPORE (1.5%) 
City Developments Ltd. ............    2,000          19,584 
DBS Land Ltd. .....................    4,000          12,646 
Development Bank of Singapore Ltd.     1,000          12,590 
Fraser & Neave Ltd. ...............    2,000          14,269 
Overseas Union Bank Ltd. ..........    8,000          49,801 
Overseas Union Bank Ltd.* 
 (Rights)..........................    1,000           1,392 
Overseas-Chinese Banking Corp. ....    1,200          12,422 
Singapore Land Ltd. ...............    5,000          22,732 
Singapore Press Ltd. (Foreign)  ...    3,000          60,432 
United Overseas Bank Ltd. 
 (Foreign) ........................    8,000          82,255 
Wing Tai Holdings Ltd. ............    4,000          11,527 
                                               -------------- 
                                                     299,650 
                                               -------------- 
THAILAND (0.0%) 
Siam Cement Co., Ltd. (Foreign) ...      300           5,188 
                                               -------------- 
 TOTAL SOUTHEAST ASIA .............                1,241,739 
                                               -------------- 
UNITED KINGDOM (15.2%) 
ASDA Group plc ....................   17,000          35,101 
Abbey National plc ................    5,000          68,270 
Argos plc .........................    6,000          54,449 
BG plc ............................    4,000          14,653 
British Petroleum Co. .............    6,000          74,630 
Caradon plc* ......................    5,000          16,734 
Cable & Wireless plc ..............   14,000         128,214 
Cadbury Schweppes plc .............    9,000          80,325 
Caradon plc, Class B ..............    2,286           3,692 
Compass Group plc .................    5,000          55,948 
Electrocomponents plc .............    3,000          22,329 
GKN plc ...........................    1,000          17,184 
Glaxo Wellcome plc ................   10,000         206,890 
Grand Metropolitan plc ............   16,000         153,990 
Guinness plc ......................   14,000         137,072 
Hillsdown Holdings plc ............    4,000          11,289 
John Laing plc, Class A ...........    3,000          18,683 
Kingfisher plc ....................   14,000         158,985 
</TABLE>

                               39           
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
<TABLE>
<CAPTION>

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------- ----------- -------------- 
<S>                                      <C>     <C>         
Ladbroke Group plc ................      8,000   $    31,437 
MB (Melta Box)-Caradon ............      8,100        27,110 
National Westminster Bank .........     24,000       322,699 
Rank Group plc ....................      9,000        57,022 
Reed International plc ............     24,000       231,784 
Rio Tinto plc .....................      6,000       104,552 
Rolls-Royce plc ...................      3,000        11,439 
Safeway plc .......................     12,000        69,435 
Shell Transport & Trading Co., 
 plc...............................     33,000       225,290 
Smith (David S) Holdings plc  .....      5,000        15,652 
Smithkline Beecham plc ............     20,900       384,723 
T&N plc ...........................      6,000        14,287 
Tesco plc .........................     10,000        61,776 
Tomkins plc .......................     28,000       121,220 
United News & Media plc ...........     11,000       127,573 
                                               -------------- 
 TOTAL UNITED KINGDOM .............                3,064,437 
                                               -------------- 
TOTAL COMMON STOCKS (82.1%) 
 (Cost $15,780,941) ...............               16,590,022 
                                               -------------- 
PREFERRED STOCKS: 
LATIN AMERICA (2.0%) 
BRAZIL (2.0%) 
Banco Bradesco S.A. ...............  2,412,000        24,196 
Banco Itau S.A. ...................     22,000        12,567 
Brasmotor S.A. ....................     46,000        10,895 
CEMIG .............................  1,296,000        65,246 
Cia Cervejaria Brahma .............     48,000        36,783 
Cia Cimento Portland Itau .........     30,000        10,310 
Cia Tecidos Norte de Mina .........     20,000         7,802 
Petrobras S.A. ....................    149,000        40,828 
Telebras ..........................    465,000        70,618 
Telec do Rio Janeiro S.A. .........     72,000        10,767 
Telecom de Sao Paulo S.A. .........    185,000        60,143 
Telemig ...........................     75,000        13,306 
Usiminas ..........................  3,450,300        38,426 
                                               -------------- 
 TOTAL LATIN AMERICA ..............                  401,887 
                                               -------------- 
OTHER EUROPEAN COUNTRIES (0.3%) 
GERMANY (0.3%) 
Hornbach Holding AG ...............        170   $    14,188 
Krones AG .........................         30        12,304 
SAP AG ............................        130        26,808 
                                               -------------- 
 TOTAL OTHER EUROPEAN  COUNTRIES  .                   53,300 
                                               -------------- 
SCANDINAVIA (0.2%) 
FINLAND (0.2%) 
Nokia AB ..........................        550        41,104 
                                               -------------- 
TOTAL PREFERRED STOCKS (2.5%) 
 (Cost $456,656) ..................                  496,291 
                                               -------------- 
TOTAL INVESTMENTS (84.6%) 
 (Cost $16,237,597) ...............              $17,086,313 
OTHER ASSETS 
 LESS LIABILITIES (15.4%) .........                3,113,319 
                                               -------------- 
NET ASSETS (100%) .................              $20,199,632 
                                               ============== 

</TABLE>

<TABLE>
<CAPTION>
<S>                           <C>      
- --------------------------------------------
MARKET SECTOR DIVERSIFICATION 
As a Percentage of Total Equity 
 Investments 
Basic Materials ..............    4.5 % 
Business Services ............    6.9 
Capital Goods ................    7.6 
Consumer Cyclicals ...........   12.8 
Consumer Non-Cyclicals .......   22.0 
Credit Sensitive .............   22.6 
Diversified ..................    3.9 
Energy .......................   19.6 
Technology ...................    0.1 
                              ------- 
                                100.0% 
                              ======= 
</TABLE>
- ------------ 
*      Non-income producing 
++     AXA-UAP is the majority shareholder of The Equitable Companies, Inc. 
       Glossary: 
       ADR--American Depositary Receipt 
       GDR--Global Depositary Receipt 

                               40           
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
At June 30, 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 
Belgian Franc, expiring 7/1/97-7/15/97      1,027     $ 28,655    $ 28,575      $   (80) 
British Pound, expiring 7/3/97 .........      246      409,633     409,086         (547) 
French Franc, expiring 7/31/97 .........      843      143,223     143,761          538 
German Mark, expiring 7/2/97 ...........      222      127,322     127,099         (223) 
Italian Lira, expiring 7/2/97-7/3/97  ..   82,990       49,008      48,822         (186) 
Malaysian Ringgit, expiring 7/1/97  ....       74       29,587      29,510          (77) 
Netherlands Guilder, expiring 7/2/97  ..      263      134,415     133,970         (445) 
Norwegian Krona, expiring 7/2/97  ......      147       20,119      20,031          (88) 
Spanish Peseta, expiring 7/2/97  .......    2,904       19,865      19,721         (144) 
Swedish Krona, expiring 7/2/97 .........      251       32,560      32,456         (104) 
Swiss Franc, expiring 7/2/97 ...........      266      182,832     182,043         (789) 
FOREIGN CURRENCY SALE CONTRACTS 
French Franc, expiring 7/31/97 .........      119       20,476      20,319          157 
                                                                           --------------- 
                                                                                $(1,988) 
</TABLE>

Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
 COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $16,453,578 
U.S. Government securities......................           -- 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities        234,186 
U.S. Government securities .....................           -- 
</TABLE>

As of June 30, 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 .$ 1,014,648 
Aggregate gross unrealized depreciation      (165,932) 
                                         ------------ 
Net unrealized appreciation.............. $   848,716 
                                         ============ 
Federal income tax cost of investments .. $16,237,597 
                                         ============ 
</TABLE>

                      See Notes to Financial Statements. 

                               41           
<PAGE>
EQ ADVISORS TRUST 
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                     NUMBER OF      VALUE 
                                      SHARES       (NOTE 1) 
- ---------------------------------- ----------- -------------- 
<S>                                <C>         <C>
COMMON STOCKS: 
BASIC MATERIALS (9.2%) 
STEEL (9.2%) 
Citation Corp.* ...................   22,800     $   390,450 
Schnitzer Steel Industries, Inc., 
 Class A ..........................   11,700         348,075 
Universal Stainless & Alloy 
 Products, Inc.* ..................   56,500         734,500 
                                               -------------- 
 TOTAL BASIC MATERIALS ............                1,473,025 
                                               -------------- 
BUSINESS SERVICES (14.6%) 
PRINTING, PUBLISHING, 
 BROADCASTING (1.6%) 
Gibson Greetings, Inc.* ...........   11,600         261,000 
                                               -------------- 
PROFESSIONAL SERVICES (3.3%) 
Fingerhut Cos., Inc. ..............   21,650         377,522 
New England Business Services, 
 Inc. .............................    1,400          36,838 
Thomas Group, Inc.* ...............    9,300         109,275 
                                               -------------- 
                                                     523,635 
                                               -------------- 
TRUCKING, SHIPPING (9.7%) 
Allied Holdings, Inc.* ............    5,300          58,962 
Landstar Systems, Inc.* ...........   13,250         372,656 
MTL, Inc.* ........................   21,300         497,888 
OMI Corp.* ........................   66,100         632,081 
                                               -------------- 
                                                   1,561,587 
                                               -------------- 
 TOTAL BUSINESS SERVICES ..........                2,346,222 
                                               -------------- 
CAPITAL GOODS (16.0%) 
AEROSPACE (0.8%) 
Tracor, Inc.* .....................    5,100         128,137 
                                               -------------- 
BUILDING & CONSTRUCTION (2.0%) 
Avondale Industries, Inc.* ........   15,000         315,000 
                                               -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (3.7%) 
Fireboard Corp.* ..................      800          43,750 
Triangle Pacific Corp.* ...........   12,700         406,400 
Zag Industries Ltd.* ..............   13,400         137,350 
                                               -------------- 
                                                     587,500 
                                               -------------- 
ELECTRICAL EQUIPMENT (2.2%) 
General Cable Corp.* ..............   13,750         352,344 
                                               -------------- 
MACHINERY (7.3%) 
Allied Products Corp. .............   23,250         770,156 
Gradall Industries, Inc.* .........   25,450         407,200 
                                               -------------- 
                                                   1,177,356 
                                               -------------- 
 TOTAL CAPITAL GOODS ..............                2,560,337 
                                               -------------- 
CONSUMER CYCLICALS (10.9%) 
AIRLINES (2.6%) 
Atlas Air, Inc.* ..................   12,050         415,725 
                                               -------------- 
APPAREL & TEXTILES (1.0%) 
Samsonite Corp.* ..................      600          26,475 
Westpoint Stevens, Inc.* ..........    3,550         138,894 
                                               -------------- 
                                                     165,369 
                                               -------------- 
FOOD SERVICES, LODGING (1.9%) 
Fresh Choice, Inc.* ...............   15,800          59,250 
Mortons Restaurant Group, Inc.* ...   12,000         238,500 
                                               -------------- 
                                                     297,750 
                                               -------------- 
HOUSEHOLD FURNITURE, APPLIANCES (1.6%) 
Standex International Corp.  ......    8,500     $   255,000 
                                               -------------- 
LEISURE RELATED (2.2%) 
Galoob Toys, Inc.* ................   15,700         296,337 
SCP Pool Corp.* ...................    2,300          48,588 
                                               -------------- 
                                                     344,925 
                                               -------------- 
PHOTO & OPTICAL (1.2%) 
Cole National Corp.* ..............    4,450         195,800 
                                               -------------- 
RETAIL--GENERAL (0.4%) 
Filene's Basement Corp. ...........   10,300          68,238 
                                               -------------- 
 TOTAL CONSUMER CYCLICALS .........                1,742,807 
                                               -------------- 
CONSUMER NON-CYCLICALS (4.4%) 
CONTAINERS (0.4%) 
Silgan Holdings, Inc.* ............    1,800          69,750 
                                               -------------- 
SOAPS & TOILETRIES (4.0%) 
American Safety Razor Co.* ........   27,000         489,375 
USA Detergents, Inc.* .............   13,800         141,450 
                                               -------------- 
                                                     630,825 
                                               -------------- 
 TOTAL CONSUMER NON-CYCLICALS .....                  700,575 
                                               -------------- 
CREDIT SENSITIVE (36.2%) 
BANKS (8.6%) 
Cullen/Frost Bankers, Inc. ........    4,050         171,619 
Quaker City Bancorp, Inc.* ........   30,387         533,672 
Texas Regional Bancshares, Inc., 
 Class A ..........................   16,150         678,300 
                                               -------------- 
                                                   1,383,591 
                                               -------------- 
FINANCIAL SERVICES (1.2%) 
Interstate/Johnson Lane, Inc.  ....    6,250         146,875 
Long Beach Financial Corp.*  ......    4,600          40,250 
                                               -------------- 
                                                     187,125 
                                               -------------- 
INSURANCE (21.6%) 
Commerce Group, Inc. ..............   19,650         483,881 
Delphi Financial Group, Inc., 
 Class A* .........................    9,018         347,193 
Gainsco, Inc. .....................   12,100         113,437 
Home Products International, 
 Inc.*.............................    4,400          43,450 
Liberty Financial Cos. ............    8,550         426,431 
Merchants Group, Inc. .............    4,200          86,363 
Nac Re Corp. ......................   12,850         621,619 
National Western Life Insurance 
 Co., Class A* ....................    4,800         428,400 
Pico Holdings, Inc.* ..............   64,450         290,025 
Terra Nova Bermuda Holdings Ltd., 
 Class A ..........................   29,600         621,600 
                                               -------------- 
                                                   3,462,399 
                                               -------------- 
REAL ESTATE (4.8%) 
Equity Inns, Inc. .................   13,900         185,912 
U.S. Restaurant Properties Master  
 L.P. .............................    6,900         203,550 
Western Water Co.* ................   29,250         387,562 
                                               -------------- 
                                                     777,024 
                                               -------------- 
 TOTAL CREDIT SENSITIVE ...........                5,810,139 
                                               -------------- 
</TABLE>

                               42           
<PAGE>
EQ ADVISORS TRUST 
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>

                                     NUMBER OF      VALUE 
                                      SHARES       (NOTE 1) 
- ---------------------------------- ----------- -------------- 
<S>                                 <C>         <C>
ENERGY (6.5%) 
COAL & GAS PIPELINES (2.8%) 
KCS Energy, Inc. ..................   22,300    $    454,363 
                                               -------------- 
OIL--DOMESTIC (3.7%) 
Forest Oil Corp.* .................   40,150         589,703 
                                               -------------- 
 TOTAL ENERGY .....................                1,044,066 
                                               -------------- 
TECHNOLOGY (1.3%) 
ELECTRONICS (0.2%) 
Larson Davis, Inc.* ...............    4,100          35,875 
                                               -------------- 
OFFICE EQUIPMENT SERVICES (1.1%) 
EA Industries, Inc.* ..............   62,900         172,975 
                                               -------------- 
 TOTAL TECHNOLOGY .................                  208,850 
                                               -------------- 
TOTAL COMMON STOCKS (99.1%) (Cost 
 $15,490,467) .....................               15,886,021 
                                               -------------- 
</TABLE>

<TABLE>
<CAPTION>
                                PRINCIPAL       VALUE 
                                 AMOUNT       (NOTE 1) 
- ---------------------------- ------------- ------------- 
<S>                          <C>           <C>
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT (37.4%) 
U.S. Treasury Bill (Discount 
 Note), 9/25/97 
 (Cost $5,998,820) ..........  $6,072,000    $ 5,999,039 
                                           ------------- 
TOTAL INVESTMENTS (136.5%) 
 (Cost $21,489,287) .........                 21,885,060 
OTHER ASSETS 
 LESS LIABILITIES (-36.5%)                    (5,855,857) 
                                           ------------- 
NET ASSET VALUE (100%)  .....                $16,029,203 
                                           ============= 
</TABLE>

- ------------ 
*      Non-income producing 

                               43           
<PAGE>
EQ ADVISORS TRUST 
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 

Investment security transactions for the period from May 1, 1997 to June 30, 
1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $15,901,039 
U.S. Government securities......................           -- 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities        442,008 
U.S. Government securities .....................           -- 
</TABLE>

As of June 30, 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 . $   495,533 
Aggregate gross unrealized depreciation       (99,760) 
                                         ------------ 
Net unrealized appreciation.............. $   395,773 
                                         ============ 
Federal income tax cost of investments .. $21,489,287 
                                         ============ 
</TABLE>

                       See Notes to Financial Statements.

                                       44



<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS 
June 30, 1997 (Unaudited) 

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 (the "1940 Act"), as amended, as an open-end management investment 
company with ten diversified series portfolios and two non-diversified series 
portfolios (each a "Portfolio"). The diversified Portfolios include the 
Merrill Lynch Basic Value Equity Portfolio, MFS Emerging Growth Companies 
Portfolio, MFS Research Portfolio, EQ/Putnam Balanced Portfolio, EQ/Putnam 
Growth & Income Value Portfolio, EQ/Putnam International Equity Portfolio, 
EQ/Putnam Investors Growth Portfolio, T. Rowe Price Equity Income Portfolio, 
T. Rowe Price International Stock Portfolio and the Warburg Pincus Small 
Company Value Portfolio. The non-diversified Portfolios include the Merrill 
Lynch World Strategy Portfolio and the Morgan Stanley Emerging Markets Equity 
Portfolio. As of June 30, 1997 the Morgan Stanley Emerging Markets Equity 
Portfolio had not commenced operations. 

   The Trust has the right to issue two classes of shares, Class IA and Class 
IB. As of June 30, 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 (which is advised by Merrill 
Lynch Asset Management, L.P.) -- Capital appreciation and, secondarily, 
income by investing in securities, primarily equities, that the Adviser of 
the Portfolio believes are undervalued and therefore represent basic 
investment value. 

   Merrill Lynch World Strategy Portfolio (which is 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 (which is 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 (which is 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. 

   EQ/Putnam Balanced Portfolio (which is 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 (which is 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 (which is 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. 

                               45           
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 (Unaudited) 

   EQ/Putnam Investors Growth Portfolio (which is 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 (which is 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 (which is 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 (which is advised by Warburg, 
Pincus Counselors, 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. 

   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 sales 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 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. 

   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 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 prices. 

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

   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. 

                               46           
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 (Unaudited) 

   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 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 
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 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 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 (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. In addition, each Portfolio will also 
comply with the investment diversification requirements of Subchapter L of 
the Code. 

   Costs incurred by the Trust in connection with its organization have been 
allocated equally to and capitalized by each of the Portfolios and will be 
deferred and amortized on a straight line basis over a 60-month period from 
the date the Portfolios commenced operations. 

                               47           
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 (Unaudited) 

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) 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 recognized 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 Contracts, Forward Commitments and Forward Foreign Currency Exchange 
Contracts: 

   Futures contracts 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, 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. 

   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 sufficient 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 

                               48           
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 (Unaudited) 

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 MFS Research Portfolio, under certain 
conditions) may purchase foreign currency on a spot (or cash) basis, and 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 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"). 

Limitations on Market and Credit Risk: 

   Written options, futures contracts, forward commitments and forward 
foreign currency exchange contracts 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 written options, futures 
contracts, forward commitments and forward foreign currency exchange 
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 commitments and forward foreign 
currency exchange contracts 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 currency exchange contract. With 
respect to such transactions there is no daily margin settlement and the 
Portfolio is exposed to the risk of default by the counterparty. 

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 for each of the Portfolios, 
calculated daily and payable quarterly. The fee is calculated based on an 
annual rate of .55% of average daily net assets of the T. Rowe Price Equity 
Income Portfolio, the EQ/Putnam Growth & Income Value Portfolio, the 
EQ/Putnam Investors Growth Portfolio, the EQ/Putnam Balanced Portfolio, the 
MFS Research Portfolio, the MFS Emerging Growth Companies Portfolio and the 
Merrill Lynch Basic Value Equity Portfolio; .65% of average daily net assets 
of the Warburg Pincus Small Company Value Portfolio; .70% of average daily 
net assets of the EQ/Putnam International Equity Portfolio and the Merrill 
Lynch World Strategy Portfolio; and .75% of average daily net assets of the 
T. Rowe Price International Stock Portfolio. 

   On behalf of the Trust, the Manager has entered into investment advisory 
agreements ("Advisory Agreements") with unaffiliated 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. 

                               49           
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 (Unaudited) 

Note 3 Administrative Fees 

   The Trust has entered into an administration agreement with Chase Global 
Funds Services Company ("Chase Global"), a subsidiary of The Chase Manhattan 
Bank, N.A. ("Chase"), pursuant to which Chase Global will provide certain 
fund accounting, compliance and administrative services to the Trust. For 
such services, Chase Global will receive compensation at the annual rate of 
 .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 will receive: .0425 of 1% of the first $500 
million of the total Trust assets; .035 of 1% of the next $2.0 billion of the 
total Trust assets; .025 of 1% of the next $1.0 billion of the total Trust 
assets; .015 of 1% of the next $2.5 billion of the total Trust assets; and 
 .01 of 1% of the total Trust assets in excess of $6.0 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 .0525 of 1% of the Portfolio's total 
assets plus $25,000. Chase Global has agreed to waive all fees under this 
agreement, excluding out-of-pocket expenses for the period from May 1, 1997, 
to October 31, 1997. 

Note 4 Custody fees 

   The Trust has entered into a Custody Agreement with Chase. The Custody 
Agreement will provide for an annual fee based on the amount of assets under 
custody plus transaction charges. Chase will serve 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 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 entitled to receive a distribution fee of .50% 
of the average net assets attributable to the Trust's Class IB shares. The 
distribution agreements, however, limit payments to each Distributor for 
services provided under the Distribution Plan to .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: 
0.85% of the respective average daily net assets of the T. Rowe Price Equity 
Income, EQ/Putnam Growth and Income Value, EQ/Putnam Investors Growth, MFS 
Research, MFS Emerging Growth Companies and Merrill Lynch Basic Value Equity 
Portfolios; 0.90% of the EQ/Putnam Balanced Portfolio's average daily net 
assets; 1.00% of the Warburg Pincus Small Company Value Portfolio's average 
daily net assets; and 1.20% of the respective average daily net assets of the 
T. Rowe Price International Stock, EQ/Putnam International Equity and Merrill 
Lynch World Strategy Portfolios. 

   Each Portfolio may at a later date reimburse to the Manager the management 
fees waived or limited and other expenses assumed and paid by the Manager 
pursuant to the Expense Limitation Agreement 

                               50           
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 (Unaudited) 

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. 

                               51           



<PAGE>


EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 

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 ..................................................................     0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.96 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.98 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.98 
                                                                                         ========== 
Total return (b) ........................................................................     9.80% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $ 6,054 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a)......................     7.97% 
Ratio of net investment income to average net assets after waivers (a)  .................     2.12% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (5.01)% 
Portfolio turnover rate (a) .............................................................       49% 
Average commission rate paid ............................................................  $0.0570 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.08 
</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 ..................................................................     0.04 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.88 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.92 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.92 
                                                                                         ========== 
Total return (b) ........................................................................     9.20% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $ 6,488 
Ratio of expenses to average net assets after waivers (a) ...............................     1.20% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     9.93% 
Ratio of net investment income to average net assets after waivers (a)  .................     2.79% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (5.94)% 
Portfolio turnover rate (a) .............................................................       75% 
Average commission rate paid ............................................................  $0.0356 
 Effect of voluntary expense limitation during the period: (Note 6) ..................... 
  Per share benefit to net investment income ............................................  $  0.14 
</TABLE>

                               52           
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 
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 ..................................................................     0.01 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     1.22 
                                                                                         ---------- 
 Total from investment operations .......................................................     1.23 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 11.23 
                                                                                         ========== 
Total return (b) ........................................................................    12.30% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $15,400 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     5.71% 
Ratio of net investment income to average net assets after waivers (a)  .................     0.59% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (4.27)% 
Portfolio turnover rate (a) .............................................................      426% 
Average commission rate paid ............................................................  $0.0474 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.05 
</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 ..................................................................     0.01 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     1.00 
                                                                                         ---------- 
 Total from investment operations .......................................................     1.01 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 11.01 
                                                                                         ========== 
Total return (b) ........................................................................    10.10% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $16,702 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     5.99% 
Ratio of net investment income to average net assets after waivers (a)  .................     1.35% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (3.79)% 
Portfolio turnover rate (a) .............................................................       45% 
Average commission rate paid ............................................................  $0.0388 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income.............................................  $  0.05 
</TABLE>

                               53           
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 
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 ..................................................................     0.05 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.59 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.64 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.64 
                                                                                         ========== 
Total return (b) ........................................................................     6.40% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $ 7,051 
Ratio of expenses to average net assets after waivers (a) ...............................     0.90% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     7.97% 
Ratio of net investment income to average net assets after waivers (a)  .................     3.76% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (3.31)% 
Portfolio turnover rate (a) .............................................................       75% 
Average commission rate paid ............................................................  $0.0256 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income.............................................  $  0.10 

</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 ..................................................................     0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.87 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.89 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.89 
                                                                                         ========== 
Total return (b) ........................................................................     8.90% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $18,720 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     5.07% 
Ratio of net investment income to average net assets after waivers (a)  .................     2.71% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (1.51)% 
Portfolio turnover rate (a) .............................................................       37% 
Average commission rate paid ............................................................  $0.0233 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.03 
</TABLE>

                               54           
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 
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 ..................................................................     0.04 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.83 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.87 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.87 
                                                                                         ========== 
Total return (b) ........................................................................     8.70% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $12,100 
Ratio of expenses to average net assets after waivers (a) ...............................     1.20% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     8.06% 
Ratio of net investment income to average net assets after waivers (a)  .................     3.69% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (3.17)% 
Portfolio turnover rate (a) .............................................................       54% 
Average commission rate paid ............................................................  $0.0472 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.08 
</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 ..................................................................     0.01 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     1.08 
                                                                                         ---------- 
 Total from investment operations .......................................................     1.09 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 11.09 
                                                                                         ========== 
Total return (b) ........................................................................    10.90% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $ 8,937 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     7.35% 
Ratio of net investment income to average net assets after waivers (a)  .................     1.00% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (5.50)% 
Portfolio turnover rate (a) .............................................................       83% 
Average commission rate paid ............................................................  $0.0259 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.09 
</TABLE>

                               55           
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 
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 ..................................................................     0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.85 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.87 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.87 
                                                                                         ========== 
Total return (b) ........................................................................     8.70% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $15,889 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     5.48% 
Ratio of net investment income to average net assets after waivers (a)  .................     3.20% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (1.42)% 
Portfolio turnover rate (a) .............................................................       14% 
Average commission rate paid ............................................................  $0.0283 
 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 ..........................................................................     0.72 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.74 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.74 
                                                                                         ========== 
Total return (b) ........................................................................     7.40% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $20,200 
Ratio of expenses to average net assets after waivers (a) ...............................     1.20% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     7.70% 
Ratio of net investment income to average net assets after waivers (a)  .................     1.28% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (5.22)% 
Portfolio turnover rate (a) .............................................................       10% 
Average commission rate paid ............................................................  $0.0012 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.08 
</TABLE>

                               56           
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Concluded) 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 
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 ..........................................................................     1.22 
                                                                                         ---------- 
 Total from investment operations .......................................................     1.23 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 11.23 
                                                                                         ========== 
Total return (b) ........................................................................    12.30% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $16,029 
Ratio of expenses to average net assets after waivers (a) ...............................     1.00% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     4.78% 
Ratio of net investment income to average net assets after waivers (a)  .................     2.03% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (1.75)% 
Portfolio turnover rate (a)..............................................................       30% 
Average commission rate paid ............................................................  $0.0544 
 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 calculated for a period of less than one year is not 
       annualized. 

                               57           




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