EQ ADVISORS TRUST
N-30D, 1998-03-06
Previous: MERRIMAC FUNDS, N-30D, 1998-03-06
Next: ZINDART LTD, 6-K, 1998-03-06




<PAGE>


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

Annual Report
December 31, 1997
<PAGE>

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

NOTES ON PERFORMANCE

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

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

THE BENCHMARKS

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

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

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

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

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

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

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

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

GROWTH OF A $10,000 INVESTMENT

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

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

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

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

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

Kevin Rendino, Portfolio Manager

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

INVESTMENT OBJECTIVE
Capital appreciation and, secondarily, income.

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

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

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

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

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

                                              Since Inception
                                                May 1, 1997

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

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


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

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

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

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

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

Tom Robinson, Portfolio Manager

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

INVESTMENT OBJECTIVE 
High total investment return.

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

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

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

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

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

                                             Since Inception
                                               May 1, 1997

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

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

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


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

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

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

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

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

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

John Ballen and Toni Shimura, Portfolio Managers

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

INVESTMENT OBJECTIVE
Long-term growth of capital.

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

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

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

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

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

                                                Since Inception
                                                  May 1, 1997

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

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


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

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

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

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

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

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

Portfolio Management Team

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

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

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

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

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

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

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

                                                     Since Inception
                                                       May 1, 1997

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

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


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

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

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

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

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

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

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

Edward Bousa, Kenneth Taubes and Robert Paine, Portfolio Managers

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

INVESTMENT OBJECTIVE 
Balanced investment.

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

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

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

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

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

                                                     Since Inception
                                                       May 1, 1997

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

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


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

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

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

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

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

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

Anthony Kreisel, Portfolio Manager

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


INVESTMENT OBJECTIVE
Capital growth and, secondarily, current income.

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

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

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

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

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

                                                    Since Inception
                                                     on May 1, 1997

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

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


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

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

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

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

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

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

Justin Scott, Portfolio Manager

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

INVESTMENT OBJECTIVE
Capital Appreciation

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

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

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

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

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

                                                     Since Inception
                                                       May 1, 1997

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

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


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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                                     Since Inception
                                                       May 1, 1997

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

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


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

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

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

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

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

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

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

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

Brian Rogers, Portofolio Manager

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

INVESTMENT OBJECTIVE
Substantial dividend income and also capital appreciation.

INVESTMENT POLICY
Primarily dividend paying common stocks of established companies.

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

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

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

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

                                                     Since Inception
                                                       May 1, 1997

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

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


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

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

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

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

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

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

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

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

Martin G. Wade, Portfolio Manager

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

INVESTMENT OBJECTIVE 
Long-term growth of capital.

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

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

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

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

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

                                                     Since Inception
                                                       May 1, 1997

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

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


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

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

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

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

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

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

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

George Wyper and Kyle F. Frey, Portfolio Managers

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

INVESTMENT OBJECTIVE 
Long-term capital appreciation.

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

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

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

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

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

                                                       Since Inception
                                                         May 1, 1997

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

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


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

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

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

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

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

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

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

Madhav Dhar and Robert Meyer, Portfolio Managers

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

INVESTMENT OBJECTIVE 
Long-term capital appreciation.

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

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

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

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

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

                                                        Since Inception
                                                        August 20, 1997

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

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


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

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

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

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


<PAGE>

                     (RESTUBBED TABLE CONTINUED FROM ABOVE)



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





See Notes to Financial Statements. 

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

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

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

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

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

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

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

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

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

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

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

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

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

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

<PAGE>



                    (RESTUBBED TABLE CONTINUED FROM ABOVE)


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




See Notes to Financial Statements. 

                                       3



<PAGE>




















                       This page intentionally left blank













































                                       4

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

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

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

See Notes to Financial Statements. 



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

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

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

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

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

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

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

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

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

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

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

<PAGE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE)



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



See Notes to Financial Statements. 

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

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

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

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

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

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

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

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

<PAGE>
                    (RESTUBBED TABLE CONTINUED FROM ABOVE)


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


See Notes to Financial Statements. 

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

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

<PAGE>
<CAPTION>

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

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

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

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

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

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


























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

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

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

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

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

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

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

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




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







                       See Notes to Financial Statements.

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

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

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

SOUTHEAST ASIA (0.8%) 
INDONESIA (0.6%) 
Indostat (ADR) ..................      5,300        102,356 
                                                -------------- 
PHILIPPINES (0.2%) 
San Miguel Corp., Class B  ......     32,100         39,233 
                                                -------------- 
 TOTAL SOUTHEAST ASIA ...........                   141,589 
                                                -------------- 
SUB-SAHARAN AFRICA (1.2%) 
SOUTH AFRICA (1.2%) 
De Beers Consolidated Mines 
 (ADR) ..........................      5,500        112,406 
Sasol Ltd. ......................     10,700        111,914 
                                                -------------- 
 TOTAL SUB-SAHARAN AFRICA  ......                   224,320 
                                                -------------- 
UNITED KINGDOM (3.4%) 
Danka Business Systems plc (ADR)       1,030         16,416 
Dixons Group plc ................     12,600        126,512 
Guinness plc ....................     10,500         96,540 
Imperial Chemical Industries 
 plc.............................      7,800        121,897 
LucasVarity plc .................     37,500        132,491 
Rio Tinto plc (Registered)  .....     10,200        125,545 
                                                -------------- 
 TOTAL UNITED KINGDOM ...........                   619,401 
                                                -------------- 
UNITED STATES (30.4%) 
Allied Signal, Inc. .............      3,195        124,405 
American Express Co. ............        660         58,905 
Avis Rent A Car, Inc.* ..........      2,050         65,472 
Bank of New York Co., Inc.  .....      2,650        153,203 
BankAmerica Corp. ...............      1,500        109,500 

                                       13
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER         VALUE 
                                    OF SHARES       (NOTE 1) 
- --------------------------------  ------------- -------------- 
Black & Decker Corp. ............        2,820    $   110,156 
BMC Software, Inc.* .............        1,230         80,719 
Bristol-Myers Squibb Co. ........        1,100        104,088 
Brunswick Corp. .................        4,400        133,375 
Burlington Northern Santa Fe 
 Corp. ..........................          590         54,833 
Carnival Corp., Class A .........        3,000        166,125 
Chancellor Media Corp.* .........          780         58,208 
Cisco Systems, Inc.* ............          900         50,175 
Compaq Computer Corp. ...........          550         31,041 
Computer Associates 
 International, Inc. ............        1,730         91,474 
DENTSPLY International, Inc.  ...        1,300         39,650 
Dial Corp. ......................        3,800         79,088 
Edison International ............        4,900        133,219 
El Paso Natural Gas Co. .........        2,300        152,950 
Eli Lilly & Co. .................        1,560        108,615 
Enron Corp. .....................        1,450         60,266 
Federal-Mogul Corp. .............        2,600        105,300 
First Union Corp. ...............        2,250        115,313 
Gartner Group, Inc., Class A*  ..        1,500         55,875 
GenCorp, Inc. ...................        2,400         60,000 
General Electric Co. ............        1,400        102,725 
Glenborough Realty Trust, Inc.  .        1,900         56,288 
Harnischfeger Industries, Inc.  .        1,650         58,266 
Hartford Life, Inc., Class A  ...        1,500         67,969 
Healthsouth Corp.* ..............        4,700        130,425 
Hertz Corp., Class A ............        2,800        112,700 
Ingersol Rand Co. ...............        2,600        105,300 
International Business Machines 
 Corp. ..........................          600         62,738 
MGIC Investment Corp. ...........        1,210         80,465 
Microsoft Corp.* ................          375         48,469 
National Semiconductor Corp.*  ..        3,000         77,812 
OMI Corp.* ......................        3,700         33,994 
Orbital Sciences Corp.* .........          550         16,362 
Owens Illinois, Inc.* ...........        4,000        151,750 
Pfizer, Inc. ....................        1,400        104,387 
Prentiss Properties Trust  ......        2,655         74,174 
Provident Cos., Inc. ............        3,500        135,187 
Quantum Corp.* ..................        2,450         49,153 
Rite Aid Corp. ..................        1,175         68,958 
Royal Caribbean Cruises Ltd.  ...        1,700         90,631 
Safeway, Inc.* ..................        1,400         88,550 
Schlumberger Ltd. ...............          650         52,325 
Sears Roebuck & Co. .............        1,900         85,975 
Smith International, Inc.*  .....          900         55,237 
SPX Corp. .......................          400         27,600 
Starwood Lodging Trust ..........          770         44,564 
Sun International Hotels Ltd.*  .        1,100         41,387 
Sunbeam Corp. ...................        2,300         96,887 
Tele-Communications TCI Ventures 
 Group, Class A* ................        3,305         93,573 
Telecommunications, Inc., 
 Class A* .......................        4,570        127,674 
Texas Utilities Co. .............        2,100         87,281 
Travelers Group, Inc. ...........        2,500        134,687 
Travelers Property & Casualty, 
 Inc., Class A ..................          800         35,200 

<PAGE>
<CAPTION>
                                      NUMBER         VALUE
                                    OF SHARES      (NOTE 1)
- ---------------------------------   ----------  -------------- 
<S>                                 <C>         <C>
Tricon Global Restaurants, 
 Inc.*...........................        2,000    $    58,125 
U.S. Air Group, Inc.* ...........        2,100        131,250 
Unocal Corp. ....................        2,500         97,031 
Unum Corp. ......................          825         44,859 
Wal-Mart Stores, Inc.............        2,000         78,875 
Warner Lambert Co. ..............          800         99,200 
Worldcom, Inc.* .................        4,000        121,000 
                                                -------------- 
 TOTAL UNITED STATES ............                   5,530,988 
                                                -------------- 
TOTAL COMMON STOCKS (57.4%) 
 (Cost $10,627,077) .............                  10,451,762 
                                                -------------- 
PREFERRED STOCKS: 
OTHER EUROPEAN COUNTRIES (0.7%) 
GERMANY (0.7%) 
Henkel KGaA 
 (Cost $110,227) ................        2,100        131,327 
                                                -------------- 
</TABLE>

<TABLE>
<CAPTION>
                                     Principal 
                                      Amount 
                                    ---------- 
LONG-TERM DEBT SECURITIES: 
OTHER EUROPEAN COUNTRIES (7.8%) 
<S>                                <C>     <C>       <C>
FRANCE (0.8%) 
Government of France 
 5.50%, 10/25/07 ............      FRF      900,000        151,514 
                                                     -------------- 
GERMANY (4.1%) 
Republic of Germany 
 Series 86 
 6.00%, 6/20/16 ..............     DEM      375,000        212,882 

 Series 95 
 6.50%, 10/14/05 ................           175,000        105,236 

 Series 97 
 6.00%, 7/4/07 ..................           735,000        429,164 
                                                     -------------- 

                                                           747,282 
                                                     -------------- 
ITALY (2.5%) 
Italian Treasury Bond (BTPS) 
 8.50%, 8/1/04 ...............     ITL  675,000,000        446,349 
                                                     -------------- 
SPAIN (0.4%) 
Kingdom of Spain 
 7.90%, 2/28/02 ..............     ESP   10,000,000         72,662 
                                                     -------------- 
 TOTAL OTHER EUROPEAN  COUNTRIES                         1,417,807 
                                                     -------------- 
SCANDINAVIA (2.7%) 
DENMARK (0.4%) 
Kingdom of Denmark 
 7.00%, 11/15/07 .............     DKK      525,000         84,358 
                                                      ------------- 
SWEDEN (2.3%) 
Kingdom of Sweden, 
 Series 1037 
 8.00%, 8/15/07 ..............     SEK    2,900,000        418,367 
                                                     -------------- 
 TOTAL SCANDINAVIA ..............                          502,725 
                                                     -------------- 
UNITED KINGDOM (2.3%) 
United Kingdom Treasury Note  
 7.25%, 12/7/07 ..............     GBP      235,000        413,738 
                                                     -------------- 

</TABLE>

                                       14
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                               PRINCIPAL      VALUE 
                                AMOUNT       (NOTE 1) 
- ---------------------------  ------------ ------------ 
<S>                          <C>          <C>
UNITED STATES (12.5%) 
U.S. Treasury Bond 
  6.625%, 2/15/27 ..........  $1,235,000   $ 1,340,748 
U.S. Treasury Note 
  6.00%, 8/15/99 ...........     475,000       477,524 
  6.50%, 5/31/02 ...........      80,000        82,375 
  6.625%, 5/15/07 ..........     360,000       381,263 
                                          ------------ 
 TOTAL UNITED STATES........                 2,281,910 
                                          ------------ 
TOTAL LONG-TERM DEBT SECURITIES (25.3%) 
 (Cost $4,531,813) .........                 4,616,180 
                                          ------------ 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (16.1%) 
Federal Farm Credit Bank 
 (Discount Note), 1/2/98 
 (Amortized Cost 
 $2,928,536)................   2,929,000     2,928,536 
                                          ------------ 
TOTAL INVESTMENTS (99.5%) 
 (Cost/Amortized Cost 
 $18,197,653)...............                18,127,805 
OTHER ASSETS 
 LESS LIABILITIES (0.5%)  ..                    82,645 
                                          ------------ 
NET ASSETS (100%) ..........               $18,210,450 
                                          ============ 
</TABLE>

<TABLE>
<CAPTION>
<S>                                       <C>
MARKET SECTOR DIVERSIFICATION 
 (Unaudited) 
As a Percentage of Total Equity Investments 
Basic Materials .........................     7.4% 
Business Services .......................     3.6 
Capital Goods ...........................    11.9 
Consumer Cyclicals ......................    20.9 
Consumer Non-Cyclicals ..................    13.1 
Credit Sensitive ........................    22.1 
Diversified .............................     3.2 
Energy ..................................     5.6 
Technology ..............................    12.2 
                                          -------- 
                                            100.0% 
                                          ======== 

</TABLE>

- ------------ 
*      Non-income producing 
       Glossary: 
       ADR--American Depositary Receipt 
       GDR--Global Depositary Receipt 
       GBP--British Pound 
       DKK--Danish Krone 
       FRF--French Franc 
       DEM--German Mark 
       ITL--Italian Lira 
       ESP--Spanish Peseta 
       SEK--Swedish Krona 





                                       15
<PAGE>
EQ ADVISORS TRUST 
MERRILL LYNCH WORLD STRATEGY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

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

At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                         LOCAL 
                                       CONTRACT      COST ON       U.S.$      UNREALIZED 
                                        AMOUNT     ORIGINATION    CURRENT    APPRECIATION/ 
                                        (000'S)       DATE         VALUE    (DEPRECIATION) 
                                      ---------- -------------  ---------- --------------- 
<S>                                   <C>        <C>            <C>        <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 1/14/98  ....      275      $460,969     $451,590      $ (9,379) 

FOREIGN CURRENCY SALE CONTRACTS 
Australian Dollar, expiring 1/22/98        175       115,486      114,061         1,425 
British Pound, expiring 1/14/98  ....      475       767,429      780,570       (13,141) 
Canadian Dollar, expiring 3/17/98  ..      475       334,666      333,053         1,613 
Japanese Yen, expiring 1/16/98  .....   92,000       711,013      706,806         4,207 
                                                                           --------------- 
                                                                               $(15,275) 
                                                                           =============== 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $17,761,434 
U.S. Government securities .....................    2,593,618 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      4,455,658 
U.S. Government securities .....................      380,376 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation    $   721,066 
Aggregate gross unrealized depreciation       (848,461) 
                                          ------------ 
Net unrealized (depreciation) ...........  $  (127,395) 
                                          ============ 
Federal income tax cost of investments  .  $18,255,200 
                                          ============ 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $1,763,457, which was secured by collateral valued at $1,787,695 of which 
$506,887 was in the form of U.S. Government securities. 

For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $166 as brokerage commissions with Donaldson, Lufkin & Jenrette 
Securities Corp., $181 with Fleming Martin and $2,622 with Merrill Lynch & 
Co., Inc., all affiliated broker/dealers. 



                       See Notes to Financial Statements

                                       16
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------  ------------ -------------- 
<S>                               <C>           <C>
COMMON STOCKS: 
BASIC MATERIALS (0.1%) 
CHEMICALS--SPECIALTY (0.1%) 
VWR Scientific Products Corp.*  ..      1,700     $    48,025 
                                                -------------- 
METALS & MINING (0.0%) 
Rock of Ages Corp., Class A*  ....        100           1,550 
                                                -------------- 
PAPER (0.0%) 
Ikon Office Solutions, Inc.  .....        700          19,688 
                                                -------------- 
 TOTAL BASIC MATERIALS ...........                     69,263 
                                                -------------- 
BUSINESS SERVICES (25.5%) 
ENVIRONMENTAL CONTROL (0.3%) 
Allied Waste Industries, Inc.*  ..     10,900         254,106 
                                                -------------- 
PRINTING, PUBLISHING, BROADCASTING (11.5%) 
American Radio Systems Corp., 
 Class A* ........................     19,000       1,012,937 
CBS Corp. ........................     20,800         612,300 
Chancellor Media Corp.* ..........      4,900         365,662 
Clear Channel Communications, 
 Inc.* ...........................     18,050       1,433,847 
CMP Media, Inc., Class A* ........        100           1,725 
Cox Radio Inc., Class A* .........     10,700         430,675 
Emmis Broadcasting Corp., 
 Class A* ........................      4,300         196,187 
Hearst-Argyle Television, Inc.*  .      4,000         119,000 
Heftel Broadcasting Corp., 
 Class A* ........................      2,300         107,525 
Intermedia Communications of 
 Florida, Inc.* ..................     20,500       1,245,375 
Jacor Communications, Inc.*  .....     22,000       1,168,750 
Lear Corp.* ......................        600          28,500 
Learning Tree International, 
 Inc.* ...........................     31,500         909,562 
Lin Television Corp.* ............     18,900       1,030,050 
Mail-Well, Inc.* .................      2,600         105,300 
Outdoor Systems, Inc.* ...........     22,100         848,088 
SFX Broadcasting, Inc., Class A* .      6,200         497,550 
Sinclair Broadcast Group, Inc., 
 Class A* ........................      4,500         209,813 
TCA Cable TV, Inc. ...............      1,200          55,200 
TV Azteca S.A. (ADS)* ............        300           6,769 
Univision Communications, Inc., 
 Class A* ........................      8,700         607,369 
Viacom, Inc., Class B* ...........     18,100         750,019 
                                                -------------- 
                                                   11,742,203 
                                                -------------- 
PROFESSIONAL SERVICES (13.5%) 
Accustaff, Inc.* .................     30,300         696,900 
Applied Graphics Technologies, 
 Inc. ............................      1,200          63,900 
BISYS Group, Inc.* ...............      7,500         249,375 
Castle Dental Centers, Inc.*  ....        100             775 
Cendant Corp.* ...................    234,953       8,076,498 
Compuware Corp.* .................     95,400       3,052,800 
Corestaff, Inc.* .................     11,800         312,700 
EduTrek International, Inc., 
 Class A* ........................        200           5,200 
Galileo International, Inc.  .....        500          13,812 
Lamar Advertising Co., Class A* ..      7,800         310,050 
National Research Corp.* .........        100             662 
Orthodontic Centers of America, 
 Inc.* ...........................     18,100         300,913 
Outsource International, Inc.*  ..        700           8,487 
Oxford Health Plans, Inc.*  ......      7,900         122,944 
Pacificare Health Systems, Inc., 
 Class B* ........................      8,900         466,138 

<PAGE>
<CAPTION>

                                      NUMBER        VALUE
                                     OF SHARES     (NOTE 1)
- ----------------------------------  ----------- -------------- 
<S>                                 <C>         <C>
PRT Group, Inc.* .................      1,000     $    11,375 
Service Corp. International  .....      1,400          51,713 
SPR, Inc.* .......................        100           1,700 
                                                -------------- 
                                                   13,745,942 
                                                -------------- 
TRUCKING, SHIPPING (0.2%) 
C.H. Robinson Worldwide, Inc.  ...        400           8,950 
Jevic Transportation, Inc.*  .....        200           3,225 
Newport News Shipbuilding, Inc. ..      8,800         223,850 
                                                -------------- 
                                                      236,025 
                                                -------------- 
 TOTAL BUSINESS SERVICES .........                 25,978,276 
                                                -------------- 
CAPITAL GOODS (0.3%) 
AEROSPACE (0.1%) 
Thiokol Corp. ....................        900          73,125 
                                                -------------- 
BUILDING & CONSTRUCTION (0.2%) 
Global Industries Ltd.* ..........     13,600         231,200 
                                                -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.0%) 
Industrial Distribution Group, 
 Inc.* ...........................        100           1,569 
Lowe's Cos., Inc. ................        900          42,919 
                                                -------------- 
                                                       44,488 
                                                -------------- 
ELECTRICAL EQUIPMENT (0.0%) 
Power-One, Inc.* .................        200           2,750 
                                                -------------- 
MACHINERY (0.0%) 
SI Handling Systems, Inc. ........        900          12,375 
                                                -------------- 
 TOTAL CAPITAL GOODS .............                    363,938 
                                                -------------- 
CONSUMER CYCLICALS (12.9%) 

APPAREL & TEXTILES (0.1%) 
Linens 'N Things, Inc.* ..........     1,600          69,800 
Tefron Ltd.* .....................       200           4,600 
Unifi, Inc. ......................       400          16,275 
                                                -------------- 
                                                      90,675 
                                                -------------- 
AUTO RELATED (1.9%) 
Avis Rent A Car, Inc.* ...........     4,400         140,525 
Dollar Thrifty Automotive Group, 
 Inc.* ...........................     6,100         125,050 
Republic Industries, Inc.*  ......    72,100       1,680,831 
Stoneridge, Inc.* ................       400           6,400 
                                                -------------- 
                                                   1,952,806 
                                                -------------- 
FOOD SERVICES, LODGING (1.7%) 
Applebee's International, Inc.  ..     6,900         124,631 
BridgeStreet Accommodations, 
 Inc.* ...........................       200           2,031 
Fine Host Corp.*# ................     1,400          10,500 
ITT Corp. (New)* .................     6,500         538,688 
Promus Hotel Corp.* ..............    21,400         898,800 
Suburban Lodges of America, Inc.*      8,800         117,150 
                                                -------------- 
                                                   1,691,800 
                                                -------------- 
HOUSEHOLD FURNITURE, APPLIANCES (0.0%) 
Gemstar International Group Ltd.*        600          14,625 
Mac-Gray Corp.* ..................       300           4,687 
                                                -------------- 
                                                      19,312 
                                                -------------- 
LEISURE RELATED (0.3%) 
Harrah's Entertainment, Inc.*  ...     6,800         128,350 
N2K, Inc.* .......................       200           2,925 
Royal Caribbean Cruises Ltd.  ....     3,100         165,269 
                                                -------------- 
                                                     296,544 
                                                -------------- 

                                       17
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------  ------------ -------------- 
RETAIL--GENERAL (8.9%) 
A.C. Moore Arts & Crafts, Inc.* ..       200      $     2,275 
Consolidated Stores Corp.*  ......    14,000          615,125 
CVS Corp. ........................    19,000        1,217,187 
Dollar General Corp. .............     1,300           47,125 
Fred Meyer, Inc.* ................    48,400        1,760,550 
Home Depot, Inc. .................    16,200          953,775 
Office Depot, Inc.* ..............    81,600        1,953,300 
Pier 1 Imports, Inc. .............     1,500           33,938 
Rite Aid Corp. ...................    34,800        2,042,325 
Staples, Inc.* ...................    15,900          441,225 
U.S.A. Floral Products, Inc.*  ...       300            4,725 
Viking Office Products, Inc.  ....     1,100           23,994 
                                                -------------- 
                                                    9,095,544 
                                                -------------- 
 TOTAL CONSUMER CYCLICALS ........                 13,146,681 
                                                -------------- 
CONSUMER NON-CYCLICALS (6.2%) 
CONTAINERS (0.0%) 
Ivex Packaging Corp.* ............       500           12,000 
Silgan Holdings, Inc.* ...........       100            3,250 
                                                -------------- 
                                                       15,250 
                                                -------------- 
DRUGS (0.4%) 
McKesson Corp. ...................     2,200          238,012 
PathoGenesis Corp.* ..............     1,700           63,113 
Zonagen, Inc. ....................     3,600           65,475 
                                                -------------- 
                                                      366,600 
                                                -------------- 
FOODS (0.2%) 
American Italian Pasta Co., 
 Class A* ........................       400           10,000 
Corn Products International, 
 Inc.* ...........................       900           26,831 
McCormick & Co., Inc. (Non 
 Voting) .........................     3,400           95,200 
Tootsie Roll Industries, Inc.  ...       800           50,000 
                                                -------------- 
                                                      182,031 
                                                -------------- 
HOSPITAL SUPPLIES & SERVICES (4.3%) 
Arterial Vascular Engineering, 
 Inc.* ...........................     8,200          533,000 
Boron, LePore & Associates, Inc.*        200            5,500 
Columbia HCA Healthcare Corp. ....     6,700          198,487 
Cyberonics, Inc.* ................    19,600          298,900 
Foundation Health Systems, Class 
 A* ..............................        50            1,119 
Guidant Corp. ....................    25,500        1,587,375 
Health Management Associates, 
 Inc., Class A* ..................       600           15,150 
Healthsouth Corp.* ...............    31,400          871,350 
Integrated Health Services, Inc.       9,700          302,519 
Mariner Health Group, Inc.*  .....     1,300           21,125 
Medtronic, Inc. ..................     2,700          141,244 
Mentor Corp. .....................     1,600           58,400 
Priority Healthcare Corp., 
 Class B* ........................       200            3,025 
Renal Treatment Centers, Inc.*  ..     7,800          281,775 
Safeskin Corp.* ..................     1,100           62,425 
St. Jude Medical, Inc.* ..........       300            9,150 
                                                -------------- 
                                                    4,390,544 
                                                -------------- 
RETAIL--FOOD (1.0%) 
Albertson's, Inc. ................     1,000           47,375 
General Nutrition Cos., Inc.*  ...    14,100          479,400 
Kroger Co.* ......................     3,600          132,975 
Safeway, Inc.* ...................     1,300           82,225 
Suiza Foods Corp.* ...............     4,100          244,206 
Whole Foods Market, Inc.* ........     1,200           61,350 
                                                -------------- 
                                                    1,047,531 
                                                -------------- 

<PAGE>
<CAPTION>
                                     NUMBER         VALUE
                                    OF SHARES      (NOTE 1)
- ---------------------------------- -----------  -------------- 
<S>                                 <C>         <C>
SOAPS & TOILETRIES (0.3%) 
Benckiser N.V., Class B* .........      6,500    $    268,957 
Carson, Inc., Class A* ...........      1,000           6,687 
                                                 ------------- 
                                                      275,644 
                                                 ------------- 
 TOTAL CONSUMER NON-CYCLICALS ....                  6,277,600 
                                                 ------------- 
CREDIT SENSITIVE (10.7%) 
BANKS (1.1%) 
Charter One Financial, Inc.  .....      5,210         328,881 
Compass BancShares, Inc. .........      4,400         192,500 
First Security Corp. .............      1,300          54,438 
First Virginia Banks, Inc.  ......        700          36,181 
Firstar Corp. ....................      1,100          46,681 
Peoples Heritage Financial Group, 
 Inc. ............................      4,300         197,800 
Provident Financial Group, Inc.  .        800          38,800 
Summit Bancorp ...................        900          47,925 
U.S. Trust Corp. .................      1,700         106,463 
Union Planters Corp. .............        700          47,556 
                                                 ------------- 
                                                    1,097,225 
                                                 ------------- 
FINANCIAL SERVICES (3.9%) 
A.G. Edwards, Inc. ...............      4,650         184,837 
Associates First Capital Corp., 
 Class A .........................      5,100         362,738 
CIT Group, Inc., Class A* ........      2,200          70,950 
Conseco, Inc. ....................      4,400         199,925 
Consolidation Capital Corp.*  ....     20,000         406,250 
First Data Corp. .................     23,200         678,600 
Franklin Resources, Inc. .........     13,500       1,173,656 
Interra Financial, Inc. ..........        500          34,500 
Lehman Brothers Holdings, Inc.  ..      3,300         168,300 
LINC Capital, Inc.* ..............        300           5,888 
Morgan Stanley Dean Witter 
 Discover & Co. ..................      5,200         307,450 
T. Rowe Price Associates, Inc.  ..      5,700         358,387 
                                                 ------------- 
                                                    3,951,481 
                                                 ------------- 
INSURANCE (3.3%) 
Ace Ltd. .........................        800          77,200 
Hartford Life, Inc., Class A  ....        200           9,062 
PAULA Financial* .................        100           2,300 
United Healthcare Corp. ..........     65,400       3,249,563 
                                                 ------------- 
                                                    3,338,125 
                                                 ------------- 
REAL ESTATE (0.0%) 
Franchise Mortgage Acceptance 
 Co.* ............................      1,100          20,213 
Starwood Lodging Trust ...........        900          52,087 
                                                 ------------- 
                                                       72,300 
                                                 ------------- 
UTILITY--TELEPHONE (2.4%) 
Cincinnati Bell, Inc. ............     11,000         341,000 
MCI Communications Corp. .........     49,600       2,123,500 
                                                 ------------- 
                                                    2,464,500 
                                                 ------------- 
 TOTAL CREDIT SENSITIVE ..........                 10,923,631 
                                                 ------------- 
DIVERSIFIED (5.2%) 
MISCELLANEOUS (5.2%) 
Tyco International Ltd. ..........    116,637       5,255,947 
                                                 ------------- 
ENERGY (1.4%) 
OIL--INTERNATIONAL (0.2%) 
Diamond Offshore Drilling, Inc.  .      4,500         216,562 
                                                 ------------- 
OIL--SUPPLIES & CONSTRUCTION (0.6%) 
Cooper Cameron Corp. .............      4,200         256,200 
Dril-Quip, Inc. ..................        400          14,050 
Input/Output, Inc.* ..............      1,500          44,531 

                                       18
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------  ------------ -------------- 
Noble Drilling Corp. .............       6,300    $   192,938 
Veritas DGC, Inc. ................         700         27,650 
Weatherford Enterra, Inc. ........       2,300        100,625 
                                                -------------- 
                                                      635,994 
                                                -------------- 
RAILROADS (0.6%) 
Kansas City Southern Industries, 
 Inc..............................      17,600        558,800 
                                                -------------- 
 TOTAL ENERGY ....................                  1,411,356 
                                                -------------- 
TECHNOLOGY (30.3%) 
ELECTRONICS (16.3%) 
Adobe Systems, Inc. ..............         100          4,125 
Affiliated Computer Services, 
 Inc., Class A* ..................      11,800        310,488 
Altera Corp.* ....................      10,600        351,125 
Aspen Technologies, Inc. .........         600         20,550 
Autodesk, Inc. ...................       3,850        142,450 
BMC Software, Inc.* ..............      48,800      3,202,500 
Cadence Design Systems, Inc.*  ...     114,490      2,805,005 
Computer Associates 
 International, Inc. .............      91,900      4,859,212 
Dassault Systems S.A. (ADR)  .....         700         21,612 
International Manufacturing 
 Services, Inc., Class A* ........         300          2,175 
J.D. Edwards & Co.* ..............         300          8,850 
Micro Warehouse, Inc.*............      23,500        327,531 
Microsoft Corp.*..................      22,400      2,895,200 
SAP Aktiengesellschaft+ ..........         300         31,800 
Scopus Technology, Inc.*..........       7,800         93,600 
Security Dynamics Technologies, 
 Inc.* ...........................         400         14,300 
Sun Microsystems, Inc.*...........      12,600        502,425 
Synopsys, Inc.*...................       7,900        282,425 
Technology Solutions Co.*.........      21,400        564,425 
Transaction Systems Architechs, 
 Inc., Class A* ..................         300         11,400 
Xilinx, Inc.*.....................       3,500        122,719 
                                                -------------- 
                                                   16,573,917 
                                                -------------- 
OFFICE EQUIPMENT (9.5%) 
Cisco Systems, Inc.* .............      83,550      4,657,912 
Compaq Computer Corp. ............       4,600        259,613 
Corporate Express, Inc.* .........      43,400        558,775 
DST Systems, Inc.* ...............       3,500        149,406 
Danka Business Systems plc (ADR)        37,100        591,281 
Oracle Corp.*.....................     156,812      3,498,868 
                                                -------------- 
                                                    9,715,855 
                                                -------------- 
OFFICE EQUIPMENT SERVICES (1.0%) 
Cognicase, Inc.* .................         100          1,213 
U.S. Office Products Co.* ........      49,950        980,269 
                                                -------------- 
                                                      981,482 
                                                -------------- 

<PAGE>
<CAPTION>
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ----------------------------------- ----------- --------------
<S>                                 <C>         <C>
TELECOMMUNICATIONS (3.5%) 
American Communications Services, 
 Inc.* ...........................       3,300    $    42,281 
Aspect Telecommunications Corp.*         1,000         20,875 
Brooks Fiber Properties, Inc.* ...       1,800         99,000 
Century Telephone Enterprises, 
 Inc. ............................       9,200        458,275 
China Telecom (Hong Kong) Ltd. 
 (ADR)*...........................         600         20,138 
Concord Communications, Inc.* ....         100          2,075 
Excel Switching Corp.* ...........         200          3,575 
Inter-Tel, Inc. ..................       5,100         98,813 
ITC DeltaCom, Inc.* ..............         300          4,950 
LCI International, Inc.* .........      17,000        522,750 
Loral Space & Communications* ....      17,400        373,013 
Lucent Technologies, Inc. ........       2,700        215,663 
Microcell Telecommunications, 
 Inc., Class B (Non Voting)*  ....         900          6,075 
Network Solutions, Inc., Class 
 A*...............................         100          1,312 
NEXTLINK Communications, Inc., 
 Class A* ........................       2,600         55,413 
NICE-Systems Ltd. (ADR) ..........         200          8,400 
Qwest Communications 
 International, Inc.* ............         100          5,950 
Tel-Save Holdings, Inc.* .........       1,000         19,875 
Teleport Communications Group, 
 Inc., Class A* ..................       1,700         93,287 
TeleSpectrum Worldwide, Inc.* ....       2,300          8,337 
Teligent, Inc., Class A* .........         300          7,387 
Worldcom, Inc.* ..................      50,200      1,518,550 
                                                -------------- 
                                                    3,585,994 
                                                -------------- 
 TOTAL TECHNOLOGY ................                 30,857,248 
                                                -------------- 
TOTAL COMMON STOCKS (92.6%) 
 (Cost $94,430,684) ..............                 94,283,940 
                                                -------------- 
PREFERRED STOCKS: 
TECHNOLOGY (2.0%) 
ELECTRONICS (2.0%) 
SAP AG (Non Voting) 
 (Cost $1,694,828) ...............       6,410      2,081,615 
                                                -------------- 
                                     Principal 
                                      Amount 
                                   ------------ 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (7.8%) 
 Federal Home Loan Bank (Discount 
 Note), 1/2/98 (Amortized Cost 
 $7,898,958) .....................  $7,900,000      7,898,958 

TOTAL INVESTMENTS (102.4%) 
 (Cost/Amortized 
 Cost $104,024,470) ..............                104,264,513 
OTHER ASSETS 
 LESS LIABILITIES (-2.4%) ........                 (2,447,270) 
                                                -------------- 
NET ASSETS (100%) ................               $101,817,243 
                                                ============== 
</TABLE>

*     Non-income producing 
+     Security exempt from registration under Rule 144A of the Securities Act 
      of 1933. These securities may only be resold to qualified institutional 
      buyers. At December 31, 1997 these securities amounted to $31,800 or 
      0.03% of net assets. 
#     Securities (totaling $10,500 or 0.01% of net assets) valued at fair 
      value. 
      Glossary: 
      ADR--American Depositary Receipt 
      ADS--American Depositary Share 

                                       19
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                          LOCAL 
                                        CONTRACT      COST ON      U.S.$ 
                                         AMOUNT     ORIGINATION   CURRENT     UNREALIZED 
                                         (000'S)       DATE        VALUE    (DEPRECIATION) 
                                       ---------- -------------  --------- -------------- 
<S>                                    <C>        <C>            <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
German Mark, expiring 1/6/98 .........     177        $98,784     $98,232       $(552) 
Netherlands Guilder, expiring 1/6/98        25         12,231      12,158         (73) 
                                                                           -------------- 
                                                                                $(625) 
                                                                           ============== 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $144,741,805 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      50,090,386 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation    $  6,292,508 
Aggregate gross unrealized depreciation      (6,261,782) 
                                          ------------- 
Net unrealized appreciation..............  $     30,726 
                                          ============= 
Federal income tax cost of investments  .  $104,233,787 
                                          ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $23,803,563, which was secured by collateral valued at $24,156,300. 


























                       See Notes to Financial Statements

                                       20
<PAGE>
EQ ADVISORS TRUST 
MFS RESEARCH PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------  ------------ -------------- 
<S>                               <C>           <C>
COMMON STOCKS: 
BASIC MATERIALS (4.9%) 
CHEMICALS (1.8%) 
Air Products & Chemicals, Inc.  ..    10,400      $   855,400 
E.I. Du Pont de Nemours & Co. ....    11,100          666,694 
Praxair, Inc. ....................    13,400          603,000 
                                                -------------- 
                                                    2,125,094 
                                                -------------- 
CHEMICALS--SPECIALTY (1.0%) 
Cytec Industries, Inc.*...........    23,900        1,121,806 
                                                -------------- 
PAPER (2.1%) ..................... 
Kimberly Clark Corp. .............    36,900        1,819,632 
Stone Container Corp.* ...........    63,500          662,781 
                                                -------------- 
                                                    2,482,413 
                                                -------------- 
 TOTAL BASIC MATERIALS ...........                  5,729,313 
                                                -------------- 
BUSINESS SERVICES (6.6%) 
ENVIRONMENTAL CONTROL (1.1%) 
Browning-Ferris Industries, Inc.      34,500        1,276,500 
                                                -------------- 
PRINTING, PUBLISHING, BROADCASTING (1.1%) 
Clear Channel Communications, 
 Inc.* ...........................     8,800          699,050 
Intermedia Communications of 
 Florida, Inc.* ..................     9,000          546,750 
                                                -------------- 
                                                    1,245,800 
                                                -------------- 
PROFESSIONAL SERVICES (3.7%) 
Accustaff, Inc.*..................    13,900          319,700 
Cendant Corp.* ...................    76,711        2,636,935 
Compuware Corp.* .................    41,900        1,340,800 
                                                -------------- 
                                                    4,297,435 
                                                -------------- 
TRUCKING, SHIPPING (0.7%) 
Newport News Shipbuilding, Inc. ..    34,300          872,506 
                                                -------------- 
 TOTAL BUSINESS SERVICES .........                  7,692,241 
                                                -------------- 
CAPITAL GOODS (4.6%) 
AEROSPACE (2.9%) 
Lockheed Martin Corp. ............    10,100          994,850 
United Technologies Corp. ........    32,100        2,337,281 
                                                -------------- 
                                                    3,332,131 
                                                -------------- 
ELECTRICAL EQUIPMENT (1.2%) 
Cooper Industries, Inc. ..........    19,100          935,900 
Teradyne, Inc.* ..................    15,100          483,200 
                                                -------------- 
                                                    1,419,100 
                                                -------------- 
MACHINERY (0.5%) 
American Standard Cos., Inc.* ....    16,800          643,650 
                                                -------------- 
 TOTAL CAPITAL GOODS .............                  5,394,881 
                                                -------------- 
CONSUMER CYCLICALS (7.5%) 
APPAREL & TEXTILES (0.4%) 
Gymboree Corp.* ..................     9,700          265,538 
Reebok International Ltd.*  ......     5,000          144,062 
                                                -------------- 
                                                      409,600 
                                                -------------- 
AUTO RELATED (0.2%) 
Kwik-Fit Holdings plc.............    39,500          229,134 
                                                -------------- 
FOOD SERVICES, LODGING (1.0%) 
Hilton Hotels Corp. ..............    13,900          413,525 
Host Marriott Corp.* .............    30,900          606,413 
Jarvis Hotels plc ................    80,500          198,429 
                                                -------------- 
                                                    1,218,367 
                                                -------------- 

<PAGE>
<CAPTION>
                                      NUMBER        VALUE
                                     OF SHARES     (NOTE 1)
- ------------------------------------ ---------- -------------- 
<S>                                  <C>        <C>
HOUSEHOLD FURNITURE, APPLIANCES (0.1%) 
Sony Corp. .......................     1,500      $   133,359 
                                                -------------- 
PHOTO & OPTICAL (0.6%) 
Canon, Inc. ......................    32,000          745,583 
                                                -------------- 
RETAIL--GENERAL (5.2%) 
CVS Corp. ........................    20,600        1,319,687 
Fred Meyer, Inc.* ................    18,100          658,387 
Home Depot, Inc. .................    27,700        1,630,838 
Office Depot, Inc.* ..............    33,000          789,938 
Rite Aid Corp. ...................    27,700        1,625,644 
                                                -------------- 
                                                    6,024,494 
                                                -------------- 
 TOTAL CONSUMER CYCLICALS ........                  8,760,537 
                                                -------------- 
CONSUMER NON-CYCLICALS (20.6%)  .. 
BEVERAGES (2.5%) 
Brahma (ADR) .....................    50,500          716,469 
Coca Cola Co. ....................    33,300        2,218,612 
                                                -------------- 
                                                    2,935,081 
                                                -------------- 
DRUGS (4.2%) 
Bristol-Myers Squibb Co. .........    34,000        3,217,250 
Cardinal Health, Inc. ............    13,800        1,036,725 
Novartis AG (Registered)..........       300          486,820 
Sankyo Co. .......................     9,000          203,487 
                                                -------------- 
                                                    4,944,282 
                                                -------------- 
FOODS (0.8%) 
Earthgrains Co. ..................     3,500          164,500 
McCormick & Co., Inc. 
 (Non Voting).....................    27,400          767,200 
                                                -------------- 
                                                      931,700 
                                                -------------- 
HOSPITAL SUPPLIES & SERVICES (2.8%) 
Boston Scientific Corp.* .........    21,100          967,963 
Healthsouth Corp.* ...............    46,459        1,289,243 
Tenet Healthcare Corp.* ..........    30,000          993,750 
Uromed Corp.* ....................     2,500            8,828 
                                                -------------- 
                                                    3,259,784 
                                                -------------- 
RETAIL--FOOD (0.6%) 
Safeway, Inc.* ...................    10,800          683,100 
                                                -------------- 
SOAPS & TOILETRIES (7.5%) 
Clorox Co. .......................    11,200          885,500 
Colgate Palmolive Co. ............    37,700        2,770,950 
Dial Corp. .......................    10,700          222,694 
Gillette Co. .....................    22,700        2,279,931 
Procter & Gamble Co. .............    25,400        2,027,237 
Revlon, Inc., Class A* ...........    16,800          593,250 
                                                -------------- 
                                                    8,779,562 
                                                -------------- 
TOBACCO (2.2%) 
Philip Morris Cos., Inc. .........    55,800        2,528,438 
                                                -------------- 
 TOTAL CONSUMER NON-CYCLICALS ....                 24,061,947 
                                                -------------- 
CREDIT SENSITIVE (25.0%) 
BANKS (6.0%) 
BankBoston Corp. .................     8,900          836,044 
Chase Manhattan Corp. ............    11,300        1,237,350 
Comerica, Inc. ...................    13,600        1,227,400 
Fleet Financial Group, Inc.  .....    16,600        1,243,962 
PNC Bank Corp. ...................    15,400          878,763 
Union Planters Corp. .............     8,500          577,469 
Wells Fargo & Co. ................     2,900          984,369 
                                                -------------- 
                                                    6,985,357 
                                                -------------- 

                                       21
<PAGE>
EQ ADVISORS TRUST 
MFS RESEARCH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------  ------------ -------------- 
FINANCIAL SERVICES (7.1%) 
Advanta Corp., Class B ...........     4,200      $   106,575 
American Express Co. .............     6,200          553,350 
Associates First Capital Corp., 
 Class A .........................     6,800          483,650 
CIT Group, Inc., Class A* ........     2,900           93,525 
Conseco, Inc. ....................    40,100        1,822,044 
CoreStates Financial Corp.  ......    12,400          992,775 
Fannie Mae .......................    22,800        1,301,025 
First Data Corp. .................    37,700        1,102,725 
Franklin Resources, Inc. .........     5,500          478,156 
Merrill Lynch & Co. ..............    10,600          773,137 
Morgan Stanley Dean Witter 
 Discover & Co. ..................    10,500          620,813 
                                                -------------- 
                                                    8,327,775 
                                                -------------- 
INSURANCE (9.6%) 
Allstate Corp. ...................    12,250        1,113,219 
Chubb Corp. ......................    12,400          937,750 
CIGNA Corp. ......................     6,700        1,159,519 
FPIC Insurance Group, Inc.*  .....     1,600           46,600 
Hartford Financial Services 
 Group, Inc. .....................    15,500        1,450,219 
Lincoln National Corp. ...........    11,300          882,812 
Penncorp Financial Group, Inc.  ..    10,800          385,425 
Reliastar Financial Corp. ........    18,462          760,404 
Skandia Forsakrings AB ...........    20,100          948,053 
Travelers Group, Inc. ............    20,200        1,088,275 
United Healthcare Corp. ..........    49,600        2,464,500 
                                                -------------- 
                                                   11,236,776 
                                                -------------- 
REAL ESTATE (0.0%) 
Wharf Holdings Ltd. ..............     6,000           13,162 
                                                -------------- 
UTILITY--ELECTRIC (0.5%) 
CalEnergy Co., Inc.* .............    18,400          529,000 
                                                -------------- 
UTILITY--TELEPHONE (1.8%) 
MCI Communications Corp. .........    17,800          762,063 
Sprint Corp. .....................    23,100        1,354,238 
                                                -------------- 
                                                    2,116,301 
                                                -------------- 
 TOTAL CREDIT SENSITIVE ..........                 29,208,371 
                                                -------------- 
DIVERSIFIED (3.1%) 
MISCELLANEOUS (3.1%) 
Tyco International Ltd. ..........    79,487        3,581,874 
                                                -------------- 
ENERGY (5.1%) 
OIL--DOMESTIC (1.4%) 
Chevron Corp. ....................     6,300          485,100 
USX-Marathon Group, Inc. .........    34,100        1,150,875 
                                                -------------- 
                                                    1,635,975 
                                                -------------- 
OIL--INTERNATIONAL (1.5%) 
British Petroleum Co. plc (ADR) ..    21,451        1,709,376 
                                                -------------- 
OIL--SUPPLIES & CONSTRUCTION (0.8%) 
Baker Hughes, Inc. ...............    21,600          942,300 
                                                -------------- 

<PAGE>
<CAPTION>
                                     NUMBER         VALUE
                                    OF SHARES      (NOTE 1)
- ----------------------------------- ----------- -------------- 
<S>                                 <C>         <C>
RAILROADS (1.4%) 
Burlington Northern Santa Fe 
 Corp. ...........................    11,600      $ 1,078,075 
Wisconsin Central Transport 
 Corp.* ..........................    23,800          556,325 
                                                -------------- 
                                                    1,634,400 
                                                -------------- 
 TOTAL ENERGY ....................                  5,922,051 
                                                -------------- 
TECHNOLOGY (18.9%) 
ELECTRONICS (12.2%) 
Adobe Systems, Inc. ..............    11,300          466,125 
Analog Devices, Inc.* ............    17,100          473,456 
BMC Software, Inc.* ..............    20,700        1,358,437 
Cadence Design Systems, Inc.*  ...    48,800        1,195,600 
Computer Associates 
 International, Inc. .............    29,750        1,573,031 
Electronic Arts, Inc.* ...........    29,900        1,130,594 
HBO & Co. ........................    33,000        1,584,000 
Intel Corp. ......................    29,300        2,058,325 
Microsoft Corp.* .................    23,300        3,011,525 
Sun Microsystems, Inc.* ..........    17,300          689,838 
Sybase, Inc.* ....................    20,100          267,581 
Synopsys, Inc.* ..................    13,300          475,475 
                                                -------------- 
                                                   14,283,987 
                                                -------------- 
OFFICE EQUIPMENT (4.1%) 
Cisco Systems, Inc.* .............    21,900        1,220,925 
Compaq Computer Corp. ............    34,000        1,918,875 
Oracle Corp.* ....................    73,900        1,648,894 
                                                -------------- 
                                                    4,788,694 
                                                -------------- 
TELECOMMUNICATIONS (2.6%) 
Alcatel Alsthom (ADR) ............    48,500        1,227,656 
Aspect Telecommunications Corp.*      29,900          624,162 
Brooks Fiber Properties, Inc.*  ..     6,400          352,000 
Worldcom, Inc.* ..................    25,400          768,350 
                                                -------------- 
                                                    2,972,168 
                                                -------------- 
 TOTAL TECHNOLOGY ................                 22,044,849 
                                                -------------- 
TOTAL COMMON STOCKS (96.3%) 
  (Cost $110,820,311) ............                112,396,064 
                                                -------------- 
                                     Principal 
                                        Amount 
                                   ------------ 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (5.6%) 
Federal Home Loan Bank 
 (Discount Note), 1/2/98 
 (Amortized Cost $6,599,129)  ....  $6,600,000      6,599,129 
                                                -------------- 
TOTAL INVESTMENTS (101.9%) 
 (Cost/Amortized Cost 
 $117,419,440) ...................                118,995,193 
OTHER ASSETS 
 LESS LIABILITIES (-1.9%) ........                 (2,240,729) 
                                                -------------- 
NET ASSETS (100%) ................               $116,754,464 
                                                ============== 
</TABLE>

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

                                       22
<PAGE>
EQ ADVISORS TRUST 
MFS RESEARCH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                          LOCAL 
                                        CONTRACT      COST ON       U.S.$ 
                                         AMOUNT     ORIGINATION    CURRENT     UNREALIZED 
                                         (000'S)       DATE         VALUE     APPRECIATION 
                                       ---------- -------------  ---------- -------------- 
<S>                                    <C>        <C>            <C>        <C>
FOREIGN CURRENCY SALE CONTRACTS 
Japanese Yen, expiring 1/6/98-1/7/98     20,388      $157,114     $156,262        $852 
                                                                            ============== 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $135,333,845 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      24,620,237 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation   $   5,954,527 
Aggregate gross unrealized depreciation      (4,666,244) 
                                          ------------- 
Net unrealized appreciation..............  $  1,288,283 
                                          ============= 
Federal income tax cost of investments  .  $117,706,910 
                                          ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $20,906,732, which was secured by collateral valued at $21,263,500. 




















                       See Notes to Financial Statements.

                                       23
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                    OF SHARES      (NOTE 1) 
- ---------------------------------  ----------- -------------- 
<S>                               <C>          <C>
COMMON STOCKS: 
BASIC MATERIALS (5.3%) 
CHEMICALS (2.4%) 
Bayer AG (ADR) ...................    2,348       $   87,754 
Dow Chemical Co. .................    1,400          142,100 
E.I. Du Pont de Nemours & Co. ....    4,104          246,497 
Eastman Chemical Co. .............    2,253          134,194 
                                               -------------- 
                                                     610,545 
                                               -------------- 
METALS & MINING (0.5%) 
Phelps Dodge Corp. ...............    2,200          136,950 
                                               -------------- 
PAPER (2.3%) 
Chesapeake Corp...................    1,172           40,288 
Kimberly Clark Corp. .............    4,111          202,724 
Temple-Inland, Inc. ..............    2,200          115,087 
Weyerhaeuser Co. .................    5,085          249,483 
                                               -------------- 
                                                     607,582 
                                               -------------- 
STEEL (0.1%) 
Carpenter Technology Corp.........      293           14,082 
                                               -------------- 
 TOTAL BASIC MATERIALS ...........                 1,369,159 
                                               -------------- 
BUSINESS SERVICES (2.0%) 
ENVIRONMENTAL CONTROL (0.5%) 
Browning-Ferris Industries, Inc.      3,464          128,168 
                                               -------------- 
PRINTING, PUBLISHING, 
 BROADCASTING (0.9%) 
Comcast Corp., Class A Special  ..    4,220          133,194 
McGraw Hill Cos., Inc. ...........    1,594          117,956 
                                               -------------- 
                                                     251,150 
                                               -------------- 
PROFESSIONAL SERVICES (0.6%) 
Pitney Bowes, Inc.................    1,667          149,926 
                                               -------------- 
 TOTAL BUSINESS SERVICES .........                   529,244 
                                               -------------- 
CAPITAL GOODS (5.5%) 
AEROSPACE (1.3%) 
Boeing Co. .......................    3,813          186,599 
Lockheed Martin Corp. ............    1,076          105,986 
Northrop Grumman Corp. ...........      491           56,465 
                                               -------------- 
                                                     349,050 
                                               -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.8%) 
Lowe's Cos., Inc. ................    3,227          153,888 
PPG Industries, Inc. .............      842           48,099 
                                               -------------- 
                                                     201,987 
                                               -------------- 
ELECTRICAL EQUIPMENT (2.1%) 
Cooper Industries, Inc. ..........    2,648          129,752 
Emerson Electric Co. .............    3,552          200,466 
General Electric Co. .............    1,369          100,450 
Siebe plc ........................    5,500          108,006 
                                               -------------- 
                                                     538,674 
                                               -------------- 
MACHINERY (1.3%) 
Caterpillar, Inc..................    3,520          170,940 
Deere & Co. ......................    2,619          152,720 
                                               -------------- 
                                                     323,660 
                                               -------------- 
 TOTAL CAPITAL GOODS .............                 1,413,371 
                                               -------------- 

<PAGE>
<CAPTION>
                                     NUMBER        VALUE
                                    OF SHARES     (NOTE 1)
- ---------------------------------- ----------- -------------- 
<S>                                <C>         <C>
CONSUMER CYCLICALS (4.4%) 
AIRLINES (0.8%) 
Delta Airlines, Inc. .............    1,662       $  197,778 
                                               -------------- 
AUTO RELATED (1.2%) 
Michelin, Class B (Registered) ...    2,734          137,643 
TRW Inc. .........................    3,032          161,833 
                                               -------------- 
                                                     299,476 
                                               -------------- 
AUTOS & TRUCKS (1.1%) 
Chrysler Corp. ...................    4,413          155,283 
Ford Motor Co. ...................    2,901          141,242 
                                               -------------- 
                                                     296,525 
                                               -------------- 
PHOTO & OPTICAL (0.6%) 
Eastman Kodak Co. ................    2,367          143,943 
                                               -------------- 
RETAIL--GENERAL (0.7%) 
May Department Stores Co..........      500           26,344 
Toys-R-Us, Inc.* .................    5,687          178,785 
                                               -------------- 
                                                     205,129 
                                               -------------- 
 TOTAL CONSUMER CYCLICALS ........                 1,142,851 
                                               -------------- 
CONSUMER NON-CYCLICALS (9.7%) 
BEVERAGES (1.7%) 
Anheuser-Busch Cos., Inc. ........    3,427          150,788 
PepsiCo, Inc. ....................    3,946          143,782 
Whitman Corp. ....................    5,290          137,871 
                                               -------------- 
                                                     432,441 
                                               -------------- 
DRUGS (4.0%) 
American Home Products Corp. .....    3,427          262,166 
Bristol-Myers Squibb Co. .........    2,248          212,716 
Johnson & Johnson ................    2,217          146,045 
Merck & Co., Inc. ................    1,955          207,719 
Pharmacia & Upjohn, Inc. .........    5,868          214,916 
                                               -------------- 
                                                   1,043,562 
                                               -------------- 
FOODS (1.4%) 
Dole Food Co......................      730           33,397 
General Mills, Inc. ..............    2,544          182,214 
Quaker Oats Co. ..................      500           26,375 
Sara Lee Corp. ...................    1,853          104,347 
                                               -------------- 
                                                     346,333 
                                               -------------- 
HOSPITAL SUPPLIES & SERVICES (0.9%) 
Baxter International, Inc.........    4,694          236,754 
                                               -------------- 
SOAPS & TOILETRIES (0.6%) 
Colgate Palmolive Co. ............    2,200          161,700 
                                               -------------- 
TOBACCO (1.1%) 
Philip Morris Cos., Inc. .........    6,061          274,639 
                                               -------------- 
 TOTAL CONSUMER NON-CYCLICALS ....                 2,495,429 
                                               -------------- 
CREDIT SENSITIVE (22.0%) 
BANKS (8.7%) 
Banc One Corp. ...................    4,500          244,406 
BankBoston Corp. .................    1,174          110,283 
Bankers Trust New York Corp.  ....    1,076          120,983 
Crestar Financial Corp. ..........      920           52,440 
First Chicago NBD Corp. ..........    2,583          215,681 
First of America Bank Corp.  .....      881           67,947 
First Union Corp. ................    3,325          170,406 

                                       24
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER        VALUE 
                                    OF SHARES      (NOTE 1) 
- ---------------------------------  ----------- -------------- 
Firstar Corp. ....................      881       $   37,387 
Fleet Financial Group, Inc.  .....    2,885          216,195 
J.P. Morgan & Co. ................    1,350          152,381 
KeyCorp ..........................    1,037           73,433 
Mercantile Bancorp, Inc. .........    1,200           73,800 
Nationsbank Corp. ................    3,227          196,242 
Norwest Corp. ....................    3,227          124,643 
PNC Bank Corp. ...................    3,891          222,030 
Synovus Financial Corp. ..........    2,344           76,766 
Washington Mutual, Inc. ..........    1,500           95,719 
                                               -------------- 
                                                   2,250,742 
                                               -------------- 
FINANCIAL SERVICES (0.6%) 
Beneficial Corp...................      784           65,170 
Fannie Mae .......................    1,760          100,430 
                                               -------------- 
                                                     165,600 
                                               -------------- 
INSURANCE (3.0%) 
American General Corp.............    3,625          195,977 
Aon Corp. ........................    2,592          151,956 
CIGNA Corp. ......................      800          138,450 
Hartford Financial Services 
 Group, Inc. .....................    1,757          164,389 
United Healthcare Corp. ..........    2,744          136,342 
                                               -------------- 
                                                     787,114 
                                               -------------- 
REAL ESTATE (0.8%) 
Duke Realty Investment, Inc. .....    2,151           52,162 
Equity Residential Property 
 Trust............................    1,867           94,400 
Starwood Lodging Trust ...........      900           52,087 
                                               -------------- 
                                                     198,649 
                                               -------------- 
UTILITY--ELECTRIC (2.5%) 
Baltimore Gas & Electric Co. .....    1,174           39,989 
Cinergy Corp. ....................    1,174           44,979 
Dominion Resources, Inc. .........    2,144           91,254 
Duke Energy Corp. ................    3,268          180,966 
OGE Energy Corp. .................    1,667           91,164 
Potomac Electric Power Co.  ......    2,858           73,772 
Southern Co. .....................    4,622          119,594 
                                               -------------- 
                                                     641,718 
                                               -------------- 
UTILITY--GAS (1.0%) 
Enron Corp. ......................    3,400          141,312 
Pacific Enterprises ..............    3,188          119,949 
                                               -------------- 
                                                     261,261 
                                               -------------- 
UTILITY--TELEPHONE (5.4%) 
Ameritech Corp....................    2,248          180,964 
AT&T Corp. .......................    2,353          144,121 
Bell Atlantic Corp. ..............    2,191          199,381 
Bellsouth Corp. ..................    3,518          198,108 
Cincinnati Bell, Inc. ............    2,700           83,700 
GTE Corp. ........................    2,700          141,075 
SBC Communications, Inc. .........    3,304          242,018 
Sprint Corp. .....................    3,315          194,342 
                                               -------------- 
                                                   1,383,709 
                                               -------------- 
 TOTAL CREDIT SENSITIVE ..........                 5,688,793 
                                               -------------- 
DIVERSIFIED (1.1%) 
MISCELLANEOUS (1.1%) 
Fortune Brands, Inc. .............    3,520          130,460 

<PAGE>
<CAPTION>
                                     NUMBER        VALUE
                                    OF SHARES     (NOTE 1)
- ---------------------------------- ----------- -------------- 
<S>                                <C>         <C>
Minnesota Mining & Manufacturing 
 Co. .............................    1,958       $  160,678 
                                               -------------- 
 TOTAL DIVERSIFIED ...............                   291,138 
                                               -------------- 
ENERGY (7.4%) 
OIL--DOMESTIC (3.3%) 
Amoco Corp. ......................    2,755          234,519 
Exxon Corp. ......................    4,313          263,902 
Mobil Corp. ......................    3,483          251,429 
Sonat, Inc. ......................    2,400          109,800 
                                               -------------- 
                                                     859,650 
                                               -------------- 
OIL--INTERNATIONAL (2.3%) 
British Petroleum Co. plc (ADR) ..    3,033          241,692 
Elf Aquitaine S.A. (ADR) .........    3,049          178,747 
Total S.A. (ADR) .................    3,129          173,660 
                                               -------------- 
                                                     594,099 
                                               -------------- 
OIL--SUPPLIES & CONSTRUCTION (0.2%) 
Dresser Industries, Inc. .........    1,188           49,822 
                                               -------------- 
RAILROADS (1.6%) 
Burlington Northern Santa Fe 
 Corp.............................    1,662          154,462 
CSX Corp. ........................    2,246          121,284 
Union Pacific Corp. ..............    2,151          134,303 
                                               -------------- 
                                                     410,049 
                                               -------------- 
 TOTAL ENERGY ....................                 1,913,620 
                                               -------------- 
TECHNOLOGY (3.7%) 
ELECTRONICS (1.6%) 
Computer Associates 
 International, Inc. .............    2,102          111,143 
Intel Corp. ......................    2,153          151,248 
Texas Instruments, Inc. ..........    3,685          165,825 
                                               -------------- 
                                                     428,216 
                                               -------------- 
OFFICE EQUIPMENT (2.1%) 
Hewlett Packard Co. ..............    2,944          184,000 
International Business Machines 
 Corp. ...........................    1,858          194,277 
Xerox Corp. ......................    2,060          152,054 
                                               -------------- 
                                                     530,331 
                                               -------------- 
 TOTAL TECHNOLOGY ................                   958,547 
                                               -------------- 
TOTAL COMMON STOCKS (61.1%) (Cost 
 $15,020,127) ....................                15,802,152 
                                               -------------- 
PREFERRED STOCKS: 
CREDIT SENSITIVE (0.2%) 
FINANCIAL SERVICES (0.2%) 
K-Mart Financing..................      439           22,663 
Webster Capital Corp., 
 Series A*........................       40           39,951 
                                               -------------- 
TOTAL PREFERRED STOCKS (0.2%) 
 (Cost $64,044)...................                    62,614 
                                               -------------- 
CONVERTIBLE PREFERRED STOCKS: 
BASIC MATERIALS (0.2%) 
METALS & MINING (0.2%) 
Freeport-McMoran Copper 
 & Gold, Inc. (Cost $62,112) .....    2,348           50,922 
                                               -------------- 
</TABLE>

                                       25
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                                        PRINCIPAL      VALUE 
                                         AMOUNT       (NOTE 1) 
- ------------------------------        -----------  ------------- 
<S>                                   <C>          <C>
LONG-TERM DEBT SECURITIES: 
BASIC MATERIALS (0.2%) 
CHEMICALS (0.2%) 
Solutia, Inc. 6.72%, 10/15/37          $   55,000     $ 55,758 
                                                   ------------- 

BUSINESS SERVICES (0.4%) 
PRINTING, PUBLISHING, 
 BROADCASTING (0.4%) 
News America Holdings, Inc.  .. 
 7.70%, 10/30/25 ..............            35,000       36,149 
 7.75%, 12/1/45 ...............            60,000       62,670 
                                                   ------------- 
 TOTAL BUSINESS SERVICES  .....                         98,819 
                                                   ------------- 
CAPITAL GOODS (0.3%) 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.2%) 
Noranda, Inc. 8.00%, 6/1/03  ..            40,000       42,432 
                                                   ------------- 
ELECTRICAL EQUIPMENT (0.1%) 
Raytheon Co. 6.45%, 8/15/02  ..            35,000       35,206 
                                                   ------------- 
 TOTAL CAPITAL GOODS ..........                         77,638 
                                                   ------------- 
CONSUMER CYCLICALS (0.7%) 
AIRLINES (0.2%) 
Continental Airlines, Inc., 
 Class 4C 6.80%, 7/2/07 .......            50,000       50,336 
                                                   ------------- 
LEISURE RELATED (0.5%) 
Time Warner, Inc. 
 8.375%, 7/15/33 ..............           110,000      126,287 
                                                   ------------- 
 TOTAL CONSUMER CYCLICALS  ....                        176,623 
                                                   ------------- 
CONSUMER NON-CYCLICALS (0.2%) 
TOBACCO (0.2%) 
Philip Morris Cos., Inc. 
 7.125%, 10/1/04 ..............            10,000       10,347 
 7.75%, 1/15/27 ...............            50,000       54,430 
                                                   ------------- 
 TOTAL CONSUMER NON-CYCLICALS                           64,777 
                                                   ------------- 
CREDIT SENSITIVE (29.4%) 
BANKS (1.3%) 
Bancomext Trust 8.00%, 8/5/03 .            75,000       72,261 
Long Island Savings Bank 
 7.00%, 6/13/02................            60,000       61,487 
Merita Bank Ltd. 6.50%, 
 1/15/06 ......................            65,000       64,559 
Nationsbank Corp. 6.50%, 
 8/15/03 ......................            65,000       65,655 
Peoples Bank of Bridgeport 
 (Conn.) 7.20%, 12/1/06........            50,000       51,047 
Societe Generale Paris 7.85%, 
 4/29/49 +[section] (e)........            15,000       16,287 
                                                   ------------- 
                                                       331,296 
                                                   ------------- 
COLLATERALIZED MORTGAGE 
 OBLIGATIONS (0.8%) 
Commercial Mortgage Acceptance 
 Corp. 
 Series 97-ML1, Class A2, 
  6.53%, 12/15/30..............            20,000       20,175 
 Series 97-ML1, Class A3, 
  6.57%, 12/15/30..............            50,000       50,422 

<PAGE>
<CAPTION>
                                       PRINCIPAL      VALUE
                                         AMOUNT      (NOTE 1)
- -------------------------------       ------------ ------------
<S>                                   <C>          <C>
 Series 97-MLI, Class D, 
  7.0576%, 12/15/10 ...........        $   15,000     $ 15,019 
Federal Home Loan Mortgage 
 Corp., Series 25, Class B, 
 6.50%, 12/25/08 ..............            20,000       19,992 
First Union-Lehman Brothers 
 Series 97-C2, Class D, 
  7.12%, 11/18/12 
  (Pass Through)...............            30,000       29,883 
 Series 97-C2, Class A3, 
  6.65%, 6/18/08 
  (Pass Through)...............            30,000       30,272 
General Motors Acceptance 
 Corp., Series 97-C2, Class 
 A1, 6.45%, 4/15/29............            30,000       30,042 
                                                   ------------- 
                                                       195,805 
                                                   ------------- 
FINANCIAL SERVICES (1.0%) 
Commercial Credit Corp. 
 7.75%, 3/1/05.................            25,000       26,740 
Lehman Brothers Holdings, Inc. 
 6.625%, 11/15/00..............            70,000       70,577 
 6.50%, 10/1/02................            85,000       85,203 
Pindo Deli Fin Mauritius 
 10.75%, 10/1/07 +[section] ...             7,000        5,985 
The Money Store, Inc. 
 8.05%, 4/15/02................            65,000       67,342 
                                                   ------------- 
                                                       255,847 
                                                   ------------- 
FOREIGN GOVERNMENT (3.9%) 
Central Bank of the 
 Philippines, Series B, FL, 
 6.50%, 12/1/17................            50,000       40,182 
Government of France 
 6.75%, 10/25/03...............  FRF      276,000       50,183 
 5.50%, 10/25/07...............         1,400,000      235,689 
Government of New Zealand 
 8.00%, 4/15/04................  NZD       78,000       47,181 
Government of Russia PO, 
 0.00%, 12/15/20 TBA ..........        $   15,000        9,300 
Province of Quebec  
 7.50%, 7/15/02 TBA ...........            50,000       52,447 
Republic of Argentina FL, 
 5.6875%, 4/1/01 ..............            95,000       93,100 
Republic of Germany, 
 Series 97 
 6.50%, 7/4/27.................  DEM      315,000      188,851 
Republic of Peru FL, PDI 
 4.00%, 3/7/17.................          $182,000      118,935 
Republic of Poland FL, PDI  
 4.00%, 10/27/14 (e)...........            57,000       49,333 
Republic of South Africa 
 13.00%, 8/31/10...............  ZAR      567,000      110,989 
                                                   ------------- 
                                                       996,190 
                                                   ------------- 
GENERAL OBLIGATIONS (0.3%) 
New Jersey Economic 
 Development Authority, 
 Series A 7.425%, 2/15/29  ....          $ 65,000       72,184 
                                                   ------------- 
INSURANCE (0.6%) 
American General Finance Corp. 
 5.70%, 2/7/01.................            50,000       49,431 

                                       26
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

</TABLE>
<TABLE>
<CAPTION>
                                        PRINCIPAL      VALUE 
                                         AMOUNT       (NOTE 1) 
- ---------------------------------     -----------  ------------- 
<S>                                   <C>          <C>
American General Institutional 
 Capital Corp., Class B 
 8.125%, 3/15/46 +Section  ....        $   15,000    $   16,639 
Southern Investments Capital 
 Trust 6.80%, 12/1/06..........            50,000        50,494 
Travelers Property & Casualty, 
 Inc. 6.75%, 4/15/01...........            50,000        50,875 
                                                   ------------- 
                                                        167,439 
                                                   ------------- 
REAL ESTATE (0.5%) 
Avalon Properties, Inc. 
 6.875%, 12/15/07..............            25,000        25,055 
Chelsea GCA Realty Properties 
 7.25%, 10/21/07...............            50,000        50,537 
Omega Healthcare Investors, 
 Inc. 6.95%, 8/1/07............            50,000        49,832 
                                                   ------------- 
                                                        125,424 
                                                   ------------- 
U.S. GOVERNMENT (12.3%) 
U.S. Treasury Bond 6.375%, 
 8/15/27.......................           585,000       616,992 
U.S. Treasury Note 
 5.625%, 10/31/99..............           260,000       259,756 
 5.625%, 11/30/99..............           230,000       229,856 
 6.25%, 6/30/02................           105,000       107,166 
 6.00%, 7/31/02................           119,000       120,302 
 6.25%, 8/31/02 ...............         1,150,000     1,174,079 
 5.875%, 9/30/02...............            10,000        10,063 
 5.75%, 10/31/02...............           265,000       265,414 
 5.75%, 11/30/02...............           100,000       100,125 
 7.00%, 7/15/06................           100,000       108,000 
 6.625%, 5/15/07...............            90,000        95,316 
 6.125%, 8/15/07...............            85,000        87,391 
                                                   ------------- 
                                                      3,174,460 
                                                   ------------- 
U.S. GOVERNMENT AGENCIES (7.0%) 
Federal Home Loan Mortgage 
 Corp. 8.50%, 6/1/27 ..........            35,350        36,974 
Federal National Mortgage 
 Corp. 
 7.00%, 10/1/12 ...............            44,551        45,303 
 7.00%, 11/1/12 ...............            64,350        65,437 
 9.00%, 8/1/26 ................           355,877       378,564 
Government National Mortgage 
 Association 
 7.125%, 4/20/23 ARM ..........            23,546        24,284 
 5.50%, 7/20/23 ARM ...........            24,603        25,262 
 7.125%, 8/20/23 ARM...........            46,941        48,198 
 7.375%, 5/20/24 ARM ..........            23,018        23,729 
 6.00%, 9/20/24 ARM ...........            45,902        47,103 
 7.00%, 9/15/25 ...............            74,251        74,970 
 7.00%, 12/15/25 ..............            68,300        68,961 
 7.50%, 12/15/26 ..............           144,326       148,113 
 7.00%, 7/15/27 ...............            54,852        55,367 
 8.50%, 7/15/27 ...............            53,752        56,524 
 5.50%, 10/10/27 ARM ..........            32,661        32,662 
 7.50%, 10/15/27 ..............           146,227       150,039 
 7.00%, 11/15/27 ..............           200,704       202,589 
 5.50%, 2/16/28 ARM, TBA ......           295,000       295,460 
 5.50%, 3/15/28 ARM, TBA ......            45,000        45,070 
                                                   ------------- 
                                                      1,824,609 
                                                   ------------- 

<PAGE>
<CAPTION>
                                       PRINCIPAL      VLAUE
                                        AMOUNT       (NOTE 1)
- --------------------------------     ------------- ------------- 
<S>                                  <C>           <C>
UTILITY--ELECTRIC (1.6%) 
Arizona Public Service Co. 
 6.75%, 11/15/06 ..............        $   50,000    $   50,139 
Baltimore Gas & Electric Co. 
 6.90%, 2/1/05 ................            50,000        51,500 
CalEnergy Co., Inc. 7.63%, 
 10/15/07 .....................            40,000        40,369 
Illinova Corp. 7.125%, 2/1/04              70,000        71,554 
Public Service Electric & Gas 
 Co. 8.875%, 6/1/03 ...........            50,000        55,551 
Texas Utilities Co. 8.25%, 
 4/1/04 .......................            50,000        54,588 
Transamerica Energy 0.00%, 
 6/15/02 (d) +Section .........           115,000        92,575 
                                                   ------------- 
                                                        416,276 
                                                   ------------- 
UTILITY--TELEPHONE (0.1%) 
U.S. West Capital Funding, 
 Inc. 6.95%, 1/15/37 ..........            35,000        36,302 
                                                   ------------- 
 TOTAL CREDIT SENSITIVE  ......                       7,595,832 
                                                   ------------- 
ENERGY (0.7%) 
COAL & GAS PIPELINES (0.2%) 
Columbia Gas Systems, Inc. 
 6.61%, 11/28/02 ..............            65,000        65,889 
                                                   ------------- 
OIL--DOMESTIC (0.1%) 
Seagull Energy Corp. 7.50%, 
 9/15/27 ......................            20,000        20,196 
                                                   ------------- 
OIL--INTERNATIONAL (0.1%) 
Saga Petroleum ASA 7.25%, 
 9/23/27 ......................            15,000        15,301 
                                                   ------------- 
RAILROADS (0.3%) 
Norfolk Southern Corp. 7.80%, 
 5/15/27 ......................            70,000        79,211 
                                                   ------------- 
 TOTAL ENERGY .................                         180,597 
                                                   ------------- 
TECHNOLOGY (0.7%) 
TELECOMMUNICATIONS (0.7%) 
Cia Telecom Chile 7.625%, 
 7/15/06 ......................            25,000        26,516 
Colt Telecom Group plc 8.875%, 
 11/30/07 .....................  DEM       50,000        27,794 
LCI International, Inc. 7.25%, 
 6/15/07 ......................         $  60,000        62,200 
Worldcom, Inc. 7.75%, 4/1/07  .            60,000        64,379 
                                                   ------------- 
 TOTAL TECHNOLOGY .............                         180,889 
                                                   ------------- 
TOTAL LONG-TERM DEBT SECURITIES (32.6%) 
 (Cost $8,357,325) ............                       8,430,933 
                                                   ------------- 
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (6.3%) 
J.P. Morgan Securities, Inc. 
 6.25%, dated 12/31/97, due 
 1/2/98, to be repurchased at 
 $1,625,564, collateralized by 
 $1,216,000 of U.S. Treasury 
 Notes, 8.875% due 2/15/19, 
 valued at $1,661,216 @........         1,625,000     1,625,000 
                                                   ------------- 
U.S. GOVERNMENT AGENCIES (3.9%) 
Federal Home Loan Mortgage 
 Corp. (Discount Note), 
 1/14/98 ......................         1,000,000       997,917 
                                                   ------------- 
</TABLE>

                                       27
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
                                            VALUE 
                                           (NOTE 1) 
- -----------------------------           ------------- 
<S>                                    <C>
TOTAL SHORT-TERM DEBT 
 SECURITIES (10.2%) 
 (Cost/Amortized Cost 
 $2,622,917) ..............              $ 2,622,917 
                                        ------------- 
TOTAL INVESTMENTS (104.3%) 
 (Cost/Amortized Cost 
 $26,126,525) .............               26,969,538 
OTHER ASSETS 
 LESS LIABILITIES (-4.3%)                 (1,115,950) 
                                        ------------- 
NET ASSETS (100%) .........              $25,853,588 
                                        ============= 
</TABLE>

- ------------ 
*          Non-income producing
+          Security exempt from registration under Rule 144A of the Securities
           Act of 1933. These securities may only be resold to qualified
           institutional buyers. At December 31, 1997 these securities amounted
           to $131,486 or 0.51% of net assets.
[section]  Illiquid security: is not actively traded.
@          A portion of this security is pledged to cover delayed delivery
           securities.
(d)        Debt security initially issued in zero coupon form which converts to
           coupon form at a specific rate and date.
(e)        Coupon will increase periodically based upon a predetermined
           schedule. Stated interest rate in effect at December 31, 1997.
           Glossary: 
           ADR--American Depositary Receipt 
           ARM--Adjustable Rate Mortgage 
           FL--Floating Rate 
           PDI--Past Due Interest Bond 
           PO--Principal Only 
           TBA--Security is subject to delayed delivery 
           DEM--German Mark 
           FRF--French Franc 
           NZD--New Zealand Dollar 
           ZAR--South African Rand 



                                       28
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                                 LOCAL 
                                               CONTRACT      COST ON      U.S.$      UNREALIZED 
                                                AMOUNT     ORIGINATION   CURRENT    APPRECIATION/ 
                                                (000'S)       DATE        VALUE    (DEPRECIATION) 
                                              ---------- -------------  --------- --------------- 
<S>                                           <C>        <C>            <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 1/8/98 ..............         6     $  9,985     $  9,929     $    (56) 
German Mark, expiring 3/18/98 ...............       408      229,787      227,649       (2,138) 
Indonesian Rupiah, expiring 2/23/98-6/23/98     172,217       48,647       30,231      (18,416) 
Italian Lira, expiring 3/18/98 ..............    77,614       44,293       43,862         (431) 
Japanese Yen, expiring 3/18/98 ..............    13,717      107,511      106,336       (1,175) 
Mexican Peso, expiring 5/11/98-6/5/98  ......       237       26,674       29,454        2,780 
New Zealand Dollar, expiring 3/18/98  .......        88       52,427       50,961       (1,466) 
Philippine Peso, expiring 3/25/98 ...........       210        6,006        5,197         (809) 
Polish Zlotey, expiring 6/5/98 ..............        58       15,854       15,261         (593) 
Swiss Franc, expiring 3/18/98 ...............        36       25,151       24,524         (627) 
Venezuelan Bolivar, expiring 1/7/98-6/19/98       6,473       12,054       12,835          781 
FOREIGN CURRENCY SALE CONTRACTS 
British Pound, expiring 6/5/98 ..............         1        1,571        1,631          (60) 
French Franc, expiring 3/18/98 ..............     1,723      291,274      287,608        3,666 
German Mark, expiring 3/18/98-6/5/98  .......       777      440,238      433,648        6,590 
Indonesian Rupiah, expiring 2/23/98  ........    64,988       17,620       11,616        6,004 
Italian Lira, expiring 3/18/98 ..............    79,000       45,080       44,646          434 
Japanese Yen, expiring 3/18/98 ..............    16,839      132,100      130,541        1,559 
Mexican Peso, expiring 6/5/98 ...............       174       19,734       21,563       (1,829) 
New Zealand Dollar, expiring 3/18/98  .......       174      105,289      100,480        4,809 
Polish Zlotey, expiring 6/5/98 ..............        29        7,655        8,241         (586) 
South African Rand, expiring 3/18/98  .......       445       89,108       89,732         (624) 
Swiss Franc, expiring 3/18/98 ...............        36       25,460       24,869          591 
                                                                                  --------------- 
                                                                                      $ (1,596) 
                                                                                  =============== 
</TABLE>

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

<TABLE>
<CAPTION>
                                                NUMBER OF       PREMIUMS 
                                              CONTRACTS (A)     RECEIVED 
                                            ---------------- ------------ 
<S>                                         <C>              <C>
Options outstanding--May 1, 1997 ..........        --               -- 
Options written ........................... JPY  36,000           $ 553 
Options closed ............................ JPY (36,000)           (553) 
                                            ---------------- ------------ 
Options outstanding--December 31, 1997  ...        --               -- 
                                            ================ ============ 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $25,854,863 
U.S. Government securities .....................   11,869,171 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      7,224,059 
U.S. Government securities .....................    7,245,074 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation   $ 1,093,483 
Aggregate gross unrealized depreciation       (261,488) 
                                          ------------ 
Net unrealized appreciation..............  $   831,995 
                                          ============ 
Federal income tax cost of investments  .  $26,137,543 
                                          ============ 
</TABLE>

<PAGE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $4,422,477, which was secured by collateral valued at $4,490,790, of which 
$1,018,813 was in the form of U.S. Government securities. 
For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $75 as brokerage commissions with EQ Financial Consultants, 
Inc., an affiliated broker/dealer. 
- ------------ 

(a)  One contract relates to 100 units. 

                       See Notes to Financial Statements.

                                       29
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ---------------------------------  ----------- ------------- 
<S>                               <C>          <C>
COMMON STOCKS: 
BASIC MATERIALS (5.5%) 
CHEMICALS (2.4%) 
Eastman Chemical Co. .............    21,021     $ 1,252,063 
E.I. Du Pont de Nemours & Co. ....    21,651       1,300,413 
Witco Corp. ......................    27,625       1,127,446 
                                               ------------- 
                                                   3,679,922 
                                               ------------- 
PAPER (3.1%) 
Boise Cascade Corp. ..............    36,595       1,106,998 
Kimberly Clark Corp. .............    44,701       2,204,318 
Temple-Inland, Inc. ..............     8,524         445,912 
Willamette Industries, Inc.  .....    28,310         911,228 
                                               ------------- 
                                                   4,668,456 
                                               ------------- 
 TOTAL BASIC MATERIALS ...........                 8,348,378 
                                               ------------- 
BUSINESS SERVICES (3.6%) 
ENVIRONMENTAL CONTROL (0.9%) 
Browning-Ferris Industries, Inc.      36,940       1,366,780 
                                               ------------- 
PRINTING, PUBLISHING, 
 BROADCASTING (1.1%) 
McGraw Hill Cos., Inc. ...........    15,628       1,156,472 
Times Mirror Co., Class A ........     8,600         528,900 
                                               ------------- 
                                                   1,685,372 
                                               ------------- 
PROFESSIONAL SERVICES (1.6%) 
NCR Corp.* .......................    30,513         848,643 
Pitney Bowes, Inc. ...............    16,500       1,483,969 
                                               ------------- 
                                                   2,332,612 
                                               ------------- 
 TOTAL BUSINESS SERVICES .........                 5,384,764 
                                               ------------- 
CAPITAL GOODS (8.6%) 
AEROSPACE (2.4%) 
Boeing Co. .......................    33,920       1,659,960 
General Motors Corp., Class H  ...    19,269         711,749 
Northrop Grumman Corp. ...........    10,290       1,183,350 
                                               ------------- 
                                                   3,555,059 
                                               ------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.5%) 
Lowe's Cos., Inc. ................    29,857       1,423,806 
Masco Corp. ......................    16,875         858,515 
                                               ------------- 
                                                   2,282,321 
                                               ------------- 
ELECTRICAL EQUIPMENT (2.1%) 
Cooper Industries, Inc. ..........    25,676       1,258,124 
Emerson Electric Co. .............    25,105       1,416,863 
Raytheon Co., Class A ............    11,368         560,593 
                                               ------------- 
                                                   3,235,580 
                                               ------------- 
MACHINERY (2.6%) 
Caterpillar, Inc. ................    23,900       1,160,644 
Deere & Co. ......................    16,980         990,146 
Tenneco, Inc. ....................    42,653       1,684,794 
                                               ------------- 
                                                   3,835,584 
                                               ------------- 
 TOTAL CAPITAL GOODS .............                12,908,544 
                                               ------------- 
CONSUMER CYCLICALS (10.2%) 
AIRLINES (0.9%) 
Delta Airlines, Inc. .............    11,048       1,314,712 
                                               ------------- 
AUTO RELATED (3.9%) 
Dana Corp. .......................    35,232       1,673,520 
Eaton Corp. ......................    11,792       1,052,436 

<PAGE>
<CAPTION>
                                     NUMBER        VALUE
                                    OF SHARES     (NOTE 1)
- ---------------------------------- ----------- ------------- 
<S>                                <C>         <C>
Goodyear Tire & Rubber Co.  ......    30,228    $ 1,923,257 
TRW Inc. .........................    23,420      1,250,042 
                                               ------------- 
                                                  5,899,255 
                                               ------------- 
AUTOS & TRUCKS (0.5%) 
Chrysler Corp. ...................    20,330        715,362 
                                               ------------- 
FOOD SERVICES, LODGING (0.7%) 
ITT Corp. (New)* .................    13,700      1,135,387 
                                               ------------- 
PHOTO & OPTICAL (2.2%) 
Eastman Kodak Co. ................    28,653      1,742,461 
Polaroid Corp. ...................    31,612      1,539,109 
                                               ------------- 
                                                  3,281,570 
                                               ------------- 
RETAIL--GENERAL (2.0%) 
J.C. Penny Co. ...................     1,000         60,313 
K-Mart Corp.* ....................   108,900      1,259,156 
Toys-R-Us, Inc.* .................    52,355      1,645,910 
                                               ------------- 
                                                  2,965,379 
                                               ------------- 
 TOTAL CONSUMER CYCLICALS ........               15,311,665 
                                               ------------- 
CONSUMER NON-CYCLICALS (20.1%) 
BEVERAGES (1.7%) 
PepsiCo, Inc. ....................    38,335      1,396,832 
Whitman Corp. ....................    42,357      1,103,929 
                                               ------------- 
CONTAINERS (1.4%)                                 2,500,761 
                                               ------------- 
Owens Illinois, Inc.* ............    55,845      2,118,620 
                                               ------------- 
DRUGS (8.1%) 
American Home Products Corp.  ....    26,414      2,020,671 
Bristol-Myers Squibb Co. .........    23,165      2,191,987 
Glaxo Wellcome plc (ADR) .........    15,685        750,919 
Johnson & Johnson ................    26,240      1,728,560 
Merck & Co., Inc. ................    24,050      2,555,313 
Pharmacia & Upjohn, Inc. .........    79,974      2,929,048 
                                               ------------- 
                                                 12,176,498 
                                               ------------- 
FOODS (4.9%) 
General Mills, Inc. ..............    27,510      1,970,404 
H.J. Heinz Co. ...................    28,780      1,462,384 
Quaker Oats Co. ..................    30,280      1,597,270 
Ralston Purina Group .............     9,970        926,587 
Sara Lee Corp. ...................    23,686      1,333,817 
                                               ------------- 
                                                  7,290,462 
                                               ------------- 
HOSPITAL SUPPLIES & SERVICES (1.3%) 
Baxter International, Inc.  ......    39,204      1,977,352 
                                               ------------- 
SOAPS & TOILETRIES (0.7%) 
Clorox Co. .......................    11,210        886,291 
Colgate Palmolive Co. ............     2,400        176,400 
                                               ------------- 
                                                  1,062,691 
                                               ------------- 
TOBACCO (2.0%) 
Philip Morris Cos., Inc. .........    43,050      1,950,703 
RJR Nabisco Holdings Corp.  ......    29,744      1,115,400 
                                               ------------- 
                                                  3,066,103 
                                               ------------- 
 TOTAL CONSUMER NON-CYCLICALS ....               30,192,487 
                                               ------------- 
CREDIT SENSITIVE (21.3%) 
BANKS (10.8%) 
Banc One Corp. ...................    22,866      1,241,910 
BankBoston Corp. .................     8,300        779,681 
Bankers Trust New York Corp.  ....    12,954      1,456,515 
Crestar Financial Corp. ..........       800         45,600 

                                       30
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 


</TABLE>
<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ---------------------------------  ----------- ------------- 
<S>                                <C>         <C>
First Chicago NBD Corp. ..........    14,865    $  1,241,228 
First Tennessee National Corp.  ..     6,990         466,582 
J.P. Morgan & Co. ................    12,858       1,451,346 
Mercantile Bancorp, Inc. .........    12,333         758,480 
National City Corp. ..............    10,935         718,976 
PNC Bank Corp. ...................    56,742       3,237,840 
Regions Financial Corp. ..........    15,002         632,897 
Summit Bancorp ...................    14,010         746,033 
SunTrust Banks, Inc. .............     8,540         609,543 
Union Planters Corp. .............    13,324         905,199 
Washington Mutual, Inc. ..........    10,540         672,584 
Wells Fargo & Co. ................     3,700       1,255,919 
                                               ------------- 
                                                  16,220,333 
                                               ------------- 
FINANCIAL SERVICES (0.6%) 
Beneficial Corp. .................    10,104         839,895 
                                               ------------- 
INSURANCE (2.9%) 
American General Corp. ...........    29,619       1,601,277 
Aon Corp. ........................    26,081       1,528,999 
CIGNA Corp. ......................     7,526       1,302,468 
                                               ------------- 
                                                   4,432,744 
                                               ------------- 
UTILITY--GAS (0.3%) 
Enron Corp. ......................    12,300         511,219 
                                               ------------- 
UTILITY--TELEPHONE (6.7%) 
AT&T Corp. .......................    22,793       1,396,071 
Bell Atlantic Corp. ..............    17,950       1,633,450 
Bellsouth Corp. ..................    31,097       1,751,150 
SBC Communications, Inc. .........    23,900       1,750,675 
Sprint Corp. .....................    34,052       1,996,299 
U.S. West Communications Group  ..    33,143       1,495,578 
                                               ------------- 
                                                  10,023,223 
                                               ------------- 
 TOTAL CREDIT SENSITIVE ..........                32,027,414 
                                               ------------- 
DIVERSIFIED (0.9%) 
MISCELLANEOUS (0.9%) 
Minnesota Mining & Manufacturing 
 Co. .............................    15,755       1,292,895 
                                               ------------- 
ENERGY (11.3%) 
OIL--DOMESTIC (7.0%) 
Amoco Corp. ......................    18,794       1,599,839 
Atlantic Richfield Co. ...........    18,672       1,496,094 
Coastal Corp......................    18,706       1,158,603 
Exxon Corp........................    22,386       1,369,744 
Kerr-McGee Corp. .................    12,050         762,916 
Mobil Corp........................    19,564       1,412,276 
Occidental Petroleum Corp.........    40,822       1,196,595 
Tosco Corp. ......................    39,460       1,492,081 
                                               ------------- 
                                                  10,488,148 
                                               ------------- 
OIL--INTERNATIONAL (2.7%) 
British Petroleum Co. plc (ADR) ..    16,373       1,304,723 
Elf Aquitaine S.A. (ADR)..........    35,661       2,090,626 
YPF S.A., Class D (ADR)...........    19,000         649,563 
                                               ------------- 
                                                   4,044,912 
                                               ------------- 

<PAGE>
<CAPTION>
                                     NUMBER         VALUE
                                    OF SHARES     (NOTE 1)
- ---------------------------------- ----------- -------------- 
<S>                                <C>         <C>
RAILROADS (1.6%) 
Canadian National Railway Co.  ...    15,745    $    743,951 
Norfolk Southern Corp.............       303           9,336 
Union Pacific Corp................    27,890       1,741,382 
                                               ------------- 
                                                   2,494,669 
                                               ------------- 
 TOTAL ENERGY.....................                17,027,729 
                                               ------------- 
TECHNOLOGY (9.9%) 
ELECTRONICS (4.5%) 
Computer Associates 
 International, Inc. .............    40,120       2,121,345 
Intel Corp........................    30,908       2,171,286 
Seagate Technology, Inc.*.........    32,280         621,390 
Texas Instruments, Inc. ..........    40,060       1,802,700 
                                               ------------- 
                                                   6,716,721 
                                               ------------- 
OFFICE EQUIPMENT (5.4%) 
Hewlett Packard Co. ..............    39,153       2,447,062 
International Business Machines 
 Corp. ...........................    23,585       2,466,107 
Xerox Corp........................    43,242       3,191,800 
                                               ------------- 
                                                   8,104,969 
                                               ------------- 
 TOTAL TECHNOLOGY.................                14,821,690 
                                               ------------- 
TOTAL COMMON STOCKS (91.4%) (Cost 
 $134,500,653)....................               137,315,566 
                                               ------------- 

                                   PRINCIPAL 
                                    AMOUNT 
                                -------------- 
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (7.3%) 
SBC Warburg, Inc. 6.25%, dated 
 12/31/97, due 1/2/98, 
 to be repurchased at 
 $10,948,800, collateralized 
 by $6,956,000 of U.S. 
 Treasury Notes, 11.25% due 
 2/15/15, valued at 
 $11,161,163 ..................   $10,945,000     10,945,000 
                                               ------------- 
U.S. GOVERNMENT AGENCIES (3.3%) 
Federal Home Loan Mortgage 
 Corp. 
 (Discount Note), 1/9/98 ......     1,000,000        998,726 
 (Discount Note), 1/14/98 .....     2,000,000      1,995,833 
 (Discount Note), 1/26/98 .....     2,000,000      1,992,014 
                                               ------------- 
 TOTAL U.S. GOVERNMENT 
  AGENCIES.....................                    4,986,573 
                                               ------------- 
TOTAL SHORT-TERM DEBT SECURITIES (10.6%) 
 (Cost/Amortized Cost 
 $15,931,573)..................                   15,931,573 
                                               ------------- 
TOTAL INVESTMENTS (102.0%) 
 (Cost/Amortized Cost 
 $150,432,226).................                  153,247,139 
OTHER ASSETS 
 LESS LIABILITIES (-2.0%)  ....                   (2,987,417) 
                                               ------------- 
NET ASSETS (100%)..............                 $150,259,722 
                                               ============= 
</TABLE>

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



                                       31
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

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

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities .  $169,567,918 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      35,224,300 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                      <C>
Aggregate gross unrealized 
 appreciation...........................  $  6,344,288 
Aggregate gross unrealized 
 depreciation...........................    (3,693,680) 
                                         ------------- 
Net unrealized appreciation.............  $  2,650,608 
                                         ============= 
Federal income tax cost of investments .  $150,596,531 
                                         ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $30,000,578, which was secured by collateral valued at $30,424,707, of 
which $2,860,300 was in the form of U.S. Government securities. 

For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $363 as brokerage commissions with EQ Financial Consultants, 
Inc., an affiliated broker/dealer. 























                       See Notes to Financial Statements.

                                       32
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                     NUMBER       VALUE 
                                   OF SHARES     (NOTE 1) 
- --------------------------------  ----------- ------------ 
<S>                              <C>          <C>
COMMON STOCKS: 
AUSTRALIA & NEW ZEALAND (1.7%) 
AUSTRALIA (1.7%) 
Australia & New Zealand Banking 
 Group Ltd. .....................    71,772     $  474,104 
QBE Insurance Group Ltd. ........   113,043        508,642 
                                              ------------ 
 TOTAL AUSTRALIA & 
  NEW ZEALAND ...................                  982,746 
                                              ------------ 
CANADA (7.6%) 
Bank of Nova Scotia .............    17,717        834,755 
Bombardier, Inc., Class B  ......    29,400        604,680 
Cae, Inc. .......................    24,724        193,717 
Magna International, Inc., 
 Class A ........................     8,246        517,952 
National Bank of Canada .........    40,078        661,682 
Newbridge Networks Corp.*  ......    10,310        360,989 
Northern Telecom Ltd. ...........     8,386        745,937 
Royal Bank of Canada ............     8,778        464,246 
                                              ------------ 
 TOTAL CANADA ...................                4,383,958 
                                              ------------ 
JAPAN (9.1%) 
Canon, Inc ......................    24,000        559,189 
Circle K Japan Co., Ltd. ........     5,300        253,880 
Hirose Electric .................     1,600         81,793 
Kao Corp. .......................    33,000        475,494 
Murata Manufacturing Co., Ltd.  .     9,000        226,250 
Nikko Securities Co., Ltd.  .....   103,000        273,140 
Nomura Securities Co. ...........    35,000        466,756 
Promise Co., Ltd. ...............     8,320        461,673 
Ricoh Co., Ltd. .................    18,000        223,491 
Rohm Co. ........................     5,000        509,676 
Sankyo Co. ......................    13,000        293,926 
Sony Corp. ......................    11,400      1,013,527 
Tokyo Electron Ltd. .............    13,000        416,478 
                                              ------------ 
 TOTAL JAPAN ....................                5,255,273 
                                              ------------ 
LATIN AMERICA (1.3%) 
BRAZIL (0.4%) 
Petrobras S.A. (ADR) ............     4,100         95,885 
Petrobras S.A. (ADR)* +Section  .     5,300        125,213 
                                              ------------ 
                                                   221,098 
                                              ------------ 
MEXICO (0.9%) 
Cemex S.A. CPO* .................   110,676        502,573 
                                              ------------ 
 TOTAL LATIN AMERICA ............                  723,671 
                                              ------------ 
OTHER EUROPEAN COUNTRIES (40.6%) 
FRANCE (14.1%) 
Banque Nationale de Paris  ......    11,284        599,776 
Cetelem .........................     2,629        358,192 
Cie Generale des Eaux ...........     7,416      1,035,049 
Elf Aquitaine S.A. ..............     8,627      1,003,390 
Lafarge S.A. ....................    10,612        696,300 
Michelin, Class B (Registered)  .    16,098        810,450 
Scor ............................    18,784        898,236 
SGS-Thomson Microelectronics 
 N.V.* ..........................    11,726        716,019 
Societe Generale Paris ..........     6,238        849,906 
Television Francaise ............     3,234        330,466 
Total S.A., Class B .............     7,821        851,168 
                                              ------------ 
                                                 8,148,952 
                                              ------------ 

<PAGE>
<CAPTION>
                                   NUMBER         VALUE
                                  OF SHARES     (NOTE 1)
- --------------------------------- ---------- ------------- 
<S>                               <C>        <C>
GERMANY (6.3%) 
Altana AG .......................     2,108     $  139,092 
Bayer AG ........................    15,109        560,619 
Bayerische Motoren Werek (BMW) 
 AG .............................     1,167        872,517 
Deutsche Bank AG ................    10,116        707,409 
Deutsche Telekom AG .............    22,872        423,379 
Mannesmann AG ...................     1,350        677,645 
Veba AG .........................     3,339        227,370 
                                              ------------ 
                                                 3,608,031 
                                              ------------ 
IRELAND (3.6%) 
Allied Irish Banks plc ..........    69,165        654,412 
Bank of Ireland .................    43,881        675,534 
CRH plc .........................    62,137        726,718 
                                              ------------ 
                                                 2,056,664 
                                              ------------ 
ITALY (1.2%) 
ENI S.p.A. (Registered) .........   125,660        712,476 
                                              ------------ 
NETHERLANDS (5.2%) 
ABN-Amro Holdings N.V. ..........    21,978        428,146 
Akzo Nobel N.V. .................     3,928        677,251 
ING Groep N.V. ..................    19,506        821,548 
Philips Electronics N.V. ........    14,195        851,288 
Vendex International N.V.  ......     3,886        214,457 
                                              ------------ 
                                                 2,992,690 
                                              ------------ 
POLAND (0.0%) 
Bank Handlowy (GDS)* +Section  ..       600          7,800 
                                              ------------ 
PORTUGAL (2.0%) 
Banco Totta & Acores S.A., Class 
 B ..............................    10,700        210,105 
Electricidade de Portugal S.A.*      29,327        555,309 
Portugal Telecom S.A. ...........     8,480        393,476 
                                              ------------ 
                                                 1,158,890 
                                              ------------ 
SWITZERLAND (8.2%) 
ABB AG (Bearer) .................        87        109,308 
CIBA Spezialitaten Chemicals AG*      4,933        587,704 
Fischer (Georg) AG (Bearer)  ....       320        438,206 
Julius Baer Holding AG (Bearer) .       201        372,961 
Nestle S.A. (Registered) ........       723      1,083,634 
Novartis AG (Registered) ........       419        679,925 
Union Bank of Switzerland 
 (Bearer) .......................       827      1,195,908 
Zurich 
 Versicherungs-Gesellschaft 
 (Registered) ...................       595        283,547 
                                              ------------ 
                                                 4,751,193 
                                              ------------ 
 TOTAL OTHER EUROPEAN COUNTRIES                 23,436,696 
                                              ------------ 
SCANDINAVIA (3.4%) 
FINLAND (0.3%) 
Nokia AB ........................     2,724        193,395 
                                              ------------ 
SWEDEN (3.1) 
Astra AB, Class A ...............    14,759        255,590 
Ericsson LM, Class B ............    20,499        770,659 
Pharmacia & Upjohn, Inc. ........     9,390        345,329 
Sandvik AB, Class B .............    13,723        392,338 
                                              ------------ 
                                                 1,763,916 
                                              ------------ 
 TOTAL SCANDINAVIA ..............                1,957,311 
                                              ------------ 

                                       33
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                     NUMBER       VALUE 
                                   OF SHARES     (NOTE 1) 
- --------------------------------  ----------- ------------ 
SOUTHEAST ASIA (4.8%) 
HONG KONG (2.1%) 
Dao Heng Bank Group Ltd. ........    54,000    $   134,843 
Guoco Group Ltd. ................    19,000         46,464 
HSBC Holdings plc (Registered) ..    18,800        463,389 
Hutchison Whampoa Ltd. ..........    93,000        583,276 
                                              ------------ 
                                                 1,227,972 
                                              ------------ 
PHILIPPINES (0.0%) 
Philippines Long Distance 
 Telephone Co. ..................       400          8,691 
                                              ------------ 
SINGAPORE (2.7%) 
DBS Land Ltd. ...................   132,000        202,533 
Development Bank of Singapore 
 (Foreign) ......................    29,000        248,350 
Keppel Land Ltd. ................    79,000        108,998 
Overseas Union Bank Ltd. 
 (Foreign) ......................    98,000        375,914 
Overseas-Chinese Banking Corp. 
 (Foreign) ......................    53,000        308,891 
United Overseas Bank Ltd. 
 (Foreign) ......................    51,000        283,586 
                                              ------------ 
                                                 1,528,272 
                                              ------------ 
 TOTAL SOUTHEAST ASIA ...........                2,764,935 
                                              ------------ 
UNITED KINGDOM (18.5%) 
Avis Europe plc .................   181,839        519,942 
Bass plc ........................    41,983        651,619 
B.A.T. Industries plc ...........    95,009        864,953 
British Petroleum Co. plc........    47,505        624,521 
BTR plc .........................   179,624        543,125 
Burmah Castrol plc ..............    25,949        452,006 
Cookson Group plc ...............    32,379        104,821 
Dixons Group plc ................    30,233        303,557 
General Electric Co., plc  ......    75,792        491,347 
Glaxo Wellcome plc ..............    34,726        821,742 
Penninsular & Oriental Steam 
 Navigation Co. .................    22,678        258,073 
Rio Tinto plc (Registered) ......    44,389        546,355 
Rolls-Royce plc .................   167,839        648,155 
Securicor plc ...................    58,526        274,583 
Shell Transport & 
 Trading Co., plc (Registered)  .   111,825        808,555 
Siebe plc .......................     7,800        153,172 
Smiths Industries plc ...........    39,442        549,633 
Tomkins plc .....................    63,170        302,080 
Unilever plc ....................    55,759        477,387 
Vodafone Group plc ..............   173,779      1,253,660 
                                              ------------ 
 TOTAL UNITED KINGDOM ...........               10,649,286 
                                              ------------ 
TOTAL COMMON STOCKS (87.0%) 
 (Cost $50,330,423) .............               50,153,876 
                                              ------------ 

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                     PRINCIPAL      VALUE 
                                      AMOUNT       (NOTE 1) 
- ---------------------------------  ------------ ------------ 
<S>                                <C>          <C>
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (7.6%) 
Chase Securities, Inc. 6.25%, 
 dated 12/31/97, due 1/2/98, to 
 be repurchased at $4,417,533, 
 collateralized by $3,303,000 of 
 U.S. Treasury Notes, 8.875% due 
 2/15/19, valued at $4,512,332  ..  $4,416,000   $ 4,416,000 
                                                ------------ 
U.S. GOVERNMENT AGENCIES (5.2%) 
Federal Home Loan Mortgage Corp. 
 (Discount Note), 1/14/98 ........   1,000,000       997,916 
 (Discount Note), 1/26/98 ........   2,000,000     1,992,014 
                                                ------------ 
 TOTAL U.S. GOVERNMENT AGENCIES  .                 2,989,930 
                                                ------------ 
TOTAL SHORT-TERM DEBT SECURITIES (12.8%) 
 (Cost/Amortized Cost $7,405,930) 
                                                   7,405,930 
                                                ------------ 
TOTAL INVESTMENTS (99.8%) 
 (Cost/Amortized Cost 
 $57,736,353) ....................                57,559,806 
OTHER ASSETS 
 LESS LIABILITIES (0.2%) .........                   118,340 
                                                ------------ 
NET ASSETS (100%) ................               $57,678,146 
                                                ============ 
</TABLE>

<TABLE>
<CAPTION>
<S>                               <C>          <C>
MARKET SECTOR DIVERSIFICATION 
 (Unaudited) 
As a Percentage of Total Equity 
 Investments 
Basic Materials .............                    3.6% 
Business Services ...........                    1.2 
Capital Goods ...............                   14.4 
Consumer Cyclicals  .........                   13.0 
Consumer Non-Cyclicals Credit 
 Sensitive ..................                   13.5
 Banks.......................      19.9 
 Financial Services  ........       5.9 
 Insurance ..................       3.4 
 Real Estate ................       0.4 
 Utility--Electric  .........       1.1 
 Utility--Telephone  ........       3.1 
Total Credit Sensitive                          33.8 
Diversified ............                         1.9 
Energy .................                         9.8 
Technology .............                         8.8 
                                              -------- 
                                               100.0% 
                                              ======== 
</TABLE>

- ------------ 
*       Non-income producing 
+       Security exempt from registration under Rule 144A of the Securities 
        Act of 1933. These securities may only be resold to qualified 
        institutional buyers. At December 31, 1997 these securities amounted 
        to $133,013 or 0.23% of net assets. 
ss.     Illiquid security: is not actively traded. 
        Glossary: 
        ADR--American Depositary Receipt 
        CPO--Certificate of Participation 
        GDS--Global Depositary Share 



                                       34
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                               LOCAL 
                                             CONTRACT      COST ON       U.S.$       UNREALIZED 
                                              AMOUNT     ORIGINATION    CURRENT     APPRECIATION/ 
                                              (000'S)       DATE         VALUE     (DEPRECIATION) 
                                            ---------- -------------  ----------- --------------- 
<S>                                         <C>        <C>            <C>         <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 1/2/98-1/6/98  ....        28    $   46,921    $   46,213     $   (708) 
French Franc, expiring 1/30/98-2/11/98  ...    10,249     1,748,723     1,706,899      (41,824) 
Japanese Yen, expiring 1/5/98-1/7/98  .....     6,415        49,439        49,170         (269) 
Portuguese Escudo, expiring 1/5/98-1/7/98      22,886       125,624       124,345       (1,279) 
Singapore Dollar, expiring 1/5/98-1/7/98  .        48        28,660        28,635          (25) 
FOREIGN CURRENCY SALE CONTRACTS 
French Franc, expiring 2/11/98 ............     9,706     1,582,943     1,616,613      (33,670) 
Italian Lira, expiring 1/9/98 .............    27,261        15,409        15,410           (1) 
Japanese Yen, expiring 1/5/98-6/12/98  ....   421,982     3,345,381     3,313,940       31,441 
Mexican Peso, expiring 1/2/98-1/5/98  .....       174        21,577        21,645          (68) 
Swiss Franc, expiring 1/5/98-1/7/98  ......       489       336,892       335,106        1,786 
                                                                                  --------------- 
                                                                                      $(44,617) 
                                                                                  =============== 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                                <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities     $60,476,860 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      10,214,026 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation    $ 2,496,198 
Aggregate gross unrealized depreciation     (2,793,360) 
                                          ------------- 
Net unrealized (depreciation) ...........  $  (297,162) 
                                          ============= 
Federal income tax cost of investments  .  $57,856,968 
                                          ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $1,784,601, which was secured by collateral valued at $1,827,012. 








                       See Notes to Financial Statements.

                                       35
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INVESTORS GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                     NUMBER        VALUE 
                                   OF SHARES      (NOTE 1) 
- --------------------------------  ----------- -------------- 
<S>                              <C>          <C>
COMMON STOCKS: 
BUSINESS SERVICES (8.1%) 
ENVIRONMENTAL CONTROL (0.8%) 
U.S.A. Waste Services, Inc.*  ...     8,600      $  337,550 
                                              -------------- 
PRINTING, PUBLISHING, 
 BROADCASTING (3.7%) 
CBS Corp. .......................    17,600         518,100 
Gannett Co. .....................    15,300         945,731 
                                              -------------- 
                                                  1,463,831 
                                              -------------- 
PROFESSIONAL SERVICES (3.6%) 
Cendant Corp.* ..................    11,200         385,000 
Compuware Corp.* ................     8,000         256,000 
Interpublic Group, Inc. .........     7,000         348,687 
Pitney Bowes, Inc. ..............     3,000         269,813 
Quintiles Transnational Corp.*  .     4,200         160,650 
                                              -------------- 
                                                  1,420,150 
                                              -------------- 
 TOTAL BUSINESS SERVICES ........                 3,221,531 
                                              -------------- 
CAPITAL GOODS (6.3%) 
AEROSPACE (1.3%) 
Textron, Inc. ...................     8,500         531,250 
                                              -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.9%) 
Masco Corp. .....................     6,800         345,950 
                                              -------------- 
ELECTRICAL EQUIPMENT (3.2%) 
General Electric Co. ............    17,200       1,262,050 
                                              -------------- 
MACHINERY (0.9%) 
Ingersol Rand Co. ...............     9,300         376,650 
                                              -------------- 
 TOTAL CAPITAL GOODS ............                 2,515,900 
                                              -------------- 
CONSUMER CYCLICALS (16.4%) 
APPAREL & TEXTILES (1.2%) 
Jones Apparel Group, Inc.*  .....     6,000         258,000 
Liz Claiborne, Inc. .............     5,300         221,606 
                                              -------------- 
                                                    479,606 
                                              -------------- 
FOOD SERVICES, LODGING (1.8%) 
Marriott International, Inc.  ...    10,300         713,275 
                                              -------------- 
LEISURE RELATED (1.0%) 
Carnival Corp., Class A .........     7,500         415,313 
                                              -------------- 
RETAIL--GENERAL (12.4%) 
CompUSA, Inc.* ..................     7,100         220,100 
Consolidated Stores Corp.*  .....     8,700         382,256 
Costco Co., Inc.* ...............    12,600         562,275 
CVS Corp. .......................    14,600         935,312 
Dayton Hudson Corp. .............     6,500         438,750 
Estee Lauder Cos., Class A  .....     3,400         174,888 
Home Depot, Inc. ................     4,400         259,050 
Safeway, Inc.* ..................     4,700         297,275 
TJX Cos., Inc. ..................    13,800         474,375 
Wal-Mart Stores, Inc. ...........    18,900         745,369 
Walgreen Co. ....................    13,600         426,700 
                                              -------------- 
                                                  4,916,350 
                                              -------------- 
 TOTAL CONSUMER CYCLICALS  ......                 6,524,544 
                                              -------------- 

<PAGE>
<CAPTION>
                                    NUMBER        VALUE
                                   OF SHARES     (NOTE 1)
- ---------------------------------  ---------- -------------- 
<S>                                <C>        <C>
CONSUMER NON-CYCLICALS (21.3%) 
BEVERAGES (1.2%) 
Coca Cola Enterprises, Inc.  ....    13,900      $  494,319 
                                              -------------- 
DRUGS (11.9%) 
Bristol-Myers Squibb Co. ........     9,100         861,088 
Cardinal Health, Inc. ...........     6,200         465,775 
Eli Lilly & Co. .................     5,600         389,900 
Merck & Co., Inc. ...............     6,500         690,625 
Pfizer, Inc. ....................    12,400         924,575 
Schering-Plough Corp. ...........    10,000         621,250 
Warner Lambert Co. ..............     6,200         768,800 
                                              -------------- 
                                                  4,722,013 
                                              -------------- 
FOODS (2.2%) 
Campbell Soup Co. ...............     4,900         284,813 
Conagra, Inc. ...................     8,000         262,500 
Sara Lee Corp. ..................     5,800         326,612 
                                              -------------- 
                                                    873,925 
                                              -------------- 
HOSPITAL SUPPLIES & SERVICES (1.2%) 
Healthsouth Corp.* ..............    17,100         474,525 
                                              -------------- 
SOAPS & TOILETRIES (4.8%) 
Clorox Co. ......................     6,300         498,094 
Colgate Palmolive Co. ...........     6,700         492,450 
Procter & Gamble Co. ............    11,400         909,862 
                                              -------------- 
                                                  1,900,406 
                                              -------------- 
 TOTAL CONSUMER NON-CYCLICALS ...                 8,465,188 
                                              -------------- 
CREDIT SENSITIVE (20.6%) 
BANKS (8.6%) 
BankAmerica Corp. ...............    12,800         934,400 
Comerica, Inc. ..................     4,700         424,175 
Fifth Third Bancorp .............     1,500         122,625 
First Chicago NBD Corp. .........     6,400         534,400 
MBNA Corp. ......................    24,500         669,156 
Southtrust Corp. ................       100           6,344 
SunTrust Banks, Inc. ............       900          64,237 
Washington Mutual, Inc. .........    10,300         657,269 
                                              -------------- 
                                                  3,412,606 
                                              -------------- 
FINANCIAL SERVICES (5.5%) 
American Express Co. ............    10,000         892,500 
Associates First Capital Corp., 
 Class A ........................     1,700         120,913 
Conseco, Inc. ...................     9,300         422,569 
Franklin Resources, Inc. ........     3,900         339,056 
Morgan Stanley Dean Witter 
 Discover & Co. .................     6,500         384,312 
                                              -------------- 
                                                  2,159,350 
                                              -------------- 
INSURANCE (3.4%) 
American International 
 Group, Inc. ....................     4,800         522,000 
Travelers Group, Inc. ...........    15,300         824,287 
                                              -------------- 
                                                  1,346,287 
                                              -------------- 

                                       36
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INVESTORS GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                     NUMBER        VALUE 
                                   OF SHARES      (NOTE 1) 
- --------------------------------  ----------- -------------- 
REAL ESTATE (0.4%) 
Starwood Lodging Trust ..........     2,900     $   167,838 
                                              -------------- 
UTILITY--TELEPHONE (2.7%) 
SBC Communications, Inc. ........     4,500         329,625 
Sprint Corp. ....................    12,900         756,263 
                                              -------------- 
                                                  1,085,888 
                                              -------------- 
 TOTAL CREDIT SENSITIVE .........                 8,171,969 
                                              -------------- 
DIVERSIFIED (2.2%) 
MISCELLANEOUS (2.2%) 
Tyco International Ltd. .........    19,100         860,694 
                                              -------------- 
ENERGY (5.8%) 
OIL--DOMESTIC (2.2%) 
Exxon Corp. .....................     9,000         550,687 
Mobil Corp. .....................     4,100         295,969 
                                              -------------- 
                                                    846,656 
                                              -------------- 
OIL--SUPPLIES & CONSTRUCTION (3.6%) 
Halliburton Holdings Co. ........    14,000         727,125 
Schlumberger Ltd. ...............     8,800         708,400 
                                              -------------- 
                                                  1,435,525 
                                              -------------- 
 TOTAL ENERGY ...................                 2,282,181 
                                              -------------- 
TECHNOLOGY (15.4%) 
ELECTRONICS (9.0%) 
BMC Software, Inc.* .............     7,700         505,312 
Computer Associates 
 International, Inc. ............    13,400         708,525 
HBO & Co. .......................    10,900         523,200 
Microsoft Corp.* ................     7,100         917,675 
Peoplesoft, Inc.* ...............    14,500         565,500 
Texas Instruments, Inc. .........     8,000         360,000 
                                              -------------- 
                                                  3,580,212 
                                              -------------- 
OFFICE EQUIPMENT (2.6%) 
Compaq Computer Corp. ...........     7,200         406,350 
Dell Computer Corp.* ............     2,800         235,200 
EMC Corp.* ......................    14,100         386,868 
                                              -------------- 
                                                  1,028,418 
                                              -------------- 
OFFICE EQUIPMENT SERVICES (0.6%) 
Parametric Technology Corp.*  ...     5,500         260,563 
                                              -------------- 
TELECOMMUNICATIONS (3.2%) 
Ericsson Telecommunications, 
 Class B (ADR) ..................     4,900         182,831 
Lucent Technologies, Inc.  ......     4,500         359,438 
Tele-Communications TCI Ventures 
 Group, Class A* ................    12,100         342,581 
Tellabs, Inc.* ..................     7,000         370,125 
                                              -------------- 
                                                  1,254,975 
                                              -------------- 
 TOTAL TECHNOLOGY ...............                 6,124,168 
                                              -------------- 
TOTAL COMMON STOCKS (96.1%) 
  (Cost $35,627,783) ............                38,166,175 
                                              -------------- 
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                 PRINCIPAL       VALUE 
                                  AMOUNT       (NOTE 1) 
- -----------------------------  ------------ ------------- 
<S>                            <C>          <C>
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (6.3%) 
J.P. Morgan Securities, Inc. 
 6.25%, dated 12/31/97, due 
 1/2/98, to be repurchased at 
 $2,489,864, collateralized 
 by $1,862,000 of U.S. 
 Treasury Notes, 8.875% due 
 2/15/19, valued at 
 $2,543,736 ..................  $2,489,000    $ 2,489,000 
                                            ------------- 
U.S. GOVERNMENT AGENCIES (2.5%) 
Federal Home Loan 
 Mortgage Corp. 
 (Discount Note), 1/26/98  ...   1,000,000        996,007 
                                            ------------- 
TOTAL SHORT-TERM DEBT SECURITIES (8.8%) 
 (Cost/Amortized Cost 
 $3,485,007) .................                  3,485,007 
                                            ------------- 
TOTAL INVESTMENTS (104.9%) 
 (Cost/Amortized Cost 
 $39,112,790) ................                 41,651,182 
OTHER ASSETS 
 LESS LIABILITIES (-4.9%)  ...                 (1,956,576) 
                                            ------------- 
NET ASSETS (100%) ............                $39,694,606 
                                            ============= 
</TABLE>

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










                                       37
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INVESTORS GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

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

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities    $43,488,056 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities      7,975,596 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation    $ 2,852,253 
Aggregate gross unrealized depreciation       (323,418) 
                                          ------------ 
Net unrealized appreciation .............  $ 2,528,835 
                                          ============ 
Federal income tax cost of investments  .  $39,122,347 
                                          ============ 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $6,352,351, which was secured by collateral valued at $6,427,550. 




























                       See Notes to Financial Statements.

                                       38
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER       VALUE 
                                    OF SHARES     (NOTE 1) 
- ---------------------------------  ----------- ------------ 
<S>                               <C>          <C>
COMMON STOCKS: 
BASIC MATERIALS (10.6%) 
CHEMICALS (5.5%) 
Dow Chemical Co. .................    15,200    $ 1,542,800 
Eastman Chemical Co...............     6,000        357,375 
E.I. Du Pont de Nemours & Co. ....    14,900        894,931 
Great Lakes Chemical Corp.  ......    16,300        731,462 
Imperial Chemical Industries plc 
 (ADR)............................     8,200        532,488 
Lonrho plc........................    78,400        121,105 
Nalco Chemical Co.................    11,900        470,794 
Witco Corp........................    20,700        844,819 
                                               ------------ 
                                                  5,495,774 
                                               ------------ 
CHEMICALS--SPECIALTY (1.3%) 
International Flavors & 
 Fragrances, Inc. ................    18,800        968,200 
Lubrizol Corp. ...................     9,500        350,312 
                                               ------------ 
                                                  1,318,512 
                                               ------------ 
METALS & MINING (1.2%) 
Inco Ltd. ........................     9,500        161,500 
Newmont Mining Corp...............    17,800        522,875 
Reynolds Metals Co................     8,100        486,000 
                                               ------------ 
                                                  1,170,375 
                                               ------------ 
PAPER (2.2%) 
Consolidated Papers, Inc..........     9,400        501,725 
Georgia-Pacific Corp. (Timber 
 Group)*..........................     4,900        111,169 
International Paper Co............    11,700        504,562 
Kimberly Clark Corp. .............     4,600        226,838 
Union Camp Corp...................    16,100        864,369 
                                               ------------ 
                                                  2,208,663 
                                               ------------ 
STEEL (0.4%) 
USX-U.S. Steel Group, Inc.........    11,300        353,125 
                                               ------------ 
 TOTAL BASIC MATERIALS ...........               10,546,449 
                                               ------------ 
BUSINESS SERVICES (4.8%) 
ENVIRONMENTAL CONTROL (0.5%) 
Waste Management, Inc. ...........    18,300        503,250 
                                               ------------ 
PRINTING, PUBLISHING, 
 BROADCASTING (3.6%) 
Donnelley (R.R.) & Sons Co. ......    18,100        674,225 
Dow Jones & Co., Inc..............    11,900        638,881 
Dun & Bradstreet Corp. ...........    16,400        507,375 
Knight Ridder, Inc................    16,400        852,800 
McGraw Hill Cos., Inc. ...........     7,100        525,400 
Readers Digest Association, Inc., 
 Class A (Non Voting) ............    15,900        375,638 
                                               ------------ 
                                                  3,574,319 
                                               ------------ 
PROFESSIONAL SERVICES (0.2%) 
Deluxe Corp. .....................     5,700        196,650 
                                               ------------ 
TRUCKING, SHIPPING (0.5%) 
Alexander & Baldwin, Inc..........     8,100        221,231 
Gatx Corp.........................     4,400        319,275 
                                               ------------ 
                                                    540,506 
                                               ------------ 
 TOTAL BUSINESS SERVICES .........                4,814,725 
                                               ------------ 

<PAGE>
<CAPTION>
                                     NUMBER       VALUE
                                    OF SHARES    (NOTE 1)
- ----------------------------------  ---------- ------------ 
<S>                                 <C>        <C>
CAPITAL GOODS (5.1%) 
AEROSPACE (0.2%) 
Allied Signal, Inc. ..............     6,300    $   245,306 
                                               ------------ 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.2%) 
Armstrong World Industries, Inc. .     5,300        396,175 
Georgia-Pacific Corp..............     4,900        297,675 
PPG Industries, Inc...............     8,300        474,138 
                                               ------------ 
                                                  1,167,988 
                                               ------------ 
ELECTRICAL EQUIPMENT (2.6%) 
AMP, Inc. ........................    15,000        630,000 
Cooper Industries, Inc. ..........    10,200        499,800 
General Electric Co...............    12,400        909,850 
Hubbell, Inc., Class B............     9,700        478,331 
Raytheon Co., Class A ............       657         32,391 
                                               ------------ 
                                                  2,550,372 
                                               ------------ 
MACHINERY (1.1%) 
Pall Corp.........................    25,900        535,806 
Tomkins plc.......................   124,000        592,970 
                                               ------------ 
                                                  1,128,776 
                                               ------------ 
 TOTAL CAPITAL GOODS .............                5,092,442 
                                               ------------ 

CONSUMER CYCLICALS (6.2%) 
APPAREL & TEXTILES (0.1%) 
Unifi, Inc. ......................     1,600         65,100 
                                               ------------ 
AUTO RELATED (1.1%) 
Echlin, Inc.......................    11,500        416,156 
Genuine Parts Co..................    21,200        719,475 
                                               ------------ 
                                                  1,135,631 
                                               ------------ 
AUTOS & TRUCKS (0.7%) 
General Motors Corp...............    11,600        703,250 
                                               ------------ 
FOOD SERVICES, LODGING (0.7%) 
Hilton Hotels Corp................    10,900        324,275 
ITT Corp. (New)*..................     4,600        381,225 
                                               ------------ 
                                                    705,500 
                                               ------------ 
HOUSEHOLD FURNITURE, 
 APPLIANCES (0.8%) 
Rubbermaid, Inc. .................     2,300         57,500 
Whirlpool Corp....................    12,900        709,500 
                                               ------------ 
                                                    767,000 
                                               ------------ 
PHOTO & OPTICAL (1.3%) 
Bausch & Lomb, Inc. ..............    12,800        507,200 
Eastman Kodak Co. ................    13,100        796,644 
                                               ------------ 
                                                  1,303,844 
                                               ------------ 
RETAIL--GENERAL (1.5%) 
J.C. Penny Co. ...................    16,600      1,001,187 
May Department Stores Co..........     9,200        484,725 
                                               ------------ 
                                                  1,485,912 
                                               ------------ 
 TOTAL CONSUMER CYCLICALS ........                6,166,237 
                                               ------------ 
CONSUMER NON-CYCLICALS (14.0%) 
BEVERAGES (1.9%) 
Anheuser-Busch Cos., Inc. ........    24,600      1,082,400 
Brown-Forman Corp., Class B  .....    10,200        563,550 
Cadbury Schweppes plc.............    24,500        247,001 
                                               ------------ 
                                                  1,892,951 
                                               ------------ 

                                       39
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER       VALUE 
                                    OF SHARES     (NOTE 1) 
- ---------------------------------  ----------- ------------ 
CONTAINERS (0.4%) 
Tupperware Corp...................    14,700    $   409,763 
                                               ------------ 
DRUGS (3.2%) 
Abbott Laboratories...............     8,000        524,500 
American Home Products Corp. .....    18,000      1,377,000 
Amgen, Inc........................     6,100        330,162 
Pharmacia & Upjohn, Inc...........    27,800      1,018,175 
                                               ------------ 
                                                  3,249,837 
                                               ------------ 
FOODS (3.9%) 
General Mills, Inc. ..............    11,100        795,037 
H.J. Heinz Co. ...................    12,800        650,400 
McCormick & Co., Inc. 
 (Non Voting) ....................    24,600        688,800 
Quaker Oats Co....................    16,000        844,000 
Sara Lee Corp.....................     7,500        422,344 
Unilever N.V. (NY Shares).........     7,900        493,256 
                                               ------------ 
                                                  3,893,837 
                                               ------------ 
HOSPITAL SUPPLIES & 
 SERVICES (1.7%) 
Bard (C.R.), Inc..................     9,000        281,813 
Baxter International, Inc.........     6,900        348,019 
Smith & Nephew plc................   128,900        381,279 
U.S. Surgical Corp................    24,800        726,950 
                                               ------------ 
                                                  1,738,061 
                                               ------------ 
SOAPS & TOILETRIES (0.2%) 
Colgate Palmolive Co..............     2,700        198,450 
                                               ------------ 
TOBACCO (2.7%) 
Philip Morris Cos., Inc. .........    23,600      1,069,375 
RJR Nabisco Holdings Corp.........    14,100        528,750 
UST, Inc..........................    28,800      1,063,800 
                                               ------------ 
                                                  2,661,925 
                                               ------------ 
 TOTAL CONSUMER NON-CYCLICALS ....               14,044,824 
                                               ------------ 
CREDIT SENSITIVE (34.9%) 
BANKS (9.1%) 
Banc One Corp. ...................    15,600        847,275 
BankBoston Corp...................     6,300        591,806 
Bankers Trust New York Corp. .....     7,800        877,013 
Chase Manhattan Corp. ............     8,700        952,650 
First Union Corp..................    11,360        582,200 
Fleet Financial Group, Inc.  .....     9,200        689,425 
J.P. Morgan & Co. ................     7,100        801,413 
Mellon Bank Corp..................    31,000      1,879,375 
Mercantile Bankshares Corp. ......    11,050        432,331 
National City Corp................     8,000        526,000 
PNC Bank Corp. ...................     6,800        388,025 
Wells Fargo & Co. ................     1,600        543,100 
                                               ------------ 
                                                  9,110,613 
                                               ------------ 
FINANCIAL SERVICES (2.6%) 
American Express Co...............     5,300        473,025 
Fannie Mae........................    16,400        935,825 
H&R Block, Inc....................    15,500        694,594 
Transamerica Corp.................     4,900        521,850 
                                               ------------ 
                                                  2,625,294 
                                               ------------ 
INSURANCE (4.7%) 
American General Corp.............    15,300        827,156 
Exel Ltd..........................     9,700        614,737 
Hilb, Rogal & Hamilton Co.  ......     2,900         56,006 


<PAGE>
<CAPTION>
                                    NUMBER        VALUE
                                   OF SHARES     (NOTE I)
- ---------------------------------- ----------- ------------- 
<S>                                <C>         <C> 
Lincoln National Corp. ...........     6,700    $   523,438 
Safeco Corp.......................    11,000        536,250 
St. Paul Cos......................     9,900        812,419 
Travelers Group, Inc..............    11,800        635,725 
USF&G Corp. ......................    18,800        414,775 
Willis Corroon Group plc (ADR) ...    26,400        325,050 
                                               ------------ 
                                                  4,745,556 
                                               ------------ 
REAL ESTATE (1.4%) 
Rouse Co. ........................     4,200        137,550 
Security Capital Pacific Trust ...     7,300        177,025 
Simon Debartolo Group, Inc. ......    26,000        849,875 
Weingarten Realty Investors ......     5,300        237,506 
                                               ------------ 
                                                  1,401,956 
                                               ------------ 
UTILITY--ELECTRIC (8.3%) 
Baltimore Gas & Electric Co. .....    11,200        381,500 
Central & South West Corp.  ......    13,300        359,931 
Dominion Resources, Inc. .........    12,600        536,288 
DQE, Inc. ........................    14,800        519,850 
Duke Energy Corp..................    16,600        919,225 
Entergy Corp......................    12,800        383,200 
FirstEnergy Corp..................    24,370        706,730 
GPU, Inc. ........................     5,800        244,325 
Houston Industries, Inc...........    19,500        520,406 
Pacificorp........................    18,000        491,625 
Peco Energy Co....................    17,400        421,950 
PG&E Corp.........................    10,200        310,463 
Public Service Enterprise Group, 
 Inc. ............................    10,500        332,719 
Southern Co. .....................    28,500        737,437 
TECO Energy, Inc..................    12,400        348,750 
Unicom Corp.......................    20,300        624,225 
Western Resources, Inc............     9,500        408,500 
                                               ------------ 
                                                  8,247,124 
                                               ------------ 
UTILITY--GAS (0.5%) 
Enron Corp. ......................    12,000        498,750 
                                               ------------ 
UTILITY--TELEPHONE (8.3%) 
Alltel Corp. .....................    31,900      1,309,894 
AT&T Corp. .......................    29,700      1,819,125 
Bell Atlantic Corp. ..............    10,000        910,000 
Bellsouth Corp. ..................    12,500        703,906 
GTE Corp..........................    19,500      1,018,875 
SBC Communications, Inc...........    15,100      1,106,075 
Southern New England 
 Telecommunications Corp. ........     8,800        442,750 
Sprint Corp.......................     9,100        533,488 
U.S. West Communications Group ...     9,200        415,150 
                                               ------------ 
                                                  8,259,263 
                                               ------------ 
 TOTAL CREDIT SENSITIVE...........               34,888,556 
                                               ------------ 
DIVERSIFIED (1.5%) 
MISCELLANEOUS (1.5%) 
Fortune Brands, Inc. .............    14,100        522,581 
Minnesota Mining & Manufacturing 
 Co...............................     3,400        279,013 
Olin Corp. .......................    15,100        707,812 
                                               ------------ 
 TOTAL DIVERSIFIED ...............                1,509,406 
                                               ------------ 

                                       40
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER       VALUE 
                                    OF SHARES     (NOTE 1) 
- ---------------------------------  ----------- ------------ 
ENERGY (13.0%) 
OIL--DOMESTIC (7.2%) 
Amoco Corp. ......................     9,900    $   842,737 
Atlantic Richfield Co. ...........    17,600      1,410,200 
Chevron Corp......................    10,500        808,500 
Exxon Corp........................    17,900      1,095,256 
Mobil Corp........................    14,400      1,039,500 
Occidental Petroleum Corp.........    21,400        627,288 
Phillips Petroleum Co.............    11,900        578,637 
Texaco, Inc. .....................    15,400        837,375 
                                               ------------ 
                                                  7,239,493 
                                               ------------ 
OIL--INTERNATIONAL (2.4%) 
Amerada Hess Corp.................    11,000        603,625 
British Petroleum Co. plc (ADR) ..     7,900        629,531 
Repsol S.A. (ADR).................     9,400        400,088 
Royal Dutch Petroleum Co. 
 (NY Shares)......................    13,600        736,950 
                                               ------------ 
                                                  2,370,194 
                                               ------------ 
OIL--SUPPLIES & 
 CONSTRUCTION (0.6%) 
USX-Marathon Group, Inc...........    16,700        563,625 
                                               ------------ 
RAILROADS (2.8%) 
Burlington Northern Santa Fe 
 Corp. ...........................     7,300        678,444 
Norfolk Southern Corp.............    26,700        822,694 
Union Pacific Corp................    21,000      1,311,187 
                                               ------------ 
                                                  2,812,325 
                                               ------------ 
 TOTAL ENERGY.....................               12,985,637 
                                               ------------ 

TECHNOLOGY (1.0%) 
TELECOMMUNICATIONS (1.0%) 
BCE, Inc. ........................    16,100        536,685 
Frontier Corp. ...................    17,500        421,094 
                                               ------------ 
 TOTAL TECHNOLOGY.................                  957,779 
                                               ------------ 
TOTAL COMMON STOCKS (91.1%) (Cost 
 $85,559,610).....................               91,006,055 
                                               ------------ 
</TABLE>

<TABLE>
<CAPTION>
                                  PRINCIPAL       VALUE 
                                    AMOUNT      (NOTE 1) 
- -------------------------------  ----------- ------------- 
<S>                              <C>         <C>
SHORT-TERM DEBT SECURITIES: 
COMMERCIAL PAPER (8.6%) 
Ciesco L.P. 5.62%, 1/26/98 
 Section + ...................... $  800,000  $    796,765 
Coca Cola Co. 5.69%, 1/9/98 + ...  1,435,000     1,433,151 
Golden Manager's Acceptance 
 Corp. 5.86%, 1/23/98 + .........    699,000       696,497 
Minnesota Mining & 
 Manufacturing Co. 5.60%, 
 1/9/98 + .......................  4,364,000     4,358,375 
Sara Lee Corp. 6.00%, 1/7/98 + ..  1,322,000     1,320,678 
                                             ------------- 
 TOTAL COMMERCIAL PAPER .........                8,605,466 
                                             ------------- 
U.S. GOVERNMENT (1.5%) 
U.S. Treasury Bill 1/22/98  .....  1,464,000     1,460,071 
                                             ------------- 
U.S. GOVERNMENT AGENCIES (0.4%) 
Federal Home Loan Mortgage 
 Corp. (Discount Note), 
 1/14/98.........................    447,000       446,077 
                                             ------------- 
TOTAL SHORT-TERM DEBT SECURITIES (10.5%) 
 (Cost/Amortized Cost 
 $10,511,614)....................               10,511,614 
                                             ------------- 
TOTAL INVESTMENTS (101.6%) 
 (Cost/Amortized Cost 
 $96,071,224) ...................              101,517,669 
OTHER ASSETS 
 LESS LIABILITIES (-1.6%)  ......               (1,570,359) 
                                             ------------- 
NET ASSETS (100%) ...............             $ 99,947,310 
                                             ============= 

</TABLE>

- ------------ 
*      Non-income producing 
ss     Illiquid security: is not actively traded. 
+      Interest rates disclosed for Commercial Paper represent effective 
       yields at December 31, 1997. 
       Glossary: 
       ADR--American Depositary Receipt 




                                       41
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE EQUITY INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

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

At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1); 

<TABLE>
<CAPTION>
                                   LOCAL 
                                 CONTRACT     COST ON      U.S.$ 
                                  AMOUNT     ORIGNATION   CURRENT     UNREALIZED 
                                  (000'S)       DATE       VALUE    (DEPRECIATION) 
                                ---------- ------------  --------- -------------- 
<S>                             <C>        <C>           <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 1/8/98      30        $51,613     $50,336      $(1,277) 
                                                                   ============== 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                                             <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt 
 securities....................................                 $88,872,144 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt 
 securities....................................                   3,678,196 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation .  $ 6,740,414 
Aggregate gross unrealized depreciation .   (1,303,778) 
                                          ------------- 
Net unrealized appreciation..............  $ 5,436,636 
                                          ============= 
Federal income tax cost of investments ..  $96,081,033 
                                          ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $25,415,218, which was secured by collateral valued at $25,901,210, of 
which $666,500 was in the form of U.S. Government securities. 

For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $694 as brokerage commissions with Donaldson, Lufkin & Jenrette 
Securities Corp., an affiliated broker/dealer. 

















                       See Notes to Financial Statements.

                                       42
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------  ------------ ------------ 
<S>                               <C>           <C>
COMMON STOCKS, RIGHTS AND WARRANTS: 
AUSTRALIA & NEW ZEALAND (2.1%) 
AUSTRALIA (1.8%) 
Australia & New Zealand Banking 
 Group Ltd. ......................      8,000     $   52,846 
Australian Gas & Light Co., Ltd. .     21,000        146,380 
Brambles Industries Ltd. .........      2,000         39,673 
Broken Hill Proprietary Ltd.  ....     13,192        122,463 
Commonwealth Bank of Australia  ..     10,000        114,655 
Fosters Brewing Corp. ............     27,000         51,360 
John Fairfax Holdings Ltd.  ......     34,000         70,878 
Lend Lease Corp. .................      5,032         98,343 
National Australia Bank Ltd.  ....      5,126         71,562 
News Corp., Ltd. .................     21,034        116,061 
Publishing & Broadcasting Ltd.  ..     16,000         70,878 
Sydney Harbour Casino Holdings*  .     45,200         42,843 
Tabcorp Holdings Ltd. ............     15,000         70,356 
Telstra Corp., Ltd.* .............     43,000         90,760 
Westpac Banking Corp. ............     13,000         83,130 
WMC Ltd. .........................      8,000         27,882 
Woodside Petroleum Ltd. ..........     12,000         84,584 
                                                ------------ 
                                                   1,354,654 
                                                ------------ 
NEW ZEALAND (0.3%) 
Air New Zealand Ltd., Class B  ...     21,000         42,068 
Fletcher Challenge Building  .....     16,251         33,215 
Fletcher Challenge Energy ........     14,000         49,018 
Telecom Corp. of New Zealand  ....     20,000         96,969 
                                                ------------ 
                                                     221,270 
                                                ------------ 
 TOTAL AUSTRALIA & NEW  ZEALAND  .                 1,575,924 
                                                ------------ 
CANADA (0.2%) 
Alcan Aluminum Ltd. ..............      3,630        100,054 
Royal Bank of Canada .............      1,250         66,109 
                                                ------------ 
 TOTAL CANADA ....................                   166,163 
                                                ------------ 
CHINA & KOREA (0.3%) 
CHINA (0.3%) 
Huaneng Power International, Inc. 
 (ADR)* ..........................      8,000        185,500 
                                                ------------ 
KOREA (0.0%) 
Samsung Electronics Co. (Foreign)         280          6,343 
                                                ------------ 
 TOTAL CHINA & KOREA .............                   191,843 
                                                ------------ 
JAPAN (17.6%) 
Advantest Corp. ..................      1,000         56,716 
Alps Electric Co., Ltd. ..........      8,000         75,417 
Amada Co., Ltd. ..................     17,000         63,192 
Canon, Inc. ......................     36,000        838,781 
Citizen Watch Co., Ltd. ..........     10,000         67,063 
Daifuku Co., Ltd. ................      2,000          9,734 
Daiichi Pharma Co., Ltd. .........     21,000        236,597 
Dainippon Screen Manufacturing 
 Co., Ltd. .......................     15,000         68,979 
Daiwa House Industry Co., Ltd.  ..     21,000        111,056 
DDI Corp. ........................         32         84,614 
Denso Corp. ......................     31,000        558,345 
East Japan Railway Co. ...........         59        266,342 

<PAGE>
<CAPTION>
                                      NUMBER         VALUE
                                     OF SHARES      (NOTE 1)
- ----------------------------------  ------------ --------------
<S>                                 <C>          <C>
Fanuc ............................      4,900     $  185,522 
Hitachi Ltd. .....................     35,000        249,473 
Hitachi Zosen Corp. ..............     25,000         40,046 
Honda Motor Co., Ltd. ............      2,000         73,424 
Inax .............................      5,000         14,524 
Ishihara Sangyo Kaisha* ..........      5,000          5,557 
Ito Yokado Co., Ltd. .............      8,000        407,741 
Kao Corp. ........................     16,000        230,542 
Kokuyo ...........................      8,000        137,957 
Komatsu Ltd. .....................     21,000        105,423 
Komori Corp. .....................      7,000        104,081 
Kumagai Gumi Co., Ltd. ...........      9,000          4,897 
Kuraray Co., Ltd. ................     18,000        148,994 
Kyocera Corp. ....................     11,000        499,099 
Makita Corp. .....................     12,000        114,965 
Marui Co., Ltd. ..................     22,000        342,288 
Matsushita Electric Industries 
 Co. .............................     35,000        512,359 
Mitsubishi Corp. .................     21,000        165,779 
Mitsubishi Heavy Industries Ltd. .     98,000        408,599 
Mitsubishi Paper Mills ...........     11,000         15,428 
Mitsui Chemicals Industries, 
 Inc..............................      5,000          9,197 
Mitsui Fudosan Co., Ltd. .........     51,000        492,508 
Murata Manufacturing Co., Ltd.  ..     10,000        251,389 
National House ...................      3,000         20,579 
NEC Corp. ........................     62,000        660,510 
Nippon Hodo ......................      2,000          6,438 
Nippon Steel Corp. ...............    129,000        190,818 
Nippon Telegraph & Telephone 
 Corp. ...........................         27        231,769 
Nomura Securities Co. ............     33,000        440,084 
Pioneer Electric Corp. ...........     10,000        154,053 
Sangetsu Co., Ltd. ...............      2,000         20,540 
Sankyo Co. .......................     21,000        474,804 
Sega Enterprises .................      2,500         45,219 
Sekisui Chemical Co. .............     25,000        127,036 
Sekisui House Ltd. ...............     15,000         96,455 
Seven-Eleven Japan Co., Ltd.  ....      3,000        212,454 
Sharp Corp. ......................     31,000        213,359 
Shin-Etsu Chemical Co. ...........     17,000        324,430 
Shiseido Co., Ltd. ...............      7,000         95,497 
Sony Corp. .......................      7,900        702,357 
Sumitomo Corp. ...................     36,000        201,418 
Sumitomo Electric Industries  ....     48,000        654,838 
Sumitomo Forestry Co. ............      8,000         38,935 
TDK Corp. ........................      8,000        603,334 
Teijin Ltd. ......................     40,000         83,694 
Tokio Marine & Fire Insurance Co.       8,000         90,745 
Tokyo Electron Ltd. ..............      4,000        128,147 
Tokyo Steel Manufacturing ........      7,800         26,364 
Toppan Printing Co., Ltd. ........     17,000        221,498 
Uny Co., Ltd. ....................      8,000        109,753 
Yurtec Corp. .....................      3,000         18,417 
                                                ------------ 
 TOTAL JAPAN .....................                13,150,173 
                                                ------------ 
LATIN AMERICA (5.0%) 
ARGENTINA (0.9%) 
Banco Frances Rio Plata (ADR) ....      2,220         60,772 
Banco Galicia Y Bueno (ADR)  .....      2,180         56,135 
Perez Companc S.A. ...............     16,498        117,816 

                                       43
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------  ------------ ------------ 
Telefonica de Argentina (ADR)  ...       4,630    $  172,468 
YPF S.A., Class D (ADR) ..........       8,361       285,842 
                                                ------------ 
                                                     693,033 
                                                ------------ 
BRAZIL (1.7%) 
Eletrobras .......................   2,730,000       135,760 
Pao de Acucar (ADR) ..............       2,000        38,750 
Telebras S.A. (ADR) ..............       8,000       931,500 
Uniao de Bancos Brasileiros  .....   1,675,000        69,038 
USIMINAS S.A. (ADR) ..............       6,000        35,483 
White Martins S.A. ...............       7,000        10,224 
                                                ------------ 
                                                   1,220,755 
                                                ------------ 
CHILE (0.3%) 
Chilectra S.A. (ADR) +Section  ...       2,211        56,475 
Chilgener S.A. (ADS) .............       1,094        26,803 
CCU S.A. (ADS) ...................         649        19,064 
Endesa Empresa S.A. (ADS) ........       2,841        50,250 
Enersis S.A. (ADR) ...............       1,645        47,705 
Santa Isabel S.A. (ADR) ..........         602        10,535 
                                                ------------ 
                                                     210,832 
                                                ------------ 
MEXICO (1.9%) 
Cemex S.A.* ......................      10,000        53,102 
Cemex S.A. (ADR)* ................      16,000       145,078 
Cifra S.A., Class B (ADR) ........      21,149        49,066 
Femsa S.A., Class B ..............      17,000       136,675 
Gruma S.A. (ADS)* +Section  ......       3,411        51,165 
Gruma S.A., Class B* .............      15,000        59,553 
Grupo Financeiro Banamex, Class 
 B* ..............................      22,000        65,918 
Grupo Industrial Maseca S.A., 
 Class B .........................      26,000        26,064 
Grupo Modelo S.A., Class C  ......       9,000        75,819 
Grupo Televisa S.A. (GDR)*  ......       2,000        77,375 
Kimberly Clark de Mexico, 
 Class A .........................      23,000       109,293 
Panamerican Beverages, Inc., 
 Class A .........................       5,000       163,125 
Telmex, Class L (ADR) ............       6,000       336,375 
TV Azteca S.A. (ADR)* ............       3,800        85,738 
                                                ------------ 
                                                   1,434,346 
                                                ------------ 
PANAMA (0.0%) 
Banco Latinoamericano de 
 Exportaciones S.A. ..............         387        16,012 
                                                ------------ 
PERU (0.1%) 
Credicorp Ltd. ...................         920        16,560 
Telefonica de Peru S.A. (ADS)  ...       1,330        31,006 
                                                ------------ 
                                                      47,566 
                                                ------------ 
VENEZUELA (0.1%) 
CANTV (ADR) ......................       2,059        85,706 
                                                ------------ 
 TOTAL LATIN AMERICA .............                 3,708,250 
                                                ------------ 
OTHER EUROPEAN COUNTRIES (34.6%) 
BELGIUM (1.1%) 
Credit Communal Holdings/Dexia  ..         445        59,752 
Generale de Banque S.A. ..........         530       230,662 
Kredietbank N.V. .................       1,220       512,024 
UCB S.A. .........................           6        19,805 
                                                ------------ 
                                                     822,243 
                                                ------------ 

<PAGE>
<CAPTION>
                                     NUMBER         VALUE
                                    OF SHARES      (NOTE 1)
- ----------------------------------  ----------  ------------- 
<S>                                  <C>        <C>
CZECH REPUBLIC (0.0%) 
SPT Telecom A/S* .................         190    $   20,315 
                                                ------------ 
FRANCE (7.5%) 
Accor S.A. .......................         400        74,371 
Alcatel Alsthom ..................       1,990       252,945 
Assurances Ben de France .........       1,520        80,540 
Canal Plus .......................         710       132,008 
Carrefour S.A. ...................         251       130,953 
Cie Generale des Eaux ............       7,000       976,988 
Compagnie de Saint Gobain ........       2,560       363,679 
Credit Commercial de France  .....       1,739       119,189 
Dexia France .....................         264        30,574 
Elf Aquitaine S.A. ...............       2,410       280,302 
Groupe Danone ....................       1,310       233,987 
Groupe GTM .......................         440        29,609 
Guilbert S.A. ....................         660        94,090 
Havas S.A. .......................         550        39,570 
Lapeyre S.A. .....................       1,100        60,588 
Legrand S.A. .....................         500        99,609 
L'Oreal ..........................         270       105,649 
LVMH (Moet Hennessy Louis 
 Vuitton) ........................         287        47,639 
Pathe S.A. .......................         390        75,687 
Pinault-Printemps-Redoute S.A.  ..         980       522,851 
Primagaz Cie Gaz .................         150        12,536 
Sanofi S.A. ......................       3,298       367,145 
Schneider S.A. ...................       5,559       301,848 
Societe Generale Paris ...........       1,325       180,527 
Sodexho Alliance S.A. ............         458       245,266 
Television Francaise .............         450        45,983 
Total S.A., Class B ..............       6,500       707,402 
                                                ------------ 
                                                   5,611,535 
                                                ------------ 
GERMANY (5.0%) 
Allianz AG (Registered) ..........       1,450       373,996 
Bayer AG .........................       6,852       254,243 
Bayer Hypothecken Und Wechselbank 
 AG ..............................       5,430       263,358 
Bayerische Vereinsbank AG ........       3,733       240,712 
Bilfinger & Berger BAU AG ........       1,640        51,781 
Buderus AG .......................         110        49,346 
Commerzbank AG ...................       2,240        87,162 
Deutsche Bank AG .................       5,702       398,739 
Deutsche Telekom AG ..............       6,220       115,137 
Dresdner Bank AG* ................       1,900        86,395 
Dresdner Bank AG* 
 (Warrants)(expiring 4/30/02)  ...       4,238        75,386 
Gehe AG ..........................       7,230       365,730 
Hoechst AG .......................       2,030        70,302 
Hornbach Baumarkt AG .............         260         7,443 
Mannesmann AG ....................         220       110,431 
Rhoen-Kilnikum AG ................       1,070       104,683 
SAP AG ...........................       1,050       318,394 
Siemens AG .......................       2,439       147,103 
Veba AG ..........................       7,680       522,972 
Volkswagen AG ....................         120        67,039 
                                                ------------ 
                                                   3,710,352 
                                                ------------ 
ITALY (3.6%) 
Assicurazioni Generali S.p.A.  ...       9,000       221,057 
Banca Commerciale Italiana  ......      14,000        48,672 

                                       44
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------  ------------ ------------ 
Banca di Roma* ...................    161,000    $   162,456 
Credito Italiano S.p.A. ..........    112,205        346,002 
ENI S.p.A. (Registered) ..........     70,683        400,763 
Gucci Group N.V. .................      1,729         72,402 
Industrie Natuzzi S.p.A. (ADR)  ..      2,000         41,250 
Instituto Mobiliare Italiano 
 S.p.A. ..........................     14,000        166,196 
Italgas S.p.A. ...................     15,000         61,899 
La Rinascente S.p.A. .............      3,000         22,386 
Mediolanum S.p.A. ................     10,000        188,242 
Telecom Italia S.p.A. ............     62,665        400,291 
Telecom Italia Mobile S.p.A.  ....    116,000        535,410 
Telecom Italia Mobile S.p.A. 
 (Savings Shares) ................     12,000         34,121 
                                                ------------ 
                                                   2,701,147 
                                                ------------ 
NETHERLANDS (9.0%) 
ABN-Amro Holdings N.V. ...........     21,360        416,107 
Akzo Nobel N.V. ..................        580        100,002 
Baan Co., N.V.* ..................      3,136        102,695 
Baan Co., N.V. (ADR)* ............      3,000         99,000 
CSM ..............................      6,120        271,645 
Elsevier N.V. ....................     46,997        760,240 
Fortis Amev N.V. .................      7,400        322,620 
ING Groep N.V. ...................     20,340        856,674 
ING Groep N.V.* 
 (Warrants)(expiring 3/15/01)  ...      3,244         33,981 
Koninklijke Ahold N.V. ...........      3,838        100,131 
Koninklijke PTT Nederland N.V. ...      1,950         81,360 
Nutricia Verenigde Bedrijven N.V.       4,210        127,692 
Otra N.V. ........................        730         10,441 
Polygram N.V. ....................      3,850        184,179 
Royal Dutch Petroleum Co. ........     28,820      1,581,962 
Unilever N.V. ....................      9,560        589,352 
Wolters Kluwer N.V. ..............      8,040      1,038,481 
                                                ------------ 
                                                   6,676,562 
                                                ------------ 
PORTUGAL (0.1%) 
Jeronimo Martins & Filho .........      2,550         80,913 
                                                ------------ 
RUSSIA (0.0%) 
Gazprom (ADS)* ...................        591         13,859 
LUKoil Holding (ADR)                      110         10,099 
                                                ------------ 
                                                      23,958 
                                                ------------ 
SPAIN (2.1%) 
Argentina Corp. Banc .............      1,680        102,222 
Banco Bilbao Vizcaya S.A. ........      2,990         96,755 
Banco de Santander S.A. ..........      9,138        305,300 
Banco Popular Espanol S.A.  ......      3,030        211,812 
Endesa S.A. ......................     11,276        200,207 
Gas Natural SDG S.A. .............      1,890         98,005 
Iberdrola S.A. ...................     14,550        191,485 
Repsol S.A. ......................      2,880        122,875 
Telefonica de Espana S.A. ........      9,014        257,374 
                                                ------------ 
                                                   1,586,035 
                                                ------------ 
SWITZERLAND (6.2%) 
ABB AG (Bearer) ..................        240        301,541 
Adecco S.A. (Bearer) .............      1,050        304,468 
CS Holdings ......................      1,140        176,405 
Nestle S.A. (Registered) .........        620        929,257 
Novartis AG (Registered) .........        820      1,330,640 
Roche Holdings AG ................        100        993,153 

<PAGE>
<CAPTION>
                                       NUMBER       VALUE
                                     OF SHARES    (NOTE 1)
- ----------------------------------  ----------- ------------ 
<S>                                 <C>         <C>
Swiss Bank Corp. (Registered)  ...      1,150    $   357,480 
Union Bank of Switzerland 
 (Bearer) ........................        150        216,912 
                                                ------------ 
                                                   4,609,856 
                                                ------------ 
 TOTAL OTHER EUROPEAN  COUNTRIES                  25,842,916 
                                                ------------ 
SCANDINAVIA (5.0%) 
DENMARK (0.3%) 
Den Danske Bank AS ...............      1,070        142,575 
Tele Danmark A/S, Class B ........        240         14,886 
Unidanmark A/S, Class A 
 (Registered) ....................        930         68,272 
                                                ------------ 
                                                     225,733 
                                                ------------ 
NORWAY (1.6%) 
Bergesen ASA, Class A ............        810         19,083 
Norsk Hydro ASA ..................     11,850        576,793 
Orkla ASA, Class A ...............      7,090        609,568 
Saga Petroleum ASA, Class B  .....      1,250         18,955 
                                                ------------ 
                                                   1,224,399 
                                                ------------ 
SWEDEN (3.1%) 
ABB AB, Class A ..................     14,590        172,730 
Astra AB, Class B ................     33,273        559,452 
Atlas Copco AB, Class B ..........      7,930        236,205 
Electrolux AB, Class B ...........      4,230        293,546 
Esselte AB, Class B ..............      1,890         38,324 
Granges AB* ......................      1,115         17,484 
Hennes & Mauritz AB, Class B  ....      8,490        374,249 
Nordbanken AB* ...................     52,989        299,652 
Sandvik AB, Class A ..............      2,330         66,321 
Sandvik AB, Class B ..............      7,060        201,844 
Scribona AB, Class B .............        940         10,477 
                                                ------------ 
                                                   2,270,284 
                                                ------------ 
 TOTAL SCANDINAVIA ...............                 3,720,416 
                                                ------------ 
SOUTHEAST ASIA (3.0%) 
HONG KONG (2.2%) 
Cheung Kong Ltd. .................     10,000         65,492 
China Light & Power Co. ..........     14,000         77,687 
Dao Heng Bank Group Ltd. .........     30,000         74,913 
Hong Kong Land Holdings ..........     96,000        184,320 
Hutchison Whampoa Ltd. ...........     69,000        432,753 
New World Development Co. ........     92,000        318,183 
HSBC Holdings plc ................      2,800         69,015 
Sun Hung Kai Properties Ltd.  ....     10,000         69,686 
Swire Pacific Ltd., Class A  .....     38,000        208,414 
Wharf Holdings Ltd. ..............     85,000        186,476 
                                                ------------ 
                                                   1,686,939 
                                                ------------ 
MALAYSIA (0.2%) 
Berjaya Sports Toto Bhd. .........     36,000         92,094 
Tanjong plc ......................     28,000         46,433 
Time Engineering Bhd. ............      7,000          1,800 
                                                ------------ 
                                                     140,327 
                                                ------------ 
SINGAPORE (0.6%) 
City Developments Ltd. ...........      6,000         27,833 
Overseas Union Bank Ltd. 
 (Foreign) .......................     15,000         57,538 
Overseas-Chinese Banking Corp. 
 (Foreign) .......................      3,200         18,650 
Singapore Land Ltd. ..............     34,000         74,814 
Singapore Press Ltd. (Foreign)  ..     13,000        163,128 

                                       45
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ---------------------------------  ------------ ------------ 
United Overseas Bank Ltd. 
 (Foreign) .......................      14,000   $    77,847 
                                                ------------ 
                                                     419,810 
                                                ------------ 
 TOTAL SOUTHEAST ASIA ............                 2,247,076 
                                                ------------ 
SOUTHERN CENTRAL ASIA (0.1%) 
INDIA (0.1%) 
Mahanagar Telephone Nigam Ltd. 
 (GDR)* ..........................       6,000        90,060 
                                                ------------ 
UNITED KINGDOM (19.0%) 
Abbey National plc ...............      29,000       519,925 
Argos plc ........................      28,000       252,839 
ASDA Group plc ...................      88,000       256,684 
BG plc ...........................      27,529       123,955 
British Petroleum Co. plc.........      23,000       302,368 
Cable & Wireless plc .............      56,000       492,334 
Cadbury Schweppes plc ............      40,000       403,267 
Caradon plc ......................      63,100       183,536 
Centrica plc* ....................      13,000        19,120 
Compass Group plc ................      10,000       123,082 
Electrocomponents plc ............      20,000       148,883 
GKN plc ..........................       3,000        61,476 
Glaxo Wellcome plc ...............      43,000     1,017,534 
Diageo plc .......................     129,000     1,186,063 
Heywood Williams Group plc  ......       4,000        13,738 
Hillsdown Holdings plc ...........      16,000        38,913 
John Laing plc, Class A ..........       9,000        47,771 
Kingfisher plc ...................      62,000       863,984 
Ladbroke Group plc ...............      39,000       169,195 
National Westminster Bank ........     106,000     1,762,805 
Rank Group plc ...................      42,000       233,974 
Reed International plc ...........     110,000     1,102,657 
Rio Tinto plc (Registered)  ......      28,000       344,634 
Rolls-Royce plc ..................      17,000        65,650 
Safeway plc ......................      52,000       293,100 
Shell Transport & Trading Co., 
 plc (Registered) ................     149,000     1,077,350 
Smith (David S) Holdings plc  ....      26,000        85,025 
Smithkline Beecham plc ...........     138,800     1,421,005 
Tesco plc ........................      41,000       333,509 
T&N plc ..........................      27,000       113,142 
Tomkins plc ......................     118,000       564,278 
United News & Media plc ..........      46,000       523,853 
                                                ------------ 
 TOTAL UNITED KINGDOM ............                14,145,649 
                                                ------------ 
TOTAL COMMON STOCKS, RIGHTS 
 AND WARRANTS (86.9%) 
 (Cost $68,238,485) ..............                64,838,470 
                                                ------------ 
PREFERRED STOCKS AND RIGHTS: 
AUSTRALIA & NEW ZEALAND (0.1%) 
AUSTRALIA (0.1%) 
News Corp., Ltd. .................       8,124        40,190 
                                                ------------ 

<PAGE>
<CAPTION>
                                     NUMBER          VALUE
                                    OF SHARES       (NOTE 1)
- ---------------------------------- ------------  --------------
<S>                                <C>          <C>
LATIN AMERICA (1.3%) 
BRAZIL (1.3%) 
Banco Bradesco S.A. ..............  10,149,000   $   100,030 
Banco Bradesco S.A.* 
 (Rights)(expiring 2/3/98) .......     433,920            -- 
Banco Itau S.A. ..................     103,000        55,374 
Brahma ...........................      99,000        66,529 
Brasmotor S.A. ...................     134,000        13,207 
CEMIG ............................   4,206,000       182,742 
Cia Cimento Portland Itau ........      70,000        13,485 
Cia Tecidos Norte de Mina ........      56,000        20,071 
Lojas Americanas S.A. 
 (Registered) * ..................     795,000         3,704 
Petrobras S.A. ...................     831,654       194,491 
Telec do Rio Janeiro S.A. ........     290,536        30,198 
Telecom de Sao Paulo S.A. ........     762,706       202,962 
Telemig Class B* .................     284,930        35,998 
USIMINAS S.A. ....................  11,450,300        67,714 
                                                ------------ 
 TOTAL LATIN AMERICA .............                   986,505 
                                                ------------ 
OTHER EUROPEAN COUNTRIES (0.3%) 
GERMANY (0.3%) 
Fielmann AG ......................         420         9,105 
Fresenius AG .....................         290        52,714 
Hornbach Holding AG ..............         770        53,076 
SAP AG (Non Voting) ..............         270        87,681 
                                                ------------ 
 TOTAL OTHER EUROPEAN  COUNTRIES                     202,576 
                                                ------------ 
SCANDINAVIA (0.2%) 
FINLAND (0.2%) 
Nokia AB, Series A ...............       2,430       172,522 
                                                ------------ 
TOTAL PREFERRED STOCKS AND RIGHTS 
 (1.9%) 
 (Cost $1,615,090) ...............                 1,401,793 
                                                ------------ 
TOTAL INVESTMENTS (88.8%) 
 (Cost $69,853,575) ..............                66,240,263 
OTHER ASSETS 
 LESS LIABILITIES (11.2%) ........                 8,331,706 
                                                ------------ 
NET ASSETS (100%).................               $74,571,969 
                                                ============ 
</TABLE>

- ------------ 
*      Non-income producing 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional
       buyers. At December 31, 1997 these securities amounted to $116,028 or 
       0.16% of net assets. 
ss.    Illiquid security: is not actively traded. 
       Glossary: 
       ADR--American Depositary Receipt 
       ADS--American Depositary Share 
       GDR--Global Depositary Receipt 

                                       46
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

<TABLE>
<CAPTION>
<S>                                       <C>    <C>
MARKET SECTOR DIVERSIFICATION 
 (Unaudited) 
As a Percentage of Total Equity Investments 
Basic Materials .........................            2.5 % 
Business Services .......................            6.3 
Capital Goods ...........................            8.4 
Consumer Cyclicals ......................           15.2 
Consumer Non-Cyclicals ..................           20.4 
Credit Sensitive 
 Banks ..................................  13.3 
 Financial Services .....................   3.2 
 Insurance ..............................   1.9 
 Real Estate ............................   2.2 
 Utility--Electric ......................   3.0 
 Utility--Gas ...........................   0.2 
 Utility--Telephone .....................   6.7 
                                          ------ 
Total Credit Sensitive ..................           30.5 
Diversified .............................            2.2 
Energy ..................................           11.0 
Technology ..............................            3.5 
                                                 ------- 
                                                   100.0% 
                                                 ======= 
</TABLE>


















                                       47
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

- ----------------------------------------------------------------------------- 
At December 31, 1997 the Portfolio had outstanding forward currency contracts 
to buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                         LOCAL 
                                       CONTRACT      COST ON       U.S.$      UNREALIZED 
                                        AMOUNT     ORIGINATION    CURRENT    APPRECIATION/ 
                                        (000'S)       DATE         VALUE    (DEPRECIATION) 
                                      ---------- -------------  ---------- --------------- 
<S>                                   <C>        <C>            <C>        <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 1/2/98  .....       322     $537,163     $528,893       $(8,270) 
FOREIGN CURRENCY SALE CONTRACTS 
Belgian Franc, expiring 1/5/98 ......     2,933       79,285       79,154           131 
Canadian Dollar, expiring 1/5/98 ....        77       53,748       53,949          (201) 
French Franc, expiring 1/30/98 ......     1,555      259,480      258,359         1,121 
German Mark, expiring 1/6/98.........       273      152,104      151,643           461 
Italian Lira, expiring 1/8/98 .......   427,349      242,481      241,576           905 
Netherlands Guilder, expiring 
 1/6/98..............................       784      387,699      386,884           815 
Norwegian Krone, expiring 1/6/98 ....       622       84,376       84,159           217 
Spanish Peseta, expiring 1/7/98 .....     4,859       31,987       31,895            92 
Swedish Krona 1/7/98.................     1,383      174,308      174,135           173 
Swiss Franc, expiring 1/6/98.........       443      304,387      303,491           896 
                                                                           --------------- 
                                                                                $(3,660) 
                                                                           =============== 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                                <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities.... $76,063,422 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities....   6,150,380 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                       <C>
Aggregate gross unrealized appreciation .   $ 2,929,973 
Aggregate gross unrealized depreciation .    (6,618,503) 
                                          -------------- 
Net unrealized (depreciation) ...........   $(3,688,530) 
                                          ============== 
Federal income tax cost of investments  .   $69,928,793 
                                          ============== 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $77,695, which was secured by collateral valued at $81,200. 

For the period from May 1, 1997 to December 31, 1997 the Portfolio incurred 
approximately $2,279 as brokerage commissions with Fleming Martin/Robert 
Fleming Co. and $454 with Jardin Fleming, both affiliated broker/dealers. 











                       See Notes to Financial Statements.

                                       48
<PAGE>
EQ ADVISORS TRUST 
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                    NUMBER OF       VALUE 
                                      SHARES      (NOTE 1) 
- ---------------------------------  ----------- ------------- 
<S>                               <C>          <C>
COMMON STOCKS: 
BASIC MATERIALS (7.8%) 
STEEL (7.8%) 
Citation Corp.*...................   169,900     $ 2,760,875 
Roanoke Electric Steel Corp. .....    30,100         801,413 
Schnitzer Steel Industries, Inc., 
 Class A..........................    99,800       2,800,637 
Universal Stainless & Alloy 
 Products, Inc.*..................   213,700       3,098,650 
                                               ------------- 
 TOTAL BASIC MATERIALS............                 9,461,575 
                                               ------------- 
BUSINESS SERVICES (10.7%) 
PRINTING, PUBLISHING, 
 BROADCASTING (0.5%) 
Gibson Greetings, Inc.............    25,500         557,812 
                                               ------------- 
PROFESSIONAL SERVICES (3.8%) 
Standex International Corp. ......   103,300       3,641,325 
Thomas Group, Inc.*...............    75,400         942,500 
                                               ------------- 
                                                   4,583,825 
                                               ------------- 
TRUCKING, SHIPPING (6.4%) 
Allied Holdings, Inc.* ...........   125,600       2,402,100 
M.S. Carriers*....................    83,500       2,077,062 
MTL, Inc.*........................    91,500       2,338,969 
OMI Corp.*........................   102,400         940,800 
                                               ------------- 
                                                   7,758,931 
                                               ------------- 
 TOTAL BUSINESS SERVICES..........                12,900,568 
                                               ------------- 
CAPITAL GOODS (19.7%) 
AEROSPACE (1.9%) 
Tracor, Inc.*.....................    77,400       2,351,025 
                                               ------------- 
BUILDING & CONSTRUCTION (8.0%) 
Avondale Industries, Inc.*........   130,000       3,859,375 
Cavalier Homes, Inc...............   149,100       1,453,725 
HomeUSA, Inc.*....................   170,800       1,409,100 
Walter Industries, Inc.*..........   142,000       2,928,750 
                                               ------------- 
                                                   9,650,950 
                                               ------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (2.7%) 
Triangle Pacific Corp.*...........    95,800       3,245,225 
                                               ------------- 
ELECTRICAL EQUIPMENT (2.2%) 
General Cable Corp................    75,200       2,721,300 
                                               ------------- 
MACHINERY (4.9%) 
Allied Products Corp..............   163,225       3,917,400 
Gradall Industries, Inc.*.........   120,450       1,987,425 
                                               ------------- 
                                                   5,904,825 
                                               ------------- 
 TOTAL CAPITAL GOODS..............                23,873,325 
                                               ------------- 
CONSUMER CYCLICALS (12.7%) 
AUTO RELATED (1.3%) 
Copart, Inc.* ....................    85,200       1,522,950 
                                               ------------- 
FOOD SERVICES, LODGING (0.1%) 
Fresh Choice, Inc.* ..............    33,700         109,525 
                                               ------------- 
HOUSEHOLD FURNITURE, 
 APPLIANCES (4.2%) 
Home Products International, 
 Inc.* ...........................   184,900       2,172,575 

<PAGE>
<CAPTION>
                                    NUMBER OF       VALUE
                                     SHARES       (NOTE 1)
- ---------------------------------- ----------- --------------
<S>                                <C>         <C>
La-Z-Boy, Inc. ...................    40,900     $ 1,763,812 
Zag Industries Ltd.*..............   132,900       1,179,488 
                                               ------------- 
                                                   5,115,875 
                                               ------------- 
LEISURE RELATED (1.4%) 
SCP Pool Corp.* ..................    89,200       1,717,100 
                                               ------------- 
RETAIL--GENERAL (5.7%) 
Ann Taylor Stores Corp.*..........   117,800       1,575,575 
Filene's Basement Corp.*..........   356,700       1,426,800 
Fingerhut Cos., Inc...............   178,950       3,825,056 
                                               ------------- 
                                                   6,827,431 
                                               ------------- 
 TOTAL CONSUMER CYCLICALS.........                15,292,881 
                                               ------------- 
CONSUMER NON-CYCLICALS (4.0%) 
FOODS (0.7%) 
J.M. Smucker Co., Class A.........    33,500         791,437 
                                               ------------- 
SOAPS & TOILETRIES (3.3%) 
American Safety Razor Co.*  ......   185,000       3,700,000 
USA Detergents, Inc...............    37,950         308,344 
                                               ------------- 
                                                   4,008,344 
                                               ------------- 
 TOTAL CONSUMER 
  NON-CYCLICALS ..................                 4,799,781 
                                               ------------- 
CREDIT SENSITIVE (28.0%) 
BANKS (5.0%) 
Cullen/Frost Bankers, Inc.........        50           3,034 
Quaker City Bancorp, Inc.*........   118,987       2,602,841 
Texas Regional Bancshares, Inc., 
 Class A..........................   113,225       3,453,363 
                                               ------------- 
                                                   6,059,238 
                                               ------------- 
FINANCIAL SERVICES (1.0%) 
Interstate/Johnson Lane, Inc. ....     5,200         137,800 
Long Beach Financial Corp.*  .....    86,200       1,002,075 
                                               ------------- 
                                                   1,139,875 
                                               ------------- 
INSURANCE (15.2%) 
Commerce Group, Inc...............   118,900       3,879,113 
Delphi Financial Group, Inc., 
 Class A*.........................    82,418       3,708,810 
Nac Re Corp.......................    71,750       3,502,297 
National Western Life Insurance 
 Co., Class A*....................    15,700       1,593,550 
Pico Holdings, Inc.*..............   303,150       1,951,528 
Terra Nova Bermuda Holdings Ltd., 
 Class A..........................   143,500       3,766,875 
                                               ------------- 
                                                  18,402,173 
                                               ------------- 
REAL ESTATE (6.8%) 
Equity Inns, Inc..................   169,500       2,500,125 
U.S. Restaurant Properties Master 
 L.P..............................    66,200       1,584,662 
Weeks Corp........................    72,300       2,313,600 
Western Water Co.*................   170,050       1,849,294 
                                               ------------- 
                                                   8,247,681 
                                               ------------- 
 TOTAL CREDIT SENSITIVE...........                33,848,967 
                                               ------------- 

                                       49
<PAGE>
EQ ADVISORS TRUST 
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                    NUMBER OF       VALUE 
                                      SHARES      (NOTE 1) 
- ---------------------------------  ----------- ------------- 
ENERGY (6.7%) 
COAL & GAS PIPELINES (1.9%) 
KCS Energy, Inc...................   108,900    $  2,259,675 
                                               ------------- 
OIL--DOMESTIC (3.1%) 
Forecenergy, Inc..................    24,800         649,450 
Forest Oil Corp.*.................   192,600       3,177,900 
                                               ------------- 
                                                   3,827,350 
                                               ------------- 
OIL--SUPPLIES & 
 CONSTRUCTION (1.7%) 
Tokheim Corp.*....................    99,200       2,052,200 
                                               ------------- 
 TOTAL ENERGY.....................                 8,139,225 
                                               ------------- 
TECHNOLOGY (0.8%) 
OFFICE EQUIPMENT SERVICES (0.8%) 
EA Industries, Inc.*..............   131,000         908,813 
                                               ------------- 
 TOTAL COMMON STOCKS (90.4%) 
  (Cost $108,785,652).............               109,225,135 
                                               ------------- 
</TABLE>

<TABLE>
<CAPTION>
                                    PRINCIPAL        VALUE 
                                      AMOUNT       (NOTE 1) 
- --------------------------------  ------------- ------------- 
<S>                               <C>           <C>
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (12.5%) 
State Street Bank & Trust 5.75%, 
 dated 12/31/97, due 1/2/98, to 
 be repurchased at $15,184,849, 
 collateralized by $15,240,000 
 of U.S. Treasury Notes, 6.125% 
 due 3/31/98, valued at 
 $15,487,650 (Cost $15,180,000) .  $15,180,000   $ 15,180,000 
                                                ------------- 
TOTAL INVESTMENTS (102.9%) 
 (Cost $123,965,652).............                 124,405,135 
OTHER ASSETS 
 LESS LIABILITIES (-2.9%)........                  (3,525,461) 
                                                ------------- 
NET ASSETS (100%)................                $120,879,674 
                                                ============= 
</TABLE>

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

























                                       50
<PAGE>
EQ ADVISORS TRUST 
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 

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

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

<TABLE>
<CAPTION>
<S>                                               <C>
COST OF PURCHASES: 
Stocks and long-term corporate debt securities .. $133,392,374 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt securities ..   23,670,203 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                      <C>
Aggregate gross unrealized 
 appreciation...........................  $  5,047,911 
Aggregate gross unrealized 
 depreciation...........................    (4,761,380) 
                                         ------------- 
Net unrealized appreciation.............  $    286,531 
                                         ============= 
Federal income tax cost of investments .  $124,118,604 
                                         ============= 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $12,071,964, which was secured by collateral valued at $12,318,628. 
































                       See Notes to Financial Statements.

                                       51
<PAGE>
EQ ADVISORS TRUST 
MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
December 31, 1997 

<TABLE>
<CAPTION>
                                        NUMBER        VALUE 
                                       OF SHARES     (NOTE 1) 
- -----------------------------------  ------------ ------------ 
<S>                                 <C>           <C>
COMMON STOCKS AND WARRANTS: 
CHINA & KOREA (2.7%) 
KOREA (2.7%) 
Korea Electric Power Corp. 
 (Foreign)*.........................      10,400    $   96,331 
Korea Fund, Inc.* ..................      64,800       429,300 
Samsung Electronics Co. (Foreign)  .       2,557        57,928 
                                                  ------------ 
 TOTAL CHINA & KOREA ...............                   583,559 
                                                  ------------ 
LATIN AMERICA (21.5%) 
ARGENTINA (2.4%) 
Nortel Inversora (ADR)..............       1,500        38,250 
Telecom Argentina (ADR) ............       3,202       114,472 
Telefonica de Argentina (ADR)  .....       7,590       282,727 
YPF S.A., Class D (ADR) ............       2,674        91,417 
                                                  ------------ 
                                                       526,866 
                                                  ------------ 
BRAZIL (6.8%) 
Brahma (ADR) .......................      20,150       285,878 
Cia Vale do Rio Doce (ADR) .........         420         8,449 
Coteminas ..........................     136,400        48,887 
Coteminas (ADR)* + .................       1,155        19,150 
Lightpar ...........................      50,000        15,008 
Telebras S.A. ......................     600,000        61,019 
Telebras S.A. (ADR) ................       7,505       873,863 
Unibanco (ADR)* ....................       4,295       138,245 
                                                  ------------ 
                                                     1,450,499 
                                                  ------------ 
CHILE (0.6%) 
CCU S.A. (ADR) .....................       1,800        52,875 
Enersis S.A. (ADR) .................       1,300        37,700 
Santa Isabel S.A. (ADR) ............       2,200        38,500 
                                                  ------------ 
                                                       129,075 
                                                  ------------ 
MEXICO (10.8%) 
Apasco S.A. ........................       5,000        34,429 
Cemex S.A. CPO* ....................      35,925       162,688 
Cifra S.A., Class C ................      17,239        38,713 
Cifra S.A., Class V ................       6,050        14,877 
Femsa S.A., Class B ................      70,290       565,111 
Grupo Financeiro Banamex, Class B*        30,000        89,888 
Grupo Financeiro Bancomer, Class B*      103,700        67,418 
Grupo Televisa S.A. (GDR)* .........      10,285       397,901 
Kimberly Clark de Mexico, 
 Class A ...........................      61,940       294,330 
Telmex, Class L (ADR) ..............       9,500       532,594 
TV Azteca S.A. (ADS)* ..............       5,340       120,484 
                                                  ------------ 
                                                     2,318,433 
                                                  ------------ 
PERU (0.5%) 
Telefonica de Peru S.A. (ADS)  .....       4,430       103,274 
                                                  ------------ 
VENEZUELA (0.4%) 
CANTV (ADR) ........................       1,897        78,963 
                                                  ------------ 
 TOTAL LATIN AMERICA ...............                 4,607,110 
                                                  ------------ 

<PAGE>
<CAPTION>
                                       NUMBER        VALUE
                                      OF SHARES     (NOTE 1)
- ------------------------------------- ---------- ------------- 
<S>                                   <C>        <C>
NORTH AFRICA AND THE MIDDLE EAST (9.1%) 
EGYPT (1.4%) 
Commercial International Bank  .....       7,680    $  154,977 
Helwan Portland Cement .............       2,485        50,028 
Madinet Nasar Housing & 
 Development* ......................       1,470        95,048 
                                                  ------------ 
                                                       300,053 
                                                  ------------ 
ISRAEL (2.5%) 
Bank Hapoalim Ltd...................      46,000       110,411 
Elbit Ltd. .........................      26,600       101,222 
First International Bank of Israel, 
 Class 5 ...........................          91        66,787 
Koor Industries Ltd. (ADR) .........       7,700       168,919 
Teva Pharmaceutical Industries 
 (ADR) .............................       1,800        85,162 
                                                  ------------ 
                                                       532,501 
                                                  ------------ 
TURKEY (5.2%) 
Arcelik A.S.........................     465,000        43,752 
Ege Biracilik ......................   1,229,000       111,187 
Eregli Demir Celik .................   1,308,000       201,959 
Garanti Bankasi A.S. ...............   5,691,000       281,461 
Vestel Elektronik Sanayi Ve Ticaret 
 A.S. ..............................     192,000        15,749 
Yapi Ve Kredi Bankasi A.S. .........  12,398,000       472,590 
                                                  ------------ 
                                                     1,126,698 
                                                  ------------ 
 TOTAL NORTH AFRICA AND THE MIDDLE 
  EAST .............................                 1,959,252 
                                                  ------------ 
OTHER EUROPEAN COUNTRIES (11.1%) 
HUNGARY (1.2%) 
Gedeon Richter .....................          59         6,710 
Gedeon Richter (Registered)(GDS) ...       1,643       172,515 
MOL Magyar Olaj-es Gazipari Rt. 
 (GDR)(Registered) .................       3,393        82,789 
                                                  ------------ 
                                                       262,014 
                                                  ------------ 
POLAND (2.1%) 
Agros Holdings S.A., Class C*  .....       6,090       126,119 
Bank Inicjatyw Gospodar (GDS)* +  ..       3,000        44,043 
Bank of Handlowy W Warszawie S.A.*         4,450        56,809 
Big Bank Gdanski S.A. (GDR)* .......       8,350       129,425 
Elektrim S.A. ......................       9,190        88,902 
                                                  ------------ 
                                                       445,298 
                                                  ------------ 
RUSSIA (7.8%) 
LUKoil Holding (ADR) ...............       8,500       784,125 
Moscow Energy (Registered)..........      64,300        81,596 
Norilsk Nickel* (Registered)  ......       7,300        46,355 
Rostelecom* ........................      22,700        80,585 
Surgutneftgaz (ADR).................      51,930       530,787 
Unified Energy System (GDR)*  ......       5,250       147,378 
                                                  ------------ 
                                                     1,670,826 
                                                  ------------ 
 TOTAL OTHER EUROPEAN COUNTRIES  ...                 2,378,138 
                                                  ------------ 

                                       52
<PAGE>
EQ ADVISORS TRUST 
MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                        NUMBER        VALUE 
                                       OF SHARES     (NOTE 1) 
- -----------------------------------  ------------ ------------ 
SOUTHEAST ASIA (11.6%) 
HONG KONG (1.7%) 
Cheung Kong Ltd.  ..................     11,300      $ 74,006 
China Light & Power ................     14,000        77,688 
China Resources Enterprises Ltd. ...      7,200        16,074 
HSBC Holdings plc (Registered) .....      2,600        64,086 
NG Fung Hong Ltd. ..................     46,000        48,381 
Shanghai Industrial Holdings Ltd. ..      7,000        26,016 
Sun Hung Kai Properties Ltd.  ......      8,700        60,627 
                                                  ------------ 
                                                      366,878 
                                                  ------------ 
INDONESIA (2.1%) 
Astra International ................    157,900        40,910 
Bank International Indonesia 
 (Foreign) .........................    117,700         6,955 
Bank Negara Indonesia ..............    130,000        12,409 
Bank Negara Indonesia (Foreign) ....    315,700        30,135 
Barito Pacific Timber ..............      5,400         1,546 
Bimantara Citra ....................      8,587         1,639 
Citra Marga Nusaphala Persada  .....     15,200         1,658 
Daya Guna Samudera .................      4,900         3,720 
Gudang Garam .......................     66,300       100,957 
HM Sampoerna .......................     17,500        13,205 
Indah Kiat Paper & Pulp Co.  .......     30,300         5,371 
Indofood Sukses Makmur .............     15,200         4,975 
London Sumatra Indonesia ...........      2,200         1,250 
Matahari Putra Prima ...............     84,000         6,873 
Mayora Indah .......................    192,000        16,582 
Tambang Timah ......................      3,600         3,862 
Telekomunikasi, Class B ............     92,000        48,927 
Telekomunikasi (ADR) ...............     13,800       152,662 
                                                  ------------ 
                                                      453,636 
                                                  ------------ 
MALAYSIA (2.1%) 
AMMB Holdings Bhd.  ................      7,400         4,852 
Commerce Asset Holding Bhd.  .......     15,000         7,173 
Genting Bhd. .......................     23,800        59,661 
Golden Hope Plantations Bhd.  ......     35,000        40,494 
IOI Corp., Bhd. ....................     11,000         3,563 
Kuala Lumpur Kepong Bhd. ...........      6,000        12,881 
Magnum Corp. .......................     15,000         9,024 
Malayan Banking Bhd. ...............     14,400        41,836 
Malayan United Industries Bhd.  ....     14,000         2,448 
Malaysian International Shipping 
 Bhd. (Foreign) ....................      5,000         7,327 
Malaysian Pacific Industries Bhd. ..      3,000         7,212 
Malaysian Resources Corp. ..........     20,000         4,628 
Nestle (Malaysia) Bhd. .............      4,000        18,511 
New Straits Times Press Bhd.  ......      3,000         3,718 
Perusahaan Otomobil Nasional Bhd.  .      6,000         5,862 
Petronas Gas Bhd. ..................     14,000        31,855 
Rashid Hussain Bhd. ................      5,000         3,882 
Resorts World Bhd. .................      5,000         8,420 
RHB Capital Bhd. ...................     23,000        11,117 
Rothmans of Pall Mall Bhd. .........      1,600        12,444 
Sime Darby Bhd. ....................     28,000        26,924 
Technology Resources Industries 
 Bhd. ..............................      9,000         5,322 
Telekom Malaysia Bhd. ..............     17,000        50,263 
Tenaga Nasional Bhd. ...............     20,000        42,679 

<PAGE>
<CAPTION>
                                        NUMBER       VALUE
                                       OF SHARES    (NOTE 1)
- ------------------------------------  ----------- ------------ 
<S>                                   <C>         <C>
United Engineers Ltd. ..............     18,000      $ 14,994 
                                                  ------------ 
                                                      437,090 
                                                  ------------ 
PHILIPPINES (1.6%) 
Ayala Corp.  .......................    150,000        58,333 
Ayala Land, Inc., Class B ..........     19,510         7,708 
C&P Homes, Inc. ....................     32,660         1,903 
Filinvest Land, Inc.* ..............     26,600         1,051 
Manila Electronics Co., Class B  ...     14,790        48,935 
Metro Pacific Corp. ................     17,400           481 
Metropolitan Bank & Trust Co.  .....      1,690        11,371 
Petron Corp. .......................     23,890         1,976 
Philippines Long Distance Telephone 
 Co. ...............................        490        10,647 
Philippines Long Distance Telephone 
 Co. (ADR) .........................      5,000       112,500 
Philippine National Bank* ..........        840         1,846 
San Miguel Corp., Class B ..........     35,470        43,352 
SM Prime Holdings, Inc. ............    303,670        44,988 
                                                  ------------ 
                                                      345,091 
                                                  ------------ 
TAIWAN (2.8%) 
Acer, Inc. (GDR)* ..................      8,000        57,000 
Asustek Computer, Inc. (GDR)* ......      5,681        90,754 
ROC Taiwan Fund ....................     47,600       386,750 
Siliconware Percision Industries 
 Co. (GDR)* ........................      5,200        66,690 
                                                  ------------ 
                                                      601,194 
                                                  ------------ 
THAILAND (1.3%) 
Advance Agro PCL (Foreign)*# .......        700           585 
Advanced Information Service PCL 
 (Foreign)#.........................     16,100        76,906 
Bangkok Bank PCL (Foreign) .........     18,500        46,106 
Bangkok Expressway PCL (Foreign)*# .      1,400           778 
Bank of Ayudhya Ltd. 
 (Foreign)(Registered)..............        300           121 
Electricity Generating PCL 
 (Foreign) .........................      2,600         4,860 
Industrial Finance Corp. of 
 Thailand (Foreign)# ...............      2,600           400 
                               53           
Siam Cement Co., Ltd. (Foreign) ....        300           312 
Siam Commercial Bank PCL (Foreign)#      42,000        47,975 
Siam Commercial Bank PCL* 
 (Warrants)(expiring 12/31/02)  ....     10,500            -- 
Telecomasia Corp. (Foreign)*  ......      1,400           267 
Thai Farmers Bank PCL (Foreign)#  ..     49,900        90,680 
Thailand Petrochemical PCL 
 (Foreign)# ........................        700            67 
United Communications Industry PCL 
 (Foreign)# ........................     33,200        13,445 
                                                  ------------ 
                                                      282,502 
                                                  ------------ 
 TOTAL SOUTHEAST ASIA ..............                2,486,391 
                                                  ------------ 
SOUTHERN CENTRAL ASIA (12.9%) 
INDIA (8.9%) 
Associated Cement Cos., Ltd. .......          1            35 
Great Eastern Shipping Co. (GDR)  ..     30,245       162,567 

                                       53
<PAGE>
EQ ADVISORS TRUST 
MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
December 31, 1997 

                                        NUMBER        VALUE 
                                       OF SHARES     (NOTE 1) 
- -----------------------------------  ------------ ------------ 
Indian Petrochemicals Corp., Ltd. 
 (GDS) .............................      16,870   $    80,133 
ITC Ltd. (GDR) .....................      27,235       544,700 
Mahindra & Mahindra 
 (GDR)(Registered) .................      34,320       356,070 
Morgan Stanley India Investment 
 Fund, Inc.*++ .....................      11,200        93,800 
Reliance Industries (GDR) ..........      11,580        99,878 
State Bank of India (GDR) ..........      17,260       312,837 
Tata Engineering & Locomotive Co. 
 (GDS)(Registered)* ................      30,000       251,250 
                                                  ------------ 
                                                     1,901,270 
                                                  ------------ 
PAKISTAN (4.0%) 
Fauji Fertilizer Co., Ltd.   .......      25,000        47,862 
Hub Power Co.* .....................     281,000       365,889 
Pakistan Telecommunications Corp., 
 Class A ...........................     297,000       224,407 
Pakistan Telecommunications Corp. 
 (GDS) .............................       2,970       220,020 
                                                  ------------ 
                                                       858,178 
                                                  ------------ 
 TOTAL SOUTHERN CENTRAL ASIA  ......                 2,759,448 
                                                  ------------ 
SUB-SAHARAN AFRICA (6.2%) 
SOUTH AFRICA (5.6%) 
Amalgamated Banks of South Africa 
 Group Ltd..........................      45,688       262,871 
Barlow Rand Ltd. ...................      20,800       176,521 
Ellerine Holdings Ltd. .............      29,000       187,116 
Morgan Stanley Africa Investment 
 Fund, Inc.++ ......................       1,700        19,550 
Persetel Holdings Ltd. .............      13,400        73,519 
Rembrandt Group Ltd. ...............      26,094       190,350 
Sasol Ltd. .........................      18,000       188,267 
Sasol Ltd. (ADR) ...................      10,000       105,625 
                                                  ------------ 
                                                     1,203,819 
                                                  ------------ 
ZIMBABWE (0.6%) 
Meikles Africa Ltd..................     134,625       121,163 
                                                  ------------ 
 TOTAL SUB-SAHARAN AFRICA ..........                 1,324,982 
                                                  ------------ 
TOTAL COMMON STOCKS 
 AND WARRANTS (75.1%) 
 (Cost $19,020,308) ................                16,098,880 
                                                  ------------ 
PREFERRED STOCKS AND RIGHTS: 
LATIN AMERICA (7.2%) 
BRAZIL (7.2%) 
Banco Bradesco S.A..................  16,700,000       164,599 
Banco Bradesco S.A.* (Rights)  .....     714,008            -- 
Banco Itau S.A. ....................     153,000        82,255 
Brahma .............................      30,000        20,160 
CEMIG ..............................   6,334,000       275,199 
Cia Vale do Rio Doce ...............       5,000       100,578 
CRT, Class A .......................     488,600       601,967 
Lojas Renner S.A. ..................     430,000        13,485 
Petrobras S.A. .....................     950,000       222,167 
Telebras S.A. ......................     449,000        51,214 
                                                  ------------ 
 TOTAL PREFERRED STOCKS 
  AND RIGHTS (7.2%) 
  (Cost $1,520,320) ................                 1,531,624 
                                                  ------------ 
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                              VALUE 
                                            (NOTE 1) 
- -------------------------                ------------- 
<S>                                      <C>
TOTAL INVESTMENTS (82.3%) 
 (Cost $20,540,628) ......                 $17,630,504 
OTHER ASSETS 
 LESS LIABILITIES (17.7%)                    3,802,127 
                                         ------------- 
NET ASSETS (100%) ........                 $21,432,631 
                                         ============= 
</TABLE>

<TABLE>
<CAPTION>
MARKET SECTOR DIVERSIFICATION 
 (UNAUDITED) 
<S>                      <C>     <C>
As a Percentage of Total 
 Equity Investments 
Basic Materials........            4.5% 
Business Services......            3.9 
Capital Goods..........            2.2 
Consumer Cyclicals ....            6.0 
Consumer 
 Non-Cyclicals.........           10.0 
Credit Sensitive 
 Banks.................  14.9 
 Financial Services ...   6.4 
 Real Estate...........   1.1 
 Utility--Electric ....   6.4 
 Utility--Gas..........   0.2 
 Utility--Telephone ...  19.1 
                        ------ 
Total Credit 
 Sensitive.............           48.1 
Diversified............            8.3 
Energy.................            9.7 
Technology.............            7.3 
                               ------- 
                                 100.0% 
                               ======= 
</TABLE>

- ------------ 
*       Non-income producing 
+       Security exempt from registration under Rule 144A of the Securities 
        Act of 1933. These securities may only be resold to qualified 
        institutional buyers. At December 31, 1997 these securities amounted 
        to $63,193 or 0.30% of net assets. 
++      The security is advised by the same Adviser as the Portfolio. 
#       Securities (totaling $230,836 or 1.08% of net assets) valued at fair 
        value. 
        Glossary: 
        ADR--American Depositary Receipt 
        ADS--American Depositary Share 
        CPO--Certificate of Participation 
        GDR--Global Depositary Receipt 
        GDS--Global Depositary Share 

                                       54
<PAGE>
EQ ADVISORS TRUST 
MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
December 31, 1997 
- ----------------------------------------------------------------------------- 
Swap Agreements: 

   The Portfolio had the following Total Return Swap Agreement open at 
December 31, 1997: 

<TABLE>
<CAPTION>
 NOTIONAL                                                                                               UNREALIZED 
   AMOUNT                                          DESCRIPTION                                        (DEPRECIATION) 
- ----------  ---------------------------------------------------------------------------------------- -------------- 
<S>         <C>                                                                                      <C> 
 $250,000   Agreement with Goldman Sachs International terminating November 30, 1998 the Portfolio      $(72,597) 
            to pay 12 month USD-LIBOR minus 4.00% and to receive the THB SET Index converted into 
            USD at the mid-market rate on October 30, 1998 +. 
</TABLE>

+   Illiquid security: is not actively traded. 

    Glossary: 
    LIBOR--London Interbank Offer Rate 
    THB--Thai Baht 
    USD--U.S. Dollar 

Investment security transactions for the period from August 20, 1997 to 
December 31, 1997 were as follows: 

<TABLE>
<CAPTION>
<S>                                              <C> 
 COST OF PURCHASES: 
Stocks and long-term corporate debt 
 securities....................................  $23,775,213 
NET PROCEEDS OF SALES AND REDEMPTIONS: 
Stocks and long-term corporate debt 
 securities....................................    2,825,533 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                                      <C>
Aggregate gross unrealized 
 appreciation...........................   $   621,487 
Aggregate gross unrealized 
 depreciation...........................    (3,804,299) 
                                         -------------- 
Net unrealized (depreciation)...........   $(3,182,812) 
                                         ============== 
Federal income tax cost of investments .   $20,813,316 
                                         ============== 
</TABLE>

At December 31, 1997 the Portfolio had loaned securities with a total value 
of $77,695, which was secured by collateral valued at $84,000. 

The Portfolio has a net capital loss carryforward of $70,373 which expires in 
the year 2005. 













                       See Notes to Financial Statements.

                                       55
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS 
December 31, 1997 

Note 1 Organization and Significant Accounting Policies 

   EQ Advisors Trust (the "Trust") was organized as a Delaware business trust 
on October 31, 1996 and is registered under the Investment Company Act of 
1940, as amended (the "1940 Act"), as an open-end management investment 
company with fifteen diversified series portfolios and three non-diversified 
series portfolios (each a "Portfolio"). The diversified Portfolios include 
the Merrill Lynch Basic Value Equity Portfolio which commenced operations on 
May 1, 1997, MFS Emerging Growth Companies Portfolio which commenced 
operations on May 1, 1997, MFS Research Portfolio which commenced operations 
on May 1, 1997, EQ/Putnam Balanced Portfolio which commenced operations on 
May 1, 1997, EQ/Putnam Growth & Income Value Portfolio which commenced 
operations on May 1, 1997, EQ/Putnam International Equity Portfolio which 
commenced operations on May 1, 1997, EQ/Putnam Investors Growth Portfolio 
which commenced operations on May 1, 1997, T. Rowe Price Equity Income 
Portfolio which commenced operations on May 1, 1997, T. Rowe Price 
International Stock Portfolio which commenced operations on May 1, 1997, 
Warburg Pincus Small Company Value Portfolio which commenced operations on 
May 1, 1997, BT Equity 500 Index Portfolio which received initial capital on 
December 31, 1997, BT International Equity Index Portfolio which received 
initial capital on December 31, 1997, BT Small Company Index Portfolio which 
received initial capital on December 31, 1997, JPM Core Bond Portfolio which 
received initial capital on December 31, 1997 and the Lazard Large Cap Value 
Portfolio which received initial capital on December 31, 1997. The 
non-diversified Portfolios include the Merrill Lynch World Strategy Portfolio 
which commenced operations on May 1, 1997, Morgan Stanley Emerging Markets 
Equity Portfolio which commenced operations on August 20th, 1997 and the 
Lazard Small Cap Value Portfolio which received initial capital on December 
31, 1997. The Portfolios that received initial capital on December 31, 1997, 
had no operations except for the issuance of shares of Class IB Common Stock. 

   The Trust has the right to issue two classes of shares, Class IA and Class 
IB. As of and during the period ended December 31, 1997, the Trust only had 
Class IB shares outstanding. The Class IB shares are subject to distribution 
fees imposed under a distribution plan (the "Distribution Plan") adopted 
pursuant to Rule 12b-1 under the 1940 Act. The Trust's shares are currently 
sold only to insurance company separate accounts in connection with variable 
life insurance contracts and variable annuity certificates and contracts 
issued by The Equitable Life Assurance Society of the United States 
("Equitable"), a wholly-owned subsidiary of The Equitable Companies 
Incorporated. 

   The investment objectives and certain investment policies of each 
Portfolio are as follows: 

   Merrill Lynch Basic Value Equity Portfolio (advised by Merrill Lynch Asset 
Management, L.P.) -- Capital appreciation and, secondarily, income by 
investing in securities, primarily equities, that the Adviser (as defined 
below) of the Portfolio believes are undervalued and therefore represent 
basic investment value. 

   Merrill Lynch World Strategy Portfolio (advised by Merrill Lynch Asset 
Management, L.P.) -- High total investment return by investing primarily in a 
portfolio of equity and fixed income securities, including convertible 
securities, of U.S. and foreign issuers. 

   MFS Emerging Growth Companies Portfolio (advised by Massachusetts 
Financial Services Co.) -- Long-term growth of capital. Dividend and interest 
income from portfolio securities, if any, is incidental to the Portfolio's 
investment objective. The Portfolio invests primarily in common stocks of 
emerging growth companies that the Adviser believes are early in their life 
cycle but which have the potential to become major enterprises. 

   MFS Research Portfolio (advised by Massachusetts Financial Services Co.) 
- -- Long-term growth of capital and future income, by investing a substantial 
portion of its assets in common stock or securities convertible into common 
stock of companies believed by the Adviser to possess better than average 
prospects for long-term growth. 

                                       56
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   EQ/Putnam Balanced Portfolio (advised by Putnam Investment Management, 
Inc.) -- Balanced investment composed of a well-diversified portfolio of 
stocks and bonds that will produce both capital growth and current income. 

   EQ/Putnam Growth & Income Value Portfolio (advised by Putnam Investment 
Management, Inc.) -- Capital growth. Current income is a secondary objective. 
The Portfolio invests primarily in common stocks that offer potential for 
capital growth and may, consistent with the Portfolio's investment objective, 
invest in common stocks that offer potential for current income. 

   EQ/Putnam International Equity Portfolio (advised by Putnam Investment 
Management, Inc.) -- Capital appreciation. The Portfolio is designed for 
investors seeking capital appreciation primarily through a diversified 
portfolio of equity securities of companies organized under the laws of a 
country other than the United States. 

   EQ/Putnam Investors Growth Portfolio (advised by Putnam Investment 
Management, Inc.) -- Long-term growth of capital and any increased income 
that results from this growth, by investing primarily in common stocks that 
the Adviser believes afford the best opportunity for long-term capital 
growth. 

   T. Rowe Price Equity Income Portfolio (advised by T. Rowe Price 
Associates, Inc.) -- Substantial dividend income and also capital 
appreciation by investing primarily in dividend-paying common stocks of 
established companies. 

   T. Rowe Price International Stock Portfolio (advised by Rowe Price-Fleming 
International, Inc.) -- Long-term growth of capital through investment 
primarily in common stocks of established non-United States companies. 

   Warburg Pincus Small Company Value Portfolio (advised by Warburg Pincus 
Asset Management, Inc.) -- Long-term capital appreciation. The Portfolio 
invests primarily in equity securities of small capitalization companies 
(i.e. companies having market capitalizations of $1 billion or less at the 
time of initial purchase) that the Adviser considers to be relatively 
under-valued. 

   Morgan Stanley Emerging Markets Equity Portfolio (advised by Morgan 
Stanley Asset Management, Inc.) -- Long-term capital appreciation. In 
pursuing its investment objective, the Adviser focuses on issuers in emerging 
market countries in which it believes the economies are developing strongly 
and in which the markets are becoming more sophisticated. 

   BT Equity 500 Index Portfolio (advised by Bankers Trust Co.) -- Replicate 
as closely as possible (before the deduction of Portfolio expenses) the total 
return of the Standard & Poor's 500 Composite Stock Price Index ("S&P 500") 
by allocating the Portfolio's investment among common stocks included in the 
S&P 500 in approximately the same proportions as they are represented in the 
S&P 500, beginning with the heaviest weighted stocks that make up a larger 
portion of the S&P 500's value. 

   BT International Equity Index Portfolio (advised by Bankers Trust Co.) -- 
Replicate as closely as possible (before the deduction of Portfolio expenses) 
the total return of the Morgan Stanley Capital International Europe, 
Australia, Far East Index ("EAFE Index") by investing in a statistically 
selected sample of the securities of companies included in the EAFE Index, 
although not all companies within a country will be represented in the 
Portfolio at the same time. 

   BT Small Company Index Portfolio (advised by Bankers Trust Co.) -- 
Replicate as closely as possible (before the deduction of Portfolio expenses) 
the total return of the Russell 2000 Small Stock Index ("Russell 2000 Index") 
by investing in a statistically selected sample of the 2,000 stocks included 
in the Russell 2000 Index. 

                                       57
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   JPM Core Bond Portfolio (advised by J.P. Morgan Investment Management 
Inc.) -- High total return consistent with moderate risk of capital and 
maintenance of liquidity. Under normal circumstances, all of the Portfolio's 
assets will, at the time of purchase, consist of investment grade securities 
rated BBB or better by Standard & Poor's Rating Service or Baa or better by 
Moody's Investors Service, Inc. or unrated securities of comparable quality. 

   Lazard Large Cap Value Portfolio (advised by Lazard Asset Management) -- 
Capital appreciation by investing primarily in equity securities of companies 
with relatively large market capitalizations (i.e., companies having market 
capitalizations of at least $1 billion at the time of initial purchase) that 
appear to the Adviser to be inexpensively priced relative to the return on 
total capital or equity. 

   Lazard Small Cap Value Portfolio (advised by Lazard Asset Management) -- 
Capital appreciation by investing primarily in equity securities of United 
States companies with small market capitalizations (i.e., companies in the 
range of companies represented in the Russell 2000 Index) that the Adviser 
considers inexpensively priced relating to the return on total capital or 
equity. 

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

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

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

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

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

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

   Options, including options on futures that are traded on exchanges, are 
valued at their last sale price, and if the last sale price is not available 
then the previous day's sale price is used. However, if the bid price is 
higher or the asked price is lower than the previous last sale price, the 
higher bid or lower asked price may be used. Options not traded on an 
exchange or actively traded are valued at fair value as determined in good 
faith by the Board of Trustees. 

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

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

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

                                       58
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   Short-term debt securities that mature in 60 days or less are valued at 
amortized cost, which approximates market value. Short-term debt securities 
that mature in more than 60 days are valued at representative quoted prices. 

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

   Forward foreign exchange contracts are valued by interpolating between the 
forward and spot currency rates as quoted by a pricing service as of a 
designated hour on the valuation date. 

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

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

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

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

   Expenses attributable to a single Portfolio are charged to that Portfolio. 
Expenses of the Trust not attributable to a single Portfolio are charged to 
each Portfolio in proportion to the average net assets of each Portfolio. 
Equitable pays substantially all operating expenses on behalf of the Trust 
for which Equitable is then reimbursed by the Trust. 

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

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

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

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

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

   The Trust intends to comply with the requirements of the Internal Revenue 
Code of 1986, as amended (the "Code") applicable to regulated investment 
companies and to distribute substantially all of its net investment income 
and net realized capital gains to shareholders of each Portfolio. Therefore, 
no Federal income tax provision is required. Dividends from net investment 
income are declared and distributed annually for all Portfolios. Dividends 
from net realized short-term and long-term capital gains are declared and 
distributed at least annually to the shareholders of the Portfolios to which 
such gains are attributable. All dividends are reinvested in additional full 
and fractional shares of the related Portfolios. All dividends are 
distributed on a tax basis and, as such, the amounts may differ from 
financial statement investment income and realized capital gains. Those 
differences are primarily due to differing book and 

                                       59
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

tax treatments for deferred organization costs, foreign currency 
transactions, post-October losses, losses due to wash sales transactions, 
mark-to-market of forward contracts, mark-to-market of passive foreign 
investment companies and straddled transactions. In addition, each Portfolio 
will comply with the investment diversification requirements of Subchapter L 
of the Code applicable to segregated asset accounts. 

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

<TABLE>
<CAPTION>
                                                       NET         NET 
                                                     CAPITAL     CURRENCY 
                                                      LOSSES      LOSSES 
                                                   ----------- ---------- 
<S>                                                <C>         <C>
Merrill Lynch Basic Value Equity Portfolio  ......  $   22,052   $    -- 
Merrill Lynch World Strategy Portfolio ...........     358,116        -- 
MFS Emerging Growth Companies Portfolio  .........     655,690     1,027 
MFS Research Portfolio ...........................     583,491    18,652 
EQ/Putnam Balanced Portfolio .....................      11,458        -- 
EQ/Putnam Growth & Income Value Portfolio  .......     248,858        -- 
EQ/Putnam International Equity Portfolio  ........      58,646        -- 
EQ/Putnam Investors Growth Portfolio .............     221,088        -- 
T. Rowe Price Equity Income Portfolio ............          --     1,734 
T. Rowe Price International Stock Portfolio  .....     172,782    34,852 
Warburg Pincus Small Company Value Portfolio  ....   1,313,006        -- 
Morgan Stanley Emerging Markets Equity Portfolio        35,416     5,249 
</TABLE>

   Costs incurred by the Trust in connection with its organization have been 
allocated equally to and capitalized by each of the initial twelve Portfolios 
and are deferred and amortized on a straight line basis over a 60-month 
period from the date the Portfolios commenced operations. On December 31, 
1997 an additional $188,040 in organizational costs was capitalized and 
allocated evenly among the BT Equity 500 Index Portfolio, BT International 
Equity Index Portfolio, BT Small Company Index Portfolio, JPM Core Bond 
Portfolio, Lazard Large Cap Value Portfolio and the Lazard Small Cap Value 
Portfolio in connection with their organization. Each of these Portfolios 
commenced operations on January 2, 1998. 

   For all Portfolios, the Board of Trustees has approved the lending of 
portfolio securities, through its custodian bank Chase Manhattan Bank, N.A. 
("Chase") acting as lending agent, to certain approved broker-dealers in 
exchange for negotiated lenders' fees. By lending investment securities, a 
Portfolio attempts to increase its net investment income through the receipt 
of interest on the loan. Any gain or loss in the market price of the 
securities loaned that might occur and any interest earned or dividends 
declared during the term of the loan would be for the account of the 
Portfolio. Risks of delay in recovery of the securities or even loss of 
rights in the collateral may occur should the borrower of the securities fail 
financially. Risks may also arise to the extent that the value of the 
securities loaned increases above the value of the collateral received. Any 
such loan of portfolio securities will be continuously secured by collateral 
in cash or high grade debt securities at least equal at all times to the 
market value of the security loaned. Chase will indemnify each Portfolio from 
any loss resulting from a borrower's failure to return a loaned security when 
due. Chase invests the cash collateral and retains a portion of the interest 
earned. The net amount of interest earned, after the interest rebate, is 
included in the Statements of Operations as securities lending income. At 
December 31, 1997, the cash collateral received by each Portfolio for 
securities loaned was invested by Chase in repurchase agreements in which 
each Portfolio has a pro rata interest equal to the amount of cash collateral 
contributed. 


                                       60
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

Repurchase Agreements: 

   Each Portfolio, except for the Merrill Lynch Basic Value Equity Portfolio 
and the Merrill Lynch World Strategy Portfolio, may enter into repurchase 
agreements with qualified and Board of Trustees approved banks, 
broker-dealers or other financial institutions as a means of earning a fixed 
rate of return on its cash reserves for periods as short as overnight. A 
repurchase agreement is a contract pursuant to which a Portfolio, against 
receipt of securities of at least equal value including accrued interest, 
agrees to advance a specified sum to the financial institution which agrees 
to reacquire the securities at a mutually agreed upon time (usually one day) 
and price. Each repurchase agreement entered into by a Portfolio will provide 
that the value of the collateral underlying the repurchase agreement will 
always be at least equal to the repurchase price, including any accrued 
interest. A Portfolio's right to liquidate such securities in the event of a 
default by the seller could involve certain costs, losses or delays and, to 
the extent that proceeds from any sale upon a default of the obligation to 
repurchase are less than the repurchase price, the Portfolio could suffer a 
loss. 

Options Written: 

   All Portfolios (except for the MFS Research Portfolio and the Lazard Small 
Cap Value Portfolio) may write (sell) covered options as a hedge to provide 
protection against adverse movements in the price of securities in the 
Portfolio or to enhance investment performance. Each of the Portfolios 
(except for the MFS Research Portfolio, BT Equity 500 Index Portfolio, BT 
Small Company Index Portfolio, Lazard Large Cap Value Portfolio and Lazard 
Small Cap Value Portfolio) may purchase and sell exchange traded options on 
foreign currencies. When a Portfolio writes an option, an amount equal to the 
premium received by the Portfolio is recorded as a liability and is 
subsequently adjusted on a daily basis to the current market price of the 
option written. Premiums received from writing options which expire 
unexercised are recognized as gains on the expiration date. Premiums received 
from writing options which are exercised or are canceled in closing purchase 
transactions are offset against the cost of any securities purchased or added 
to the proceeds or netted against the amount paid on the transaction to 
determine the realized gain or loss. In writing options, a Portfolio must 
assume that the option may be exercised at any time prior to the expiration 
of its obligation as a writer, and that in such circumstances the net 
proceeds of the sale or cost of purchase of the underlying securities and 
currencies pursuant to the call or put option may be substantially below or 
above the prevailing market price. A Portfolio also has the additional risk 
of not being able to enter into a closing purchase transaction if a liquid 
secondary market does not exist and bears the risk of unfavorable changes in 
the price of the financial instruments underlying the options. 

Futures Contracts, Forward Commitments and Forward Foreign Currency Exchange 
Contracts: 

   The futures contracts used by the Portfolios are agreements to buy or sell 
a financial instrument for a set price in the future. Each Portfolio (with 
the exception of the MFS Research Portfolio, the Lazard Large Cap Value 
Portfolio and the Lazard Small Cap Value Portfolio) may buy or sell futures 
contracts for the purpose of protecting its portfolio securities against 
future changes in interest rates which might adversely affect the value of 
the Portfolio's securities or the price of securities that it intends to 
purchase at a later date. Initial margin deposits are made upon entering into 
futures contracts and can be in cash, certain money market instruments, 
treasury securities or other liquid, high grade debt. During the period the 
futures contracts are open, changes in the market price of the contract are 
recognized as unrealized gains or losses by "marking-to-market" at the end of 
each trading day. Variation margin payments on futures contracts are received 
or made, depending upon whether unrealized gains or losses are incurred. When 
the contract is closed, the Portfolio records a realized gain or loss equal 
to the difference between the proceeds from (or cost of) the closing 
transactions and the Portfolio's basis in the contract. Should interest rates 
move unexpectedly, the Portfolio may not achieve the anticipated benefits of 
the futures contracts and may incur a loss. The use of futures contracts 
transactions involves the risk of imperfect correlation in movements in the 
price of futures contracts, interest rates and the underlying hedged assets. 



                                       61
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

   Each Portfolio (except the Warburg Pincus Small Company Value Portfolio) 
may make contracts to purchase securities for a fixed price at a future date 
beyond customary settlement time ("forward commitments") if it holds, and 
maintains until the settlement date in a segregated account, cash or liquid 
securities in an amount sufficent to meet the purchase price, or if it enters 
into offsetting contracts for the forward sale of other securities it owns. 
Forward commitments may be considered securities in themselves and involve a 
risk of loss if the value of the security to be purchased declines prior to 
the settlement date, which risk is in addition to the risk of decline in 
value of the Portfolio's other assets. Where such purchases are made through 
dealers, a Portfolio relies on the dealer to consummate the sale. The 
dealer's failure to do so may result in the loss to a Portfolio of an 
advantageous yield or price. 

   Each of the Portfolios (except the BT Equity 500 Index Portfolio, BT Small 
Company Index Portfolio and Lazard Small Cap Value Portfolio) may purchase 
foreign currency on a spot (or cash) basis. In addition, each of the 
Portfolios (except the MFS Research Portfolio, BT Equity 500 Index Portfolio, 
BT Small Company Index Portfolio, Lazard Large Cap Value Portfolio and Lazard 
Small Cap Value Portfolio) may enter into contracts to purchase or sell 
foreign currencies at a future date ("forward contracts"). A forward foreign 
currency exchange contract is a commitment to purchase or sell a foreign 
currency at a future date at a negotiated forward rate. The gain or loss 
arising from the difference between the original contracts and the closing of 
such contracts is included in realized gains or losses from foreign currency 
transactions. The Advisers, as defined below, may engage in these forward 
contracts to protect against uncertainty in the level of future exchange 
rates in connection with the purchase and sale of portfolio securities 
("transaction hedging") and to protect the value of specific portfolio 
positions ("position hedging"). 

Swaps: 

   The Morgan Stanley Emerging Markets Equity Portfolio, JPM Core Bond 
Portfolio and BT International Equity Index Portfolio may each invest in swap 
contracts, which are derivatives in the form of a contract or other similar 
instrument which is an agreement to exchange the return generated by one 
instrument for the return generated by another instrument. The payment 
streams are calculated by reference to a specified index and agreed upon 
notional amount. A Portfolio will usually enter into swaps on a net basis, 
i.e., the two return streams are netted out in a cash settlement on the 
payment date or dates specified in the instrument, with the Portfolio 
receiving or paying, as the case may be, only the net amount of the two 
returns. A Portfolio's obligations under a swap agreement will be accrued 
daily (offset against any amounts owing to the Portfolio) and any accrued but 
unpaid net amounts owed to a swap counterparty will be covered by the 
maintenance of a segregated account consisting of cash, or other liquid 
obligations. A Portfolio will not enter into any swap agreement unless the 
counterparty meets the rating requirements set forth in guidelines 
established by the Trust's Board of Trustees. 

Limitations on Market and Credit Risk: 

   Written options, futures contracts, forward commitments, forward foreign 
currency exchange contracts and swaps involve elements of both market and 
credit risk in excess of the amounts reflected in the Statements of Assets 
and Liabilities. The contract amounts of these covered written options, 
futures contracts, forward commitments, forward foreign currency exchange 
contracts and swaps reflect the extent of the Portfolio's exposure to 
off-balance sheet risk. The Portfolio bears the market risk which arises from 
any changes in security values. The credit risk for futures contracts is 
limited to failure of the exchange or board of trade which acts as the 
counterparty to the Portfolio's futures transactions. Forward commitments, 
forward foreign currency exchange contracts and swaps are done directly with 
the counterparty and not through an exchange and can be terminated only by 
agreement of both parties to the forward commitments or forward foreign 
currency exchange contracts. With respect to such transactions there is no 
daily margin settlement and the Portfolio is exposed to the risk of default 
by the counterparty. 

                                       62
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
December 31, 1997 

Note 2  Management of the Trust 

   The Trust has entered into an investment management agreement (the 
"Management Agreement") with EQ Financial Consultants, Inc. (the "Manager"), 
an indirect wholly-owned subsidiary of Equitable. The Management Agreement 
states that the Manager will (i) have overall supervisory responsibility for 
the general management and investment of each Portfolio's assets; (ii) select 
and contract with investment advisers ("Advisers") to manage the investment 
operations and composition of each and every Portfolio; (iii) monitor the 
Advisers' investment programs and results; (iv) oversee compliance by the 
Trust with various federal and state statutes; and (v) carry out the 
directives of the Board of Trustees. For its services under the Management 
Agreement, the Manager will receive an annual fee as a percentage of average 
daily net assets, for each of the Portfolios, calculated daily and payable 
quarterly as follows: The fee is calculated based on an annual rate of 0.25% 
of average daily net assets of the BT Equity 500 Index Portfolio and the BT 
Small Company Index Portfolio; 0.35% of average daily net assets of the BT 
International Equity Index Portfolio; 0.45% of average daily net assets of 
the JPM Core Bond Portfolio; 0.55% of average daily net assets of the Merrill 
Lynch Basic Value Equity Portfolio, the MFS Emerging Growth Companies 
Portfolio, the MFS Research Portfolio, the EQ/Putnam Balanced Portfolio, the 
EQ/Putnam Growth & Income Value Portfolio, the EQ/Putnam Investors Growth 
Portfolio, the T. Rowe Price Equity Income Portfolio and the Lazard Large Cap 
Value Portfolio; 0.65% of average daily net assets of the Warburg Pincus 
Small Company Value Portfolio; 0.70% of average daily net assets of the 
Merrill Lynch World Strategy Portfolio and the EQ/Putnam International Equity 
Portfolio; 0.75% of average daily net assets of the T. Rowe Price 
International Stock Portfolio; 0.80% of average daily net assets of the 
Lazard Small Cap Value Portfolio; and 1.15% of average daily net assets of 
the Morgan Stanley Emerging Markets Equity Portfolio. 

   On behalf of the Trust, the Manager has entered into investment advisory 
agreements ("Advisory Agreements") with each of the Advisers. Each of the 
Advisory Agreements obligates the Advisers for the respective Portfolios to: 
(i) continuously furnish investment programs for the Portfolios; (ii) place 
all orders for the purchase and sale of investments for the Portfolios with 
brokers or dealers selected by the Manager or the respective Advisers; and 
(iii) perform certain limited related administrative functions in connection 
therewith. The Manager pays the expenses of providing investment advisory 
services to the Portfolios, including the fees of the Advisers of each 
Portfolio. 

Note 3 Administrative Fees 

   The Trust has entered into an administrative agreement with Chase Global 
Funds Services Company ("Chase Global"), a subsidiary of The Chase Manhattan 
Bank, N.A., pursuant to which Chase Global provides certain fund accounting, 
compliance and administrative services to the Trust. For such services, Chase 
Global receives compensation at the annual rate of 0.0525 of 1% of the total 
Trust assets, plus $25,000 for each Portfolio, until the total Trust assets 
reach $2.0 billion, and when the total Trust assets exceed $2.0 billion Chase 
Global receives: 0.0425 of 1% of the next $500 million of the total Trust 
assets; 0.035 of 1% of the next $2.0 billion of the total Trust assets; 0.025 
of 1% of the next $1.0 billion of the total Trust assets; 0.015 of 1% of the 
next $2.5 billion of the total Trust assets; and 0.01 of 1% of the total 
Trust assets in excess of $8.0 billion; except that the annual fee payable to 
Chase Global with respect to any Portfolio which commences operation after 
July 1, 1997 and whose assets do not exceed $200 million shall be computed at 
the rate of 0.0525 of 1% of the Portfolio's total assets plus $25,000. Chase 
Global agreed to waive all fees under this agreement, excluding out-of-pocket 
expenses, for the period from May 1, 1997, to October 31, 1997. Certain 
officers of the Trust are also officers of Chase Global. 

Note 4 Custody Fees 

   The Trust has entered into a Custody Agreement with Chase. The Custody 
Agreement provides for an annual fee based on the amount of assets under 
custody plus transaction charges. Chase serves as custodian of the Trust's 
portfolio securities and other assets. Under the terms of the custody 
agreement between the Trust and Chase, Chase maintains and deposits in 
separate accounts, cash, securities and 

                                       63
<PAGE>
EQ ADVISORS TRUST 
NOTES TO FINANCIAL STATEMENTS--(Concluded) 
December 31, 1997 

other assets of the Portfolios. Chase is also required, upon the order of the 
Trust, to deliver securities held by Chase, and to make payments for 
securities purchased by the Trust. Chase has also entered into sub-custodian 
agreements with a number of foreign banks and clearing agencies, pursuant to 
which portfolio securities purchased outside the U.S. are maintained in the 
custody of these entities. 

Note 5 Distribution Plan 

   The Trust has entered into distribution agreements with the Manager and 
Equitable Distributors, Inc. ("EDI"), an indirect wholly-owned subsidiary of 
Equitable (collectively, the "Distributors"), pursuant to which the 
Distributors will serve as the principal underwriters of the Class IA and 
Class IB shares of the Trust. Class IB shares are subject to distribution 
fees imposed pursuant to a distribution plan ("Distribution Plan") adopted 
pursuant to Rule 12b-1 under the 1940 Act. The Distribution Plan provides 
that each Distributor will be entiled to receive a maximum distribution fee 
at the annual rate of 0.50% of the average net assets attributable to the 
Trust's Class IB shares. The distribution agreements, however, limit payments 
for services provided under the Distribution Plan to an annual rate of 0.25% 
of the average net assets attributable to the Trust's Class IB shares. The 
Trust's Class IA shares will not be subject to such fees. 

Note 6 Expense Limitation 

   In the interest of limiting expenses of the Portfolios, the Manager has 
entered into an expense limitation agreement with the Trust, with respect to 
each Portfolio ("Expense Limitation Agreement"), pursuant to which the 
Manager has agreed to waive or limit its fees and to assume other expenses so 
that the total annual operating expenses of each Portfolio are limited to: 
0.55% of the BT Equity 500 Index Portfolio's average daily net assets; 0.60% 
of the BT Small Company Index Portfolio's average daily net assets; 0.80% of 
the respective average daily net assets of the BT International Equity Index 
and JPM Core Bond Portfolios; 0.85% of the respective average daily net 
assets of the Merrill Lynch Basic Value Equity, MFS Emerging Growth 
Companies, MFS Research, EQ/Putnam Growth & Income Value, EQ/Putnam Investors 
Growth and T. Rowe Price Equity Income Portfolios; 0.90% of the respective 
average daily net assets of the EQ/Putnam Balanced and Lazard Large Cap Value 
Portfolios; 1.00% of the Warburg Pincus Small Company Value Portfolio's 
average daily net assets; 1.20% of the respective average daily net assets of 
the Merrill Lynch World Strategy, EQ/Putnam International Equity, T. Rowe 
Price International Stock and Lazard Small Cap Value Portfolios; and 1.75% of 
the Morgan Stanley Emerging Markets Equity Portfolio's average daily net 
assets. 

   Each Portfolio may at a later date reimburse to the Manager the management 
fees waived or other expenses assumed and paid for by the Manager pursuant to 
the Expense Limitation Agreement within the prior two fiscal years provided 
such Portfolio has reached a sufficient asset size to permit such 
reimbursement to be made without causing the total annual expense ratio of 
each Portfolio to exceed the percentage limits mentioned above. Consequently, 
no reimbursement by a Portfolio will be made unless: (i) the Portfolio's 
assets exceed $100 million; (ii) the Portfolio's total annual expense ratio 
is less than the respective percentages stated above; and (iii) the payment 
of such reimbursement has been approved by the Trust's Board of Trustees on a 
quarterly basis. At December 31, 1997, under the Expense Limitation 
Agreement, the total amount reimbursable to the Manager, which includes 
waivers of investment management fees and reimbursements from the Manager, 
was $2,574,711. 

Note 7 Trustees Deferred Compensation Plan 

   A deferred compensation plan for the benefit of the unaffiliated Trustees 
has been adopted by the Trust. Under the deferred compensation plan, each 
Trustee may defer payment of all or part of the fees payable for such 
Trustee's services. Each Trustee may defer payment of such fees until their 
retirement as a Trustee or until the earlier attainment of a specified age. 
Fees deferred under the deferred compensation plan, together with accrued 
interest thereon, will be disbursed to a participating Trustee in monthly 
installments over a five to twenty year period elected by such Trustee. 

                                       64
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

SELECTED DATA FOR A PORTFOLIO SHARE OUTSTANDING THROUGHOUT THE PERIOD 

MERRILL LYNCH BASIC VALUE EQUITY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.06 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      1.64 
                                                                                         ---------- 
 Total from investment operations ......................................................      1.70 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.06) 
 Distributions from realized gains......................................................     (0.05) 
 Distributions in excess of realized gains .............................................     (0.01) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.12) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 11.58 
                                                                                         ========== 
Total return (b)........................................................................     16.99% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's).......................................................   $49,495 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.89% 
Ratio of net investment income to average net assets after waivers (a) .................      1.91% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      0.87% 
Portfolio turnover rate.................................................................        25% 
Average commission rate paid............................................................   $0.0566 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.03 
</TABLE>

MERRILL LYNCH WORLD STRATEGY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.08 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      0.39 
                                                                                         ---------- 
 Total from investment operations.......................................................      0.47 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income ..................................................     (0.05) 
 Dividends in excess of net investment income...........................................        -- 
 Distributions in excess of realized gains .............................................     (0.11) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.16) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 10.31 
                                                                                         ========== 
Total return (b)........................................................................      4.70% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's).......................................................   $18,210 
Ratio of expenses to average net assets after waivers (a)...............................      1.20% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      3.05% 
Ratio of net investment income to average net assets after waivers (a) .................      1.89% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      0.04% 
Portfolio turnover rate.................................................................        58% 
Average commission rate paid............................................................   $0.0299 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.08 
</TABLE>

                                       65
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

MFS EMERGING GROWTH COMPANIES PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      2.21 
                                                                                         ---------- 
 Total from investment operations.......................................................      2.23 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.02) 
 Dividends in excess of net investment income...........................................        -- 
 Distributions from realized gains .....................................................     (0.18) 
 Distributions in excess of realized gains .............................................     (0.11) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.31) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 11.92 
                                                                                         ========== 
Total return (b)........................................................................     22.42% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $99,317 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.82% 
Ratio of net investment income to average net assets after waivers (a) .................      0.61% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.36)% 
Portfolio turnover rate.................................................................       116% 
Average commission rate paid............................................................   $0.0422 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.04 
</TABLE>

MFS RESEARCH PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................  $  10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      1.58 
                                                                                         ---------- 
 Total from investment operations ......................................................      1.60 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.02) 
 Dividends in excess of net investment income...........................................        -- 
 Distributions from realized gains......................................................     (0.01) 
 Distributions in excess of realized gains .............................................     (0.09) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.12) 
                                                                                         ---------- 
Net asset value, end of period .........................................................  $  11.48 
                                                                                         ========== 
Total return (b)........................................................................     16.07% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................  $114,754 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.78% 
Ratio of net investment income to average net assets after waivers (a) .................      0.65% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.28)% 
Portfolio turnover rate.................................................................        51% 
Average commission rate paid............................................................  $ 0.0471 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................  $   0.03 
</TABLE>

                                       66
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

EQ/PUTNAM BALANCED PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.14 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      1.30 
                                                                                         ---------- 
 Total from investment operations ......................................................      1.44 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.13) 
 Dividends in excess of net investment income ..........................................     (0.01) 
 Distributions from realized gains......................................................     (0.09) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.23) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 11.21 
                                                                                         ========== 
Total return (b)........................................................................     14.38% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $25,854 
Ratio of expenses to average net assets after waivers (a)...............................      0.90% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      2.55% 
Ratio of net investment income to average net assets after waivers (a) .................      3.19% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      1.54% 
Portfolio turnover rate.................................................................       117% 
Average commission rate paid............................................................   $0.0346 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.07 
</TABLE>

EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................  $  10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.06 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      1.56 
                                                                                         ---------- 
 Total from investment operations ......................................................      1.62 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.06) 
 Dividends in excess of net investment income...........................................        -- 
 Distributions from realized gains......................................................     (0.01) 
 Distributions in excess of realized gains .............................................     (0.03) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.10) 
                                                                                         ---------- 
Net asset value, end of period .........................................................  $  11.52 
                                                                                         ========== 
Total return (b)........................................................................     16.23% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................  $150,260 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.75% 
Ratio of net investment income to average net assets after waivers (a) .................      1.67% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      0.77% 
Portfolio turnover rate.................................................................        61% 
Average commission rate paid............................................................  $ 0.0376 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................  $   0.03 
</TABLE>

                                       67
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.03 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      0.93 
                                                                                         ---------- 
 Total from investment operations ......................................................      0.96 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.02) 
 Distributions from realized gains......................................................     (0.01) 
 Distributions in excess of realized gains .............................................     (0.04) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.07) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 10.89 
                                                                                         ========== 
Total return (b)........................................................................      9.58% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $55,178 
Ratio of expenses to average net assets after waivers (a)...............................      1.20% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      2.53% 
Ratio of net investment income to average net assets after waivers (a) .................      0.74% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.59)% 
Portfolio turnover rate.................................................................        43% 
Average commission rate paid............................................................   $0.0153 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.05 
</TABLE>

EQ/PUTNAM INVESTORS GROWTH PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      2.45 
                                                                                         ---------- 
 Total from investment operations ......................................................      2.47 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.03) 
 Distributions from realized gains......................................................     (0.04) 
 Distributions in excess of realized gains .............................................     (0.07) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.14) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 12.33 
                                                                                         ========== 
Total return (b)........................................................................     24.70% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $39,695 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      2.13% 
Ratio of net investment income to average net assets after waivers (a) .................      0.58% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.70)% 
Portfolio turnover rate.................................................................        47% 
Average commission rate paid............................................................   $0.0338 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.05 
</TABLE>

                                       68
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

T. ROWE PRICE EQUITY INCOME PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.10 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      2.11 
                                                                                         ---------- 
 Total from investment operations ......................................................      2.21 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.09) 
 Distributions from realized gains......................................................     (0.04) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.13) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $ 12.08 
                                                                                         ========== 
Total return (b)........................................................................     22.11% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $99,947 
Ratio of expenses to average net assets after waivers (a)...............................      0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.74% 
Ratio of net investment income to average net assets after waivers (a) .................      2.49% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      1.60% 
Portfolio turnover rate.................................................................         9% 
Average commission rate paid............................................................   $0.0293 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.03 
</TABLE>

T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................     (0.17) 
                                                                                         ---------- 
 Total from investment operations ......................................................     (0.15) 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends in excess of net investment income...........................................        -- 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $  9.85 
                                                                                         ========== 
Total return (b)........................................................................     (1.49)% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $69,572 
Ratio of expenses to average net assets after waivers (a)...............................      1.20% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      2.56% 
Ratio of net investment income to average net assets after waivers (a) .................      0.45% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.91)% 
Portfolio turnover rate.................................................................        17% 
Average commission rate paid............................................................   $0.0034 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.05 
</TABLE>

                                       69
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to December 31, 1997 
(Unless otherwise noted) 

WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>            
Net asset value, beginning of period....................................................  $  10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.01 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................      1.90 
                                                                                         ---------- 
 Total from investment operations ......................................................      1.91 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.01) 
 Dividends in excess of net investment income...........................................        -- 
 Distributions in excess of realized gains .............................................     (0.05) 
                                                                                         ---------- 
 Total dividends and distributions .....................................................     (0.06) 
                                                                                         ---------- 
Net asset value, end of period .........................................................  $  11.85 
                                                                                         ========== 
Total return (b)........................................................................     19.15% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................  $120,880 
Ratio of expenses to average net assets after waivers (a)...............................      1.00% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      1.70% 
Ratio of net investment income to average net assets after waivers (a) .................      0.26% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........     (0.44)% 
Portfolio turnover rate.................................................................        44% 
Average commission rate paid............................................................  $ 0.0545 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................  $   0.03 

For the period from August 20, 1997** to December 31, 1997 
</TABLE>

MORGAN STANLEY EMERGING MARKETS EQUITY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                          CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period....................................................   $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income..................................................................      0.04 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions..........................................................................     (2.06) 
                                                                                         ---------- 
 Total from investment operations ......................................................     (2.02) 
                                                                                         ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income...................................................     (0.02) 
                                                                                         ---------- 
Net asset value, end of period .........................................................   $  7.96 
                                                                                         ========== 
Total return (b)........................................................................    (20.16)% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......................................................   $21,433 
Ratio of expenses to average net assets after waivers (a)...............................      1.75% 
Ratio of expenses to average net assets before waivers (Note 6) (a).....................      2.61% 
Ratio of net investment income to average net assets after waivers (a) .................      1.96% 
Ratio of net investment income to average net assets before waivers (Note 6)(a) ........      1.10% 
Portfolio turnover rate.................................................................        25% 
Average commission rate paid............................................................   $0.0011 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income............................................   $  0.02 
</TABLE>

- ------------ 
**     Commencement of Operations 
(a)    Annualized 
(b)    Total return is not annualized. 




                                       70
<PAGE>
                      REPORT OF INDEPENDENT ACCOUNTANTS 

To the Board of Trustees 
and Shareholders of 
EQ Advisors Trust 

In our opinion, the accompanying statements of assets and liabilities, 
including the portfolios of investments, and the related statements of 
operations and of changes in net assets and the financial highlights present 
fairly, in all material respects, the financial position of each of the 
portfolios constituting EQ Advisors Trust (the "Fund") at December 31, 1997, 
and the results of each of their operations, the changes in each of their net 
assets and the financial highlights for each of the periods indicated, in 
conformity with generally accepted accounting principles. These financial 
statements and financial highlights (hereafter referred to as "financial 
statements") are the responsibility of the Fund's management; our 
responsibility is to express an opinion on these financial statements based 
on our audit. We conducted our audit of these financial statements in 
accordance with generally accepted auditing standards which require that we 
plan and perform the audit to obtain reasonable assurance about whether the 
financial statements are free of material misstatement. An audit includes 
examining, on a test basis, evidence supporting the amounts and disclosures 
in the financial statements, assessing the accounting principles used and 
significant estimates made by management, and evaluating the overall 
financial statement presentation. We believe that our audit, which included 
confirmation of securities at December 31, 1997 by correspondence with the 
custodian and brokers and the application of alternative auditing procedures 
where confirmations from brokers were not received, provides a reasonable 
basis for the opinion expressed above. 

Price Waterhouse LLP 
1177 Avenue of the Americas 
New York, New York 10036 


February 23, 1998 



                                       71
<PAGE>
FEDERAL INCOME TAX INFORMATION (UNAUDITED): 

For the fiscal period ended December 31, 1997, the percentage of dividends 
paid that qualify for the 70% dividend received deduction for corporate 
shareholders for the Merrill Lynch Basic Value Equity Portfolio, the Merrill 
Lynch World Strategy Portfolio, the MFS Emerging Growth Companies Portfolio, 
the MFS Research Portfolio, the EQ/Putnam Balanced Portfolio, the EQ/Putnam 
Growth & Income Value Portfolio, the EQ/Putnam Investors Growth Portfolio, 
the T. Rowe Price Equity Income Portfolio, the Warburg Pincus Small Company 
Value Portfolio and the Morgan Stanley Emerging Markets Equity Portfolio were 
30.39%, 8.79%, 1.52%, 23.38%, 20.79%, 61.13%, 27.33%, 69.79%, 39.70%, and 
100.00%, respectively. 

Foreign taxes during the fiscal period ended December 31, 1997 for the 
EQ/Putnam International Equity Portfolio, T. Rowe Price International Stock 
Portfolio and the Morgan Stanley Emerging Markets Equity Portfolio amounting 
to $29,283, $42,243, and $2,617, respectively, are expected to be passed 
through to the shareholders as foreign tax credits for the year ending 
December 31, 1997. These amounts are 100% allowable as a foreign tax credit. 
In addition, for the fiscal year ended December 31, 1997, gross income 
derived from sources within foreign countries amounted to $221,578, $330,762 
and $64,634 for the EQ/Putnam International Equity Portfolio, T. Rowe Price 
International Stock Portfolio and the Morgan Stanley Emerging Markets Equity 
Portfolio. 






                                       72



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