EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES /NY/
N-30B-2, 1997-09-10
INSURANCE AGENTS, BROKERS & SERVICE
Previous: ENZON INC, 4, 1997-09-10
Next: PRUDENTIAL INSURANCE CO OF AMERICA, SC 13G/A, 1997-09-10





THE HUDSON RIVER TRUST 
 ............................................................................ 




SEMI-ANNUAL REPORT 
JUNE 30, 1997 

<PAGE>

THE HUDSON RIVER TRUST 
STATEMENTS OF ASSETS AND LIABILITIES 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                                                 ALLIANCE 
                                                               INTERMEDIATE                                   ALLIANCE 
                                                  ALLIANCE      GOVERNMENT      ALLIANCE       ALLIANCE      GROWTH AND 
                                                MONEY MARKET    SECURITIES    QUALITY BOND    HIGH YIELD       INCOME 
                                                 PORTFOLIO      PORTFOLIO      PORTFOLIO      PORTFOLIO      PORTFOLIO 
                                              -------------- -------------- -------------- -------------- -------------- 
<S>                                           <C>            <C>            <C>            <C>            <C>
ASSETS: 
Investments at value (Notes 1 and 4)..........  $455,885,216   $102,756,180   $177,262,700   $266,443,610   $407,494,525 
Cash..........................................       536,208        102,474        251,849      2,663,223             -- 
Foreign cash..................................            --             --             --             --             -- 
Receivable for securities sold................            --      8,258,245     10,700,185     27,642,260        188,243 
Deposits received for securities lending......            --     22,219,089     26,009,563             --     33,894,576 
Receivable from Separate Accounts for Trust 
 shares sold..................................     6,949,459        105,119        115,899      1,009,210      2,765,828 
Unrealized appreciation of forward currency 
 contracts (Notes 1 and 4)....................            --             --             --             --             -- 
Dividends, interest and other receivables.....     2,721,734        988,879      1,947,802      4,683,120      1,061,512 
                                                ------------   ------------   ------------   ------------   ------------ 
 Total assets.................................   466,092,617    134,429,986    216,287,998    302,441,423    445,404,684 
                                                ------------   ------------   ------------   ------------   ------------ 
LIABILITIES: 
Options written at value (Premiums received: 
 Alliance Common Stock 
 Portfolio--$96,759,950)(Notes 1 and 4).......            --             --             --             --             -- 
Payable to custodian..........................            --             --             --             --        128,336 
Payable for securities purchased..............            --      8,994,613     10,576,667      9,081,503     10,212,142 
Payable for securities loaned.................            --     22,219,089     26,009,563             --     33,894,576 
Payable to Separate Accounts for Trust shares 
 redeemed.....................................            --             --             --             --             -- 
Unrealized depreciation of forward currency 
 contracts (Notes 1 and 4)....................            --             --             --             --             -- 
Variation margin payable on futures contracts.            --             --             --             --             -- 
Distribution fees payable.....................         4,573             28             --          2,536            257 
Investment advisory fees payable..............       120,275         43,631         71,629        146,634        162,347 
Trustees' fees payable........................        26,511          5,575          5,194          6,571          4,688 
Accrued expenses..............................         9,911          9,133         12,239          9,178         11,010 
                                                ------------   ------------   ------------   ------------   ------------ 
 Total liabilities............................       161,270     31,272,069     36,675,292      9,246,422     44,413,356 
                                                ------------   ------------   ------------   ------------   ------------ 
NET ASSETS....................................  $465,931,347   $103,157,917   $179,612,706   $293,195,001   $400,991,328 
                                                ============   ============   ============   ============   ============ 
Investments at cost...........................  $455,780,064   $102,447,147   $175,444,768   $261,045,172   $355,229,214 
                                                ============   ============   ============   ============   ============ 
COMPONENTS OF NET ASSETS (NOTE 1): 
 Paid in capital..............................  $465,552,201   $112,440,474   $181,867,504   $278,265,383   $333,842,150 
 Accumulated undistributed (overdistributed) 
  net investment income.......................       273,994         52,930       (118,697)       254,275         35,001 
 Accumulated undistributed net realized gain 
  (loss)......................................            --     (9,644,520)    (3,954,033)     9,276,905     14,848,866 
 Unrealized appreciation of investments and 
  foreign currency denominated assets and 
  liabilities.................................       105,152        309,033      1,817,932      5,398,438     52,265,311 
                                                ------------   ------------   ------------   ------------   ------------ 
NET ASSETS....................................  $465,931,347   $103,157,917   $179,612,706   $293,195,001   $400,991,328 
                                                ============   ============   ============   ============   ============ 
CLASS IA SHARES: 
Net Assets....................................  $439,094,615   $102,903,941   $179,612,706   $279,192,929   $398,170,625 
                                                ============   ============   ============   ============   ============ 
Shares outstanding (Note 5)...................    43,149,403     11,096,380     18,870,321     26,774,672     27,008,882 
                                                ============   ============   ============   ============   ============ 
Net asset value, offering and redemption 
 price per share (Note 1).....................  $      10.18   $       9.27   $       9.52   $      10.43   $      14.74 
                                                ============   ============   ============   ============   ============ 
CLASS IB SHARES: 
Net Assets....................................  $ 26,836,732   $    253,976                  $ 14,002,072   $  2,820,703 
                                                ============   ============   ============   ============   ============ 
Shares outstanding (Note 5)...................     2,639,883         27,395                     1,344,462        191,401 
                                                ============   ============   ============   ============   ============ 
Net asset value, offering and redemption 
 price per share (Note 1).....................  $      10.17   $       9.27                  $      10.41   $      14.74 
                                                ============   ============   ============   ============   ============ 
</TABLE>

                      See Notes to Financial Statements.

                                       2
<PAGE>

<TABLE>
<CAPTION>
                                                                 ALLIANCE      ALLIANCE       ALLIANCE 
    ALLIANCE        ALLIANCE       ALLIANCE       ALLIANCE       AGGRESSIVE     SMALL CAP    CONSERVATIVE 
 EQUITY INDEX     COMMON STOCK      GLOBAL      INTERNATIONAL      STOCK         GROWTH       INVESTORS 
   PORTFOLIO       PORTFOLIO      PORTFOLIO       PORTFOLIO      PORTFOLIO      PORTFOLIO     PORTFOLIO 
- --------------  -------------- -------------- --------------- -------------- ------------- -------------- 
<S>             <C>            <C>            <C>             <C>            <C>           <C>
 $667,259,258   $8,140,002,697 $1,179,248,234  $216,317,369   $4,259,893,470  $12,861,549   $285,944,398 
       91,236        2,107,205        199,638            --          197,501      182,321      1,731,910 
           --               --     13,629,124     3,301,449               --           --         19,705 
           --       31,677,205      6,391,648       731,523       70,264,082      231,120        673,294 
   35,290,004      436,625,273    120,706,863    21,721,648      493,848,504           --     48,771,218 
    6,050,378       14,970,433        724,670       452,304       15,634,737      732,850             -- 
           --               --      2,693,997       917,241               --           --             -- 
      785,044        8,437,917      2,156,445       795,828          438,792        1,583      2,449,443 
- --------------  -------------- -------------- -------------   -------------- ------------  -------------  
  709,475,920    8,633,820,730  1,325,750,619   244,237,362    4,840,277,086   14,009,423    339,589,968 
- --------------  -------------- -------------- -------------   -------------- ------------  -------------  

           --       88,224,105             --            --               --           --             -- 
           --               --             --        49,417               --           --             -- 
      721,144       27,963,423      7,464,627     2,311,309       69,586,968    1,765,668        492,268 
   35,290,004      436,625,273    120,706,863    21,721,648      493,848,504           --     48,771,218 
           --               --             --            --               --           --        326,641 
           --               --             --            --               --           --            340 
       49,875               --             --            --               --           --             -- 
           --           10,110          2,882            55            4,501          221             31 
      177,401        2,503,903        646,545       163,271        1,938,753        5,788        116,560 
        8,233          247,259         26,041         2,562          117,566           --          8,845 
       12,417           77,200        105,173        44,642           54,333        1,750         39,125 
- --------------  -------------- -------------- -------------   -------------- ------------  -------------  
   36,259,074      555,651,273    128,952,131    24,292,904      565,550,625    1,773,427     49,755,028 
- --------------  -------------- -------------- -------------   -------------- ------------  -------------  
 $673,216,846   $8,078,169,457 $1,196,798,488  $219,944,458   $4,274,726,461  $12,235,996   $289,834,940 
==============  ============== ============== =============   ============== ============  =============  
 $514,957,163   $5,900,491,952 $  969,114,185  $197,887,135   $3,726,094,126  $12,050,025   $265,640,280 
==============  ============== ============== =============   ============== ============  =============  

 $518,540,323   $5,622,537,105 $  963,478,890  $197,091,570   $3,649,651,325  $11,395,500   $269,274,779 
      (16,461)        (274,897)    (3,224,979)     (613,149)        (230,816)          --        105,039 
    2,414,764      207,860,773     23,705,299     4,108,822       91,506,608       28,972        152,501 
  152,278,220    2,248,046,476    212,839,278    19,357,215      533,799,344      811,524     20,302,621 
- --------------  -------------- -------------- -------------   -------------- ------------  -------------  
 $673,216,846   $8,078,169,457 $1,196,798,488  $219,944,458   $4,274,726,461  $12,235,996   $289,834,940 
==============  ============== ============== =============   ============== ============  =============  

 $673,154,079   $8,019,642,546 $1,182,401,796  $219,541,363   $4,250,363,481  $ 9,725,933   $289,617,239 
==============  ============== ============== =============   ============== ============  =============  
   37,191,357      388,625,308     63,956,431    17,502,541      114,774,149      828,337     24,664,837 
==============  ============== ============== =============   ============== ============  =============  
       $18.10           $20.64         $18.49        $12.54           $37.03       $11.74         $11.74 
==============  ============== ============== =============   ============== ============  =============  

      $62,767      $58,526,911    $14,396,692      $403,095      $24,362,980   $2,510,063       $217,701 
==============  ============== ============== =============   ============== ============  =============  
        3,469        2,839,484        779,513        32,145          658,584      213,846         18,545 
==============  ============== ============== =============   ============== ============  =============  
       $18.10           $20.61         $18.47        $12.54           $36.99       $11.74         $11.74 
==============  ============== ============== =============   ============== ============  =============  
</TABLE>

<PAGE>

                     (RESTUBBED TABLE CONTINUED FROM ABOVE)

                    ALLIANCE 
     ALLIANCE        GROWTH 
     BALANCED      INVESTORS 
    PORTFOLIO      PORTFOLIO 
 -------------- -------------- 
  $1,648,926,965 $1,520,575,273 
       1,967,663      3,311,956 
         579,615             -- 
       6,400,178     18,543,324 
     205,206,975    186,272,612 
         410,679        930,656 
           2,321      1,022,454 
      12,337,830      6,105,477 
  -------------- -------------- 
   1,875,832,226  1,736,761,752 
  -------------- -------------- 

              --             -- 
              --        137,481 
       3,489,734     22,010,917 
     205,206,975    186,272,612 
              --             -- 
              --             -- 
              --             -- 
              --          3,662 
         530,138        671,470 
          71,207         33,502 
          80,408        129,236 
  -------------- -------------- 
     209,378,462    209,258,880 
  -------------- -------------- 
  $1,666,453,764 $1,527,502,872 
  ============== ============== 
  $1,450,017,240 $1,326,441,634 
  ============== ============== 

  $1,455,790,030 $1,313,067,553 
         289,303       (930,832) 
      11,473,107     20,195,747 
     198,901,324    195,170,404 
  -------------- -------------- 
  $1,666,453,764 $1,527,502,872 
  ============== ============== 

  $1,666,453,764 $1,509,324,728 
  ============== ============== 
      94,446,346     80,797,199 
  ============== ============== 
          $17.64         $18.68 
  ============== ============== 

                    $18,178,144 
  ============== ============== 
                        974,139 
  ============== ============== 
                         $18.66 
  ============== ============== 

                                       2
<PAGE>

THE HUDSON RIVER TRUST 
STATEMENTS OF OPERATIONS 
Six Months Ended June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                                               ALLIANCE 
                                                             INTERMEDIATE                                 ALLIANCE 
                                                ALLIANCE      GOVERNMENT      ALLIANCE      ALLIANCE     GROWTH AND 
                                              MONEY MARKET    SECURITIES    QUALITY BOND   HIGH YIELD      INCOME 
                                               PORTFOLIO      PORTFOLIO      PORTFOLIO      PORTFOLIO    PORTFOLIO 
                                             -------------- -------------- -------------- ------------- ------------ 
<S>                                          <C>            <C>            <C>            <C>           <C>
INVESTMENT INCOME: 
 Income**(Note 1): 
  Dividends (including $985,869 and 
   $4,522,191 from affiliated companies for 
   the Alliance Common Stock and Alliance 
   Aggressive Stock Portfolios, 
   respectively).............................  $        --     $       --     $       --    $        --  $ 2,320,716 
  Interest...................................   11,986,349      3,030,365      5,675,997     12,137,968      872,942 
                                             -------------- -------------- -------------- ------------- ------------ 
   Total income..............................   11,986,349      3,030,365      5,675,997     12,137,968    3,193,658 
                                             -------------- -------------- -------------- ------------- ------------ 
 Expenses (Notes 1, 2 and 3): 
  Investment advisory fee....................      791,027        237,084        435,601        694,684      821,329 
  Custody fees...............................        6,519          7,248         13,452          6,067        7,983 
  Distribution fees--Class IB................       13,577             29             --          6,654          273 
  Printing and mailing expenses..............       23,041          4,743         11,595         12,236       14,166 
  Professional fees..........................        4,246            927          1,601          2,292        2,780 
  SEC registration fees......................        1,299            236            236            473        1,063 
  Trustees' fees.............................        5,884          1,284          3,218          3,176        3,853 
  Miscellaneous..............................       13,099          3,134          5,337          5,553        6,172 
                                             -------------- -------------- -------------- ------------- ------------ 
   Total expenses............................      858,692        254,685        471,040        731,135      857,619 
                                             -------------- -------------- -------------- ------------- ------------ 
NET INVESTMENT INCOME........................   11,127,657      2,775,680      5,204,957     11,406,833    2,336,039 
                                             -------------- -------------- -------------- ------------- ------------ 
REALIZED AND UNREALIZED GAIN (LOSS) 
 (NOTES 1 AND 4): 
 Realized Gain (Loss): 
  On securities (including $(10,583,087) and 
   $(611,176) from affiliated companies for 
   the Alliance Common Stock and Alliance 
   Aggressive Stock Portfolios, 
   respectively).............................           --        186,846        728,828      9,802,295   14,848,866 
  On options written.........................           --             --             --             --           -- 
  On foreign currency transactions...........           --             --        310,949             --           -- 
  On futures contracts.......................           --             --             --             --           -- 
                                             -------------- -------------- -------------- ------------- ------------ 
 Realized gain (loss)--net...................           --        186,846      1,039,777      9,802,295   14,848,866 
                                             -------------- -------------- -------------- ------------- ------------ 
 Change in Unrealized 
  Appreciation/Depreciation: 
  On securities..............................      (52,369)      (312,136)      (458,923)      (144,074)  24,713,276 
  On options written.........................           --             --             --             --           -- 
  On foreign currency transactions...........           --             --       (147,760)            --           -- 
  On futures contracts.......................           --             --             --             --           -- 
                                             -------------- -------------- -------------- ------------- ------------ 
 Unrealized appreciation/depreciation--net ..      (52,369)      (312,136)      (606,683)      (144,074)  24,713,276 
                                             -------------- -------------- -------------- ------------- ------------ 
REALIZED AND UNREALIZED GAIN (LOSS)--NET ....      (52,369)      (125,290)       433,094      9,658,221   39,562,142 
                                             -------------- -------------- -------------- ------------- ------------ 
NET INCREASE IN NET ASSETS FROM OPERATIONS ..  $11,075,288     $2,650,390     $5,638,051    $21,065,054  $41,898,181 
                                             ============== ============== ============== ============= ============ 
</TABLE>

- ------------ 
*     For the period from May 1, 1997 (commencement of operations) to June 30, 
      1997. 
**    Net of foreign taxes withheld on dividends of $10,126, $28,751, 
      $241,734, $816,046, $203,999, $38,698, $342,479 and $335,232 for the 
      Alliance Growth and Income, Alliance Equity Index, Alliance Common 
      Stock, Alliance Global, Alliance International, Alliance Conservative 
      Investors, Alliance Balanced, and Alliance Growth Investors Portfolios, 
      respectively, and on interest of $1,907, $375 and $323 for the Alliance 
      Global, Alliance International and Alliance Growth Investors Portfolios, 
      respectively. 

                      See Notes to Financial Statements.

                                       3
<PAGE>

<TABLE>
<CAPTION>
                                                                ALLIANCE      ALLIANCE      ALLIANCE 
   ALLIANCE       ALLIANCE       ALLIANCE       ALLIANCE       AGGRESSIVE    SMALL CAP    CONSERVATIVE 
EQUITY INDEX    COMMON STOCK      GLOBAL      INTERNATIONAL      STOCK         GROWTH      INVESTORS 
  PORTFOLIO      PORTFOLIO      PORTFOLIO       PORTFOLIO      PORTFOLIO     PORTFOLIO*    PORTFOLIO 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 
<S>            <C>            <C>            <C>             <C>            <C>          <C>
  $ 4,679,164    $ 32,910,281   $  6,866,083    $ 1,420,772    $  9,935,536    $  2,754    $   547,057 
      348,025       7,224,402      3,035,454        705,759       6,413,356       9,302      6,304,736 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 
    5,027,189      40,134,683      9,901,537      2,126,531      16,348,892      12,056      6,851,793 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 

      867,156      12,823,939      3,003,722        800,204       9,729,099       8,236        732,623 
       26,643          69,297        241,567        108,675          30,538       1,750         59,665 
           --          26,772          8,377             58          13,440         236             32 
       22,876         391,272         61,005          9,999         203,661          --         16,665 
        4,650          68,613         10,177          1,668          39,446          --          2,780 
        1,890              --          2,716            591              --          --            236 
        4,509          95,081         14,103          2,312          54,662          --          3,853 
        8,609         180,964         30,660          5,069         118,376          --          8,906 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 
      936,333      13,655,938      3,372,327        928,576      10,189,222      10,222        824,760 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 
    4,090,856      26,478,745      6,529,210      1,197,955       6,159,670       1,834      6,027,033 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 

    1,809,336     230,862,019     13,750,186      2,474,424      96,880,608      28,972        739,476 
           --      69,960,603             --             --              --          --             -- 
           --         (24,448)    10,213,675      1,684,505              --          --       (199,021) 
      627,975              --             --             --              --          --             -- 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 
    2,437,311     300,798,174     23,963,861      4,158,929      96,880,608      28,972        540,455 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 

   89,875,423     612,151,542     76,870,399     13,486,294      40,215,336     811,524     10,597,265 
           --      10,795,695             --             --              --          --             -- 
           --             (74)       608,428        681,013              --          --         (1,940) 
      145,125              --             --             --              --          --             -- 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 
   90,020,548     622,947,163     77,478,827     14,167,307      40,215,336     811,524     10,595,325 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 
   92,457,859     923,745,337    101,442,688     18,326,236     137,095,944     840,496     11,135,780 
- -------------- -------------- -------------- --------------- -------------- ------------ -------------- 
  $96,548,715    $950,224,082   $107,971,898    $19,524,191    $143,255,614    $842,330    $17,162,813 
============== ============== ============== =============== ============== ============ ============== 
</TABLE>


                     (RESTUBBED TABLE CONTINUED FROM ABOVE)

                   ALLIANCE 
     ALLIANCE       GROWTH 
     BALANCED      INVESTORS 
    PORTFOLIO      PORTFOLIO 
 -------------- ------------- 
   $  4,691,199  $  5,093,310 
     25,869,335    14,692,020 
 -------------- ------------- 
     30,560,534    19,785,330 
 -------------- ------------- 

      3,013,641     3,585,429 
        154,360       163,523 
             --        10,129 
         99,227        80,194 
         15,940        13,379 
             --         3,071 
         22,089        18,540 
         53,425        68,569 
 -------------- ------------- 
      3,358,682     3,942,834 
 -------------- ------------- 
     27,201,852    15,842,496 
 -------------- ------------- 

     15,003,894    18,881,161 
             --            -- 
       (434,615)    3,131,802 
             --            -- 
 -------------- ------------- 
     14,569,279    22,012,963 
 -------------- ------------- 

     81,503,451    96,851,052 
             --            -- 
        (11,554)      516,496 
             --            -- 
 -------------- ------------- 
     81,491,897    97,367,548 
 -------------- ------------- 
     96,061,176   119,380,511 
 -------------- ------------- 
   $123,263,028  $135,223,007 
 ============== ============= 

                                       4
<PAGE>

THE HUDSON RIVER TRUST 
STATEMENTS OF CHANGES IN NET ASSETS 

<TABLE>
<CAPTION>
                                                                                               ALLIANCE 
                                                                ALLIANCE                INTERMEDIATE GOVERNMENT 
                                                         MONEY MARKET PORTFOLIO          SECURITIES PORTFOLIO 
                                                     ------------------------------- ----------------------------- 
                                                       SIX MONTHS                      SIX MONTHS 
                                                          ENDED        YEAR ENDED        ENDED        YEAR ENDED 
                                                        JUNE 30,      DECEMBER 31,      JUNE 30,     DECEMBER 31, 
                                                          1997            1996            1997           1996 
                                                     --------------- --------------- -------------- -------------- 
                                                        (UNAUDITED)                    (UNAUDITED) 
<S>                                                  <C>             <C>             <C>            <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS: 
 Net investment income...............................  $  11,127,657   $  19,055,993   $  2,775,680   $  4,575,583 
 Realized gain (loss)--net...........................             --              --        186,846       (453,637) 
 Change in unrealized appreciation/depreciation of 
  investments and foreign currency denominated 
  assets and liabilities--net........................        (52,369)         (7,886)      (312,136)    (1,025,808) 
                                                     --------------- --------------- -------------- -------------- 
 Net increase in net assets from operations .........     11,075,288      19,048,107      2,650,390      3,096,138 
                                                     --------------- --------------- -------------- -------------- 
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS (NOTE 
 1): 
 Class IA: 
  Dividends from net investment income...............    (10,476,544)    (19,050,946)    (2,722,846)    (4,575,583) 
  Dividends in excess of net investment income ......             --         (25,232)            --        (19,617) 
  Distributions from realized gains..................             --              --             --             -- 
  Tax return of capital distributions................             --              --             --             -- 
                                                     --------------- --------------- -------------- -------------- 
 Total Class IA dividends and distributions .........    (10,476,544)    (19,076,178)    (2,722,846)    (4,595,200) 
                                                     --------------- --------------- -------------- -------------- 
 Class IB: 
  Dividends from net investment income...............       (420,310)         (5,047)        (3,064)            -- 
  Dividends in excess of net investment income ......             --         (29,384)            --             -- 
  Distributions from realized gains..................             --              --             --             -- 
  Distributions in excess of realized gains .........             --              --             --             -- 
                                                     --------------- --------------- -------------- -------------- 
 Total Class IB dividends and distributions .........       (420,310)        (34,431)        (3,064)            -- 
                                                     --------------- --------------- -------------- -------------- 
 Decrease in net assets from dividends and 
  distributions......................................    (10,896,854)    (19,110,609)    (2,725,910)    (4,595,200) 
                                                     --------------- --------------- -------------- -------------- 
SHARE TRANSACTIONS (NOTES 1 AND 5): 
 Class IA: 
  Shares sold........................................    347,932,227     508,537,942     18,798,908     36,879,548 
  Shares issued in reinvestment of dividends and 
   distributions.....................................     10,476,544      19,076,178      2,722,846      4,595,200 
  Shares redeemed....................................   (383,059,145)   (450,848,823)    (6,929,047)   (23,371,086) 
                                                     --------------- --------------- -------------- -------------- 
 Total Class IA transactions.........................    (24,650,374)     76,765,297     14,592,707     18,103,662 
                                                     --------------- --------------- -------------- -------------- 
 Class IB: 
  Shares sold........................................     32,447,678       3,624,653        253,241             -- 
  Shares issued in reinvestment of dividends and 
   distributions.....................................        420,310          34,431          3,064             -- 
  Shares redeemed....................................     (9,070,895)       (446,631)            --             -- 
                                                     --------------- --------------- -------------- -------------- 
 Total Class IB transactions.........................     23,797,093       3,212,453        256,305             -- 
                                                     --------------- --------------- -------------- -------------- 
 Net increase (decrease) in net assets derived from 
  share transactions.................................       (853,281)     79,977,750     14,849,012     18,103,662 
                                                     --------------- --------------- -------------- -------------- 
INCREASE (DECREASE) IN NET ASSETS....................       (674,847)     79,915,248     14,773,492     16,604,600 
NET ASSETS, BEGINNING OF PERIOD......................    466,606,194     386,690,946     88,384,425     71,779,825 
                                                     --------------- --------------- -------------- -------------- 
NET ASSETS, END OF PERIOD*...........................  $ 465,931,347   $ 466,606,194   $103,157,917   $ 88,384,425 
                                                     =============== =============== ============== ============== 
</TABLE>

- ------------ 
*     Including accumulated undistributed (overdistributed) net investment 
      income of $273,994 and $43,191 for the Alliance Money Market Portfolio 
      and $52,930 and $3,160 for the Alliance Intermediate Government 
      Securities Portfolio and $(118,697) and $(220,079) for the Alliance 
      Quality Bond Portfolio and $254,275 and $23,927 for the Alliance High 
      Yield Portfolio and $35,001 and $11,797 for the Alliance Growth and 
      Income Portfolio and $(16,461) and $(5,276) for the Alliance Equity 
      Index Portfolio, as of June 30, 1997 and December 31, 1996, 
      respectively. 

                      See Notes to Financial Statements.

                                       5
<PAGE>

<TABLE>
<CAPTION>
                                                                       ALLIANCE 
           ALLIANCE                      ALLIANCE                  GROWTH AND INCOME 
    QUALITY BOND PORTFOLIO         HIGH YIELD PORTFOLIO                PORTFOLIO 
- ----------------------------- ----------------------------- ----------------------------- 
  SIX MONTHS                    SIX MONTHS                    SIX MONTHS 
    ENDED        YEAR ENDED       ENDED        YEAR ENDED       ENDED        YEAR ENDED 
   JUNE 30,     DECEMBER 31,     JUNE 30,     DECEMBER 31,     JUNE 30,     DECEMBER 31, 
     1997           1996           1997           1996           1997           1996 
- -------------- -------------- -------------- -------------- -------------- -------------- 
  (UNAUDITED)                   (UNAUDITED)                   (UNAUDITED) 
<S>            <C>            <C>            <C>            <C>            <C>
 $  5,204,957    $ 10,285,868   $ 11,406,833   $ 15,471,581   $  2,336,039   $  3,051,998 
    1,039,777         871,659      9,802,295     12,420,138     14,848,866     12,181,263 
     (606,683)     (1,749,535)      (144,074)     3,447,403     24,713,276     16,443,384 
- -------------- -------------- -------------- -------------- -------------- -------------- 
    5,638,051       9,407,992     21,065,054     31,339,122     41,898,181     31,676,645 
- -------------- -------------- -------------- -------------- -------------- -------------- 
   (5,103,575)    (10,285,868)   (10,801,263)   (15,469,541)    (2,305,238)    (3,050,479) 
           --        (326,079)            --       (432,568)            --             -- 
           --              --             --    (11,348,200)            --    (11,682,352) 
           --              --             --             --             --             -- 
- -------------- -------------- -------------- -------------- -------------- -------------- 
   (5,103,575)    (10,611,947)   (10,801,263)   (27,250,309)    (2,305,238)   (14,732,831) 
- -------------- -------------- -------------- -------------- -------------- -------------- 
           --              --       (375,222)        (2,040)        (7,597)            -- 
           --              --             --        (15,935)            --             -- 
           --              --             --           (908)            --             -- 
           --              --             --        (18,516)            --             -- 
- -------------- -------------- -------------- -------------- -------------- -------------- 
           --              --       (375,222)       (37,399)        (7,597)            -- 
- -------------- -------------- -------------- -------------- -------------- -------------- 
   (5,103,575)    (10,611,947)   (11,176,485)   (27,287,708)    (2,312,835)   (14,732,831) 
- -------------- -------------- -------------- -------------- -------------- -------------- 
   28,757,578      27,205,153     74,134,627     71,897,677    131,282,835    111,512,120 
    5,103,575      10,611,947     10,801,263     27,250,309      2,305,238     14,732,831 
   (9,806,395)    (39,032,520)   (14,811,384)   (21,997,075)    (7,075,429)    (9,161,198) 
- -------------- -------------- -------------- -------------- -------------- -------------- 
   24,054,758      (1,215,420)    70,124,506     77,150,911    126,512,644    117,083,753 
- -------------- -------------- -------------- -------------- -------------- -------------- 
           --              --     12,924,957        677,158      2,805,353             -- 
           --              --        375,222         37,399          7,597             -- 
           --              --       (163,718)            --             --             -- 
- -------------- -------------- -------------- -------------- -------------- -------------- 
           --              --     13,136,461        714,557      2,812,950             -- 
- -------------- -------------- -------------- -------------- -------------- -------------- 
   24,054,758      (1,215,420)    83,260,967     77,865,468    129,325,594    117,083,753 
- -------------- -------------- -------------- -------------- -------------- -------------- 
   24,589,234      (2,419,375)    93,149,536     81,916,882    168,910,940    134,027,567 
  155,023,472     157,442,847    200,045,465    118,128,583    232,080,388     98,052,821 
- -------------- -------------- -------------- -------------- -------------- -------------- 
 $179,612,706    $155,023,472   $293,195,001   $200,045,465   $400,991,328   $232,080,388 
============== ============== ============== ============== ============== ============== 
</TABLE>


                     (RESTUBBED TABLE CONTINUED FROM ABOVE)

            ALLIANCE 
     EQUITY INDEX PORTFOLIO 
- -------------------------------
   SIX MONTHS 
     ENDED        YEAR ENDED 
    JUNE 30,     DECEMBER 31, 
      1997           1996 
 -------------- -------------- 
   (UNAUDITED) 
   $  4,090,856   $  5,656,346 
      2,437,311     15,194,950 
     90,020,548     41,228,418 
 -------------- -------------- 
     96,548,715     62,079,714 
 -------------- -------------- 
     (4,101,946)    (5,656,346) 
             --         (4,427) 
             --    (15,093,505) 
             --         (7,525) 
 -------------- -------------- 
     (4,101,946)   (20,761,803) 
 -------------- -------------- 
            (95)            -- 
             --             -- 
             --             -- 
             --             -- 
 -------------- -------------- 
            (95)            -- 
 -------------- -------------- 
     (4,102,041)   (20,761,803) 
 -------------- -------------- 
    231,118,692    230,679,439 
      4,101,946     20,761,803 
    (40,761,569)   (72,295,253) 
 -------------- -------------- 
    194,459,069    179,145,989 
 -------------- -------------- 
         61,827             -- 
             95             -- 
             --             -- 
 -------------- -------------- 
         61,922             -- 
 -------------- -------------- 
    194,520,991    179,145,989 
 -------------- -------------- 
    286,967,665    220,463,900 
    386,249,181    165,785,281 
 -------------- -------------- 
   $673,216,846   $386,249,181 
 ============== ============== 

                                       6
<PAGE>

THE HUDSON RIVER TRUST 
STATEMENTS OF CHANGES IN NET ASSETS (Continued) 

<TABLE>
<CAPTION>
                                                                ALLIANCE                      ALLIANCE 
                                                         COMMON STOCK PORTFOLIO           GLOBAL PORTFOLIO 
                                                     ----------------------------- ----------------------------- 
                                                       SIX MONTHS                    SIX MONTHS 
                                                         ENDED        YEAR ENDED       ENDED        YEAR ENDED 
                                                        JUNE 30,     DECEMBER 31,     JUNE 30,     DECEMBER 31, 
                                                          1997           1996           1997           1996 
                                                     -------------- -------------- -------------- -------------- 
                                                       (UNAUDITED)                   (UNAUDITED) 
<S>                                                  <C>            <C>            <C>            <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS: 
 Net investment income............................... $   26,478,745 $   48,811,771 $    6,529,210  $ 10,849,353 
 Realized gain--net..................................    300,798,174    587,208,099     23,963,861    44,997,037 
 Change in unrealized appreciation/depreciation of 
  investments and foreign currency denominated 
  assets and liabilities--net........................    622,947,163    636,307,007     77,478,827    60,383,165 
                                                      -------------- -------------- -------------- ------------- 
 Net increase in net assets from operations .........    950,224,082  1,272,326,877    107,971,898   116,229,555 
                                                      -------------- -------------- -------------- ------------- 
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS (NOTE 
 1): 
 Class IA: 
  Dividends from net investment income...............    (26,458,724)   (44,580,327)    (6,487,447)  (10,849,259) 
  Dividends in excess of net investment income ......             --             --             --    (4,499,020) 
  Distributions from realized gains..................             --   (587,198,121)            --   (42,474,239) 
  Distributions in excess of realized gains .........             --    (71,434,343)            --            -- 
  Tax return of capital distributions................             --       (988,016)            --      (220,411) 
                                                      -------------- -------------- -------------- ------------- 
 Total Class IA dividends and distributions .........    (26,458,724)  (704,200,807)    (6,487,447)  (58,042,929) 
                                                      -------------- -------------- -------------- ------------- 
 Class IB: 
  Dividends from net investment income...............       (100,602)          (326)       (54,458)          (94) 
  Dividends in excess of net investment income ......             --         (4,564)            --        (2,076) 
  Distributions from realized gains..................             --         (9,978)            --        (1,502) 
  Distributions in excess of realized gains .........             --        (62,273)            --        (4,502) 
  Tax return of capital distributions................             --           (108)            --           (31) 
                                                      -------------- -------------- -------------- ------------- 
 Total Class IB dividends and distributions .........       (100,602)       (77,249)       (54,458)       (8,205) 
                                                      -------------- -------------- -------------- ------------- 
 Decrease in net assets from dividends and 
  distributions......................................    (26,559,326)  (704,278,056)    (6,541,905)  (58,051,134) 
                                                      -------------- -------------- -------------- ------------- 
SHARE TRANSACTIONS (NOTES 1 AND 5): 
 Class IA: 
  Shares sold........................................    560,935,227    756,034,799    117,465,109   255,537,439 
  Shares issued in reinvestment of dividends and 
   distributions.....................................     26,458,724    704,200,807      6,487,447    58,042,929 
  Shares redeemed....................................   (112,489,070)  (282,642,349)   (38,597,785)  (60,861,388) 
                                                      -------------- -------------- -------------- ------------- 
 Total Class IA transactions.........................    474,904,881  1,177,593,257     85,354,771   252,718,980 
                                                      -------------- -------------- -------------- ------------- 
 Class IB: 
  Shares sold........................................     52,923,570      1,237,252     12,856,073       285,485 
  Shares issued in reinvestment of dividends and 
   distributions.....................................        100,602         77,249         54,458         8,205 
  Shares redeemed....................................        (57,931)            --       (228,291)           -- 
                                                      -------------- -------------- -------------- ------------- 
 Total Class IB transactions.........................     52,966,241      1,314,501     12,682,240       293,690 
                                                      -------------- -------------- -------------- ------------- 
 Net increase (decrease) in net assets derived from 
  share transactions.................................    527,871,122  1,178,907,758     98,037,011   253,012,670 
                                                      -------------- -------------- -------------- ------------- 
INCREASE IN NET ASSETS...............................  1,451,535,878  1,746,956,579    199,467,004   311,191,091 
NET ASSETS, BEGINNING OF PERIOD......................  6,626,633,579  4,879,677,000    997,331,484   686,140,393 
                                                      -------------- -------------- -------------- ------------- 
NET ASSETS, END OF PERIOD*........................... $8,078,169,457 $6,626,633,579 $1,196,798,488  $997,331,484 
                                                      ============== ============== ============== ============= 
</TABLE>

- ------------ 
*     Including accumulated undistributed (overdistributed) net investment 
      income of $(274,897) and $(194,316) for the Alliance Common Stock 
      Portfolio and $(3,224,979) and $(3,212,284) for the Alliance Global 
      Portfolio and $(613,149) and $(614,431) for the Alliance International 
      Portfolio and $(230,816) and $(58,479) for the Alliance Aggressive Stock 
      Portfolio and $105,039 and $9,815 for the Alliance Conservative 
      Investors Portfolio, as of June 30, 1997 and December 31, 1996, 
      respectively. 
**    Commencement of Operations. 

                      See Notes to Financial Statements.

                                       7
<PAGE>

<TABLE>
<CAPTION>
                                                                 ALLIANCE 
           ALLIANCE                      ALLIANCE            SMALL CAP GROWTH 
   INTERNATIONAL PORTFOLIO      AGGRESSIVE STOCK PORTFOLIO      PORTFOLIO 
- ----------------------------- ----------------------------- ---------------- 
  SIX MONTHS                    SIX MONTHS                   MAY 1, 1997** 
    ENDED        YEAR ENDED       ENDED        YEAR ENDED          TO 
   JUNE 30,     DECEMBER 31,     JUNE 30,     DECEMBER 31,      JUNE 30, 
     1997           1996           1997           1996            1997 
- -------------- -------------- -------------- -------------- ---------------- 
  (UNAUDITED)                   (UNAUDITED)                   (UNAUDITED) 
<S>            <C>            <C>            <C>            <C>
 $  1,197,955    $  1,072,074  $    6,159,670 $    8,075,002   $     1,834 
    4,158,929       3,051,749      96,880,608    651,846,275        28,972 
   14,167,307       4,245,403      40,215,336    (19,577,800)      811,524 
- -------------- -------------- -------------- -------------- ---------------- 
   19,524,191       8,369,226     143,255,614    640,343,477       842,330 
- -------------- -------------- -------------- -------------- ---------------- 
   (1,195,407)     (1,072,074)     (6,323,032)    (8,075,028)       (1,621) 
           --        (972,982)             --        (50,994)           -- 
           --      (2,651,391)             --   (651,842,635)           -- 
           --              --              --     (1,362,771)           -- 
           --              --              --             --            -- 
- -------------- -------------- -------------- -------------- ---------------- 
   (1,195,407)     (4,696,447)     (6,323,032)  (661,331,428)       (1,621) 
- -------------- -------------- -------------- -------------- ---------------- 
       (1,266)             --          (8,975)            --          (213) 
           --              --              --           (452)           -- 
           --              --              --         (3,630)           -- 
           --              --              --        (32,780)           -- 
           --              --              --             --            -- 
- -------------- -------------- -------------- -------------- ---------------- 
       (1,266)             --          (8,975)       (36,862)         (213) 
- -------------- -------------- -------------- -------------- ---------------- 
   (1,196,673)     (4,696,447)     (6,332,007)  (661,368,290)       (1,834) 
- -------------- -------------- -------------- -------------- ---------------- 
   79,917,865     141,011,557     630,710,180  1,093,061,087    10,110,188 
    1,195,407       4,696,447       6,323,032    661,331,428         1,621 
  (31,799,456)    (26,157,811)   (388,217,125)  (568,654,477)   (1,125,632) 
- -------------- -------------- -------------- -------------- ---------------- 
   49,313,816     119,550,193     248,816,087  1,185,738,038     8,986,177 
- -------------- -------------- -------------- -------------- ---------------- 
      395,023              --      23,269,993        604,481     2,421,422 
        1,266              --           8,975         36,862           213 
           --              --        (161,618)            --       (12,312) 
- -------------- -------------- -------------- -------------- ---------------- 
      396,289              --      23,117,350        641,343     2,409,323 
- -------------- -------------- -------------- -------------- ---------------- 
   49,710,105     119,550,193     271,933,437  1,186,379,381    11,395,500 
- -------------- -------------- -------------- -------------- ---------------- 
   68,037,623     123,222,972     408,857,044  1,165,354,568    12,235,996 
  151,906,835      28,683,863   3,865,869,417  2,700,514,849            -- 
- -------------- -------------- -------------- -------------- ---------------- 
 $219,944,458    $151,906,835  $4,274,726,461 $3,865,869,417   $12,235,996 
============== ============== ============== ============== ================     
</TABLE>


                     (RESTUBBED TABLE CONTINUED FROM ABOVE)

            ALLIANCE 
      CONSERVATIVE INVESTORS 
            PORTFOLIO 
- --------------------------------
   SIX MONTHS 
     ENDED        YEAR ENDED 
    JUNE 30,     DECEMBER 31, 
      1997           1996 
 -------------- -------------- 
 (UNAUDITED) 
   $  6,027,033   $ 12,360,795 
        540,455      6,689,821 
     10,595,325     (4,721,182) 
 -------------- -------------- 
     17,162,813     14,329,434 
 -------------- -------------- 
     (5,929,728)   (12,360,795) 
             --        (44,557) 
             --     (6,689,821) 
             --       (396,608) 
             --             -- 
 -------------- -------------- 
     (5,929,728)   (19,491,781) 
 -------------- -------------- 
         (2,081)            -- 
             --             -- 
             --             -- 
             --             -- 
             --             -- 
 -------------- -------------- 
         (2,081)            -- 
 -------------- -------------- 
     (5,931,809)   (19,491,781) 
 -------------- -------------- 
     14,363,491     50,046,532 
      5,929,728     19,491,781 
    (24,308,252)   (34,074,560) 
 -------------- -------------- 
     (4,015,033)    35,463,753 
 -------------- -------------- 
        214,487             -- 
          2,081             -- 
             --             -- 
 -------------- -------------- 
        216,568             -- 
 -------------- -------------- 
     (3,798,465)    35,463,753 
 -------------- -------------- 
      7,432,539     30,301,406 
    282,402,401    252,100,995 
 -------------- -------------- 
   $289,834,940   $282,402,401 
 ============== ============== 

                                       8
<PAGE>

THE HUDSON RIVER TRUST 
STATEMENTS OF CHANGES IN NET ASSETS (Concluded) 

<TABLE>
<CAPTION>
                                                                                               ALLIANCE 
                                                                ALLIANCE                   GROWTH INVESTORS 
                                                           BALANCED PORTFOLIO                 PORTFOLIO 
                                                     ----------------------------- ------------------------------ 
                                                       SIX MONTHS                    SIX MONTHS 
                                                         ENDED        YEAR ENDED       ENDED        YEAR ENDED 
                                                        JUNE 30,     DECEMBER 31,     JUNE 30,     DECEMBER 31, 
                                                          1997           1996           1997           1996 
                                                     -------------- -------------- -------------- --------------- 
                                                       (UNAUDITED)                   (UNAUDITED) 
<S>                                                  <C>            <C>            <C>            <C>
INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS: 
 Net investment income............................... $   27,201,852 $   49,871,322 $   15,842,496 $   25,706,114 
 Realized gain--net..................................     14,569,279    128,392,470     22,012,963    131,200,343 
 Change in unrealized appreciation/depreciation of 
  investments and foreign currency denominated 
  assets and liabilities--net........................     81,491,897     (3,420,061)    97,367,548    (20,549,143) 
                                                      -------------- -------------- -------------- --------------- 
 Net increase in net assets from operations .........    123,263,028    174,843,731    135,223,007    136,357,314 
                                                      -------------- -------------- -------------- --------------- 
DIVIDENDS AND DISTRIBUTIONS TO SHAREHOLDERS (NOTE 
 1): 
 Class IA: 
  Dividends from net investment income...............    (26,721,849)   (49,871,322)   (15,510,310)   (25,705,569) 
  Dividends in excess of net investment income ......             --       (241,952)            --     (2,082,361) 
  Distributions from realized gains..................             --   (128,392,470)            --   (131,199,726) 
  Distributions in excess of realized gains .........             --     (2,491,886)            --       (570,518) 
                                                      -------------- -------------- -------------- --------------- 
 Total Class IA dividends and distributions .........    (26,721,849)  (180,997,630)   (15,510,310)  (159,558,174) 
                                                      -------------- -------------- -------------- --------------- 
 Class IB: 
  Dividends from net investment income...............             --             --       (127,072)          (545) 
  Dividends in excess of net investment income ......             --             --             --         (2,449) 
  Distributions from realized gains..................             --             --             --           (617) 
  Distributions in excess of realized gains .........             --             --             --         (6,239) 
                                                      -------------- -------------- -------------- --------------- 
 Total Class IB dividends and distributions .........             --             --       (127,072)        (9,850) 
                                                      -------------- -------------- -------------- --------------- 
 Decrease in net assets from dividends and 
  distributions......................................    (26,721,849)  (180,997,630)   (15,637,382)  (159,568,024) 
                                                      -------------- -------------- -------------- --------------- 
SHARE TRANSACTIONS (NOTES 1 AND 5): 
 Class IA: 
  Shares sold........................................     31,134,396     64,030,181    105,230,500    297,495,728 
  Shares issued in reinvestment of dividends and 
   distributions.....................................     26,721,849    180,997,630     15,510,310    159,558,174 
  Shares redeemed....................................   (125,799,164)  (124,160,136)   (31,457,687)   (28,339,916) 
                                                      -------------- -------------- -------------- --------------- 
 Total Class IA transactions.........................    (67,942,919)   120,867,675     89,283,123    428,713,986 
                                                      -------------- -------------- -------------- --------------- 
 Class IB: 
  Shares sold........................................             --             --     16,529,778        468,087 
  Shares issued in reinvestment of dividends and 
   distributions.....................................             --             --        127,072          9,850 
  Shares redeemed....................................             --             --       (137,709)           (90) 
                                                      -------------- -------------- -------------- --------------- 
 Total Class IB transactions.........................             --             --     16,519,141        477,847 
                                                      -------------- -------------- -------------- --------------- 
 Net increase (decrease) in net assets derived from 
  share transactions.................................    (67,942,919)   120,867,675    105,802,264    429,191,833 
                                                      -------------- -------------- -------------- --------------- 
INCREASE IN NET ASSETS...............................     28,598,260    114,713,776    225,387,889    405,981,123 
NET ASSETS, BEGINNING OF PERIOD......................  1,637,855,504  1,523,141,728  1,302,114,983    896,133,860 
                                                      -------------- -------------- -------------- --------------- 
NET ASSETS, END OF PERIOD*........................... $1,666,453,764 $1,637,855,504 $1,527,502,872 $1,302,114,983 
                                                      ============== ============== ============== =============== 
</TABLE>

- ------------ 
*     Including accumulated undistributed (overdistributed) net investment 
      income of $289,303 and $(190,700) for the Alliance Balanced Portfolio 
      and $(930,832) and $(1,135,946) for the Alliance Growth Investors 
      Portfolio, as of June 30, 1997 and December 31, 1996, respectively. 

                       See Notes to Financial Statements.

                                       9
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE MONEY MARKET PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------- 
                                                                       EFFECTIVE 
                                           PRINCIPAL       VALUE        ANNUAL 
                                            AMOUNT        (NOTE 1)      YIELD* 
- -------------------------------------------------------------------------------- 
<S>                                       <C>           <C>            <C>
SHORT-TERM DEBT SECURITIES: 
BANK NOTES (0.4%) 
Bank of America 
 Due 11/07/97...........................  $ 2,000,000   $  1,998,425     5.77% 
                                                      -------------- 
CERTIFICATES OF DEPOSIT 
Abbey National North America Corp. 
 Due 11/26/97...........................   10,000,000      9,988,935     5.76 
Commerzbank U.S. Finance 
 Due 11/18/97...........................    5,000,000      4,995,365     5.77 
Credit Swiss 
 Due 03/16/98...........................    6,000,000      6,000,735     5.88 
Dresdner Bank 
 Due 07/07/97...........................    3,750,000      3,750,036     5.68 
Mitsubishi Bank Ltd.-N.Y. 
 Due 08/06/97...........................   20,000,000     20,001,550     5.95 
Morgan Guaranty Trust Co.: 
 Due 07/07/97...........................    7,000,000      6,999,940     5.68 
 Due 09/17/97...........................    2,000,000      2,000,025     5.73 
 Due 03/19/98...........................   10,000,000     10,014,139     5.74 
Norinchuckin Bank Ltd.: 
 Due 09/04/97...........................   10,000,000     10,004,607     5.74 
 Due 09/08/97...........................   10,000,000     10,004,887     5.74 
Sumitomo Bank Ltd. 
 Due 07/31/97...........................   15,000,000     14,999,740     5.96 
Swiss Bank Corp. 
 Due 01/30/98...........................   10,000,000      9,993,129     5.90 
                                                      -------------- 
  TOTAL CERTIFICATES OF DEPOSIT 
 (23.3%)................................                 108,753,088 
                                                      -------------- 
COMMERCIAL PAPER 
ASCC Commercial Paper 
 Due 08/19/97...........................    1,400,000      1,389,481     5.78 
Asset Backed Capital 
 Due 12/08/97...........................   10,000,000      9,754,667     5.83 
Associates Corp. of North America 
 Due 07/01/97...........................    2,500,000      2,500,000     6.33 
Atlas Funding Corp.: 
 Due 07/09/97...........................    1,131,000      1,129,613     5.76 
 Due 07/15/97...........................    6,200,000      6,186,691     5.76 
 Due 07/21/97...........................    6,700,000      6,679,453     5.77 
Bankers Trust Securities 
 Due 07/01/97...........................   22,800,000     22,800,000     6.27 
Berliner Handels Und Frank 
 Due 10/01/97...........................    5,000,000      4,929,467     5.80 
BHF Delaware Corp. 
 Due 09/08/97...........................    5,000,000      4,947,100     5.79 
Centauri Corp. 
 Due 09/24/97...........................    6,800,000      6,711,373     5.80 
Dakota Funding, Inc. 
 Due 07/01/97...........................   22,800,000     22,800,000     6.27 
Delaware Funding Corp. 
 Due 09/30/97...........................    9,200,000      9,071,629     5.80 
Dresdner U.S. Finance, Inc. 
 Due 07/01/97...........................   19,000,000     19,000,000     6.41 
Eureka Corp. 
 Due 09/25/97...........................    4,200,000      4,144,616     5.80 
Goldman Sachs & Co. 
 Due 07/09/97...........................   18,600,000     18,577,060     5.79 
</TABLE>

                                       10
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE MONEY MARKET PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Concluded) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------- 
                                                                                     EFFECTIVE 
                                                          PRINCIPAL       VALUE       ANNUAL 
                                                           AMOUNT       (NOTE 1)      YIELD* 
- ---------------------------------------------------------------------------------------------- 
<S>                                                      <C>          <C>              <C>
Greenwich Asset Funding, Inc. 
 Due 07/01/97..........................................  $14,700,000  $ 14,700,000     6.27% 
International Securitization 
 Due 07/21/97..........................................    8,511,000     8,484,900     5.77 
Merrill Lynch & Co., Inc. 
 Due 12/15/97..........................................    5,000,000     4,871,967     5.83 
Preferred Receivables Funding: 
 Due 07/08/97..........................................   10,025,000    10,014,181     5.79 
 Due 09/25/97..........................................   10,000,000     9,867,417     5.83 
R.O.S.E. Funding Ltd.: 
 Due 07/29/97..........................................   10,300,000    10,255,779     5.77 
 Due 09/26/97..........................................   11,000,000    10,853,260     5.80 
Sigma Finance Corp.: 
 Due 07/15/97..........................................    2,700,000     2,694,204     5.76 
 Due 07/25/97..........................................    7,100,000     7,073,730     5.80 
 Due 10/01/97..........................................    3,500,000     3,450,627     5.80 
 Due 10/06/97..........................................    3,000,000     2,955,380     5.80 
S.P.A.R.C.: 
 Due 07/03/97..........................................   11,000,000    10,996,607     5.79 
 Due 07/17/97..........................................    2,000,000     1,995,093     5.76 
Three River Funding: 
 Due 07/15/97..........................................    7,000,000     6,984,973     5.76 
 Due 07/22/97..........................................    4,570,000     4,555,285     5.77 
 Due 07/24/97..........................................    5,235,000     5,216,538     5.77 
Windmill Funding Corp. 
 Due 09/25/97..........................................   20,415,000    20,145,794     5.80 
Wood Street Funding 
 Due 07/22/97..........................................    4,420,000     4,405,768     5.77 
                                                                     ------------- 
  TOTAL COMMERCIAL PAPER (60.1%).......................                280,142,653 
                                                                     ------------- 
CORPORATE NOTE (3.2%) 
Beta Finance, Inc. 
 Due 01/30/98..........................................   15,000,000    15,012,369     5.56 
                                                                     ------------- 
U.S. GOVERNMENT AGENCIES (7.5%) 
Federal Farm Credit Bank 
 Due 06/02/98..........................................   15,000,000    15,000,000     5.20 
Student Loan Marketing Association 
 Due 10/14/97..........................................   20,000,000    20,000,000     5.20 
                                                                     ------------- 
  TOTAL U.S. GOVERNMENT AGENCIES (7.5%)................                 35,000,000 
                                                                     ------------- 
VARIABLE RATE LIBOR (3.3%) 
Merrill Lynch & Co., Inc. 
 Due 12/24/97..........................................   15,000,000    14,978,681     5.95 
                                                                     ------------- 
TOTAL INVESTMENTS IN SHORT-TERM DEBT SECURITIES 
 (97.8%) 
 (Amortized Cost $455,780,064).........................                455,885,216 
OTHER ASSETS LESS LIABILITIES (2.2%)...................                 10,046,131 
                                                                     ------------- 
NET ASSETS (100.0%)....................................               $465,931,347 
                                                                     ============= 
</TABLE>

- ------------ 
* Based on market values at the close of business on June 30, 1997. 

                       See Notes to Financial Statements.

                                       11
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERMEDIATE GOVERNMENT SECURITIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                  PRINCIPAL       VALUE 
                                    AMOUNT      (NOTE 1) 
- ---------------------------------------------------------- 
<S>                              <C>          <C>
LONG-TERM DEBT SECURITIES: 
COLLATERALIZED MORTGAGE 
 OBLIGATIONS (4.1%) 
Federal National Mortgage 
 Association 
 6.164%, 03/01/20............... $ 4,261,974  $  4,249,998 
                                             ------------- 
MORTGAGE RELATED (22.0%) 
Federal Home Loan Mortgage 
 Corp: 
 7.5%, 07/01/11.................   1,059,660     1,074,895 
 7.5%, 08/01/11.................     157,299       159,561 
 7.5%, 10/01/11.................   1,058,679     1,073,899 
 7.5%, 11/01/11.................   1,457,270     1,478,220 
 7.5%, 05/01/12.................     982,589       996,715 
 7.5%, 06/01/12.................   1,652,500     1,676,255 
 9.5%, 01/01/20.................       4,916         5,265 
Federal National Mortgage 
 Association: 
 7.583%, 06/01/25 (a)...........   3,801,820     3,858,848 
 7.602%, 06/01/25 (a)...........   3,956,098     4,018,526 
 6.087% COFI, 08/01/29 (a) .....   6,387,354     6,331,466 
Government National Mortgage 
 Association 
 7.0% TBA, 06/20/27.............   2,000,000     1,963,130 
                                             ------------- 
                                                22,636,780 
                                             ------------- 
U.S. GOVERNMENT & AGENCIES (70.3%) 
Federal Home Loan Bank 
 5.5%, 01/10/01.................   4,500,000     4,368,960 
Resolution Funding S.T.R.I.P.S. 
 Zero Coupon Deb., 04/15/99 .... $ 5,000,000  $  4,492,550 
Tennessee Valley Authority 
 6.5%, 08/20/01.................   5,400,000     5,393,250 
U.S. Treasury: 
 5.75% Note, 12/31/98...........   1,200,000     1,196,250 
 6.0% Note, 08/15/99............  14,000,000    13,965,000 
 6.375% Note, 05/15/00..........   2,000,000     2,007,500 
 6.125% Note, 12/31/01..........  11,700,000    11,586,662 
 6.25% Note, 02/28/02...........   2,400,000     2,386,500 
 6.625% Note, 03/31/02..........   1,800,000     1,816,312 
 6.625% Note, 04/30/02..........   7,000,000     7,063,441 
 6.25% Note, 06/30/02...........  10,300,000    10,238,818 
 11.875% Bond, 11/15/03.........   6,300,000     8,054,159 
                                             ------------- 
                                                72,569,402 
                                             ------------- 
TOTAL LONG-TERM DEBT SECURITIES (96.4%) 
 (Amortized Cost $99,147,147) ..                99,456,180 
                                             ------------- 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (3.2%) 
Federal Home Loan Bank 
 5.3%, due 07/01/97.............   3,300,000     3,300,000 
                                             ------------- 
TOTAL SHORT-TERM DEBT SECURITIES (3.2%) 
 (Amortized Cost $3,300,000) ...                 3,300,000 
                                             ------------- 
TOTAL INVESTMENTS (99.6%) 
 (Amortized Cost $102,447,147) .               102,756,180 
OTHER ASSETS LESS LIABILITIES (0.4%)               401,737 
                                             ------------- 
NET ASSETS (100.0%).............              $103,157,917 
                                             ============= 
</TABLE>

- ------------ 
(a)    Adjustable rate mortgage; stated interest rate in effect at June 30, 
       1997. 

                       See Notes to Financial Statements.

                                       12
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE QUALITY BOND PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                  PRINCIPAL       VALUE 
                                    AMOUNT      (NOTE 1) 
- ----------------------------------------------------------- 
<S>                              <C>          <C>
LONG-TERM DEBT SECURITIES: 
BASIC MATERIALS 
CHEMICALS (3.4%) 
Reliance Industries Ltd. 
 10.375%, 06/24/16.............. $ 5,500,000  $  6,162,750 
                                             ------------- 
METALS & MINING (3.4%) 
Southern Peru Ltd. 
 7.9%, 05/30/07+................   6,000,000     6,099,600 
                                             ------------- 
 TOTAL BASIC MATERIALS (6.8%) ..                12,262,350 
                                             ------------- 
BUSINESS SERVICES (3.3%) 
PRINTING, PUBLISHING & 
 BROADCASTING 
Time Warner Entertainment Co. 
 8.375%, 03/15/23...............   5,700,000     5,860,740 
                                             ------------- 
CREDIT SENSITIVE 
BANKS (7.4%) 
Dao Heng Bank Ltd. 
 7.75%, 01/24/07+...............   3,000,000     3,008,070 
Dime Capital Trust I 
 9.33%, 05/06/27................   5,000,000     5,206,950 
St. George Funding Co. 
 8.485%, 06/30/17(a)+ ..........   5,000,000     5,015,000 
                                             ------------- 
                                                13,230,020 
                                             ------------- 
FOREIGN GOVERNMENT (3.1%) 
Ministry Finance of Russia 
 10.0%, 06/26/07+...............   5,500,000     5,480,750 
                                             ------------- 
MORTGAGE RELATED (22.4%) 
Federal Home Loan 
 Mortgage Corp. 
 7.0%, 09/01/11.................   7,404,382     7,390,499 
Federal National Mortgage 
 Association: 
 6.5%, 05/01/11.................  12,437,259    12,180,741 
 6.5%, 08/01/11.................   2,034,227     1,992,272 
 7.0%, 05/01/26.................   8,064,528     7,903,262 
Government National Mortgage 
 Association: 
 7.5%, 01/15/27.................   3,984,214     3,994,187 
 7.5%, 03/15/27.................   5,039,700     5,052,314 
 7.5%, 04/15/27.................   1,691,501     1,695,735 
                                             ------------- 
                                                40,209,010 
                                             ------------- 
<PAGE>

UTILITY--ELECTRIC (3.1%) 
Empresa Nacional de 
 Electricidad S.A. 
 7.875%, 02/01/27............... $ 5,500,000  $  5,546,839 
                                             ------------- 
UTILITY--GAS (2.9%) 
RAS Laffan Liquid Natural Gas 
 8.294%, 09/15/14+..............   5,000,000     5,246,500 
                                             ------------- 
U.S. GOVERNMENT (43.2%) 
U.S. Treasury: 
 6.125% Note, 08/31/98..........  36,500,000    36,591,250 
 6.25% Note, 04/30/01...........   8,350,000     8,329,125 
 6.5% Note, 05/31/02............  16,850,000    16,913,188 
 6.875% Note, 05/15/06..........  11,000,000    11,226,875 
 6.625% Bond, 02/15/27..........   4,875,000     4,768,359 
                                             ------------- 
                                                77,828,797 
                                             ------------- 
 TOTAL CREDIT SENSITIVE 
 (82.1%)........................               147,541,916 
                                             ------------- 
TOTAL LONG-TERM DEBT SECURITIES (92.2%) 
 (Amortized Cost $163,847,074) .               165,665,006 
                                             ------------- 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES 
Federal Home Loan Bank: 
 5.3%, due 07/01/97.............   3,900,000     3,900,000 
 5.39%, due 07/03/97............   7,700,000     7,697,694 
                                             ------------- 
TOTAL U.S. GOVERNMENT AGENCIES (6.5%)           11,597,694 
                                             ------------- 
TOTAL SHORT-TERM DEBT SECURITIES (6.5%) 
 (Amortized Cost $11,597,694) ..                11,597,694 
                                             ------------- 
TOTAL INVESTMENTS (98.7%) 
 (Amortized Cost $175,444,768) .               177,262,700 
OTHER ASSETS 
 LESS LIABILITIES (1.3%)........                 2,350,006 
                                             ------------- 
NET ASSETS (100.0%).............              $179,612,706 
                                             ============= 
</TABLE>

- ------------ 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At June 30, 1997, these securities amounted to $24,849,920 or 
       13.8% of net assets. 
(a)    Coupon will increase periodically based upon a predetermined schedule. 
       Stated interest rate in effect at June 30, 1997. 

                       See Notes to Financial Statements.

                                       13
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE HIGH YIELD PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                    NUMBER         VALUE 
                                   OF SHARES     (NOTE 1) 
- ----------------------------------------------------------- 
<S>                                 <C>         <C>
COMMON STOCKS AND WARRANTS: 
BUSINESS SERVICES (0.0%) 
PRINTING, PUBLISHING & 
 BROADCASTING 
Pegasus Communications Corp. 
 (Class A)*.....................       3,384    $    36,801 
                                              ------------- 
CAPITAL GOODS (0.0%) 
BUILDING & CONSTRUCTION 
Capital Pacific Holdings, 
 Inc.-- 
 Warrants*......................      11,850         17,775 
                                              ------------- 
CONSUMER CYCLICALS 
RETAIL--GENERAL (0.0%) 
Eye Care Centers of America-- 
 Warrants *.....................       5,000         20,000 
Florists Transworld Corp. 
 (Class B)*+....................      18,750         18,750 
                                              ------------- 
 TOTAL CONSUMER CYCLICALS (0.0%)                     38,750 
                                              ------------- 
CONSUMER NONCYCLICALS 
HOSPITAL SUPPLIES & SERVICES (0.0%) 
Wright Medical Technology, 
 Inc.--Warrants*................         618         80,340 
                                              ------------- 
SOAPS & TOILETRIES (0.1%) 
Renaissance 
 Cosmetics--Warrants*...........       2,000        100,000 
                                              ------------- 
 TOTAL CONSUMER NONCYCLICALS (0.1%)                 180,340 
                                              ------------- 
TOTAL COMMON STOCKS 
 AND WARRANTS (0.1%) 
 (Cost $157,935)................                    273,666 
                                              ------------- 
                                  PRINCIPAL 
                                   AMOUNT 
                                ------------- 
LONG-TERM DEBT SECURITIES: 
BASIC MATERIALS 
CHEMICALS (7.0%) 
Harris Chemical North America, 
 Inc. 
 10.75%, 10/15/03...............  $6,500,000      6,695,000 
Kaiser Aluminum & Chemical 
 10.875%, 10/15/06+.............   4,000,000      4,280,000 
Trans Resources, Inc. 
 11.875% Sr. Sub. Note 
 Series B, 07/01/02.............   5,500,000      5,665,000 
VICAP SA 
 11.375%, 05/15/07..............   3,750,000      3,923,437 
                                              ------------- 
                                                 20,563,437 
                                              ------------- 
METALS & MINING (3.9%) 
Great Lakes Carbon Corp. 
 10.0%, 01/01/06................   2,500,000      2,637,500 
Maxxam Group Holdings, Inc. 
 12.0%, 08/01/01+...............   3,395,000      3,522,313 
Westmin Resources Ltd. 
 11.0%, 03/15/07................   5,000,000      5,225,000 
                                              ------------- 
                                                 11,384,813 
                                              ------------- 
PAPER (4.3%) 
FSW International 
 12.5%, 11/10/06+...............   7,000,000      7,227,500 
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                    PRINCIPAL       VALUE 
                                     AMOUNT        (NOTE 1) 
- ------------------------------------------------------------- 
<S>                              <C>           <C>
Stone Container Corp. 
 12.25%, 04/01/02................  $5,250,000    $ 5,355,000 
                                               -------------- 
                                                  12,582,500 
                                               -------------- 
 TOTAL BASIC MATERIALS (15.2%) ..                 44,530,750 
                                               -------------- 
BUSINESS SERVICES 
PRINTING, PUBLISHING & 
 BROADCASTING (4.6%) 
Pen Tab Industries, Inc. 
 10.875%, 02/01/07+..............   5,500,000      5,568,750 
Telemundo Group, Inc. 
 7.0%, 02/15/06 (a)..............   8,235,000      7,905,600 
                                               -------------- 
                                                  13,474,350 
                                               -------------- 
TRUCKING, SHIPPING (1.8%) 
Equimar Shipholdings Ltd. 
 9.875%, 07/01/07................   5,500,000      5,390,000 
                                               -------------- 
 TOTAL BUSINESS SERVICES (6.4%) .                 18,864,350 
                                               -------------- 
CAPITAL GOODS 
BUILDING & CONSTRUCTION (2.8%) 
MMI Products, Inc. 
 11.25%, 04/15/07................   4,000,000      4,240,000 
Williams Scotsman, Inc. 
 9.875%, 06/01/07................   4,000,000      4,040,000 
                                               -------------- 
                                                   8,280,000 
                                               -------------- 
MACHINERY (1.6%) 
Roller Bearing Co. of America 
 9.625%, 06/15/07................   4,500,000      4,545,000 
                                               -------------- 
 TOTAL CAPITAL GOODS (4.4%) .....                 12,825,000 
                                               -------------- 
CONSUMER CYCLICALS 
LEISURE RELATED (6.0%) 
Coleman Escrow Corp. 
 Zero Coupon, 05/15/01...........   8,000,000      5,100,000 
Hedstrom Corp. 
 10.0%, 06/01/07.................   5,000,000      5,075,000 
Riddell Sports, Inc. 
 10.5%, 07/15/07.................   3,000,000      3,075,000 
Waterford Gaming LLC 
 12.75%, 11/15/03+...............   4,000,000      4,480,000 
                                               -------------- 
                                                  17,730,000 
                                               -------------- 
RETAIL--GENERAL (1.6%) 
Pantry, Inc. 
 12.0%, 11/15/00.................   4,500,000      4,590,000 
                                               -------------- 
 TOTAL CONSUMER CYCLICALS 
 (7.6%)..........................                 22,320,000 
                                               -------------- 
CONSUMER NONCYCLICALS 
FOODS (2.7%) 
Specialty Foods Corp. 
 11.125%, 10/01/02...............   8,000,000      7,920,000 
                                               -------------- 
CONTAINERS (2.2%) 
Anchor Glass 
 11.25%, 04/01/05................   4,000,000      4,290,000 
MVE, Inc. 
 12.5%, 02/15/02.................   2,000,000      2,050,000 
                                               -------------- 
                                                   6,340,000 
                                               -------------- 

                                       14
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE HIGH YIELD PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                    PRINCIPAL       VALUE 
                                     AMOUNT        (NOTE 1) 
- ------------------------------------------------------------- 
RETAIL--FOOD (5.3%) 
Digiorgio Corp. 
 10.0%, 06/15/07.................  $ 7,500,000   $  7,293,750 
Shoppers Food Warehouse 
 9.75%, 06/15/04.................    8,500,000      8,478,750 
                                               -------------- 
                                                   15,772,500 
                                               -------------- 
TOTAL CONSUMER NONCYCLICALS (10.2%)                30,032,500 
                                               -------------- 
CREDIT SENSITIVE 
FINANCIAL SERVICES (2.0%) 
Cityscape Financial Corp 
 12.75%, 06/01/04................    6,000,000      5,940,000 
                                               -------------- 
FOREIGN GOVERNMENT (1.8%) 
Republic of Panama 
 6.5625%, 07/17/16 (b)...........    6,084,360      5,350,434 
                                               -------------- 
UTILITY--ELECTRIC (1.1%)......... 
AES China Generating Co. ........ 
 10.125%, 12/15/06...............    3,000,000      3,172,500 
                                               -------------- 
 TOTAL CREDIT SENSITIVE (4.9%) ..                  14,462,934 
                                               -------------- 
ENERGY 
OIL--DOMESTIC (7.3%) 
DI Industries, Inc. 
 8.875%, 07/01/07................    6,000,000      5,895,000 
Transamerican Energy: 
 11.5%, 06/15/02.................    4,000,000      3,870,000 
 Zero Coupon, 06/15/02 (c) ......    7,500,000      5,418,750 
TransTexas Gas Corp. 
 13.75%, 12/31/01................    5,829,000      6,237,030 
                                               -------------- 
                                                   21,420,780 
                                               -------------- 
OIL--SUPPLIES & CONSTRUCTION (1.2%) 
Deeptech International, Inc. 
 12.0%, 12/15/00.................    3,500,000      3,640,000 
                                               -------------- 
RAILROADS (1.0%) 
TFM SA de CV 
 Zero Coupon, 06/15/09 (c) ......    5,000,000      2,887,500 
                                               -------------- 
 TOTAL ENERGY (9.5%).............                  27,948,280 
                                               -------------- 
TECHNOLOGY 
ELECTRONICS (8.0%) 
Sullivan Graphic, Inc. 
 12.75%, 08/01/05................    5,000,000      5,150,000 
Therma-Wave, Inc. 
 10.625%, 05/15/04...............    4,750,000      5,035,000 
Unisys Corp. 
 11.75%, 10/15/04................    7,000,000      7,647,500 
Viasystems, Inc. 
 9.75%, 06/01/07.................    5,500,000      5,582,500 
                                               -------------- 
                                                   23,415,000 
                                               -------------- 
<PAGE>

TELECOMMUNICATIONS (22.0%) 
American Telecasting, Inc. 
 Zero Coupon, 08/15/05 (c) ......  $ 5,000,000   $  1,400,000 
Celestica International, Inc. 
 10.5%, 12/31/06+................    2,500,000      2,687,500 
Econophone, Inc. 
 13.5%, 07/15/07.................    3,750,000      3,806,250 
Globalstar L.P. 
 11.25%, 06/15/04+...............    9,000,000      8,370,000 
GST Equipment Funding 
 13.25%, 05/01/07................    6,000,000      6,420,000 
Innova S de R.L. 
 12.875%, 04/01/07...............    4,000,000      4,170,000 
Intercel, Inc. 
 11.125%, 06/15/07...............    5,000,000      5,050,000 
McCaw International Ltd. 
 Zero Coupon, 04/15/07 (c) ......    4,000,000      1,940,000 
Optel, Inc. 
 13.0%, 02/15/05+................   10,000,000      9,700,000 
Orion Network Systems, Inc. 
 11.25%, 01/15/07................    4,000,000      4,100,000 
PTC International Finance B.V. 
 Zero Coupon, 07/01/07 (c) ......    9,000,000      5,467,500 
Radio One, Inc. 
 7.0%, 05/15/04 (a)..............    4,000,000      3,510,000 
Tekni-Plex, Inc. 
 11.25%, 04/01/07................    2,500,000      2,700,000 
Winstar Equipment Corp. 
 12.5%, 03/15/04.................    5,000,000      4,850,000 
                                               -------------- 
                                                   64,171,250 
                                               -------------- 
 TOTAL TECHNOLOGY (30.0%)........                  87,586,250 
                                               -------------- 
TOTAL LONG-TERM DEBT SECURITIES (88.2%) 
 (Amortized Cost $253,287,357) ..                 258,570,064 
                                               -------------- 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES 
Federal Home Loan Bank: 
 5.3%, due 07/01/97..............    7,200,000      7,200,000 
 5.39%, due 07/03/97.............      400,000        399,880 
                                               -------------- 
 TOTAL U.S. GOVERNMENT  AGENCIES 
 (2.6%)..........................                   7,599,880 
                                               -------------- 
TOTAL SHORT-TERM DEBT SECURITIES (2.6%) 
 (Amortized Cost $7,599,880) ....                   7,599,880 
                                               -------------- 
TOTAL INVESTMENTS (90.9%) 
 (Cost/Amortized Cost $261,045,172)               266,443,610 
OTHER ASSETS 
 LESS LIABILITIES (9.1%).........                  26,751,391 
                                               -------------- 
NET ASSETS (100.0%)..............                $293,195,001 
                                               ============== 
</TABLE>

- ------------ 
*      Non-income producing. 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At June 30, 1997, these securities amounted to $45,854,813 or 
       15.6% of net assets. 
(a)    Coupon will increase periodically based upon a predetermined schedule. 
       Stated interest rate in effect at June 30, 1997. 
(b)    Coupon will fluctuate based upon an interest rate index. Stated 
       interest rate in effect at June 30, 1997. 
(c)    Debt security initially issued in zero coupon form which converts to 
       coupon form at a specific rate and date. 

                       See Notes to Financial Statements.

                                       15
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH & INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                     OF SHARES    (NOTE 1) 
- ------------------------------------------------------------ 
<S>                                   <C>       <C>
COMMON STOCKS: 
BASIC MATERIALS 
CHEMICALS (1.3%) 
Dow Chemical Co. ..................    60,000   $  5,227,500 
                                               ------------- 
CHEMICALS--SPECIALTY (1.0%) 
Morton International, Inc. ........   133,000      4,014,938 
                                               ------------- 
 TOTAL BASIC MATERIALS (2.3%) .....                9,242,438 
                                               ------------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.8%) 
United Waste Systems, Inc.*........    22,600        926,600 
USA Waste Services, Inc.*..........    55,000      2,124,375 
                                               ------------- 
                                                   3,050,975 
                                               ------------- 
PRINTING, PUBLISHING & 
 BROADCASTING (3.4%) 
Comcast Corp. (Class A) SPL........   121,000      2,586,375 
Liberty Media Group 
 (Class A)*........................   124,000      2,945,000 
New York Times Co..................    41,000      2,029,500 
Reuters Holdings PLC (ADR).........    43,000      2,709,000 
Time Warner, Inc...................    54,500      2,629,625 
Viacom, Inc. (Class B)*............    22,400        672,000 
                                               ------------- 
                                                  13,571,500 
                                               ------------- 
TRUCKING, SHIPPING (0.2%) 
Xtra Corp..........................    20,400        896,325 
                                               ------------- 
 TOTAL BUSINESS SERVICES (4.4%) ...               17,518,800 
                                               ------------- 
CAPITAL GOODS 
AEROSPACE (0.8%) 
General Dynamics Corp..............    42,000      3,150,000 
                                               ------------- 
ELECTRICAL EQUIPMENT (1.5%) 
General Electric Co................    90,000      5,883,750 
                                               ------------- 
MACHINERY (2.6%) 
Allied Signal, Inc.................    36,000      3,024,000 
Cooper Industries, Inc.............    55,000      2,736,250 
Fluor Corp.........................    59,000      3,256,063 
Solectron Corp.*...................    24,600      1,723,538 
                                               ------------- 
                                                  10,739,851 
                                               ------------- 
 TOTAL CAPITAL GOODS (4.9%)........               19,773,601 
                                               ------------- 
CONSUMER CYCLICALS 
AIRLINES (0.8%) 
Delta Air Lines, Inc...............    39,200      3,214,400 
                                               ------------- 
APPAREL, TEXTILE (1.2%) 
Reebok International Ltd...........   100,400      4,693,700 
                                               ------------- 
AUTOS & TRUCKS (1.2%) 
Chrysler Corp. ....................   100,500      3,297,656 
Harley-Davidson, Inc. .............    35,000      1,677,813 
                                               ------------- 
                                                   4,975,469 
                                               ------------- 
HOUSEHOLD FURNITURE, 
 APPLIANCES (0.9%) 
Sunbeam Corp.......................    91,500      3,454,125 
                                               ------------- 
RETAIL--GENERAL (3.4%) 
Dayton Hudson Corp.................    92,000      4,893,250 
Federated Department Stores, 
 Inc.*.............................    94,600      3,287,350 
Sears, Roebuck & Co................   103,800      5,579,250 
                                               ------------- 
                                                  13,759,850 
                                               ------------- 
 TOTAL CONSUMER CYCLICALS (7.5%)                  30,097,544 
                                               ------------- 
<PAGE>

CONSUMER NONCYCLICALS 
BEVERAGES (1.7%) 
Anheuser Busch, Inc................   160,000   $  6,710,000 
                                               ------------- 
DRUGS (5.4%) 
Centocor, Inc.*....................   101,000      3,137,313 
Merck & Co., Inc...................    92,000      9,522,010 
Schering Plough Corp...............   189,000      9,048,375 
                                               ------------- 
                                                  21,707,698 
                                               ------------- 
FOODS (4.1%) 
Campbell Soup Co...................   126,000      6,300,000 
General Mills, Inc.................    51,000      3,321,375 
Heinz (H.J.) Co....................    93,000      4,289,625 
Whitman Corp.......................   109,000      2,616,000 
                                               ------------- 
                                                  16,527,000 
                                               ------------- 
HOSPITAL SUPPLIES & SERVICES (4.7%) 
Boston Scientific Corp.* ..........    54,000      3,317,625 
Columbia/HCA Healthcare Corp. .....   156,000      6,132,750 
Healthsouth Corp.* ................    12,257        305,659 
PacifiCare Health Systems, Inc. 
 (Class B)*........................   115,000      7,345,625 
Saint Jude Medical, Inc.* .........    42,000      1,638,000 
                                               ------------- 
                                                  18,739,659 
                                               ------------- 
RETAIL--FOOD (0.8%) 
Kroger Co.*........................   110,000      3,190,000 
                                               ------------- 
TOBACCO (5.0%) 
Philip Morris Cos., Inc. ..........   238,500     10,583,438 
RJR Nabisco Holdings Corp..........   288,400      9,517,200 
                                               ------------- 
                                                  20,100,638 
                                               ------------- 
 TOTAL CONSUMER NONCYCLICALS (21.7%)              86,974,995 
                                               ------------- 
CREDIT SENSITIVE 
BANKS (6.0%) 
Chase Manhattan Corp...............   113,200     10,987,475 
First Bank Systems.................    39,500      3,372,313 
First Chicago NBD Corp.............    12,825        775,913 
First Union Corp...................    98,500      9,111,250 
                                               ------------- 
                                                  24,246,951 
                                               ------------- 
FINANCIAL SERVICES (4.2%) 
Bear Stearns Cos., Inc.............    48,000      1,641,000 
MBNA Corp..........................    83,000      3,039,875 
Morgan Stanley, Dean Witter, 
 Discover & Co.....................   185,000      7,966,563 
PMI Group, Inc.....................    66,600      4,154,175 
                                               ------------- 
                                                  16,801,613 
                                               ------------- 
INSURANCE (3.5%) 
Exel Ltd...........................    20,500      1,081,375 
General Re Corp....................    26,400      4,804,800 
Hartford Financial Services Group, 
 Inc...............................    56,500      4,675,375 
PennCorp Financial Group, Inc. ....    93,000      3,580,500 
                                               ------------- 
                                                  14,142,050 
                                               ------------- 
REAL ESTATE (0.3%) 
Security Capital Industrial Trust .    54,000      1,161,000 
                                               ------------- 

                                       16
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH & INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- ------------------------------------------------------------ 
UTILITY--ELECTRIC (1.3%) 
FPL Group, Inc.....................    43,000   $  1,980,688 
NIPSCO Industries, Inc.............    56,000      2,313,500 
Pinnacle West Capital Corp.........    36,000      1,082,250 
                                               ------------- 
                                                   5,376,438 
                                               ------------- 
UTILITY--TELEPHONE (2.0%) 
AT&T Corp..........................   117,300      4,112,831 
Teleport Communications Group, 
 Inc. (Class A)*...................    99,700      3,402,263 
                                               ------------- 
                                                   7,515,094 
                                               ------------- 
 TOTAL CREDIT SENSITIVE (17.3%) ...               69,243,146 
                                               ------------- 
ENERGY 
OIL--DOMESTIC (3.2%) 
Apache Corp........................   102,000      3,315,000 
Murphy Oil Corp....................    64,000      3,120,000 
USX-Marathon Group.................   225,000      6,496,875 
                                               ------------- 
                                                  12,931,875 
                                               ------------- 
OIL--INTERNATIONAL (4.8%) 
Mobil Corp.........................    88,600      6,190,925 
Texaco, Inc. ......................   120,200     13,071,750 
                                               ------------- 
                                                  19,262,675 
                                               ------------- 
OIL--SUPPLIES & CONSTRUCTION (1.6%) 
BJ Services Co.*...................    29,600      1,587,300 
Baker Hughes, Inc..................     4,100        158,619 
Halliburton Co.....................    18,900      1,497,825 
Transocean Offshore, Inc...........    44,900      3,260,863 
                                               ------------- 
                                                   6,504,607 
                                               ------------- 
RAILROADS (1.0%) 
Canadian Pacific Ltd...............    39,000      1,109,063 
Union Pacific Corp.................    39,000      2,749,500 
                                               ------------- 
                                                   3,858,563 
                                               ------------- 
 TOTAL ENERGY (10.6%)..............               42,557,720 
                                               ------------- 
TECHNOLOGY 
ELECTRONICS (8.4%) 
Applied Materials, Inc.*...........    53,000      3,753,063 
Atmel Corp.*.......................   129,800      3,634,400 
Cisco Systems, Inc.*...............   126,500      8,491,313 
Cypress Semiconductor Corp.* ......    14,269        206,901 
Intel Corp.........................    35,000      4,963,438 
LSI Logic Corp.*...................    35,510      1,136,320 
Micron Technology, Inc.*...........    31,000      1,238,063 
National Semiconductor Corp.* .....   202,000      6,186,250 
Seagate Technology, Inc.*..........   119,000      4,187,313 
                                               ------------- 
                                                  33,797,061 
                                               ------------- 
OFFICE EQUIPMENT (1.6%) 
Compaq Computer Corp.*.............    65,500      6,500,875 
                                               ------------- 
OFFICE EQUIPMENT SERVICES (0.6%) 
Electronic Data Systems Corp. .....    63,000      2,583,000 
                                               ------------- 
TELECOMMUNICATIONS (2.1%) 
Deutsche Telekom AG (ADR)..........   125,000      3,015,625 
Scientific Atlanta, Inc............   100,000      2,187,500 
WorldCom, Inc.*....................    89,900      2,876,800 
                                               ------------- 
                                                   8,079,925 
                                               ------------- 
 TOTAL TECHNOLOGY (12.7%)..........               50,960,861 
                                               ------------- 
<PAGE>

DIVERSIFIED (1.7%) 
MISCELLANEOUS 
Tyco International Ltd. ...........    97,600   $  6,789,291 
                                               ------------- 
TOTAL COMMON STOCKS (83.1%) 
 (Cost $288,694,203)...............              333,158,396 
                                               ------------- 
PREFERRED STOCKS: 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.2%) 
Republic Industries, Inc. 
 6.5% Exch. Conv. .................    24,800        607,600 
                                               ------------- 
PRINTING, PUBLISHING & 
 BROADCASTING (0.2%) 
Chancellor Broadcasting 
 7.0% Conv.+.......................     8,800        616,000 
                                               ------------- 
TRUCKING, SHIPPING (0.1%) 
CNF Trust I 
 5.0% Conv. Series A ..............    11,300        632,800 
                                               ------------- 
 TOTAL BUSINESS SERVICES (0.5%) ...                1,856,400 
                                               ------------- 
CONSUMER CYCLICALS (0.3%) 
AIRLINES 
Continental Airlines Finance Trust 
 8.5% Conv. .......................    12,800      1,011,199 
                                               ------------- 
CONSUMER NONCYCLICALS (0.4%) 
CONTAINERS 
Crown Cork & Seal Co., Inc. 4.5% 
 Conv. ............................    29,700      1,499,850 
                                               ------------- 
CREDIT SENSITIVE 
FINANCIAL SERVICES (0.1%) 
Money Store 
 6.5% Conv. .......................    12,000        327,000 
                                               ------------- 
INSURANCE (0.2%) 
PennCorp Financial Group, Inc. 
 7.0% Conv.+.......................    11,350        712,213 
                                               ------------- 
 TOTAL CREDIT SENSITIVE (0.3%) ....                1,039,213 
                                               ------------- 
ENERGY (0.1%) 
OIL--DOMESTIC 
Devon Financing Trust 
 $3.25 Conv........................     7,600        532,000 
                                               ------------- 
TECHNOLOGY 
TELECOMMUNICATIONS (0.8%) 
QualComm Financial Trust 
 5.75% Conv.+......................    28,800      1,364,400 
WorldCom, Inc. 
 8.0% Conv. .......................    21,900      2,455,538 
                                               ------------- 
 TOTAL TECHNOLOGY (0.8%)...........                3,819,938 
                                               ------------- 
TOTAL PREFERRED STOCKS (2.4%) 
 (Cost $8,287,654).................                9,758,600 
                                               ------------- 
                                     PRINCIPAL 
                                      AMOUNT 
                                   ----------- 
LONG-TERM DEBT SECURITIES: 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.3%) 
United Waste Systems, Inc.: 
 4.5% Conv., 06/01/01+.............  $490,000        674,363 
 4.5% Conv., 06/01/01..............   325,000        447,281 
                                               ------------- 
                                                   1,121,644 
                                               ------------- 
</TABLE>

                                       17
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH & INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                       PRINCIPAL       VALUE 
                                        AMOUNT        (NOTE 1) 
- ---------------------------------------------------------------- 
<S>                                   <C>           <C>
PROFESSIONAL SERVICES (1.1%) 
Career Horizons, Inc. 
 7.0% Conv., 11/01/02...............  $  575,000    $  1,260,688 
Danka Business Systems PLC 6.75% 
 Conv., 04/01/02....................     670,000         992,438 
First Financial Management Corp. 
 5.0% Conv., 12/15/99...............   1,000,000       2,035,000 
Personnel Group of America 5.75% 
 Conv., 07/01/04+ ..................     320,000         343,600 
                                                  -------------- 
                                                       4,631,726 
                                                  -------------- 
 TOTAL BUSINESS SERVICES (1.4%) ....                   5,753,370 
                                                  -------------- 
CAPITAL GOODS (0.4%) 
MACHINERY 
DII Group, Inc. 
 6.0% Conv., 10/15/02...............   1,245,000       1,680,750 
                                                  -------------- 
CONSUMER CYCLICALS 
LEISURE RELATED (0.2%) 
CUC International, Inc. 
 3.0% Conv., 02/15/02+..............     690,000         732,263 
                                                  -------------- 
RETAIL--GENERAL (0.9%) 
Central Garden & Pet Co.: 
 6.0% Conv. Sub. Note, 11/15/03+ ...     455,000         502,775 
 6.0%, Conv., 11/15/03..............     670,000         740,350 
Home Depot, Inc. 
 3.25% Conv., 10/01/01..............     650,000         739,375 
U.S. Office Products Co. 
 5.5% Conv., 02/01/01...............   1,225,000       1,505,219 
                                                  -------------- 
                                                       3,487,719 
                                                  -------------- 
 TOTAL CONSUMER CYCLICALS (1.1%)                       4,219,982 
                                                  -------------- 
CONSUMER NONCYCLICALS 
DRUGS (0.4%) 
MedImmune, Inc.: 
 7.0% Conv. Sub. Note, 07/01/03+ ...     360,000         408,600 
 7.0% Conv., 07/01/03 ..............     170,000         192,950 
Quintiles Transnational Corp.: 
 4.25% Conv., 05/31/00+.............     580,000         630,025 
 4.25% Conv., 05/31/00..............     185,000         200,956 
                                                  -------------- 
                                                       1,432,531 
                                                  -------------- 
HOSPITAL SUPPLIES & SERVICES (0.6%) 
FPA Medical Management, Inc.: 
 6.5% Conv., 12/15/01+..............     465,000         532,425 
 6.5% Conv., 12/15/01 ..............     210,000         240,450 
Phycor, Inc. 
 4.5% Conv., 02/01/03...............     790,000         863,075 
Tenet Healthcare Corp. 
 6.0% Conv., 12/01/05+..............     725,000         906,250 
                                                  -------------- 
                                                       2,542,200 
                                                  -------------- 
 TOTAL CONSUMER NONCYCLICALS (1.0%)                    3,974,731 
                                                  -------------- 
CREDIT SENSITIVE 
FINANCIAL SERVICES (0.3%) 
RAC Financial Group, Inc.: 
 7.25% Conv. Sub., 08/15/03+ .......     440,000         954,800 
 7.25% Conv., 08/15/03..............     125,000         271,250 
                                                  -------------- 
                                                       1,226,050 
                                                  -------------- 
INSURANCE (0.3%) 
Penn Treaty American Corp.: 
 6.25% Conv., 12/01/03+.............  $   660,000   $    825,000 
 6.25% Conv., 12/01/03 .............     150,000         187,500 
                                                  -------------- 
                                                       1,012,500 
                                                  -------------- 
 TOTAL CREDIT SENSITIVE (0.6%) .....                   2,238,550 
                                                  -------------- 
ENERGY 
COAL & GAS PIPELINES (0.5%) 
Nabors Industries, Inc. 
 5.0% Conv., 05/15/06...............     775,000       1,168,313 
Swift Energy Co. 
 6.25% Conv., 11/15/06..............     675,000         677,531 
                                                  -------------- 
                                                       1,845,844 
                                                  -------------- 
OIL--SUPPLIES & CONSTRUCTION (0.2%) 
Diamond Offshore Drilling, Inc. 
 3.75% Conv. Sub. Note, 
 02/15/07...........................     345,000         401,494 
Seacor Holdings, Inc.: 
 5.375% Conv., 11/15/06+............     485,000         509,250 
 5.375% Conv., 11/15/06.............     145,000         152,250 
                                                  -------------- 
                                                       1,062,994 
                                                  -------------- 
 TOTAL ENERGY (0.7%)................                   2,908,838 
                                                  -------------- 
TECHNOLOGY 
ELECTRONICS (4.7%) 
Altera Corp. 
 5.75% Conv. Sub. Note, 
 06/15/02+ .........................   1,130,000       2,308,025 
Applied Magnetics Corp.: 
 7.0% Conv. Sub., 03/15/06..........   1,505,000       2,093,831 
 7.0% Conv. Sub. Euro, 
 3/15/06............................      50,000          69,563 
Baan Co. 
 4.5% Conv. Sub. Notes, 
 12/15/01+..........................     860,000       1,367,400 
HMT Technology Corp. 
 5.75% Conv., 01/15/04+ ............   1,830,000       1,560,075 
Motorola, Inc. 
 Zero Coupon Conv., 09/27/13 .......   1,590,000       1,431,000 
Photronics, Inc. 
 6.0% Conv., 06/01/04...............   1,000,000       1,115,000 
Quantum Corp. 
 5.0% Conv., 03/01/03+ .............     405,000         772,538 
Sanmina Corporation 
 5.5% Conv., 08/15/02+..............   1,120,000       2,587,200 
SCI Systems, Inc. 
 5.0% Conv., 05/01/06...............   1,160,000       1,690,700 
Solectron Corp. 
 6.0% Conv., 03/01/06+..............     790,000         987,500 
Trikon Technologies, Inc. 
 7.125% Conv., 10/15/01+............     520,000         369,200 
Xilinx, Inc. 
 5.25% Conv., 11/01/02+.............   1,235,000       1,421,794 
3Com Corp. 
 10.25% Conv., 11/01/01+ ...........     915,000       1,267,275 
                                                  -------------- 
                                                      19,041,101 
                                                  -------------- 

                                       18
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH & INCOME PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                       PRINCIPAL       VALUE 
                                        AMOUNT        (NOTE 1) 
- ---------------------------------------------------------------- 
TELECOMMUNICATIONS (0.5%) 
Comverse Technology, Inc.: 
 5.75% Conv. Sub., 10/01/06+ .......  $ 1,210,000   $  1,585,100 
 5.75% Conv., 10/01/06..............      365,000        478,147 
                                                  -------------- 
                                                       2,063,247 
                                                  -------------- 
 TOTAL TECHNOLOGY (5.2%)............                  21,104,348 
                                                  -------------- 
TOTAL LONG-TERM DEBT SECURITIES (10.4%) 
 (Amortized Cost $35,550,397) ......                  41,880,569 
                                                  -------------- 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES 
Federal Home Loan Bank: 
 5.3%, due 07/01/97.................    7,550,000      7,550,000 
 5.39%, due 07/03/97................   10,150,000     10,146,960 
Federal National Mortgage 
 Association 
 5.35%, due 08/14/97................  $ 5,000,000   $  5,000,000 
                                                  -------------- 
 TOTAL U.S. GOVERNMENT  AGENCIES 
 (5.7%).............................                  22,696,960 
                                                  -------------- 
TOTAL SHORT-TERM DEBT SECURITIES (5.7%) 
 (Amortized Cost $22,696,960) ......                  22,696,960 
                                                  -------------- 
TOTAL INVESTMENTS (101.6%) 
 (Cost/Amortized Cost 
 $355,229,214)......................                 407,494,525 
OTHER ASSETS 
 LESS LIABILITIES (-1.6%)...........                  (6,503,197) 
                                                  -------------- 
NET ASSETS (100.0%).................                $400,991,328 
                                                  ============== 

</TABLE>

- ------------ 
*     Non-income producing. 
+     Security exempt from registration under Rule 144A of the Securities Act 
      of 1933. These securities may only be resold to qualified institutional 
      buyers. At June 30, 1997, these securities amounted to $23,938,071 or 
      6.0% of net assets. 

      Glossary: 
      ADR--American Depository Receipt 

                       See Notes to Financial Statements.

                                       19
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
<S>                                  <C>         <C>
COMMON STOCKS: 
BASIC MATERIALS 
CHEMICALS (2.5%) 
Air Products & Chemicals, Inc.  ...    10,300    $   836,875 
Avery Dennison Corp. ..............     9,900        397,238 
Dow Chemical Co. ..................    22,900      1,995,163 
Dupont (E.I.) de Nemours & Co. ....   109,700      6,897,388 
Eastman Chemical Company ..........     7,300        463,550 
Ecolab, Inc. ......................     7,300        348,575 
FMC Corp.* ........................     4,300        341,581 
Goodrich (B.F.) Co. ...............     6,800        294,525 
Grace (W.R.) & Co. ................     7,000        385,875 
Hercules, Inc. ....................     9,400        450,025 
Millipore Corp. ...................     7,200        316,800 
Monsanto Co. ......................    57,500      2,476,094 
Nalco Chemical Co. ................     7,700        297,413 
Rohm & Haas Co. ...................     5,600        504,350 
Union Carbide Corp. ...............    12,000        564,750 
                                               -------------- 
                                                  16,570,202 
                                               -------------- 
CHEMICALS--SPECIALTY (0.2%) 
Great Lakes Chemical Corp. ........     6,500        340,438 
Morton International, Inc. ........    13,400        404,513 
Raychem Corp. .....................     4,300        319,813 
Sigma-Aldrich Corp. ...............    10,400        364,650 
                                               -------------- 
                                                   1,429,414 
                                               -------------- 
METALS & MINING (1.0%) 
Alcan Aluminium Ltd. ..............     7,000        242,813 
Alcan Aluminum Ltd. (Canada)  .....    14,800        504,783 
Aluminum Co. of America ...........    17,100      1,288,913 
Barrick Gold Corp. ................    34,000        748,000 
Cyprus Amax Minerals Co. ..........    12,600        308,700 
Engelhard Corp. ...................    14,850        310,922 
Freeport-McMoRan Copper & Gold, 
 Inc. (Class B) ...................    19,800        616,275 
Homestake Mining Co. ..............    25,400        331,788 
Inco Ltd. .........................    15,100        453,944 
Newmont Mining Corp. ..............    15,007        585,273 
Phelps Dodge Corp. ................     6,200        528,163 
Placer Dome, Inc. .................    19,900        325,863 
Reynolds Metals Co. ...............     7,200        513,000 
                                               -------------- 
                                                   6,758,437 
                                               -------------- 
PAPER (1.2%) 
Champion International Corp.  .....     9,000        497,250 
Georgia Pacific Corp. .............     8,800        751,300 
International Paper Co. ...........    29,025      1,409,527 
James River Corp. .................     8,600        318,200 
Kimberly Clark Corp. ..............    53,944      2,683,714 
Mead Corp. ........................     5,200        323,700 
Moore Corp. Ltd. ..................    14,100        277,594 
Stone Container Corp. .............    17,800        254,763 
Temple Inland, Inc. ...............     5,800        313,200 
Union Camp Corp. ..................     6,700        335,000 
Westvaco Corp. ....................     9,500        298,656 
Willamette Industries, Inc.  ......     5,200        364,000 
                                               -------------- 
                                                   7,826,904 
                                               -------------- 
STEEL (0.1%) 
Allegheny Teledyne, Inc. ..........    17,900    $   483,300 
Nucor Corp. .......................     8,700        491,550 
USX-U.S. Steel Group...............     8,900        312,056 
Worthington Industries, Inc.  .....    17,700        324,131 
                                               -------------- 
                                                   1,611,037 
                                               -------------- 
 TOTAL BASIC MATERIALS (5.0%)  ....               34,195,994 
                                               -------------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.4%) 
Browning-Ferris Industries, Inc.  .    19,700        655,025 
Johnson Controls, Inc. ............     8,100        332,606 
Thermo Electron Corp.* ............    14,100        484,688 
Waste Management, Inc. ............    44,000      1,413,500 
                                               -------------- 
                                                   2,885,819 
                                               -------------- 
<PAGE>

PRINTING, PUBLISHING & 
 BROADCASTING (1.6%) 
Comcast Corp. (Class A) SPL  ......    30,100        643,388 
Deluxe Corp. ......................     9,700        331,013 
Donnelley (R.R.) & Sons Co.  ......    14,200        520,075 
Dow Jones & Co., Inc. .............     8,600        345,613 
Dun & Bradstreet Corp. ............    16,000        420,000 
Gannett Co. .......................    13,700      1,352,875 
King World Productions, Inc.  .....     9,600        336,000 
Knight-Ridder, Inc. ...............     8,700        426,844 
McGraw-Hill Companies, Inc.  ......     9,200        541,075 
New York Times Co. ................     9,100        450,450 
TCI Group (Class A)* ..............    64,100        953,488 
Time Warner, Inc. .................    53,500      2,581,375 
Times Mirror Co. (Class A) ........     9,200        508,300 
Tribune Co. .......................    11,600        557,525 
Viacom, Inc. (Class A)* ...........     1,000         29,438 
Viacom, Inc. (Class B)* ...........    33,000        990,000 
                                               -------------- 
                                                  10,987,459 
                                               -------------- 
PROFESSIONAL SERVICES (0.3%) 
Block (H&R), Inc. .................    10,600        341,850 
Cognizant Corp. ...................    15,700        635,850 
Interpublic Group Cos., Inc.  .....    7,600         465,975 
Service Corp. International  ......   22,600         742,995 
                                               -------------- 
                                                   2,186,670 
                                               -------------- 
TRUCKING, SHIPPING (0.3%) 
Federal Express Corp.* ............   10,900         629,475 
Laidlaw, Inc. (Class B) ...........   30,700         424,044 
Ryder System, Inc. ................   10,600         349,800 
                                               -------------- 
                                                   1,403,319 
                                               -------------- 
 TOTAL BUSINESS SERVICES (2.6%) ...               17,463,267 
                                               -------------- 
CAPITAL GOODS 
AEROSPACE (1.6%) 
Boeing Co. ........................   69,934       3,710,873 
General Dynamics Corp. ............    5,600         420,000 
Lockheed Martin Corp. .............   18,704       1,937,033 
McDonnell Douglas Corp. ...........   20,000       1,370,000 
Northrop Grumman Corp. ............    5,600         491,750 
Raytheon Co. ......................   22,900       1,167,900 
Rockwell International Corp.  .....   20,600       1,215,400 
TRW, Inc. .........................   11,700         664,706 
                                               -------------- 
                                                  10,977,662 
                                               -------------- 

                                       20
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.7%) 
Armstrong World Industries, Inc. ..     4,100    $   300,838 
Crane Co. .........................     7,700        321,956 
Louisiana Pacific Corp. ...........    16,300        344,338 
Masco Corp. .......................    15,600        651,300 
Owens Corning .....................     6,700        288,938 
PPG Industries, Inc. ..............    17,300      1,005,563 
Sherwin Williams Co. ..............    16,700        515,613 
Weyerhaeuser Co. ..................    19,100        993,200 
                                               -------------- 
                                                   4,421,746 
                                               -------------- 
ELECTRICAL EQUIPMENT (3.8%) 
Emerson Electric Co. ..............    43,300      2,384,206 
General Electric Co. ..............   318,000     20,789,250 
Grainger (W.W.), Inc. .............     5,000        390,938 
Thomas & Betts Corp. ..............     5,900        310,119 
Westinghouse Electric Corp.  ......    62,000      1,433,750 
                                               -------------- 
                                                  25,308,263 
                                               -------------- 
MACHINERY (2.0%) 
Allied Signal, Inc. ...............    27,600      2,318,400 
Case Corp. ........................     7,200        495,900 
Caterpillar, Inc. .................    18,400      1,975,700 
Cooper Industries, Inc. ...........    11,500        572,125 
Cummins Engine, Inc. ..............     4,400        310,475 
Deere & Co. .......................    24,900      1,366,388 
Dover Corp. .......................    10,900        670,350 
Fluor Corp. .......................     7,900        435,981 
Foster Wheeler Corp. ..............     7,900        319,950 
General Signal Corp. ..............     7,000        305,375 
Harnischfeger Industries Corp.  ...     7,500        311,250 
Illinois Tool Works, Inc. .........    24,300      1,213,481 
Ingersoll Rand Co. ................    10,400        642,200 
Pall Corp. ........................    14,200        330,150 
Parker-Hannifin Corp. .............     6,900        418,744 
United Technologies Corp. .........    23,000      1,909,000 
                                               -------------- 
                                                  13,595,469 
                                               -------------- 
 TOTAL CAPITAL GOODS (8.1%)  ......               54,303,140 
                                               -------------- 
CONSUMER CYCLICALS 
AIRLINES (0.3%) 
AMR Corp.* ........................     8,500        786,250 
Delta Air Lines, Inc. .............     6,300        516,600 
Southwest Airlines Co. ............    13,800        357,075 
USAir Group, Inc.* ................     9,500        332,500 
                                               -------------- 
                                                   1,992,425 
                                               -------------- 
APPAREL, TEXTILE (0.5%) 
Fruit of the Loom, Inc.* ..........     9,300        288,300 
Liz Claiborne, Inc. ...............     7,300        340,363 
National Service Industries, Inc.       6,500        316,469 
Nike, Inc. (Class B) ..............    28,500      1,663,688 
Reebok International Ltd. .........     7,500        350,625 
VF Corp. ..........................     6,000        508,500 
                                               -------------- 
                                                   3,467,945 
                                               -------------- 
AUTO RELATED (0.5%) 
Dana Corp. ........................     9,600        364,800 
Eaton Corp. .......................     7,300        637,381 
Echlin, Inc. ......................     8,500        306,000 
Genuine Parts Co. .................    16,000        542,000 
Goodyear Tire & Rubber Co. ........    17,900      1,133,294 
Snap-On, Inc. .....................     8,450    $   332,719 
                                               -------------- 
                                                   3,316,194 
                                               -------------- 
AUTOS & TRUCKS (1.7%) 
AutoZone, Inc.* ...................    14,200        334,588 
Chrysler Corp. ....................    66,300      2,175,469 
Ford Motor Co. ....................   115,700      4,367,675 
General Motors Corp. ..............    71,300      3,970,519 
Paccar, Inc. ......................     7,000        325,063 
                                               -------------- 
                                                  11,173,314 
                                               -------------- 
<PAGE>

FOOD SERVICES, LODGING (0.8%) 
HFS, Inc.* ........................    15,400        893,200 
Harrah's Entertainment, Inc.*  ....    16,400        295,200 
Marriott International, Inc.  .....    12,300        754,913 
McDonald's Corp. ..................    68,400      3,304,575 
Wendy's International, Inc.  ......    13,300        344,969 
                                               -------------- 
                                                   5,592,857 
                                               -------------- 
HOUSEHOLD FURNITURE, 
 APPLIANCES (0.3%) 
Black & Decker Corp. ..............     8,100        301,219 
Maytag Corp. ......................    11,000        287,375 
Newell Co. ........................    15,700        622,113 
Rubbermaid, Inc. ..................    14,400        428,400 
Stanley Works .....................     7,600        304,000 
Whirlpool Corp. ...................     7,100        387,394 
                                               -------------- 
                                                   2,330,501 
                                               -------------- 
LEISURE RELATED (1.4%) 
American Greetings Corp. ..........     9,100        337,838 
Brunswick Corp. ...................     9,200        287,500 
CUC International, Inc.* ..........    39,750      1,026,047 
Disney (Walt) Co. .................    65,600      5,264,400 
Hasbro, Inc. ......................    11,400        323,475 
Hilton Hotels Corp. ...............    24,200        642,813 
ITT Corp.* ........................    11,000        671,688 
Mattel, Inc. ......................    28,943        980,444 
                                               -------------- 
                                                   9,534,205 
                                               -------------- 
PHOTO & OPTICAL (0.5%) 
Allergan, Inc. ....................    10,200        324,488 
Bausch & Lomb, Inc. ...............     7,300        344,013 
Eastman Kodak Co. .................    30,600      2,348,550 
Polaroid Corp. ....................     5,900        327,450 
                                               -------------- 
                                                   3,344,501 
                                               -------------- 
RETAIL--GENERAL (4.0%) 
Circuit City Stores, Inc. .........     9,300        330,731 
Costco Cos., Inc.* ................    20,600        677,225 
CVS Corp. .........................    16,300        835,375 
Dayton Hudson Corp. ...............    21,200      1,127,575 
Dillard's Department Stores, Inc. 
 (Class A) ........................    10,800        373,950 
Federated Department Stores, Inc.*     20,300        705,425 
Gap, Inc. .........................    26,500      1,030,188 
Harcourt General, Inc. ............     6,300        300,038 
Home Depot, Inc. ..................    47,400      3,267,638 
K-Mart Corp.* .....................    47,300        579,425 
Limited, Inc. .....................    25,700        520,425 
Lowe's Cos., Inc. .................    16,900        627,413 
May Department Stores Co. .........    23,200      1,096,200 
Nordstrom, Inc. ...................     7,800        382,688 

                                       21
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Penney (J.C.), Inc. ...............    24,100    $ 1,257,719 
Pep Boys Manny Moe & Jack .........     9,800        333,813 
Rite Aid Corp. ....................    12,000        598,500 
Sears, Roebuck & Co. ..............    38,200      2,053,250 
TJX Cos., Inc. ....................    15,200        400,900 
Tandy Corp. .......................     5,800        324,800 
Toys R Us, Inc.* ..................    27,500        962,500 
Wal-Mart Stores, Inc. .............   221,100      7,475,944 
Walgreen Co. ......................    24,000      1,287,000 
Woolworth Corp.* ..................    13,300        319,200 
                                               -------------- 
                                                  26,867,922 
                                               -------------- 
 TOTAL CONSUMER CYCLICALS (10.0%)                 67,619,864 
                                               -------------- 
CONSUMER NONCYCLICALS 
BEVERAGES (3.8%) 
Anheuser Busch, Inc. ..............    48,600      2,038,163 
Brown Forman Corp. (Class B)  .....     6,000        292,875 
Coca-Cola Co. .....................   240,600     16,240,500 
Pepsico, Inc. .....................   149,700      5,623,106 
Seagram Ltd. ......................    36,100      1,453,025 
                                               -------------- 
                                                  25,647,669 
                                               -------------- 
CONTAINERS (0.2%) 
Bemis, Inc. .......................     7,500        324,375 
Crown Cork & Seal Co., Inc.  ......    11,200        598,500 
Tupperware Corp. ..................     8,900        324,850 
                                               -------------- 
                                                   1,247,725 
                                               -------------- 
DRUGS (7.2%) 
ALZA Corp. (Class A)* .............    10,400        301,600 
American Home Products Corp.  .....    62,800      4,804,200 
Amgen, Inc.* ......................    25,900      1,505,438 
Bristol-Myers Squibb Co. ..........    97,600      7,905,600 
Lilly (Eli) & Co. .................    54,200      5,924,738 
Merck & Co., Inc. .................   117,200     12,130,200 
Pharmacia & Upjohn, Inc. ..........    49,590      1,723,253 
Pfizer, Inc. ......................    62,700      7,492,650 
Schering Plough Corp. .............    71,100      3,403,913 
Warner-Lambert Co. ................    26,400      3,280,200 
                                               -------------- 
                                                  48,471,792 
                                               -------------- 
FOODS (2.5%) 
Archer Daniels Midland Co. ........    52,074      1,223,739 
Campbell Soup Co. .................    45,400      2,270,000 
ConAgra, Inc. .....................    23,300      1,494,113 
CPC International, Inc. ...........    14,000      1,292,375 
General Mills, Inc. ...............    15,300        996,413 
Heinz (H.J.) Co. ..................    35,950      1,658,194 
Hershey Foods Corp. ...............    14,900        824,156 
Kellogg Co. .......................    20,000      1,712,500 
Pioneer Hi Bred International, 
 Inc. .............................     7,800        624,000 
Quaker Oats Co. ...................    13,300        596,838 
Ralston Purina Group ..............    10,400        854,750 
Sara Lee Corp. ....................    46,900      1,952,213 
Whitman Corp. .....................    13,200        316,800 
Wrigley (Wm.), Jr. Co. ............    11,300        757,100 
                                               -------------- 
                                                  16,573,191 
                                               -------------- 
HOSPITAL SUPPLIES & SERVICES (3.9%) 
Abbott Laboratories ...............    75,500      5,039,625 
Baxter International, Inc. ........    27,100      1,415,975 
Becton Dickinson & Co. ............    11,400        577,125 
Biomet, Inc. ......................    17,000    $   316,625 
Boston Scientific Corp.* ..........    19,000      1,167,313 
Cardinal Health, Inc. .............    10,200        583,950 
Columbia/HCA Healthcare Corp.  ....    65,200      2,563,175 
Guidant Corp. .....................     7,000        595,000 
Healthsouth Corp.* ................    33,500        835,406 
Humana, Inc.* .....................    15,400        356,125 
Johnson and Johnson ...............   130,000      8,368,750 
Mallinckrodt, Inc. ................     7,500        285,000 
Medtronic, Inc. ...................    23,300      1,887,300 
Saint Jude Medical, Inc.* .........     8,650        337,350 
Tenet Healthcare Corp.* ...........    28,400        839,575 
United Healthcare Corp. ...........    18,100        941,200 
U.S. Surgical Corp. ...............     9,600        357,600 
                                               -------------- 
                                                  26,467,094 
                                               -------------- 
<PAGE>

RETAIL--FOOD (0.6%) 
Albertsons, Inc. ..................    24,500        894,250 
American Stores Co. ...............    14,200        701,125 
Giant Food, Inc. (Class A) ........     9,900        322,988 
Kroger Co.* .......................    24,800        719,200 
Supervalu, Inc. ...................     8,900        307,050 
Sysco Corp. .......................    16,700        609,550 
Winn Dixie Stores, Inc. ...........    14,500        540,125 
                                               -------------- 
                                                   4,094,288 
                                               -------------- 
SOAPS & TOILETRIES (3.3%) 
Avon Products, Inc. ...............    12,700        896,144 
Clorox Co. ........................     4,800        633,600 
Colgate Palmolive Co. .............    29,000      1,892,250 
Gillette Corp. ....................    54,800      5,192,300 
International Flavors & 
 Fragrances, Inc. .................    10,500        530,250 
Procter & Gamble Co. ..............    66,600      9,407,250 
Unilever N.V. .....................    15,700      3,422,600 
                                               -------------- 
                                                  21,974,394 
                                               -------------- 
TOBACCO (1.8%) 
American Brands, Inc. .............    15,200        567,150 
Loews Corp. .......................    10,900      1,091,363 
Philip Morris Cos., Inc. ..........   237,300     10,530,188 
UST, Inc. .........................    17,600        488,400 
                                               -------------- 
                                                  12,677,101 
                                               -------------- 
 TOTAL CONSUMER NONCYCLICALS (23.3%)             157,153,254 
                                               -------------- 
CREDIT SENSITIVE 
BANKS (7.4%) 
Ahmanson (H.F.) & Co. .............     9,800        421,400 
Banc One Corp. ....................    56,600      2,741,563 
Bank of Boston Corp. ..............    14,200      1,023,288 
Bank of New York Co. ..............    37,100      1,613,850 
BankAmerica Corp. .................    69,300      4,474,181 
Bankers Trust New York Corp.  .....     7,600        661,200 
Barnett Banks, Inc. ...............    19,800      1,039,500 
Chase Manhattan Corp. .............    42,140      4,090,214 
Citicorp ..........................    45,300      5,461,481 
Comerica, Inc. ....................    10,200        693,600 
CoreStates Financial Corp. ........    21,200      1,139,500 
Fifth Third Bancorp ...............    10,000        820,313 
First Bank Systems ................    13,000      1,109,875 
First Chicago NBD Corp. ...........    30,149      1,824,015 
First Union Corp. .................    27,945      2,584,913 

                                       22
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Golden West Financial Corp.  ......     5,400    $   378,000 
Great Western Financial Corp.  ....    13,400        720,250 
KeyCorp. ..........................    21,300      1,190,138 
Mellon Bank Corp. .................    24,500      1,105,563 
Morgan (J.P.) & Co., Inc. .........    18,000      1,878,750 
National City Corp. ...............    21,000      1,102,500 
NationsBank Corp. .................    71,299      4,598,786 
Norwest Corp. .....................    36,500      2,053,125 
PNC Bank Corp. ....................    31,600      1,315,350 
Republic New York Corp. ...........     5,100        548,250 
Suntrust Banks, Inc. ..............    21,000      1,156,313 
U.S. Bancorp. .....................    14,200        910,575 
Wachovia Corp. ....................    15,600        909,675 
Wells Fargo & Co. .................     8,700      2,344,650 
                                               -------------- 
                                                  49,910,818 
                                               -------------- 
FINANCIAL SERVICES (2.3%) 
American Express Co. ..............    46,200      3,441,900 
Beneficial Corp. ..................     5,200        369,525 
Country Wide Credit Industries, 
 Inc. .............................    10,200        318,113 
Equifax, Inc. .....................    15,400        572,688 
Fleet Financial Group, Inc.  ......    25,579      1,617,872 
Green Tree Financial Corp. ........    12,700        452,438 
Household International, Inc.  ....     9,500      1,115,656 
MBIA, Inc. ........................     4,100        462,531 
MBNA Corp. ........................    32,625      1,194,891 
Merrill Lynch & Co., Inc. .........    32,400      1,931,850 
Morgan Stanley, Dean Witter, 
 Discover & Co. ...................    56,005      2,411,715 
Salomon, Inc. .....................    10,100        561,813 
Schwab (Charles) Corp. ............    17,100        695,756 
Transamerica Corp. ................     6,200        580,088 
                                               -------------- 
                                                  15,726,836 
                                               -------------- 
INSURANCE (4.2%) 
Aetna, Inc. .......................    14,643      1,499,077 
Allstate Corp. ....................    42,938      3,134,474 
American General Corp. ............    23,500      1,122,125 
American International Group, Inc.     45,650      6,818,969 
Aon Corp. .........................    16,150        835,763 
Chubb Corp. .......................    17,000      1,136,875 
CIGNA Corp. .......................     7,200      1,278,000 
Conseco, Inc. .....................    18,100        669,700 
General Re Corp. ..................     7,800      1,419,600 
Hartford Financial Services Group, 
 Inc. .............................    11,200        926,800 
Jefferson-Pilot Corp. .............     6,700        468,163 
Lincoln National Corp. Industries .     9,700        624,438 
Marsh & McLennan Cos., Inc.  ......    16,200      1,156,275 
MGIC Investment Corp. .............    11,200        536,900 
Providian Financial Corp.* ........    10,000        321,250 
Safeco Corp. ......................    12,300        574,256 
Saint Paul Cos., Inc. .............     7,900        602,375 
Torchmark Corp. ...................     6,700        477,375 
Travelers Group, Inc. .............    62,700      3,954,019 
UNUM Corp. ........................    13,900        583,800 
USF&G Corp. .......................    13,900        333,600 
                                               -------------- 
                                                  28,473,834 
                                               -------------- 
MORTGAGE RELATED (1.0%) 
Federal Home Loan Mortgage Corp.  .    67,800    $ 2,330,625 
Federal National Mortgage 
 Association ......................   103,500      4,515,188 
                                               -------------- 
                                                   6,845,813 
                                               -------------- 
<PAGE>

UTILITY--ELECTRIC (2.4%) 
American Electric Power, Inc.  ....    18,300        768,600 
Baltimore Gas & Electric Co.  .....    13,900        370,956 
Carolina Power & Light Co. ........    14,200        509,425 
Central & South West Corp. ........    20,600        437,750 
CINergy Corp. .....................    15,313        533,084 
Consolidated Edison Co. N.Y., Inc.     22,800        671,175 
Dominion Resources, Inc. ..........    17,900        655,588 
DTE Energy Co. ....................    13,700        378,463 
Duke Power Co. ....................    34,830      1,669,663 
Edison International ..............    40,800      1,014,900 
Entergy Corp. .....................    23,000        629,625 
FPL Group, Inc. ...................    17,700        815,306 
GPU, Inc. .........................    11,700        419,738 
Houston Industries, Inc. ..........    22,700        486,631 
Niagara Mohawk Power Co.* .........    30,800        263,725 
Northern States Power Co. .........     6,400        331,200 
Ohio Edison Co. ...................    15,200        331,550 
Pacificorp. .......................    28,700        631,400 
Peco Energy Co. ...................    21,600        453,600 
PG&E Corp. ........................    39,600        960,300 
PP&L Resources, Inc. ..............    16,900        336,944 
Public Service Enterprise Group  ..    22,400        560,000 
Southern Co. ......................    66,100      1,445,938 
Texas Utilities Co. ...............    21,800        750,738 
Unicom Corporation ................    21,000        467,250 
Union Electric Co. ................     9,900        373,106 
                                               -------------- 
                                                  16,266,655 
                                               -------------- 
UTILITY--GAS (0.4%) 
Columbia Gas System, Inc. .........     5,400        352,350 
Consolidated Natural Gas Co.  .....     9,200        495,075 
ENRON Corp. .......................    24,700      1,008,069 
Nicor, Inc. .......................     9,300        333,638 
Peoples Energy Corp. ..............     8,600        321,963 
                                               -------------- 
                                                   2,511,095 
                                               -------------- 
UTILITY--TELEPHONE (5.3%) 
Alltel Corp. ......................    17,700        591,844 
Ameritech Corp. ...................    53,600      3,641,450 
AT&T Corp. ........................   158,700      5,564,419 
Bell Atlantic Corp. ...............    42,700      3,239,863 
BellSouth Corp. ...................    96,900      4,493,738 
Frontier Corp. ....................    16,300        324,981 
GTE Corp. .........................    93,200      4,089,150 
NYNEX Corp. .......................    43,000      2,477,875 
SBC Communications, Inc. ..........    88,973      5,505,204 
Sprint Corp. ......................    42,000      2,210,250 
U.S. West Communications Group  ...    45,400      1,711,013 
U.S. West Media Group * ...........    58,800      1,190,700 
                                               -------------- 
                                                  35,040,487 
                                               -------------- 
 TOTAL CREDIT SENSITIVE (23.0%) ...              154,775,538 
                                               -------------- 

                                       23
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
ENERGY 
COAL & GAS PIPELINES (0.6%) 
Burlington Resources, Inc. ........    11,700    $   516,263 
Coastal Corp. .....................    10,300        547,831 
Pacific Enterprises, Ltd. .........    10,200        342,975 
Praxair, Inc. .....................    14,700        823,200 
Sonat, Inc. .......................     8,100        415,125 
Tenneco, Inc. .....................    16,000        723,000 
Williams Cos., Inc. ...............    15,350        671,563 
                                               -------------- 
                                                   4,039,957 
                                               -------------- 
OIL--DOMESTIC (2.0%) 
Amerada Hess Corp. ................     8,900        494,506 
Amoco Corp. .......................    48,600      4,225,163 
Ashland, Inc. .....................     7,300        338,538 
Atlantic Richfield Co. ............    31,700      2,234,850 
Kerr McGee Corp. ..................     4,900        310,538 
Louisiana Land & Exploration Corp.      6,300        359,888 
Occidental Petroleum Corp. ........    31,900        799,494 
Oryx Energy Co.* ..................    16,900        357,013 
Pennzoil Co. ......................     4,600        353,050 
Phillips Petroleum Co. ............    25,900      1,133,125 
Sun, Inc. .........................    10,300        319,300 
Union Pacific Resources Group, 
 Inc. .............................    23,808        592,224 
Unocal Corp. ......................    23,800        923,738 
USX-Marathon Group ................    27,200        785,400 
                                               -------------- 
                                                  13,226,827 
                                               -------------- 
OIL--INTERNATIONAL (5.8%) 
Chevron Corp. .....................    63,800      4,717,213 
Exxon Corp. .......................   241,100     14,827,650 
Mobil Corp. .......................    75,700      5,289,538 
Royal Dutch Petroleum Co. (ADR)  ..    52,300     11,375,250 
Texaco, Inc. ......................    25,800      2,805,750 
                                               -------------- 
                                                  39,015,401 
                                               -------------- 
OIL--SUPPLIES & CONSTRUCTION (0.9%) 
Baker Hughes, Inc. ................    13,700        530,019 
Dresser Industries, Inc. ..........    16,500        614,625 
Halliburton Co. ...................    11,800        935,150 
McDermott International, Inc.  ....    11,100        323,981 
Schlumberger, Ltd. ................    23,900      2,987,500 
Western Atlas, Inc.* ..............     5,200        380,900 
                                               -------------- 
                                                   5,772,175 
                                               -------------- 
RAILROADS (0.8%) 
Burlington Northern Santa Fe  .....    15,051      1,352,709 
CSX Corp. .........................    21,300      1,182,150 
Norfolk Southern Corp. ............    12,300      1,239,225 
Union Pacific Corp. ...............    24,100      1,699,050 
                                               -------------- 
                                                   5,473,134 
                                               -------------- 
 TOTAL ENERGY (10.1%) .............               67,527,494 
                                               -------------- 
TECHNOLOGY 
ELECTRONICS (4.6%) 
Advanced Micro Devices, Inc.*  ....    13,700        493,200 
AMP, Inc. .........................    21,400        893,450 
Applied Materials, Inc.* ..........    17,600      1,246,300 
Cisco Systems, Inc.* ..............    64,400      4,322,850 
EMC Corp.* ........................    23,900        932,100 
General Instrument Corp.* .........    13,300    $   332,500 
Harris Corp. ......................     3,900        327,600 
Intel Corp. .......................    79,700     11,302,456 
ITT Industries, Inc. ..............    12,400        319,300 
LSI Logic Corp.* ..................    13,300        425,600 
Micron Technology, Inc.* ..........    20,500        818,719 
Motorola, Inc. ....................    57,800      4,392,800 
National Semiconductor Corp.*  ....    13,200        404,250 
Parametric Technology Corp.*  .....    12,100        515,006 
Perkin-Elmer Corp. ................     4,300        342,119 
Seagate Technology, Inc.* .........    23,400        823,388 
Tektronix, Inc. ...................     5,400        324,000 
Texas Instruments, Inc. ...........    18,500      1,555,156 
3Com Corp.* .......................    32,500      1,462,500 
                                               -------------- 
                                                  31,233,294 
                                               -------------- 
<PAGE>

OFFICE EQUIPMENT (3.9%) 
Apple Computer, Inc.* .............    21,900        312,075 
Bay Networks, Inc.* ...............    18,600        494,063 
Ceridian Corp.* ...................     8,200        346,450 
Compaq Computer Corp.* ............    26,700      2,649,975 
Dell Computer Corp.* ..............    16,500      1,937,719 
Digital Equipment Corp.* ..........    14,100        499,669 
Hewlett-Packard Co. ...............    98,900      5,538,400 
Honeywell, Inc. ...................    12,000        910,500 
International Business Machines 
 Corp. ............................    96,700      8,721,131 
Pitney Bowes, Inc. ................    13,700        952,150 
Sun Microsystems, Inc.* ...........    35,900      1,336,153 
Tandem Computers, Inc.* ...........    16,100        326,025 
Unisys Corp.* .....................     3,200         24,400 
Xerox Corp. .......................    31,500      2,484,563 
                                               -------------- 
                                                  26,533,273 
                                               -------------- 
OFFICE EQUIPMENT SERVICES (3.7%) 
Adobe Systems, Inc. ...............     9,300        326,081 
Autodesk, Inc. ....................     8,700        333,319 
Automatic Data Processing, Inc.  ..    28,400      1,334,800 
Computer Associates International, 
 Inc. .............................    35,250      1,962,984 
Computer Sciences Corp.* ..........     7,200        519,300 
First Data Corp. ..................    43,600      1,915,675 
Microsoft Corp.* ..................   116,000     14,659,500 
Novell, Inc.* .....................    29,500        204,656 
Oracle Corp.* .....................    63,825      3,215,184 
Silicon Graphics, Inc.* ...........    20,800        312,000 
                                               -------------- 
                                                  24,783,499 
                                               -------------- 
TELECOMMUNICATIONS (2.4%) 
AirTouch Communications, Inc.* ....    48,800      1,335,900 
Andrew Corp.* .....................    12,412        349,088 
Cabletron Systems, Inc.* ..........    14,000        396,375 
DSC Communications Corp.* .........    13,000        289,250 
Lucent Technologies, Inc. .........    62,294      4,489,061 
MCI Communications Corp. ..........    67,000      2,564,844 
Northern Telecommunications Ltd.  .    25,300      2,302,300 
Tellabs, Inc.* ....................    17,600        983,400 
WorldCom, Inc.* ...................    86,600      2,771,200 
                                               -------------- 
                                                  15,481,418 
                                               -------------- 
 TOTAL TECHNOLOGY (14.6%) .........               98,031,484 
                                               -------------- 

                                       24
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE EQUITY INDEX PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
DIVERSIFIED 
MISCELLANEOUS (1.2%) 
Corning, Inc. .....................   21,900     $  1,218,188 
Ikon Office Solutions, Inc.  ......   13,800          344,088 
Minnesota Mining & Manufacturing 
 Co. ..............................   40,500        4,131,000 
Textron, Inc. .....................   16,000        1,062,000 
Tyco International Ltd. ...........   16,400        1,140,825 
                                               -------------- 
 TOTAL DIVERSIFIED (1.2%) .........                 7,896,101 
                                               -------------- 
TOTAL COMMON STOCKS (97.9%) 
 (Cost $506,663,988) ..............               658,966,136 
                                               -------------- 
</TABLE>

<TABLE>
<CAPTION>
                                PRINCIPAL      VALUE 
                                 AMOUNT       (NOTE 1) 
- -------------------------------------------------------- 
<S>                           <C>         <C>
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT & AGENCIES 
U.S. Treasury 
 5.07%, due 09/18/97 **  ..... $  600,000   $    593,272 
Federal Home Loan Bank: 
 5.3%, due 07/01/97 ..........  7,200,000      7,200,000 
 5.39%, due 07/03/97 .........    500,000        499,850 
                                          -------------- 
 TOTAL U.S. GOVERNMENT & 
  AGENCIES (1.2%) ............                 8,293,122 
                                          -------------- 
TOTAL SHORT-TERM DEBT SECURITIES (1.2%) 
 (Amortized Cost $8,293,175)                   8,293,122 
                                          -------------- 
TOTAL INVESTMENTS (99.1%) 
 (Cost/Amortized Cost $514,957,163)          667,259,258 
OTHER ASSETS 
 LESS LIABILITIES (0.9%)  ....                 5,957,588 
                                          -------------- 
NET ASSETS (100.0%) ..........              $673,216,846 
                                          ============== 

</TABLE>

Financial Futures Contracts outstanding at June 30, 1997: 

<TABLE>
<CAPTION>
                       EXPIRATION      NUMBER       ORIGINAL     VALUE AT     UNREALIZED 
DESCRIPTION               DATE      OF CONTRACTS     VALUE       06/30/97    DEPRECIATION 
- -------------------- ------------ -------------- ------------ ------------ -------------- 
<S>                       <C>            <C>       <C>          <C>            <C>       
LONG S&P 500 INDEX*       9/97           15        $6,700,750   $6,676,875     $(23,875) 
</TABLE>

- ------------ 
*      Non-income producing. 
**     Security segregated as collateral on financial futures contracts. 

       Glossary: 
       ADR--American Depository Receipt 

                       See Notes to Financial Statements.

                                       25
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE COMMON STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                    OF SHARES      (NOTE 1) 
- ------------------------------------------------------------- 
COMMON STOCKS AND WARRANTS: 
BASIC MATERIALS (0.4%) 
CHEMICALS 
Monsanto Co. .....................     775,000  $  33,373,438 
                                               -------------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.4%) 
Waste Management, Inc. ...........     900,000     28,912,500 
                                               -------------- 
PRINTING, PUBLISHING & 
 BROADCASTING (4.6%) 
Chris Craft Industries, Inc. 
 (Class B)*++ ....................   1,226,156     59,162,027 
Comcast Corp. (Class A) SPL  .....   1,011,800     21,627,225 
Liberty Media Group 
 (Class A)* ......................   2,323,963     55,194,121 
TCI Group (Class A)* .............   8,399,236    124,938,636 
TCI Satellite Entertainment, Inc. 
 (Class A)* ......................     624,424      4,917,339 
Time Warner, Inc. ................     228,900     11,044,425 
Viacom, Inc. (Class B)* ..........   3,170,300     95,109,000 
                                               -------------- 
                                                  371,992,773 
                                               -------------- 
PROFESSIONAL SERVICES (0.8%) 
ADT Ltd.* ........................   1,946,000     64,218,000 
                                               -------------- 
 TOTAL BUSINESS SERVICES (5.8%) ..                465,123,273 
                                               -------------- 
CAPITAL GOODS 
AEROSPACE (0.3%) 
Loral Space & Communications* ....   1,540,000     23,100,000 
                                               -------------- 
ELECTRICAL EQUIPMENT (0.3%) 
Westinghouse Electric Corp.  .....   1,175,000     27,171,875 
                                               -------------- 
 TOTAL CAPITAL GOODS (0.6%)  .....                 50,271,875 
                                               -------------- 
CONSUMER CYCLICALS 
AIRLINES (1.2%) 
AMR Corp.* .......................     185,000     17,112,500 
Delta Air Lines, Inc. ............     479,300     39,302,600 
Northwest Airlines Corp. 
 (Class A)* ......................     298,300     10,850,663 
UAL Corp.* (a) ...................     378,900     27,115,031 
                                               -------------- 
                                                   94,380,794 
                                               -------------- 
AUTO RELATED (0.6%) 
Republic Industries, Inc.* (a)  ..   1,879,500     46,752,563 
                                               -------------- 
AUTOS & TRUCKS (1.0%) 
AutoZone, Inc.* ..................   3,506,600     82,624,263 
                                               -------------- 
LEISURE RELATED (5.6%) 
CUC International, Inc.* (a)  ....  14,734,500    380,334,281 
ITT Corp.* .......................   1,218,600     74,410,763 
                                               -------------- 
                                                  454,745,044 
                                               -------------- 
PHOTO & OPTICAL (0.6%) 
Eastman Kodak Co. ................     672,700     51,629,725 
                                               -------------- 
RETAIL--GENERAL (4.6%) 
CompUSA, Inc.*++ (a) .............   4,087,600     87,883,400 
Home Depot, Inc. .................   1,488,000    102,579,000 
Lowe's Cos., Inc. ................   1,246,400     46,272,600 
Sears, Roebuck & Co. .............   1,433,700     77,061,375 
Wal-Mart Stores, Inc. ............   1,721,000     58,191,313 
                                               -------------- 
                                                  371,987,688 
                                               -------------- 
 TOTAL CONSUMER CYCLICALS (13.6%)               1,102,120,077 
                                               -------------- 
CONSUMER NONCYCLICALS 
DRUGS (5.2%) 
Astra AB (A Shares) ..............   3,306,664 $   61,655,857 
Merck & Co., Inc. ................   2,163,200    223,891,200 
Pfizer, Inc. (a) .................     857,000    102,411,500 
Schering Plough Corp. ............     612,000     29,299,500 
                                               -------------- 
                                                  417,258,057 
                                               -------------- 
<PAGE>

HOSPITAL SUPPLIES & 
 SERVICES (2.5%) 
Abbott Laboratories ..............   1,150,000     76,762,500 
Boston Scientific Corp.* .........     471,800     28,986,213 
Medtronic, Inc. ..................     997,900     80,829,900 
United Healthcare Corp. (a)  .....     298,500     15,522,000 
                                               -------------- 
                                                  202,100,613 
                                               -------------- 
TOBACCO (4.6%) 
Loews Corp. ......................   2,068,500    207,108,563 
Philip Morris Cos., Inc. (a)  ....   3,840,900    170,439,938 
                                               -------------- 
                                                  377,548,501 
                                               -------------- 
 TOTAL CONSUMER NONCYCLICALS (12.3%)              996,907,171 
                                               -------------- 
CREDIT SENSITIVE 
BANKS (5.1%) 
Chase Manhattan Corp. ............   1,712,868    166,255,250 
First Chicago NBD Corp. ..........     598,700     36,221,350 
First Union Corp. ................   1,005,000     92,962,500 
NationsBank Corp. ................   1,853,000    119,518,500 
                                               -------------- 
                                                  414,957,600 
FINANCIAL SERVICES (5.7%) 
American Express Co. .............  2,900,400     216,079,800 
Beneficial Corp. .................    168,000      11,938,500 
Household International, Inc.  ...    369,800      43,428,388 
MBNA Corp. .......................  2,414,350      88,425,569 
Morgan Stanley, Dean Witter, 
 Discover & Co. ..................  1,113,166      47,935,711 
PMI Group, Inc. ..................    823,700      51,378,288 
                                               -------------- 
                                                  459,186,256 
                                               -------------- 
INSURANCE (12.6%) 
Allstate Corp. ...................  1,701,647     124,220,231 
American International Group, 
 Inc. ............................  2,340,050     349,544,969 
Hartford Financial Services 
 Group, Inc. .....................  1,043,600      86,357,900 
Progressive Corp. ................  1,118,800      97,335,600 
TIG Holdings, Inc. ...............    689,800      21,556,250 
Travelers Group, Inc. ............  5,435,665     342,786,624 
                                               -------------- 
                                                1,021,801,574 
                                               -------------- 
MORTGAGE RELATED (0.3%) 
Federal National Mortgage 
 Association .....................    593,000      25,869,625 
                                               -------------- 
REAL ESTATE (2.2%) 
CBL & Associates Properties, Inc.   1,077,200      25,852,800 
Essex Property Trust, Inc.  ......    202,200       6,495,675 
First Industrial Realty Trust  ...    108,000       3,159,000 
Macerich Co. .....................    717,500      19,910,625 
Manufactured Home Communities  ...    268,000       6,180,750 

                                       26
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE COMMON STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                       NUMBER        VALUE 
                                     OF SHARES      (NOTE 1) 
- -------------------------------------------------------------- 
Regency Realty Corp.++ ...........     553,700  $   15,088,325 
Simon Debartolo Group, Inc.  .....   1,443,000      46,176,000 
Spieker Properties, Inc. .........   1,307,200      45,997,100 
Summit Properties, Inc. ..........     494,100      10,190,813 
                                                --------------
                                                   179,051,088 
                                                --------------
UTILITY--TELEPHONE (1.3%) 
BellSouth Corp. ..................      10,824         501,963 
Teleport Communications Group, 
 Inc. (Class A)*++ (a) ...........   2,527,500      86,250,938 
U.S. West Media Group* ...........     450,000       9,112,500 
                                                --------------
                                                    95,865,401 
                                                --------------
 TOTAL CREDIT SENSITIVE (27.2%) ..               2,196,731,544 
                                                --------------
ENERGY 
OIL--DOMESTIC (0.3%) 
Union Pacific Resources Group, 
 Inc. ............................     826,477      20,558,615 
                                                --------------
OIL--SUPPLIES & CONSTRUCTION (2.6%) 
BJ Services Co.* .................     845,800      45,356,025 
Baker Hughes, Inc. ...............     540,000      20,891,250 
Halliburton Co. ..................     812,200      64,366,850 
Transocean Offshore, Inc. ........     700,000      50,837,500 
Western Atlas, Inc.* .............     338,800      24,817,100 
                                                --------------
                                                   206,268,725 
                                                --------------
RAILROADS (2.2%) 
Canadian Pacific Ltd. ............   2,833,300      80,571,969 
Union Pacific Corp. ..............   1,513,371     106,692,656 
                                                --------------
                                                   187,264,625 
                                                --------------
 TOTAL ENERGY (5.1%) .............                 414,091,965 
                                                --------------
TECHNOLOGY 
ELECTRONICS (16.0%) 
Applied Magnetics Corp.* (a)  ....     600,000      13,575,000 
Cisco Systems, Inc.* (a) .........   5,965,000     400,400,625 
EMC Corp.* (a) ...................   3,590,900     140,045,100 
General Instrument Corp.* ........   1,222,410      30,560,250 
Intel Corp. (a) ..................   2,452,800     347,837,700 
Micron Technology, Inc.* (a)  ....     880,000      35,145,000 
National Semiconductor 
 Corp.* (a) ......................   2,399,400      73,481,625 
Seagate Technology, Inc.* (a)  ...     400,000      14,075,000 
3Com Corp.* (a) ..................   5,352,900     240,880,500 
                                                --------------
                                                 1,296,000,800 
                                                --------------
OFFICE EQUIPMENT (3.3%) 
Ceridian Corp.*++ ................   3,815,000     161,183,750 
Compaq Computer Corp.* (a)  ......     100,000       9,925,000 
Sterling Software, Inc.* .........     586,200      18,318,750 
Xerox Corp. ......................     957,500      75,522,813 
                                                --------------
                                                   264,950,313 
                                                --------------
OFFICE EQUIPMENT SERVICES (1.6%) 
Electronic Data Systems 
 Corp. (a) .......................   1,734,000      71,094,000 
Fore Systems, Inc.* ..............     391,400       5,332,825 
Informix Corp.* (a) ..............   1,151,900      10,367,100 
Oracle Corp.* (a) ................     282,200      14,215,825 
Sterling Commerce, Inc.* .........     933,582      30,691,508 
                                                --------------
                                                   131,701,258 
                                                --------------
TELECOMMUNICATIONS (9.0%) 
AirTouch Communications, 
 Inc.* ...........................   1,259,600  $    34,481,550 
Cabletron Systems, Inc.* (a)  ....   1,637,200      46,353,225 
Cascade Communications 
 Corp.* (a) ......................   2,375,000      65,609,375 
DSC Communications 
 Corp.* (a) ......................   2,716,100      60,433,225 
Deutsche Telekom AG (ADR) ........     892,600      21,533,975 
Mannesmann AG (ADR) ..............     160,700      71,511,500 
WorldCom, Inc.* (a) ..............  13,079,004     418,528,121 
                                                --------------
                                                   718,450,971 
                                                --------------
 TOTAL TECHNOLOGY (29.9%) ........               2,411,103,342 
                                                --------------
<PAGE>

DIVERSIFIED 
MISCELLANEOUS (0.2%) 
Anixter International, Inc.*  ....     812,434      13,963,709 
Hanson (ADR)--Warrants 
 (Class B)* ......................  13,784,811          53,899 
                                                --------------
 TOTAL DIVERSIFIED (0.2%) ........                  14,017,608 
                                                --------------
TOTAL COMMON STOCKS AND WARRANTS 
 (95.1%) 
 (Cost $5,464,533,046) ...........               7,683,740,293 
                                                --------------
PREFERRED STOCKS: 
BUSINESS SERVICES (0.1%) 
ENVIRONMENTAL CONTROL 
Republic Industries, Inc. 
 6.5% Exch. Conv. ................     389,000       9,530,500 
                                                --------------
TECHNOLOGY (0.7%) 
TELECOMMUNICATIONS 
WorldCom, Inc.  
 8.0% Conv. ......................     487,000      54,604,875 
TOTAL PREFERRED STOCKS (0.8%) 
 (Cost $43,865,319) ..............                  64,135,375 
                                                --------------

                                    Principal 
                                     Amount 
                                   -----------
LONG-TERM DEBT SECURITIES: 
TECHNOLOGY (0.0%) 
ELECTRONICS 
3Com Corp. 
 10.25% Conv., 11/01/01+ ......... $  900,000        1,246,500 
                                                --------------
TOTAL LONG-TERM DEBT SECURITIES (0.0%) 
 (Amortized Cost $1,213,058)  ....                   1,246,500 
                                                --------------
SHORT-TERM DEBT SECURITIES: 
BANKERS' ACCEPTANCES (0.3%) 
Chase Manhattan Bank 
 5.53%, due 08/18/97 ............. 24,631,953       24,450,334 
                                                --------------
CERTIFICATES OF DEPOSIT 
American Express Centurian 
 5.56%, due 07/21/97 ............. 10,000,000       10,000,000 
Sanwa Bank Ltd. 
 5.68%, due 07/10/97 ............. 50,000,000       49,998,900 
Sumitomo Bank Ltd. 
 5.67%, due 07/07/97 ............. 50,000,000       49,998,728 
                                                --------------
 TOTAL CERTIFICATES OF DEPOSIT (1.4%)              109,997,628 
                                                --------------

                                       27
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE COMMON STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                    PRINCIPAL       VALUE 
                                     AMOUNT        (NOTE 1) 
- -------------------------------------------------------------
<S>                            <C>           <C>
COMMERCIAL PAPER 
Associates Corp. of North 
 America 
 6.3%, due 07/01/97 ........... $ 50,000,000  $   50,000,000 
Bankers Trust Securities 
 6.3%, due 07/01/97 ...........   38,100,000      38,100,000 
Copley Financing Corp. 
 5.6%, due 07/02/97 ...........    2,300,000       2,299,642 
Dresdner U.S. Finance, Inc. 
 6.25%, due 07/01/97 ..........   18,300,000      18,300,000 
Generale Bank 
 5.39%, due 07/29/97 ..........   16,000,000      15,932,925 
Greenwich Funding 
 5.35%, due 07/01/97 ..........    4,800,000       4,800,000 
                                              --------------
 TOTAL COMMERCIAL PAPER (1.6%)                   129,432,567 
                                              -------------- 
U.S. GOVERNMENT AGENCIES (0.4%) 
Federal Farm Credit Bank 
 5.55%, due 07/01/97 ..........   35,000,000      35,000,000 
                                              -------------- 
TIME DEPOSITS 
Mitsubishi Bank Ltd.-N.Y. 
 6.375%, due 07/01/97 .........   50,000,000      50,000,000 
Sumitomo Bank Ltd. 
 6.25%, due 07/01/97 ..........   42,000,000      42,000,000 
                                              -------------- 
 TOTAL TIME DEPOSITS (1.2%)  ..                   92,000,000 
                                              -------------- 
TOTAL SHORT-TERM DEBT SECURITIES (4.9%) 
 (Amortized Cost 
 $390,880,529).................                  390,880,529 
                                              -------------- 
TOTAL INVESTMENTS (100.8%) 
 (Cost/Amortized Cost $5,900,491,952)          8,140,002,697 
                                              -------------- 

                                            Number of 
                                           Contracts(b) 
                                  ---------------------------- 
CALL OPTIONS WRITTEN* (c): 
Applied Magnetics Corp.: 
 September @ $23 ..............        3,000        (921,000) 
 September @ $23.625 ..........        3,000        (813,000) 
Cabletron Systems, Inc. 
 September @ $31.50 ...........        2,000        (282,000) 
Cascade Communications Corp.: 
 July @ $26.25 ................        3,000        (477,000) 
 July @ $26.625 ...............        3,000        (393,000) 
 July @ $31.375 ...............        2,000         (50,000) 
 August @ $34.375 .............        2,000        (140,000) 
 August @ $34.75 ..............        2,000        (122,000) 
 September @ $30 ..............        5,000      (1,268,000) 
 September @ $34.75 ...........        2,000        (230,000) 
 October @ $27.75 .............        1,500        (490,500) 
Cisco Systems, Inc.: 
 August @ $61.625 .............        3,000      (2,352,000) 
 August @ $62.375 .............        3,000      (2,106,000) 
 August @ $69 .................        1,500        (670,500) 
 September @ $64.375 ..........        3,000      (2,088,000) 
 September @ $67.875 ..........        1,500        (851,520) 
Compaq Computer Corp. 
 August @ $108.375 ............        1,000        (406,480) 
CompUSA, Inc.: 
 July @ $18.625 ...............        2,500        (735,000) 
 July @ $19.375 ...............        4,000      (1,128,000) 
 August @ $21.625 .............        3,500        (570,500) 
 August @ $22.125 .............        2,000        (425,740) 
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                 NUMBER OF        VALUE 
                                CONTRACTS(B)    (NOTE 1) 
- ----------------------------------------------------------- 
<S>                            <C>          <C>
 August @ $23 .................    2,000       $  (300,000) 
 September @ $20.75 ...........    2,000          (568,000) 
 September @ $21 ..............    2,000          (494,000) 
 September @ $21.125 ..........    3,000          (708,000) 
 September @ $21.375 ..........    2,000          (409,940) 
 September @ $21.875 ..........    2,500          (507,500) 
 September @ $22 ..............    8,000        (1,374,400) 
 October @ $21.50 .............    2,000          (450,000) 
CUC International, Inc.: 
 August @ $24.125 .............    2,000          (425,740) 
 August @ $24.625 .............    2,000          (342,580) 
 September @ $25.75 ...........    3,000          (563,100) 
 September @ $25.875 ..........    1,500          (213,735) 
 September @ $26.125 ..........    7,000        (1,074,400) 
 September @ $26.375 ..........    2,000          (298,600) 
 September @ $26.75 ...........    2,000          (220,580) 
DSC Communications Corp.: 
 July @ $20 ...................    2,000          (512,000) 
 August @ $22.375 .............    2,000          (372,000) 
 September @ $24.625 ..........    2,000          (364,000) 
 September @ $25.375 ..........    2,000          (244,000) 
 October @ $21.875 ............    3,000          (690,000) 
Electronic Data Systems Corp.: 
 July @ $33.125 ...............    3,000        (2,430,000) 
 August @ $36.625 .............    2,000          (971,480) 
 August @ $37.375 .............    2,000          (890,000) 
 August @ $38 .................    2,500        (1,047,500) 
 September @ $37 ..............    2,000        (1,012,000) 
 September @ $37.875 ..........    2,000          (890,000) 
 September @ $39.75 ...........    2,000          (595,680) 
 September @ $42 ..............    1,500          (360,000) 
EMC Corp.: 
 August @ $40 .................    3,000          (651,000) 
 August @ $40.75 ..............    2,500          (392,500) 
 September @ $36.875 ..........    2,000          (816,000) 
 September @ $37.875 ..........    2,500          (877,500) 
 September @ $38.875 ..........    2,000          (606,000) 
 September @ $39.875 ..........    2,000          (546,000) 
 October @ $38.875 ............    2,000          (628,000) 
Informix Corp.: 
 August @ $9.125 ..............    2,000          (238,000) 
 September @ $8.81 ............    2,000          (306,000) 
 September @ $9.50 ............    3,000          (345,000) 
 September @ $9.625 ...........    2,000          (252,000) 
 October @ $9.125 .............    2,500          (345,000) 
Intel Corp.: 
 July @ $147.50 ...............    1,000          (130,000) 
 July @ $148.25 ...............    2,000          (224,000) 
 July @ $152.75 ...............    1,000          (221,000) 
 August @ $158.75 .............    2,000          (417,120) 
 August @ $159.75 .............    2,000          (618,000) 
 September @ $143.625 .........    3,000        (3,039,000) 
 September @ $144.25 ..........    1,500        (1,593,645) 
 September @ $146 .............    1,000          (950,780) 
 September @ $149.375 .........    2,000        (1,424,000) 
 October @ $142.75 ............    2,000        (2,248,000) 
Micron Technology, Inc.: 
 July @ $38.50 ................    2,000          (510,000) 
 July @ $40.75 ................    1,800          (135,090) 
 September @ $40.125 ..........    2,000          (896,000) 
 September @ $40.75 ...........    3,000        (1,107,000) 
</TABLE>

                                       28
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE COMMON STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
                                 NUMBER OF        VALUE 
                                CONTRACTS(B)    (NOTE 1) 
- ----------------------------------------------------------- 
National Semiconductor Corp.: 
 July @ $27.50 ................    2,500     $     (785,000) 
 September @ $30.875 ..........    2,000           (618,580) 
 October @ $30.625 ............    3,000           (895,200) 
Oracle Corp.: 
 August @ $47.25 ..............    1,500           (823,500) 
 September @ $52.875 ..........    1,000           (300,000) 
Pfizer, Inc. 
 September @ $121.875 .........    2,000         (1,566,000) 
Philip Morris Cos., Inc. 
 October @ $44.095 ............    4,000         (1,388,000) 
Republic Industries, Inc.: 
 July @ $24.375 ...............    2,000           (326,000) 
 July @ $26.875 ...............    3,000           (117,000) 
 September @ $20.50 ...........    2,500         (1,352,500) 
 September @ $24.50 ...........    2,000           (558,940) 
 September @ $25.375 ..........    3,500           (926,450) 
 October @ $23.875 ............    2,000           (502,000) 
Seagate Technology, Inc.: 
 September @ $40.625 ..........    2,000           (372,000) 
 September @ $40.75 ...........    2,000           (370,000) 
Teleport Communications Group, 
 Inc. (Class A): 
 August @ $30 .................    3,500         (1,963,500) 
 August @ $30.05 ..............    1,500           (789,000) 
 September @ $30.125 ..........    3,000         (1,773,000) 
 September @ $33.25 ...........    3,000     $   (1,119,000) 
UAL Corp.: 
 October @ $70.625 ............    1,500           (763,500) 
United Healthcare Corp.: 
 September @ $53.875 ..........    1,000           (345,000) 
 September @ $54.25 ...........    1,500           (478,500) 
WorldCom, Inc.: 
 August @ $25.50 ..............    4,000         (2,648,000) 
 August @ $25.625 .............    2,000         (1,323,500) 
 September @ $29 ..............    3,150         (1,351,350) 
 September @ $31.375 ..........    4,000         (1,176,000) 
 October @ $31.875 ............    2,000           (508,000) 
3Com Corp.: 
 July @ $32 ...................    2,500         (3,269,475) 
 August @ $38.375 .............    2,000         (1,724,000) 
 August @ $46 .................    2,000           (800,000) 
 August @ $49.875 .............    1,000           (345,000) 
 September @ $46.125 ..........    2,000         (1,016,000) 
 September @ $47.375 ..........    2,000           (926,000) 
 September @ $49.625 ..........    2,000           (638,000) 
                                            --------------- 
TOTAL CALL OPTIONS WRITTEN (-1.1%) 
 (Premiums Received $96,759,950)                (88,224,105) 
                                            --------------- 
OTHER ASSETS 
 LESS LIABILITIES (0.3%)  .....                  26,390,865 
                                            --------------- 
NET ASSETS (100.0%) ...........              $8,078,169,457 
                                            =============== 

- ------------ 
*       Non-income producing. 
+       Security exempt from registration under Rule 144A of the Securities 
        Act of 1933. These securities may only be resold to qualified 
        institutional buyers. At June 30, 1997, these securities amounted to 
        $1,246,500 or 0.02% of net assets. 
++      Affiliated company as defined under the Investment Company Act of 
        1940 (See Note 6). 
(a)     Partially held as collateral on outstanding written call options. 
(b)     One contract relates to 100 shares. 
(c)     Covered call option contracts written in connection with securities 
        held. 

        Glossary: 
        ADR -- American Depository Receipt 

                      See Notes to Financial Statements.

                                       29
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                        NUMBER         VALUE 
                                       OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------- 
<S>                                 <C>           <C>
COMMON STOCKS AND 
 OTHER INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS (1.2%) 
Akzo Nobel N.V......................     19,000     $ 2,603,583 
Bayer AG............................     40,000       1,541,373 
Dainippon Ink & Chemical, Inc. .....     44,000         189,652 
GP Batteries International Ltd. ....    850,000       2,532,432 
GP Batteries International 
 Ltd.--Rights*......................     12,500           6,250 
Indo Gulf Fertilisers (GDR).........    150,000         135,000 
Ishihara Sangyo Ltd.*...............    411,000       1,215,679 
Johnson Matthey PLC.................    225,000       2,168,688 
Mitsubishi Chemical Corp............      3,000           9,790 
Royal Group Technologies Ltd.* .....     50,000       1,339,657 
Sanyo Chemicals.....................     53,000         471,687 
Sekisui Chemical Co. Ltd. ..........      4,000          40,485 
Shin-Etsu Chemical Ltd. ............     14,000         371,346 
SKW Trostberg AG....................     45,000       1,504,387 
                                                  -------------- 
                                                     14,130,009 
                                                  -------------- 
CHEMICALS--SPECIALTY (1.1%) 
SGL Carbon AG+ .....................     83,560      11,413,494 
UCAR International, Inc.*...........     40,000       1,830,000 
                                                  -------------- 
                                                     13,243,494 
                                                  -------------- 
METALS & MINING (0.5%) 
Great Central Mines Ltd.............    408,900         778,642 
Plutonic Resources Ltd..............     50,000         156,295 
Randgold Resources Ltd.*+...........    181,800       3,008,790 
Toho Titanium*......................      7,000         106,884 
Western Mining Corp. Ltd............    200,000       1,260,934 
Westralian Sands Ltd. ..............    280,000         864,683 
                                                  -------------- 
                                                      6,176,228 
                                                  -------------- 
PAPER (0.5%) 
Asia Pacific Resources 
 International Holdings Ltd. (Class 
 A)*................................     70,000         332,500 
Enso Oy (Series R)..................    124,000       1,147,414 
Fletcher Forestry Shares............     17,026          24,749 
Grupo Industrial Durango (ADR)* ....     70,000       1,067,500 
Jefferson Smurfit Group PLC.........    300,000         863,979 
Mayr-Melnhof Karton Aktien AG+  ....     24,000       1,232,222 
Nippon Paper Industries Co..........     64,000         370,229 
Oji Paper Co. Ltd...................    150,000         927,930 
                                                  -------------- 
                                                      5,966,523 
                                                  -------------- 
STEEL (0.4%) 
Acerinox S.A........................      2,002         375,060 
Broken Hill Proprietary Co. Ltd. ...    150,000       2,206,596 
Hitachi Metals Ltd..................     83,000         604,703 
Sumitomo Metal Industries...........    712,000       2,025,233 
                                                  -------------- 
                                                      5,211,592 
                                                  -------------- 
 TOTAL BASIC MATERIALS (3.7%) ......                 44,727,846 
                                                  -------------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (1.7%) 
B.U.S. Berzelius Umwelt-Service AG .     87,700       1,332,674 
Daiseki Co. Ltd.....................     20,000         418,812 
Matsuda Sangyo Co. Ltd..............     23,000     $   421,429 
Powerscreen International...........    640,000       6,973,095 
Rentokil Initial PLC................    720,000       2,529,012 
Tomra Systems ASA...................    320,000       6,556,578 
Waste Management, Inc. .............     50,000       1,606,250 
                                                  -------------- 
                                                     19,837,850 
                                                  -------------- 
<PAGE>

PRINTING, PUBLISHING & BROADCASTING 
 (2.8%) 
Arnoldo Mondadori Editore Spa ......     10,000          57,746 
Carlton Communications PLC..........    500,000       4,224,176 
Comcast Corp. (Class A) SPL.........     37,000         790,875 
Elsevier N.V........................    180,000       3,007,543 
Flextech PLC*.......................     69,000         738,577 
Liberty Media Group (Class A)* .....    144,875       3,440,781 
Mirror Group Newspapers PLC  .......    250,000         782,409 
Nippon Television Network Corp.  ...      2,110         846,872 
Pearson PLC.........................    200,000       2,315,598 
Reed International..................    260,000       2,519,024 
Takara Printing Co..................      4,000          28,968 
TCI Group (Class A)*................    183,000       2,722,125 
Television Francaise................      1,709         152,675 
Tokyo Broadcasting System...........     85,000       1,742,867 
TVI Televisao Independente*.........      4,700          12,280 
Ver Ned Uitgeversbedr Ver Bezit 
 N.V................................    150,000       3,316,244 
Viacom, Inc. (Class B)*.............    241,300       7,239,000 
                                                  -------------- 
                                                     33,937,760 
                                                  -------------- 
PROFESSIONAL SERVICES (2.2%) 
ADT Ltd.*...........................    161,000       5,313,000 
Alvern Norway ASA*..................    258,529       1,412,555 
Apcoa Parking AG....................     19,580       1,900,851 
Asatsu, Inc.........................     54,000       1,997,731 
Content Beheer N.V.*+...............    150,000       6,525,513 
Goudsmit N.V. ......................     16,500       2,508,960 
Meitec Corp.........................    133,000       3,957,159 
NIC Corp.*..........................      5,000          63,258 
Shandwick International PLC* .......     30,000          24,097 
WPP Group PLC.......................    600,000       2,462,091
                                                  -------------- 
                                                     26,165,215
                                                  -------------- 
TRUCKING, SHIPPING (1.1%) 
Brambles Industries Ltd. ...........     250,000      4,943,879 
Cosco Pacific Ltd.*.................   1,000,000      2,316,936 
Irish Continental Group.............     140,000      1,591,949 
Kawasaki Kisen*.....................     168,000        338,609 
Koninklijke Nedlloyd Groep N.V. ....      11,250        324,938 
Western Bulk Shipping*..............      88,080        433,128 
Yamato Transport ...................     266,000      3,318,908 
                                                  -------------- 
                                                     13,268,347 
                                                  -------------- 
 TOTAL BUSINESS SERVICES (7.8%) ....                 93,209,172 
                                                  -------------- 
CAPITAL GOODS 
AEROSPACE (0.2%) 
Loral Space & Communications* ......     158,000      2,370,000 
                                                  -------------- 
BUILDING & CONSTRUCTION (1.4%) 
ABB AG .............................       1,200      1,815,817 
Bufete Industrial S.A. (ADR)* ......      19,000        406,125 
Daito Trust Construction Co. .......      31,600        372,219 

                                       30
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
                                        NUMBER         VALUE 
                                       OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------- 
Hitachi Plant Engineering & 
 Construction Co....................     101,000    $   468,825 
Japan Industrial Land Development ..      54,000        532,414 
Kajima Corp. .......................      87,000        509,353 
Kaneshita Construction Co. .........     126,000        983,946 
MacMahon Holdings Ltd...............   1,895,200      1,430,971 
Metacorp Berhard....................     335,000        696,811 
Mitsui Home Co. Ltd.................      96,000        946,514 
Nanno Construction Co. Ltd..........      53,000        182,663 
Nippon Denwa Shisetsu ..............      53,000        455,039 
Ohmoto Gumi Co. Ltd.................      61,000        500,305 
Oriental Construction Co. ..........      48,300        438,286 
Pacific Rim Infra Management 
 Enterprises Ltd.*..................   1,116,500         83,587 
Penta Ocean Construction............      37,000        119,449 
PS Corp.............................     109,700      1,186,877 
Raito Kogyo Co. Ltd. ...............      66,100        686,319 
Sacos Corp. ........................       8,600         78,039 
Sanyo Engineering & Construction, 
 Inc................................      21,000        182,131 
Sho Bond Construction...............     137,300      3,581,947 
Suido Kiko Kaisha...................      37,000        219,527 
Toda Construction...................     105,000        734,753 
Wesco, Inc..........................      45,100        460,405 
                                                  -------------- 
                                                     17,072,322 
                                                  -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (1.0%) 
BPB PLC.............................     540,000      2,917,054 
Fujikura Ltd........................     276,000      2,576,739 
Lafarge Corp........................      40,000      2,487,791 
Macmillan Bloedel Ltd...............      30,000        411,673 
Nichiha Corp........................     182,700      2,869,383 
Portland Valderrivas SA.............      12,700      1,037,530 
Sumitomo Forestry Co. ..............      24,000        263,851 
                                                  -------------- 
                                                     12,564,021 
                                                  -------------- 
ELECTRICAL EQUIPMENT (0.5%) 
Alcatel Alsthom.....................      16,000      2,003,846 
Mabuchi Motor Co....................      43,600      2,529,797 
Vae Eisenbahnsys AG.................       3,000        296,565 
Yaskawa Electric Corp...............      91,000        377,943 
Zucchini Spa........................      30,400        185,915 
                                                  -------------- 
                                                      5,394,066 
                                                  -------------- 
MACHINERY (2.3%) 
Asahi Diamond Industry Co. Ltd.  ...      91,000        841,637 
BT Industries AB+ ..................       4,300         86,302 
Construcciones Auxiliar Ferro ......       9,425        425,278 
Danieli & Co.*......................      32,200        212,639 
Enshu*..............................      60,000        188,989 
IHC Caland N.V......................      52,000      2,842,291 
Ishikawajima Harima Heavy 
 Industries.........................     171,000        671,407 
Kalmar Industries AB+ ..............      69,200      1,187,254 
Kawasaki Heavy Industries Ltd. .....     277,000      1,288,203 
Keppel Corp.*.......................      95,000        421,942 
Keyence Corp. ......................       7,500      1,112,468 
Makino Milling Machine Co. .........      46,000        392,933 
Mitsubishi Heavy Industries Ltd. ...     476,000      3,650,676 
Namura Shipbuilding Co..............      66,000    $   328,244 
Nireco..............................      24,000        215,688 
Nitta Corp..........................     121,000      1,488,614 
Nitto Kohki Co. Ltd.................      81,600      2,819,440 
Rauma Oy............................      41,600        954,327 
Siebe PLC...........................      80,000      1,354,400 
SMC Corp............................      42,100      3,555,780 
Sodick Co.*.........................     374,000      3,038,077 
Sumitomo Heavy Industries Ltd. .....      30,000        121,194 
Thai Engine Manufacturing Public 
 Co.................................      87,000        564,215 
                                                  -------------- 
                                                     27,761,998 
                                                  -------------- 
 TOTAL CAPITAL GOODS (5.4%).........                 65,162,407 
                                                  -------------- 
<PAGE>

CONSUMER CYCLICALS 
AIRLINES (1.2%) 
Air Canada*.........................     100,000        673,449 
British Airways.....................     150,000      1,709,231 
Continental Airlines, Inc. (Class 
 B)*................................      60,000      2,096,250 
Delta Air Lines, Inc................      27,500      2,255,000 
KLM.................................     100,000      3,081,917 
Northwest Airlines Corp. (Class 
 A)*................................      36,300      1,320,413 
Qantas Airways Ltd..................      15,000         35,110 
Singapore Airlines Ltd. ............     200,000      1,790,585 
UAL Corp.*..........................      22,600      1,617,313 
                                                  -------------- 
                                                     14,579,268 
                                                  -------------- 
APPAREL, TEXTILE (0.5%) 
Adidas AG+..........................      12,840      1,435,747 
Carli Gry International A/S.........      30,000      1,707,947 
First Sign International Holdings 
 Ltd................................   1,330,000        257,509 
King Co.............................      55,000        206,352 
Morishita Co. Ltd...................       5,000         28,357 
PT Great River International* ......   3,150,000      1,975,226 
Renown, Inc.*.......................      22,000         54,707 
                                                  -------------- 
                                                      5,665,845 
                                                  -------------- 
AUTO RELATED (1.2%) 
Asahi Glass Co. Ltd.................     73,000         726,115 
Autoliv, Inc.*......................     47,700       1,866,263 
Bridgestone Metalpha ...............      6,000          52,875 
FCC Co. Ltd.........................     19,000         480,761 
Gerresheimer Glas AG................     12,000         201,273 
LucasVarity PLC.....................    800,000       2,770,061 
Michelin (CGDE), (Class B)..........     45,000       2,702,282 
Minebea Co..........................    267,000       2,842,160 
NGK Spark Plug Co...................    135,000       1,472,385 
Republic Industries, Inc.*..........     71,000       1,766,125 
Toyoda Gosei........................     11,000          76,782 
                                                  -------------- 
                                                     14,957,082 
                                                  -------------- 
AUTOS & TRUCKS (0.8%) 
AutoZone, Inc.*.....................     83,600       1,969,825 
Honda Motor Corp....................    106,000       3,190,821 
Isuzu Motors Ltd....................    115,000         396,344 
Seat Spa*...........................     40,000          12,890 
Toyota Motor Corp...................    123,000       3,627,432 
                                                  -------------- 
                                                      9,197,312 
                                                  -------------- 

                                       31
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                        NUMBER         VALUE 
                                       OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------- 
FOOD SERVICES, LODGING (0.9%) 
AAPC Ltd. ..........................   1,500,000    $    996,666 
Accor SA............................      25,000       3,743,598 
International Fast Food Corp.* .....       8,000           1,040 
Jurys Hotel Group PLC...............     400,000       2,031,630 
QPQ Corp.*..........................      32,700           4,088 
QPQ Corp.--Warrants*................      32,700           1,022 
Restaurant Brands NZ Ltd.*..........     200,100         347,950 
Sanyo Pax Co. Ltd...................      50,000         785,272 
Scandic Hotels AB*+.................       4,100          64,769 
Selecta Group*......................      11,200       1,702,431 
Thistle Hotels PLC..................     249,200         657,527 
                                                  -------------- 
                                                      10,335,993 
                                                  -------------- 
HOUSEHOLD FURNITURE, APPLIANCES (0.6%) 
Hunter Douglas N.V..................      30,000       2,552,133 
Industrie Natuzzi (ADR).............     113,000       2,895,625 
Sanyo Electric Co. Ltd..............     307,000       1,376,826 
Sharp Corp..........................      21,000         289,504 
                                                  -------------- 
                                                       7,114,088 
                                                  -------------- 
LEISURE RELATED (3.9%) 
Capcom Co. Ltd......................       6,500         154,829 
Cinar Films, Inc. (Class B)* .......      48,000       1,560,000 
CUC International, Inc.*............     874,000      22,560,125 
Enix Corp...........................       2,900          74,391 
Imagineer Co. Ltd.*.................      40,400       1,357,124 
ITT Corp.*..........................      71,000       4,335,438 
KTM Motorradholding AG*.............      17,780       1,217,162 
Ladbroke Group PLC..................     550,000       2,151,625 
Mars Engineering Corp...............      32,900         752,098 
Namco Ltd. .........................      40,900       1,577,332 
Nelvana Limited*+ ..................     130,000       1,882,762 
Nintendo Co. .......................      28,200       2,362,098 
Nippon Broadcast System.............      21,000       2,327,022 
Rank Group PLC......................     100,000         633,418 
Tag Heuer International SA (ADR)* ..     143,200       2,156,950 
Toei Co.............................      45,000         308,219 
Tourism Holdings Ltd................     600,000         851,780 
                                                  -------------- 
                                                      46,262,373 
                                                  -------------- 
PHOTO & OPTICAL (0.5%) 
Luxottica Group (ADR)...............      20,000       1,356,250 
Noritsu Koki Co. Ltd................     102,000       5,028,357 
                                                  -------------- 
                                                       6,384,607 
                                                  -------------- 
RETAIL--GENERAL (4.4%) 
Asda Group PLC......................     400,000         825,691 
BAA PLC.............................     100,000         921,411 
Carpetright PLC*....................      20,000         166,304 
Centros Comerciales Pryca SA .......      50,000       1,082,258 
CompUSA, Inc.*......................     385,700       8,292,550 
Deodeo Corp.........................       8,300         162,220 
Dixons Group PLC....................     450,000       3,498,367 
Doshisha Co. .......................      37,000         416,456 
Eiden Sakakiya Co. Ltd. ............      75,000         628,217 
Gucci Group N.V.....................      10,000         643,750 
Homac Corp. ........................      33,300         473,597 
Home Centers Ltd.*..................     142,800         821,100 
Home Depot, Inc.....................     110,400       7,610,700 
Home Wide Corp., Inc................      18,000         132,711 
<PAGE>

House of Fraser PLC.................     750,000    $  1,972,670 
Isetan Co...........................     194,000       2,403,630 
Japan Airport Terminal Co...........     181,800       2,204,886 
Matsuyadenki Co. Industries.........       3,000          26,699 
MFI Furniture PLC...................     100,000         224,735 
Nissen Corp. Ltd.*..................      20,500          78,165 
Paris Miki, Inc.....................     100,700       2,960,989 
Rinascente..........................     140,000         777,565 
Rinascente--Rights*.................     170,800          29,930 
Rinascente--Warrants*...............       8,750           4,322 
Sato Corp. .........................     139,010       2,450,050 
Sears, Roebuck & Co. ...............      41,700       2,241,375 
Sriwani Holdings BHD................     680,000       1,414,422 
St. Dupont*.........................       6,214         167,069 
St. Dupont*+........................      64,400       1,731,448 
Swank International Manufacturing ..   1,000,000         108,425 
Thorn PLC...........................     500,000       1,431,642 
Vendex International N.V. ..........      14,400         788,563 
Wal-Mart Stores, Inc................     120,000       4,057,500 
Warehouse Group Ltd. ...............     400,000       1,192,763 
Xebio Co............................      20,200         497,025 
                                                  -------------- 
                                                      52,439,205 
                                                  -------------- 
 TOTAL CONSUMER CYCLICALS (14.0%)                    166,935,773 
                                                  -------------- 
CONSUMER NONCYCLICALS 
BEVERAGES (1.5%) 
Aguas de Barcelona*.................         900          36,335 
Bass Breweries......................     180,000       2,196,405 
Grand Metropolitan..................     300,000       2,904,069 
Guinness PLC........................     600,000       5,873,062 
Hartwall Oy AB......................       9,000         521,368 
Lion Nathan Ltd.....................     350,000         886,761 
Louis Dreyfus Citrus*...............      71,500       2,670,589 
Panamerican Beverages...............      60,000       1,972,500 
Quilmes Industrial Quins (ADR) .....     100,000       1,162,500 
                                                  -------------- 
                                                      18,223,589 
                                                  -------------- 
DRUGS (5.4%) 
Astra AB (A Shares).................      90,000       1,678,135 
Biogen, Inc.*.......................      54,000       1,829,250 
Hafslund ASA (B Shares).............      80,000         434,920 
Merck & Co., Inc....................     122,100      12,637,350 
Novartis AG.........................       1,358       2,170,197 
Novartis AG (ADR)...................      20,000       1,600,988 
Novo-Nordisk A/S (B Shares)  .......      35,000       3,816,524 
Nycomed ASA (B Shares)..............      50,000         713,711 
Orion-Yhtymae Oy (B Shares).........      50,000       1,896,934 
Pfizer, Inc.........................      49,000       5,855,500 
Roche Holdings AG Genusscheine .....         800       7,233,139 
Sankyo Co...........................     193,000       6,483,291 
Santen Pharmaceutical Co............     147,000       2,962,830 
Schering Plough Corp................      36,000       1,723,500 
Smith & Nephew PLC*.................     275,000         764,513 
Smithkline Beecham PLC..............     200,000       3,680,652 
Taisho Pharmaceutical Co............     107,000       2,884,827 
Zeneca Group PLC....................     180,000       5,950,970 
                                                  -------------- 
                                                      64,317,231 
                                                  -------------- 

                                       32
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
                                        NUMBER         VALUE 
                                       OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------- 
FOODS (0.7%) 
Fyffes PLC..........................   3,400,000    $  4,897,139 
Karlshamns AB*+.....................      20,300         239,199 
Nestle AG...........................         500         659,363 
Nutricia Verenigde Bedrijven N.V.+         5,000         789,582 
Oie Sangyo Co. Ltd. ................       4,000          39,787 
Shriram Industrial Enterprises Ltd. 
 (GDR)*+ ...........................     165,000         288,750 
Viscofan Envoltura..................      60,000       1,402,526 
Waterford Foods PLC.................     225,000         467,351 
                                                  -------------- 
                                                       8,783,697 
                                                  -------------- 
HOSPITAL SUPPLIES & SERVICES (1.1%) 
Abbott Laboratories.................      38,500       2,569,875 
Boston Scientific Corp.*............      60,900       3,741,544 
Cochlear Ltd........................      45,000         146,102 
Coloplast A/S B.....................       1,200          80,066 
Medtronic, Inc......................      57,400       4,649,400 
Nichii Gakkan Co.*..................       3,000         167,525 
Quest Medical, Inc.*................     164,543       1,501,455 
Scandinavian Mobility 
 International, Inc.................      10,000         107,688 
                                                  -------------- 
                                                      12,963,655 
                                                  -------------- 
RETAIL--FOOD (0.6%) ................ 
Casino Guichard-Perrachon...........      13,590         672,713 
Daimon Co. Ltd......................      37,900         257,605 
Familymart Co.......................       8,500         416,805 
Kesko ..............................     150,800       2,127,990 
Loblaw Companies Ltd................      50,000         687,932 
McBride PLC.........................     350,000         789,484 
Seven-Eleven Japan Ltd..............      24,000       1,813,454 
                                                  -------------- 
                                                       6,765,983 
                                                  -------------- 
SOAPS & TOILETRIES (0.0%) 
Shiseido Co.........................      11,000         181,398 
                                                  -------------- 
TOBACCO (2.4%) 
Imperial Tobacco PLC*...............     300,000       1,930,220 
Loews Corp..........................      97,800       9,792,225 
Philip Morris Cos., Inc. ...........     180,000       7,987,500 
RJ Reynolds BHD.....................     240,000         599,049 
Seita...............................      63,900       2,022,462 
Swedish Match Co. AB................   1,100,000       3,703,291 
Tabacalera SA.......................      40,000       2,146,875 
                                                  -------------- 
                                                      28,181,622 
                                                  -------------- 
 TOTAL CONSUMER NONCYCLICALS (11.7%)                 139,417,175 
                                                  -------------- 
CREDIT SENSITIVE 
BANKS (5.1%) 
Akita Bank..........................      74,000         431,306 
AMMB Holdings BHD...................      30,000         186,609 
Asahi Bank Ltd......................     162,000       1,378,152 
Banco Comercial Portugues, SA ......      10,000         188,804 
Banco Latinoamericano de 
 Exportaciones S.A. (E Shares) .....      60,000       2,587,500 
Banco Popular.......................       2,800         685,860 
Banco Santander--Chile (ADR) .......      13,000         191,750 
Barclays Bank ......................      80,000       1,587,458 
Bank of Tokyo-Mitsubishi Bank ......     290,000       5,819,737 
BHW Holding AG*.....................     131,000       2,216,010 
Chase Manhattan Corp................     100,488       9,753,617 
Dai-Ichi Kangyo Bank................     326,000    $  4,437,309 
First Union Corp....................      58,000       5,365,000 
Grupo Financiero Banamex Accival (B 
 Shares)*...........................     400,000       1,079,789 
Grupo Financiero Bantorte (Class 
 B)*................................     178,750         185,814 
Hachijuni Bank......................      52,000         526,307 
HSBC Holdings PLC (H.K.$)...........      70,000       2,105,250 
Mitsubishi Trust & Banking Corp.  ..     164,000       2,590,001 
NationsBank Corp....................     107,000       6,901,500 
Overseas Chinese Bank...............      48,000         496,887 
Overseas Union Bank Ltd.............     180,000       1,120,515 
Overseas Union Bank Ltd.--Rights* ..      36,000          19,640 
Shizuoka Bank.......................     188,000       2,148,853 
Sparbanken Sverige AB (A Shares) ...      36,000         801,775 
Standard Chartered PLC..............     150,000       2,287,298 
Sumitomo Bank Ltd...................     295,000       4,839,019 
Toho Bank ..........................      96,000         590,524 
Union Bank of Norway................       8,600         256,089 
                                                  -------------- 
                                                      60,778,373 
                                                  -------------- 



                                        NUMBER         VALUE 
                                       OF SHARES      (NOTE 1) 
- ----------------------------------- ------------- -------------- 
FINANCIAL SERVICES (4.6%) 
American Express Co.................     182,600      13,603,700 
Americredit Corp.*..................     206,700       4,340,700 
Amvescap PLC........................     380,000       2,217,214 
CMIC Finance & Securities Co. Ltd.       724,700         181,839 
Credit Saison Co. ..................     218,535       5,338,958 
Dexia France........................      22,000       2,141,338 
Hong Leong Finance Ltd. ............     160,000         337,973 
Household International, Inc. ......      25,500       2,994,656 
JCG Holdings........................     142,000         114,556 
MBNA Corp...........................     160,000       5,860,000 
Morgan Stanley, Dean Witter, 
 Discover & Co......................      71,800       3,091,888 
Nichiei Co. Ltd. ...................      37,500       4,351,715 
PMI Group, Inc......................      20,500       1,278,688 
Promise Co. Ltd.....................      29,200       1,671,338 
PT Bunas Finance Indonesia..........     460,000         671,464 
Sanyo Shinpan Finance Co. Ltd. .....      25,900       1,602,225 
Takefuji Corp.......................      69,850       3,815,208 
Yamaichi Securities.................     314,000         934,247 
                                                  -------------- 
                                                      54,547,707 
                                                  -------------- 
INSURANCE (5.2%) 
Acceptance Industries Cos., Inc.* ..     100,100       2,277,275 
Aegon N.V...........................      50,000       3,489,443 
American International Group, Inc. .      96,250      14,377,344 
AMEV N.V............................      90,000       4,007,001 
Corporacion Mapfre Cia Inter SA ....      60,000       3,191,814 
Koa Fire & Marine...................      46,000         278,143 
Mediolanum Spa Ord+ ................      90,000       1,014,546 
Norwich Union PLC*..................     379,700       2,019,517 
Pacific & Orient BHD................     220,000         522,979 
PennCorp Financial Group, Inc. .....      34,100       1,312,850 
Progressive Corp. ..................      56,500       4,915,500 
QBE Insurance Group Ltd. ...........      12,521          75,632 
Skandia Forsakrings AB..............      45,000       1,660,654 

                                       33
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                        NUMBER         VALUE 
                                       OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------- 
Sumitomo Marine & Fire Insurance 
 Co. ...............................     140,000    $  1,148,242 
Travelers Group, Inc................     283,133      17,855,075 
Twentieth Century Industries .......     211,000       4,431,000 
                                                  -------------- 
                                                      62,577,015 
                                                  -------------- 
REAL ESTATE (2.9%) 
Arden Realty Group, Inc. ...........      98,500       2,561,000 
Castellum AB*.......................     517,360       3,885,462 
Cheung Kong Holdings................      90,000         888,697 
Chubu Sekiwa Real Estate ...........      24,000         255,475 
City Developments Ltd...............     140,000       1,370,917 
Daibiru Corp........................      38,000         457,552 
JP Realty, Inc......................      87,300       2,368,013 
Macerich Co. .......................     151,700       4,209,675 
MEPC PLC............................     210,000       1,723,464 
Mitsubishi Estate Co................     129,000       1,868,423 
Pernas International Hotels & 
 Properties*........................     800,000         665,610 
Prentiss Properties Trust...........      85,000       2,178,125 
Sap Holdings*.......................      66,000         149,049 
Singapore Land Ltd..................     250,000       1,136,602 
Sino Land Co........................   2,000,000       2,168,497 
Spieker Properties, Inc.............      58,700       2,065,506 
Storage USA, Inc....................      28,000       1,071,000 
Sumitomo Realty & Development Co. ..     411,000       3,621,935 
Summit Properties, Inc..............      47,000         969,375 
Sun Communities, Inc................      41,000       1,376,063 
                                                  -------------- 
                                                      34,990,440 
                                                  -------------- 
UTILITY--ELECTRIC (2.4%) 
British Energy PLC..................   1,672,000       4,077,649 
Electricidade de Portugal*..........     127,005       2,330,097 
Energy Group PLC*...................      50,000         533,536 
Enersis S.A. (ADR)..................      45,000       1,600,313 
EVN.................................       8,394       1,080,845 
Gas Y Electridad SA (Series 2) .....       5,000         268,359 
Hidroelectrica del Cantabrico ......      48,000       1,947,658 
Iberdrola SA........................     350,000       4,417,243 
Korea Electric Power (ADR)..........     100,000       1,868,750 
National Grid Group PLC.............   1,000,000       3,654,017 
National Power PLC..................     450,000       3,910,380 
Veba AG.............................      60,000       3,388,956 
                                                  -------------- 
                                                      29,077,803 
                                                  -------------- 
UTILITY--GAS (0.3%) 
General de Aguas d'Barcelona .......      90,000       3,682,393 
                                                  -------------- 
UTILITY--TELEPHONE (1.5%) 
Empresas Telex--Chile S.A. (ADR) ...      77,500         435,938 
Hellenic Telecommunication 
 Organization SA*...................      48,880       1,147,677 
Hellenic Telecommunication 
 Organization SA--Rights*...........      48,880               0 
Kon. PTT Nederland+ ................      50,000       1,961,220 
Portugal Telecom SA.................       8,380         337,950 
PT Indonesian Satellite (ADR) ......      40,000       1,197,500 
Stet Societa Finanz Telefon.........      40,000         232,864 
Telefonica de Espana SA.............     100,000       2,890,546 
Telephone & Data Systems, Inc. .....      56,700       2,151,056 
Teleport Communications Group, Inc. 
 (Class A)*.........................     117,000    $  3,992,625 
Videsh Sanchar Nigam Ltd. (GDR)*+  .     148,000       2,934,100 
                                                  -------------- 
                                                      17,281,476 
                                                  -------------- 
 TOTAL CREDIT SENSITIVE (22.0%) ....                 262,935,207 
                                                  -------------- 
ENERGY 
COAL & GAS PIPELINES (0.4%) 
OMV AG..............................      37,200       4,762,431 
                                                  -------------- 
OIL--INTERNATIONAL (0.7%) 
Canadian Occidental.................      10,000         225,000 
ENI Spa.............................     500,000       2,829,943 
Orogen Minerals Ltd. ...............     280,000         801,259 
Renaissance Energy Ltd.*............      80,000       2,224,556 
Repsol SA...........................      65,000       2,747,715 
                                                  -------------- 
                                                       8,828,473 
                                                  -------------- 
<PAGE>

OIL--SUPPLIES & CONSTRUCTION (2.6%) 
Baker Hughes, Inc...................      42,000       1,624,875 
BJ Services Co.*....................      50,000       2,681,250 
Bouygues Offshore SA (ADR)..........     148,000       1,850,000 
Coflexip (ADR)......................      70,117       2,112,275 
Compagnie Generale de Geophysique 
 (ADR)*.............................     281,000       5,409,250 
Halliburton Co......................      52,900       4,192,325 
Nabors Industries, Inc.*............     180,600       4,515,000 
Santa Fe International Corp.* ......      81,000       2,754,000 
Transocean Offshore, Inc............      56,000       4,067,000 
Tubos de Acero de Mexico SA (ADR)* .     112,400       2,072,375 
                                                  -------------- 
                                                      31,278,350 
                                                  -------------- 
RAILROADS (0.8%) 
Canadian Pacific Ltd................     108,400       3,082,625 
Union Pacific Corp..................      87,633       6,178,127 
                                                  -------------- 
                                                       9,260,752 
                                                  -------------- 
 TOTAL ENERGY (4.5%)................                  54,130,006 
                                                  -------------- 
TECHNOLOGY 
ELECTRONICS (7.9%) 
Applied Magnetics Corp.*............    110,700        2,504,588 
Austria Mikro Systeme International       4,000          339,024 
Cisco Systems, Inc.*................    365,300       24,520,747 
EMC Corp.*..........................    160,000        6,240,000 
Enplas Corp.........................     56,000        1,021,202 
Fujimi, Inc.........................      6,100          399,712 
Hirose Electric Co. Ltd.............      3,300          226,315 
Hoya Corp...........................    117,000        5,206,352 
Intel Corp..........................    144,500       20,491,906 
Micron Technology, Inc.*............     23,000          918,563 
National Semiconductor Corp.* ......     76,000        2,327,500 
Navia ASA*..........................     80,000          327,829 
Pace Micro Technology PLC...........    350,000          390,372 
Rohm Co. Ltd........................     22,000        2,265,073 
SGS-Thomson Microelectronics N.V.* .     30,000        2,368,676 
Shinko Electric Industries..........     77,500        2,833,304 
TDK Corp............................     54,000        3,962,481 
Tokyo Electron......................     26,900        1,286,205 

                                       34
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                         NUMBER         VALUE 
                                        OF SHARES      (NOTE 1) 
- -----------------------------------------------------------------
Towa Corp.*.........................       7,000   $      295,000 
Yamaichi Electronics Co.*...........      27,000          716,168 
Yokogawa Electric Corp..............     474,000        4,115,086 
3Com Corp.*.........................     259,700       11,686,500 
                                                   -------------- 
                                                       94,442,603 
                                                   -------------- 
OFFICE EQUIPMENT (1.9%) 
Canon, Inc..........................      41,000        1,116,133 
Ceridian Corp.*.....................     302,700       12,789,075 
Ricoh Elemex Corp. .................      27,000          351,016 
Sterling Software, Inc.*............     286,600        8,956,250 
                                                   -------------- 
                                                       23,212,474 
                                                   -------------- 
OFFICE EQUIPMENT SERVICES (1.7%) 
Accugraph Corp. (Class A)*..........       6,200            5,837 
Fore Systems, Inc.*.................      65,500          892,438 
Fuji Soft Corp......................      40,600        1,771,224 
Istar Internet, Inc.*+..............      12,500           17,651 
Microsoft Corp.*....................      52,500        6,634,688 
Misys PLC...........................     130,000        2,948,600 
Sterling Commerce, Inc.*............     236,660        7,780,198 
Turbon International AG.............      27,500          835,770 
                                                   -------------- 
                                                       20,886,406 
                                                   -------------- 
TELECOMMUNICATIONS (5.7%) 
BCE Mobile Communications, Inc.* ...      16,000          497,049 
Brooks Fiber Properties, Inc.* .....     159,500        5,383,125 
Cabletron Systems, Inc.*............      58,400        1,653,450 
Cascade Communications Corp.* ......      81,000        2,237,625 
Corecomm, Inc.*.....................       7,600          131,100 
DDI Corp. ..........................         400        2,952,622 
Deutsche Telekom AG (ADR)...........     190,000        4,583,750 
E.R.G. Limited......................   2,167,360        2,454,698 
Filtronic Comtek PLC................   1,199,000        7,904,062 
NetCom Systems AB (B Shares)* ......     100,000        1,411,394 
Rogers Cantel Mobile Communications 
 (Class B)*.........................      20,000          376,552 
SK Telecom Co. Ltd..................     362,560        3,648,260 
Tadiran Telecommunications Ltd. ....     175,000        3,773,438 
United States Cellular Corp.* ......      38,600        1,143,525 
Vodafone Group......................     900,000        4,382,323 
WorldCom, Inc.*.....................     798,404       25,548,928 
                                                   -------------- 
                                                       68,081,901 
                                                   -------------- 
 TOTAL TECHNOLOGY (17.2%)...........                  206,623,384 
                                                   -------------- 
DIVERSIFIED 
MISCELLANEOUS (1.2%) 
BTR PLC.............................     200,000          684,192 
Cie Generale des Eaux...............      30,000        3,843,994 
Compagnie Generale de 
 Eaux--Warrants*....................      30,000           17,969 
Corp Financiera Reunida SA*.........      94,202          396,298 
Crean (James) PLC--Units............     385,000        1,155,755 
Hanson PLC..........................      62,500          310,571 
Holding di Partecipazioni 
 Industriali Spa*...................     360,000          172,531 
Indonesia Fund, Inc.*...............      20,000          217,500 
International UNP Holdings*.........     450,000           57,026 
International UNP 
 Holdings--Warrants*................     225,000                0 
Mitsubishi Corp.....................      29,000          361,836 
Sime Darby BHD......................     800,000   $    2,662,441 
Swire Pacific Ltd. (Class A) .......      80,000          720,251 
Taiwan Fund.........................      40,000        1,010,000 
Tomkins PLC.........................     500,000        2,164,110 
                                                   -------------- 
 TOTAL DIVERSIFIED (1.2%)...........                   13,774,474 
                                                   -------------- 
TOTAL COMMON STOCKS (87.5%) (Cost 
 $841,896,283)......................                1,046,915,444 
                                                   -------------- 
PREFERRED STOCKS: 
CONSUMER CYCLICALS 
LEISURE RELATED (0.1%) 
Village Roadshow Ltd. ..............     440,000        1,112,943 
                                                   -------------- 
RETAIL--GENERAL (0.0%) 
Fielmann AG.........................       7,000          212,742 
                                                   -------------- 
 TOTAL CONSUMER CYCLICALS (0.1%)                        1,325,685 
                                                   -------------- 
CONSUMER NONCYCLICALS (0.1%) 
HOSPITAL SUPPLIES & SERVICES 
Fresenius AG........................       4,444        1,010,532 
                                                   -------------- 
TECHNOLOGY 
TELECOMMUNICATIONS (0.5%) 
Nokia Oy Cum........................      44,000        3,290,255 
WorldCom, Inc. 
 8.0% Conv..........................      22,000        2,466,750 
                                                   -------------- 
 TOTAL TECHNOLOGY (0.5%)............                    5,757,005 
                                                   -------------- 
TOTAL PREFERRED STOCKS (0.7%) 
 (Cost $4,181,207)..................                    8,093,222 
                                                   -------------- 
LONG-TERM DEBT SECURITIES: 
CONSUMER NONCYCLICALS (0.1%) 
FOODS 
Burns Philp & Co., Ltd. 
 5.5% Conv., 04/30/04...............  $2,000,000        1,722,000 
                                                   -------------- 
CREDIT SENSITIVE (0.0%) 
INSURANCE 
Corporacion Mapfre 
 8.5% Conv., 02/27/99...............  29,910,000          202,949 
                                                   -------------- 
TECHNOLOGY 
ELECTRONICS (0.5%) 
Altera Corp. 
 5.75% Conv. Sub. Note, 06/15/02+ ..   1,055,000        2,154,837 
3Com Corp. 
 10.25% Conv., 11/01/01+............   3,000,000        4,155,000 
                                                   -------------- 
 TOTAL TECHNOLOGY (0.5%)............                    6,309,837 
                                                   -------------- 
DIVERSIFIED (0.1%) 
MISCELLANEOUS 
Brierley Investment Ltd. 
 9.0% Conv. Sub. Note, 06/30/98 ....      27,900           27,290 
                                                   -------------- 
TOTAL LONG-TERM DEBT SECURITIES (0.7%) 
 (Amortized Cost $7,058,328) .......                    8,262,076 
                                                   -------------- 
</TABLE>

                                       35
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GLOBAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                   PRINCIPAL       VALUE 
                                    AMOUNT        (NOTE 1) 
- ------------------------------------------------------------
<S>                            <C>           <C>
SHORT-TERM DEBT SECURITIES: 
BANKERS' ACCEPTANCES 
Chase Manhattan Bank 
 5.6%, due 09/29/97............  $ 5,000,000  $    4,929,125 
Deutsche Bank Financial, Inc. 
 5.55%, due 08/19/97...........   17,000,000      16,871,579 
                                              -------------- 
 TOTAL BANKERS' ACCEPTANCES (1.8%)                21,800,704 
                                              -------------- 
CERTIFICATES OF DEPOSIT 
American Express Centurian 
 5.56%, due 07/21/97...........   10,000,000      10,000,000 
Norinchuckin Bank Ltd. 
 5.78%, due 07/10/97...........   15,000,000      15,000,306 
                                              -------------- 
 TOTAL CERTIFICATES OF DEPOSIT (2.1%)             25,000,306 
                                              -------------- 
COMMERCIAL PAPER (0.6%) 
Province of Quebec 
 5.57%, due 07/21/97...........    7,600,000       7,576,482 
                                              -------------- 
TIME DEPOSITS 
Mitsubishi Bank Ltd.-N.Y. 
 6.375%, due 07/01/97..........  $21,200,000  $   21,200,000 
Sumitomo Bank Ltd. 
 6.25%, due 07/01/97...........   40,400,000      40,400,000 
                                              -------------- 
 TOTAL TIME DEPOSITS (5.1%) ...                   61,600,000 
                                              -------------- 
TOTAL SHORT-TERM DEBT SECURITIES (9.6%) 
 (Amortized Cost 
 $115,978,367).................                  115,977,492 
                                              -------------- 
TOTAL INVESTMENTS (98.5%) 
 (Cost/Amortized Cost $969,114,185)            1,179,248,234 
OTHER ASSETS 
 LESS LIABILITIES (1.5%).......                   17,550,254 
                                              -------------- 
NET ASSETS (100.0%)............               $1,196,798,488 
                                              ============== 
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF INVESTMENTS BY 
GLOBAL REGION 
As a Percentage of Total 
Investments 
<S>                      <C>
Canada...................    0.8% 
France ..................    3.1 
Germany .................    2.7 
Japan....................   16.5 
Latin America............    1.8 
Netherlands .............    3.2 
New Zealand & Australia .    1.9 
Scandinavia..............    3.6 
Southeast Asia...........    3.4 
Spain ...................    2.3 
Switzerland .............    1.5 
United Kingdom...........   10.4 
United States**..........   47.0 
Other European 
 Countries...............    1.8 
                         ------- 
                           100.0% 
                         ======= 
</TABLE>

- ------------ 
*     Non-income producing. 
**    Includes Short-Term Debt Securities of 9.8%. 
+     Security exempt from registration under Rule 144A of the Securities Act 
      of 1933. These securities may only be resold to qualified institutional 
      buyers. At June 30, 1997, these securities amounted to $42,123,186 or 
      3.5% of net assets. 

      Glossary: 
      ADR--American Depository Receipt 
      GDR--Global Depository Receipt 

                       See Notes to Financial Statements.

                                       36
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
<S>                                <C>         <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
ARGENTINA 
KTM Motorradholding AG* ...........    10,000     $  684,568 
Quilmes Industrial Quins (ADR) ....    17,600        204,600 
                                               -------------- 
 TOTAL ARGENTINA (0.4%) ...........                  889,168 
                                               -------------- 
AUSTRALIA 
AAPC Ltd. .........................   180,000        119,600 
Aristocrat Leisure Ltd. ...........   160,000        317,725 
Brambles Industries Ltd. ..........    60,000      1,186,531 
Broken Hill Proprietary Co. Ltd. ..    30,000        441,319 
Cochlear Ltd. .....................    60,000        194,803 
E.R.G. Limited ....................   820,000        928,712 
GIO Australia Holdings Ltd.  ......   200,000        619,141 
Great Central Mines Ltd. ..........   100,000        190,424 
National Australia Bank Ltd.  .....     4,900         70,184 
News Corp. Ltd. ...................     5,900         28,288 
Oil Search Ltd. ...................   460,000      1,250,363 
Orogen Minerals Ltd. (GDS)+  ......    55,000      1,573,897 
Plutonic Resources Ltd. ...........    20,000         62,518 
QBE Insurance Group Ltd. ..........    65,651        396,558 
QCT Resources, Inc. ...............   200,000        246,146 
Reinsurance Australia Corp.  ......    34,600        104,760 
Spectrum Network Systems Ltd.*+ ...   600,000        144,970 
Western Mining Corp. Ltd. .........    22,000        138,703 
Westralian Sands Ltd. .............    11,472         35,427 
                                               -------------- 
 TOTAL AUSTRALIA (3.7%) ...........                8,050,069 
                                               -------------- 
AUSTRIA 
EVN ...............................       800        103,011 
VA Technologie AG .................     3,000        548,693 
                                               -------------- 
 TOTAL AUSTRIA (0.3%) .............                  651,704 
                                               -------------- 
BELGIUM 
Electrabel ........................       250         53,569 
Generale de Banque ................       120         46,190 
Petrofina SA ......................       110         41,653 
Tractebel Investment International 
 Capital ..........................        70         29,181 
Tractebel Investment International 
 Capital--Warrants* ...............        70              0 
                                               -------------- 
 TOTAL BELGIUM (0.0%) .............                  170,593 
                                               -------------- 
BRAZIL (0.2%) 
Panamerican Beverages .............    10,000        328,750 
                                               -------------- 
CANADA 
Accugraph Corp. (Class A)* ........     5,000          4,707 
Architel Systems Corp.* ...........    30,300        162,366 
BCE Mobile Communications, 
 Inc.* ............................     4,000        124,262 
Cinar Films, Inc. (Class B)*  .....     8,000        260,000 
Loblaw Companies Ltd. .............    20,000        275,173 
Prime Resource Group ..............    20,000        144,828 
Renaissance Energy Ltd.* ..........    25,000        695,174 
Rofin-Sinar Technologies, Inc.*  ..    40,000        765,000 
Transat A.T., Inc.* ...............    35,000        272,457 
                                               -------------- 
 TOTAL CANADA (1.2%) ..............                2,703,967 
                                               -------------- 

CHILE 
Empresas Telex-Chile S.A. (ADR)  ..    20,000     $  112,500 
Enersis S.A. (ADR) ................     1,000         35,563 
Santa Isabel S.A. (ADR) ...........    10,000        322,500 
                                               -------------- 
 TOTAL CHILE (0.2%) ...............                  470,563 
                                               -------------- 
DENMARK 
Carli Gry International A/S  ......    15,600        888,132 
Coloplast A/S B ...................     6,000        400,328 
Den Danske Bank ...................       400         38,918 
Novo-Nordisk A/S (B Shares)  ......     5,000        545,218 
Scandinavian Mobility 
 International, Inc. ..............     5,000         53,844 
                                               -------------- 
 TOTAL DENMARK (0.9%) .............                1,926,440 
                                               -------------- 
<PAGE>

FINLAND 
Hartwall Oy AB ....................    14,000        811,016 
KCI Konecranes International  .....    18,000        791,160 
Kesko .............................    56,000        790,235 
Nokia Corp. (ADR) .................     3,000        221,250 
Orion-Yhtymae Oy (B Shares)  ......    20,000        758,774 
Rauma Oy ..........................    13,900        318,874 
                                               -------------- 
 TOTAL FINLAND (1.7%) .............                3,691,309 
                                               -------------- 
FRANCE 
Accor SA ..........................     8,000      1,197,951 
Alcatel Alsthom ...................     3,500        438,341 
Banque Nationale de Paris* ........       700         28,850 
Bouygues Offshore SA (ADR) ........    40,000        500,000 
BSN Gervais Danone ................       500         82,614 
Carrefour .........................       225        163,408 
Cie de St. Gobain* ................       250         36,458 
Cie Fin Paribas Series A ..........       750         51,815 
Cie Generale des Eaux .............     7,000        896,932 
Coflexip (ADR) ....................     3,000         90,375 
Compagnie Generale de 
 Eaux--Warrants* ..................     6,000          3,594 
Compagnie Generale de Geophysique 
 (ADR)* ...........................   117,600      2,263,800 
Dexia France ......................     1,000         97,334 
Elf Aquitaine .....................     2,250        242,738 
Havas .............................       350         25,222 
Lafarge Corp. .....................    10,355        644,027 
L'Air Liquide SA ..................       550         87,319 
L'Oreal* ..........................       495        208,556 
Louis Dreyfus Citrus* .............    20,300        758,223 
Louis Vuitton Moet Hennessy  ......       500        134,429 
Lyonnais des Eaux Dumez ...........       400         40,295 
Michelin (CGDE), (Class B) ........     7,000        420,355 
Peugeot SA ........................       250         24,163 
Pinault Printemps .................       150         72,081 
Promodes ..........................       100         38,950 
Schneider SA ......................       800         42,582 
Seita .............................    15,000        474,756 
SGS-Thomson Microelectronics N.V.*      8,000        631,647 
Societe Generale ..................       550         61,395 
St. Dupont*+ ......................    34,900        938,316 
Television Francaise ..............     6,000        536,015 
                                               -------------- 
 TOTAL FRANCE (5.1%) ..............               11,232,541 
                                               -------------- 

                                       37
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
GERMANY 
Adidas AG+ ........................      3,430    $  383,537 
Allianz AG Holding ................      1,500       313,951 
Apcoa Parking AG ..................        800        77,665 
Bayer AG ..........................      4,500       173,404 
BHW Holding AG* ...................     23,600       399,220 
B.U.S. Berzelius Umwelt-Service AG      28,000       425,483 
Daimler-Benz AG ...................      2,000       162,739 
Deutsche Bank AG ..................      3,250       190,837 
Deutsche Telekom AG (ADR) .........     50,000     1,206,250 
Dresdner Bank AG ..................      2,850        99,854 
Gerresheimer Glas AG ..............     30,000       503,183 
Linde AG ..........................         50        38,850 
Lufthansa AG ......................      2,000        38,477 
Pfeiffer Vacuum Technology (ADR)*       15,000       436,875 
RWE AG ............................      1,850        79,563 
SAP AG ............................        500       100,292 
Schering AG .......................        400        42,846 
SGL Carbon AG+ ....................      8,000     1,092,723 
Siemens AG ........................      2,500       149,736 
SKW Trostberg AG ..................      5,000       167,154 
Thyssen AG ........................        150        36,083 
Turbon International AG ...........      3,000        91,175 
Veba AG ...........................      5,150       290,885 
Viag AG ...........................        150        68,510 
                                               -------------- 
 TOTAL GERMANY (3.0%) .............                6,569,292 
                                               -------------- 
GREECE 
A.G. Petzetakis SA* ...............    200,000     1,015,624 
Hellenic Telecommunication 
 Organization SA* .................     14,070       330,356 
Hellenic Telecomnumication 
 Organization SA--Rights* .........     14,070             0 
                                               -------------- 
 TOTAL GREECE (0.6%) ..............                1,345,980 
                                               -------------- 
HONG KONG 
Aeon Credit Service Co. ...........    924,000       310,095 
Associated International Hotels  ..     10,000         6,906 
Cheung Kong Holdings ..............     50,000       493,720 
China Travel International 
 Investment HK Ltd.* ..............    270,000       156,829 
Cosco Pacific Ltd.* ...............    300,000       695,081 
Hang Seng Bank ....................      5,000        71,315 
HSBC Holdings PLC (H.K.$) .........     14,200       427,065 
Hutchison Whampoa .................     12,000       103,778 
Jardine International Holdings 
 Ltd. .............................     32,000        40,479 
JCG Holdings ......................    250,000       201,683 
Kwong On Bank Limited* ............     30,000        42,595 
Sino Land Co. .....................    550,000       596,337 
                                               -------------- 
 TOTAL HONG KONG (1.4%) ...........                3,145,883 
                                               -------------- 
INDIA 
PT Great River International*  ....  1,367,000       857,185 
Videsh Sanchar Nigam Ltd. (GDR)*+       44,000       872,300 
                                               -------------- 
 TOTAL INDIA (0.8%) ...............                1,729,485 
                                               -------------- 
INDONESIA 
PT Bunas Finance Indonesia ........    120,000    $  175,164 
PT Citatah* .......................    337,500       315,712 
PT Indonesian Satellite (ADR)  ....     12,000       359,250 
PT Sekar Bumi .....................    190,000       240,234 
Ramayana Lestari Sentosa* .........     22,500        64,762 
                                               -------------- 
 TOTAL INDONESIA (0.5%) ...........                1,155,122 
                                               -------------- 
IRELAND 
Crean (James) PLC-Units ...........      5,000        15,010 
Fyffes PLC ........................    900,000     1,296,301 
Irish Continental Group ...........     20,000       227,421 
Jurys Hotel Group PLC .............    150,000       761,861 
Waterford Foods PLC ...............    800,000     1,661,692 
                                               -------------- 
 TOTAL IRELAND (1.8%) .............                3,962,285 
                                               -------------- 
ISRAEL 
Home Centers Ltd.* ................     15,400        88,550 
Tadiran Telecommunications Ltd. ...     20,000       431,250 
                                               -------------- 
 TOTAL ISRAEL (0.2%) ..............                  519,800 
                                               -------------- 


                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
ITALY 
Arnoldo Mondadori Editore Spa .....     90,000       519,710 
Assicurazioni Generali ............      5,500        99,937 
Banca Commerciale Italiana ........     10,000        20,699 
Danieli & Co.* ....................     24,800       163,772 
ENI Spa ...........................     20,000       113,198 
ENI Spa (ADR) .....................      8,000       455,000 
Esaote Biomedica Spa ..............    156,000       411,887 
Fiat Spa ..........................     20,000        71,976 
Fila Holdings Spa (ADR) ...........      2,000        66,875 
Holding di Partecipazioni 
 Industriali Spa* .................     90,000        43,133 
Istituto Bancario San Paolo di 
 Torino ...........................      5,000        36,429 
Istituto Mobilare Italiano ........      2,500        22,493 
Istituto Naz Delle Assicurazioni  .     22,500        34,268 
Mediaset Spa ......................    140,000       593,979 
Mediolanum Spa+ ...................     30,000       338,182 
Parmalat Finanziaria Spa ..........    300,000       424,271 
Rinascente--Rights* ...............      9,700         1,700 
Rinascente--Warrants* .............        500           247 
Telecom Italia Mobile Spa .........     40,000       129,369 
Telecom Italia Spa ................      5,000        14,966 
Zucchini Spa ......................     70,000       428,093 
                                               -------------- 
 TOTAL ITALY (1.8%) ...............                3,990,184 
                                               -------------- 
JAPAN 
Akita Bank ........................     20,000       116,569 
Asahi Bank Ltd. ...................     40,000       340,284 
Asahi Chemical Industry Co.  ......      6,000        35,861 
Asahi Diamond Industry Co. Ltd.         24,000       221,970 
Asahi Glass Co. Ltd. ..............     16,000       159,148 
Asatsu, Inc. ......................     16,000       591,920 
Bank of Tokyo-Mitsubishi Bank  ....     66,000     1,324,492 
Bridgestone Corp. .................      4,000        92,837 
Bridgestone Metalpha ..............      9,000        79,312 
Canon, Inc. .......................     14,000       381,119 
Capcom Co. Ltd. ...................      3,400        80,988 
Chubu Sekiwa Real Estate ..........      4,000        42,579 

                                       38
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Credit Saison Co. .................    63,800     $1,558,677 
Daibiru Corp. .....................    13,000        156,531 
Dai-Ichi Kangyo Bank ..............    82,000      1,116,133 
Daimon Co. Ltd. ...................     8,000         54,376 
Dainippon Ink & Chemical, Inc.  ...    15,000         64,654 
Dainippon Printing Co. Ltd.  ......     3,000         67,795 
Daiseki Co. Ltd. ..................     7,000        146,584 
Daito Trust Construction Co.  .....    23,000        270,919 
Daiwa House Industry Co. ..........     2,000         24,431 
Data Communication System Co.* ....     1,000         21,900 
DDI Corp. .........................        90        664,340 
Deodeo Corp. ......................     2,400         46,907 
Doshisha Co. ......................     4,000         45,022 
Eiden Sakakiya Co. Ltd. ...........    18,000        150,772 
Enplas Corp. ......................    33,000        601,780 
Enshu* ............................    36,000        113,393 
Exedy Corp. .......................     3,000         38,217 
Familymart Co. ....................     2,000         98,072 
Fanuc Co. .........................       900         34,552 
FCC Co. Ltd. ......................     4,000        101,213 
Fuji Bank Ltd. ....................    11,000        165,082 
Fuji Soft Corp. ...................    18,600        811,448 
Fujikura Ltd. .....................    76,000        709,537 
Fujimi, Inc. ......................     4,000        262,106 
Hachijuni Bank ....................     8,000         80,970 
Hirose Electric Co. Ltd. ..........     1,300         89,155 
Hitachi Ltd. ......................    16,000        178,693 
Hitachi Metals Ltd. ...............    24,000        174,854 
Hitachi Plant Engineering & 
 Construction Co. .................    24,000        111,404 
Hokushin ..........................       600          3,492 
Homac Corp. .......................     7,000         99,555 
Home Wide Corp., Inc. .............    15,000        110,592 
Honda Motor Corp. .................    32,000        963,267 
Hoya Corp. ........................    35,000      1,557,456 
Imagineer Co. Ltd.* ...............    13,000        436,698 
Industrial Bank of Japan ..........     9,000        139,778 
Isetan Co. ........................    58,000        718,611 
Ishihara Sangyo Ltd.* .............    96,000        283,954 
Ishikawajima Harima Heavy 
 Industries .......................    48,000        188,465 
Isuzu Motors Ltd. .................    24,000         82,715 
Ito Yokado Co. Ltd. ...............     2,000        116,046 
Japan Airport Terminal Co. ........    54,000        654,917 
Japan Industrial Land Development      14,000        138,033 
Kajima Corp. ......................    16,000         93,674 
Kaneshita Construction Co. ........    12,000         93,709 
Kawasaki Heavy Industries Ltd.  ...    96,000        446,453 
Kawasaki Kisen* ...................    16,000         32,248 
Kawasaki Steel ....................    10,000         32,545 
Keyence Corp. .....................     2,600        385,656 
Kikuchi Co. Ltd. ..................    10,000        109,938 
King Co. ..........................    38,000        142,570 
Kinki Nippon Railroad Co. .........     7,000         42,754 
Kirin Brewery Co. .................     4,000         41,532 
Koa Fire & Marine .................    12,000         72,559 
Komatsu Ltd. ......................     4,000         32,458 
Kubota Corp. ......................     6,000         29,369 
Mabuchi Motor Co. .................    11,600        673,065 
Makino Milling Machine Co. ........    14,000     $  119,588 
Mars Engineering Corp. ............     6,000        137,161 
Matsuda Sangyo Co. Ltd. ...........     8,000        146,584 
Matsuyadenki Co. Industries  ......     3,000         26,699 
Meitec Corp. ......................    38,000      1,130,617 
Minebea Co. .......................    74,000        787,715 
Misawa Ceramic Corp. ..............    32,000        153,564 
Mitsubishi Chemical Corp. .........     5,000         16,316 
Mitsubishi Corp. ..................     6,000         74,863 
Mitsubishi Estate Co. .............    34,000        492,453 
Mitsubishi Heavy Industries Ltd. ..   110,000        843,644 
Mitsubishi Materials Corp. ........     6,000         23,977 
Mitsubishi Trust & Banking Corp. ..    48,000        758,049 
Mitsui Home Co. Ltd. ..............    24,000        236,629 
Mitsui & Co. ......................     6,000         57,587 
Namco Ltd. ........................    12,800        493,639 
Namura Shipbuilding Co. ...........    18,000         89,521 
Nanno Construction Co. Ltd.  ......    15,000         51,697 
NGK Spark Plug Co. ................    40,000        436,262 
NIC Corp.* ........................    42,000        531,367 
Nichiei Co. Ltd. ..................    11,000      1,276,503 
Nichiha Corp. .....................    53,000        832,388 
Nichii Gakkan Co.* ................    14,000        781,782 
Nintendo Co. ......................     8,000        670,099 
Nippon Broadcast System ...........    11,000      1,218,916 
Nippon Denwa Shisetsu .............    26,000        223,227 
Nippon Express Co. Ltd. ...........     5,000         39,918 
Nippon Paper Industries Co.  ......    20,000        115,697 
Nippon Steel Corp. ................    27,000         86,223 
Nippon System Development Co. .....    12,000        285,839 
Nippon Television Network Corp. ...       830        333,130 
Nippondenso Co. Ltd. ..............     4,000         95,629 
Nireco ............................    15,000        134,805 
Nissen Corp. Ltd.* ................     2,300          8,770 
Nitta Corp. .......................    32,000        393,683 
Nitto Kohki Co. Ltd. ..............    23,400        808,516 
Nomura Securities Co. .............     8,000        110,287 
Noritsu Koki Co. Ltd. .............    27,400      1,350,755 
Ohmoto Gumi Co. Ltd. ..............    10,000         82,017 
Oie Sangyo Co. Ltd. ...............    13,200        131,297 
Oji Paper Co. Ltd. ................    32,000        197,958 
Oriental Construction Co. .........    10,000         90,743 
Paris Miki, Inc. ..................    30,200        888,003 
Promise Co. Ltd. ..................     8,800        503,691 
PS Corp. ..........................    18,900        204,485 
Raito Kogyo Co. Ltd. ..............    40,000        415,322 
Renown, Inc.* .....................    62,000        154,175 
Ricoh Elemex Corp. ................     7,000         91,004 
Rohm Co. Ltd. .....................     6,000        617,747 
Royal Ltd. ........................       100          2,103 
Santen Pharmaceutical Co. .........    41,000        826,368 
Sankyo Co. ........................    54,000      1,813,978 
Sanyo Chemicals ...................    12,000        106,797 
Sanyo Electric Co. Ltd. ...........    60,000        269,086 
Sanyo Engineering & Construction, 
 Inc. .............................    22,000        190,804 
Sanyo Pax Co. Ltd. ................    24,000        376,930 
Sanyo Shinpan Finance Co. Ltd.  ...     7,200        445,406 
Sato Corp. ........................    37,500        660,937 
Sekisui House Ltd. ................     3,000         30,364 

                                       39
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Seven-Eleven Japan Ltd. ...........     6,200    $   468,476 
Sharp Corp. .......................     4,000         55,144 
Shimizu Corp. .....................     3,000         17,983 
Shin-Etsu Chemical Ltd. ...........     4,000        106,099 
Shinko Electric Industries ........    21,300        778,702 
Shiseido Co. ......................     4,000         65,963 
Shizuoka Bank .....................    50,000        571,503 
Sho Bond Construction .............    36,800        960,056 
SMC Corp. .........................     9,000        760,143 
Sodick Co.* .......................    92,000        747,334 
Sony Corp. ........................     1,000         87,165 
Suido Kiko Kaisha .................     8,000         47,465 
Sumitomo Bank Ltd. ................   100,000      1,640,346 
Sumitomo Forestry Co. .............    11,000        120,932 
Sumitomo Heavy Industries Ltd.  ...    56,000        226,228 
Sumitomo Marine & Fire Insurance 
 Co. ..............................    70,000        574,121 
Sumitomo Metal Industries .........   186,000        529,064 
Sumitomo Realty & Development Co.     118,000      1,039,874 
Taisei Corp. ......................     4,000         18,532 
Taisho Pharmaceutical Co. .........    31,000        835,791 
Takara Printing Co. ...............    14,000        101,387 
Takefuji Corp. ....................    22,340      1,220,211 
Takihyo Co. Ltd. ..................    14,000        129,483 
TDK Corp. .........................    17,000      1,247,448 
Toda Construction .................    18,000        125,958 
Toei Co. ..........................    12,000         82,192 
Toho Bank .........................    26,000        159,934 
Toho Titanium* ....................    34,000        519,152 
Tokio Marine & Fire Insurance Co.       6,000         78,527 
Tokyo Broadcasting System .........    24,000        492,104 
Tokyo Electric Power Co., Inc.  ...     7,000        147,195 
Tokyo Electron ....................     8,200        392,077 
Toso Co. Ltd. .....................    18,000        150,772 
Towa Corp.* .......................    12,000        505,715 
Toyoda Gosei ......................    20,000        139,604 
Toyota Motor Corp. ................    36,000      1,061,687 
Warabeya Nichiyo Co. Ltd. .........    10,000         81,145 
Wesco, Inc. .......................     5,200         53,084 
Xebio Co. .........................     4,800        118,105 
Yamaichi Electronics Co.* .........    22,000        583,544 
Yamaichi Securities ...............    40,000        119,012 
Yamato Transport ..................    62,000        773,580 
Yaskawa Electric Corp. ............    25,000        103,830 
Yokogawa Electric Corp. ...........   120,000      1,041,798 
                                               -------------- 
 TOTAL JAPAN (28.1%) ..............               61,700,484 
                                               -------------- 
MALAYSIA 
AMMB Holdings BHD .................    50,000        311,014 
Arab Malaysian Finance BHD ........   140,000        296,751 
Boustead Holdings BHD .............    40,000         87,163 
Guinness Anchor BHD ...............    30,000         66,561 
Hong Leong Bank BHD ...............   140,000        352,219 
IOI Corp. BHD .....................   100,000        114,105 
Kim Hin Industry BHD ..............    48,000         58,574 
Kim Hin Industry--Rights* .........    10,000            139 
Kumpulan Guthrie BHD ..............    40,000         63,391 
Lingkaran Trans Kota Holdings BHD*    150,000    $   312,005 
Magnum Corp. BHD ..................    74,000        111,410 
Malayan Banking Berhad ............    24,000        251,981 
Mancon BHD* .......................    76,666        130,004 
Metacorp Berhard ..................   120,000        249,604 
Pacific & Orient BHD ..............    80,000        190,174 
Pelangi BHD* ......................    17,000         17,377 
Pernas International Hotels & 
 Properties* ......................   600,000        499,208 
Resorts World BHD .................    20,000         60,222 
RJ Reynolds BHD ...................   190,000        474,247 
Sap Holdings* .....................    60,000        135,499 
Sime Darby BHD ....................   150,000        499,208 
Sriwani Holdings BHD ..............   180,000        374,406 
Star Publications BHD* ............    25,000        106,973 
Talam Corp. BHD* ..................   315,000        374,406 
Tanjong PLC* ......................   100,000        344,691 
UMW Holdings BHD ..................   150,000        707,211 
                                               -------------- 
 TOTAL MALAYSIA (2.8%) ............                6,188,543 
                                               -------------- 
MEXICO 
Elamex S.A. de C.V.* ..............    33,300        324,675 
Grupo Elektra, S.A. de CV .........    60,000        653,159 
Grupo Financiero Banamex Accival 
 (B Shares)* ......................   100,000        269,947 
Grupo Industrial Saltillo SA  .....   236,000        861,314 
Industrias Campos Hermanos 
 (B Shares)* ......................   140,000        574,377 
                                               -------------- 
 TOTAL MEXICO (1.2%) ..............                2,683,472 
                                               -------------- 
NETHERLANDS 
ABN Amro Holding N.V. .............     5,824        108,585 
Aegon N.V. ........................     8,000        558,311 
Akzo Nobel N.V. ...................     5,330        730,374 
AMEV N.V. .........................    10,000        445,222 
Content Beheer+ ...................    30,000      1,305,103 
Elsevier N.V. .....................    17,310        289,225 
Goudsmit N.V. .....................     6,000        912,349 
Gucci Group N.V. ..................     4,000        257,500 
Heineken N.V. .....................       233         39,762 
Hunter Douglas N.V. ...............     3,000        255,213 
IHC Caland N.V. ...................     4,000        218,638 
ING Groep N.V. ....................     3,392        156,376 
KLM ...............................     2,000         61,638 
Kon. PTT Nederland+ ...............    20,000        784,488 
Koninklijke Nedlloyd Groep N.V. ...     2,250         64,988 
Nutricia Verenigde Bedrijven N.V.+      4,000        631,666 
Royal Dutch Petroleum .............     2,487        517,401 
Toolex Alpha N.V.* ................    15,000        157,500 
Unilever N.V. CVA .................       742        156,182 
Vedior N.V.* ......................    70,000      1,850,678 
Vendex International N.V. .........     3,600        197,141 
Ver Ned Uitgeversbedr Ver Bezit 
 N.V. .............................     5,000        110,541 
                                               -------------- 
 TOTAL NETHERLANDS (4.5%) .........                9,808,881 
                                               -------------- 
NEW ZEALAND 
Air New Zealand Ltd. (B Shares) ...   109,000        333,172 
Restaurant Brands NZ Ltd.* ........   312,500        543,400 

                                       40
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Sky City Ltd. .....................    35,300     $  179,592 
Telecom Corp. of New Zealand  .....    70,700        360,172 
Tourism Holdings Ltd. .............    15,000         21,294 
Warehouse Group Ltd. ..............   110,000        328,010 
                                               -------------- 
 TOTAL NEW ZEALAND (0.8%) .........                1,765,640 
                                               -------------- 
NORWAY 
Alvern Norway ASA* ................   120,000        655,658 
Hafslund ASA (B Shares) ...........     5,000         27,182 
Navia ASA* ........................    94,000        385,199 
Norsk Hydro AS ....................     1,100         59,952 
Nycomed ASA (B Shares) ............     4,000         57,097 
Tomra Systems ASA .................    58,000      1,188,380 
Union Bank of Norway ..............    12,000        357,334 
                                               -------------- 
 TOTAL NORWAY (1.2%) ..............                2,730,802 
                                               -------------- 
PANAMA (0.4%) 
Banco Latinoamericano de 
 Exportaciones A.S. (E Shares) ....    20,000        862,500 
                                               -------------- 
PERU 
Banco Wiese Limitado (ADR) ........    10,000         65,000 
Telefonica del Peru S.A. (ADR)  ...    60,000      1,571,250 
                                               -------------- 
 TOTAL PERU (0.8%) ................                1,636,250 
                                               -------------- 
PORTUGAL 
Banco Comercial Portugues, SA  ....    10,000        188,804 
Electricidade de Portugal* ........    38,105        699,093 
Portugal Telecom SA ...............     2,010         81,060 
Telecel Comunicacoes Pessoais, SA*     14,490      1,201,633 
                                               -------------- 
 TOTAL PORTUGAL (1.0%) ............                2,170,590 
                                               -------------- 
SINGAPORE 
City Developments Ltd. ............    40,000        391,691 
Fraser & Neave ....................    50,000        356,718 
GP Batteries International Ltd.  ..   140,000        417,106 
Great Eastern Life Assurance Co...      7,000         76,869 
Overseas Union Bank Ltd. ..........    20,000        124,502 
Overseas Union Bank Ltd.--Rights*       4,000          2,182 
Singapore Airlines Ltd. ...........    20,000        179,059 
Singapore Land Ltd. ...............   140,000        636,497 
                                               -------------- 
 TOTAL SINGAPORE (1.0%) ...........                2,184,624 
                                               -------------- 
SOUTH AFRICA (0.2%) 
Randgold Resources Ltd.*+ .........    30,300        501,465 
                                               -------------- 
SOUTH KOREA 
Korea Electric Power (ADR) ........    10,000        186,875 
SK Telecom Co. Ltd. ...............    63,860        642,591 
                                               -------------- 
 TOTAL SOUTH KOREA (0.4%) .........                  829,466 
                                               -------------- 
SPAIN 
Aguas de Barcelona* ...............        60          2,422 
Banco Bilbao Vizcaya SA ...........     1,627        132,145 
Banco de Valencia .................    30,000        631,035 
Banco Santander SA ................     3,468        106,833 
Catalana Occidente SA .............       440         21,914 
Catalana Occidente SA*+ ...........    15,600        776,946 
Centros Comerciales Pryca SA  .....     3,000         64,936 
Construcciones Auxiliar Ferro  ....       500     $   22,561 
Corp Financiera Reunida SA*  ......   192,700        810,669 
Corporacion Mapfre Cia Inter SA  ..    10,000        531,969 
Endesa ............................     1,122         94,174 
Gas Y Electridad SA (Series 2)  ...    15,903        853,544 
General de Aguas d'Barcelona  .....     6,000        245,493 
Grupo Acciona SA ..................     1,000        112,636 
Hidroelectrica del Cantabrico  ....    10,000        405,762 
Iberdrola SA ......................    35,668        450,155 
Portland Valderrivas SA ...........     5,000        408,476 
Repsol SA .........................     4,392        185,661 
Tabacalera SA .....................    10,000        536,719 
Telefonica de Espana SA ...........    12,358        357,214 
Viscofan Envoltura ................     2,500         58,439 
                                               -------------- 
 TOTAL SPAIN (3.1%) ...............                6,809,703 
                                               -------------- 
SWEDEN 
Astra AB (A Shares) ...............    20,000        372,919 
Autoliv, Inc.* ....................     8,000        313,000 
Castellum AB* .....................    83,400        626,348 
Dahl Internationl AB+ .............    32,000        629,818 
Ericsson (L.M.) Telephone Co. 
 (Series B) .......................     6,400        252,342 
Kalmar Industries AB+ .............    10,000        171,569 
Karlshamns AB*+ ...................    49,400        582,090 
NetCom Systems AB (B Shares)*  ....    30,000        423,418 
Scandic Hotels AB*+ ...............    80,000      1,263,780 
Skandia Forsakrings AB ............    14,000        516,648 
Sparbanken Sverige AB 
 (A Shares) .......................    11,000        244,987 
Swedish Match Co. AB ..............   200,000        673,326 
                                               -------------- 
 TOTAL SWEDEN (2.8%) ..............                6,070,245 
                                               -------------- 
SWITZERLAND 
ABB AG ............................       210        317,768 
Ciba Specialty Chemicals AG*  .....    10,580        977,953 
CS Holdings .......................     1,250        160,476 
Nestle AG .........................       180        237,371 
Novartis AG .......................       542        866,161 
Roche Holdings AG Genusscheine  ...        80        723,314 
Schweizerische Bankgesellschaft  ..       120        137,213 
Schweizerische Ruckversicherungs 
 Gesellschaft......................       120        169,668 
Selecta Group* ....................    10,400      1,580,828 
Tag Heuer International SA (ADR)*      35,000        527,188 
                                                -------------- 
 TOTAL SWITZERLAND (2.6%) .........                5,697,940 
                                                -------------- 
THAILAND                                      
CMIC Finance & Securities Co. Ltd.     51,000         12,797 
Nation Publishing Group Co. Ltd.  .   130,000        276,008 
Nawarat Patanakarn Public Co.  ....    30,000         10,654 
Thai Engine Manufacturing Public              
 Co. ..............................    70,000        453,966 
                                                -------------- 
 TOTAL THAILAND (0.3%) ............                  753,425 
                                                -------------- 

                                       41
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
UNITED KINGDOM 
Amvescap PLC ......................    80,000    $    466,782 
BAA PLC............................    30,000         276,423 
Barclays Bank .....................    28,000         555,610 
Bass Breweries ....................    50,000         610,113 
BG PLC ............................    25,021          92,052 
BOC Group Co. PLC .................     2,591          45,073 
Boots Co. PLC .....................     5,806          67,995 
BPB PLC ...........................    70,000         378,137 
British Aerospace .................     2,120          47,167 
British Airways ...................    38,000         433,005 
British Energy PLC ................   251,400         613,111 
British Petroleum Co. PLC .........    29,367         364,943 
British Sky Broadcasting Group PLC      8,097          59,308 
British Telecommunications ........    35,150         260,973 
BTR PLC ...........................    21,470          73,448 
Cable & Wireless ..................    12,409         114,131 
Cadbury Schweppes PLC .............     5,961          53,139 
Carlton Communications PLC ........   140,000       1,182,769 
Carpetright PLC* ..................    50,000         415,759 
Centrica PLC* .....................    25,021          30,510 
Commercial Union PLC ..............     2,801          29,446 
Dixons Group PLC ..................   120,000         932,898 
Energy Group PLC* .................     4,456          47,549 
Filtronic Comtek PLC ..............   180,000       1,186,598 
Flextech PLC* .....................    46,000         492,385 
General Accident ..................     2,904          42,397 
General Electric Co. PLC ..........    13,890          83,010 
GKN PLC ...........................     2,089          35,975 
Glaxo Wellcome PLC ................    23,220         479,314 
Granada Group PLC .................     3,225          42,412 
Grand Metropolitan ................    24,736         239,450 
Great Universal Stores ............     3,970          40,182 
Guinness PLC ......................    80,571         788,664 
Hanson PLC ........................     5,571          27,683 
Harvey Nichols Group PLC ..........    70,000         328,612 
Holliday Chemical Holdings PLC ....   250,000         595,130 
House of Fraser PLC ...............   150,000         394,534 
HSBC Holdings PLC .................    10,000         296,317 
Imperial Chemical Industries  .....     3,109          43,242 
Imperial Tobacco PLC* .............    80,000         514,725 
Jefferson Smurfit Group PLC  ......   200,000         575,986 
Johnson Matthey PLC ...............    55,000         530,124 
Kingfisher PLC ....................     4,084          46,367 
Ladbroke Group PLC ................   150,000         586,807 
Land Securities PLC ...............     3,207          45,245 
Legal & General Group .............     7,475          50,459 
Lloyds TSB Group PLC ..............    34,379         352,541 
LucasVarity PLC ...................   200,000         692,515 
Marks & Spencer ...................    17,109         141,837 
McBride PLC .......................    20,000          45,113 
MEPC PLC ..........................    70,000         574,488 
Mirror Group Newspapers PLC  ......    40,000         125,185 
Misys PLC .........................    12,000    $    272,178 
National Grid Group PLC ...........   250,000         913,504 
National Power PLC ................   100,000         868,973 
Norwich Union PLC* ................    90,000         478,684 
Pace Micro Technology PLC. ........   100,000         111,535 
Pearson PLC .......................    50,000         578,899 
Peninsular & Oriental Steam 
 Navigation Co. ...................     3,314          33,101 
Powerscreen International .........    40,000         435,818 
Prudential Corp. ..................     8,019          77,626 
Rank Group PLC ....................    12,574          79,646 
Reed International ................    70,000         678,199 
Rentokil Initial PLC ..............   200,000         702,503 
Reuters Holdings ..................     7,496          78,989 
RTZ Corp. .........................     5,510          95,990 
Safeway PLC .......................     6,932          40,100 
Scottish Power PLC ................     5,263          34,257 
Shandwick International PLC*  .....    80,000          64,257 
Smith & Nephew PLC* ...............    55,000         152,903 
Smithkline Beecham PLC ............    40,000         736,130 
Tesco PLC .........................    12,625          77,657 
Thistle Hotels PLC ................    94,000         248,024 
Thorn PLC .........................   120,000         343,594 
Tomkins PLC .......................    25,000         108,206 
Unilever ..........................     4,907         140,624 
United Utilities PLC ..............     2,901          31,897 
Vodafone Group ....................   150,000         730,387 
WPP Group PLC .....................    60,000         246,209 
Zeneca Group PLC ..................    10,336         341,718 
                                               -------------- 
 TOTAL UNITED KINGDOM (11.5%) .....                25,249,246 
                                               -------------- 
TOTAL COMMON STOCKS 
 AND OTHER INVESTMENTS (86.5%) 
 (Cost $171,762,993) ..............               190,176,411 
                                               -------------- 
<PAGE>

PREFERRED STOCKS: 
AUSTRALIA (0.3%) 
Village Roadshow Ltd...............   240,000         607,060 
                                               -------------- 
GERMANY 
Fielmann AG .......................     7,000         212,742 
Fresenius AG ......................     2,222         505,266 
                                               -------------- 
 TOTAL GERMANY (0.3%) .............                   718,008 
                                               -------------- 
FINLAND (0.1%) 
Nokia Oy Cum ......................     1,400         104,690 
                                               -------------- 
TOTAL PREFERRED STOCKS (0.7%) 
 (Cost $1,409,359) ................                 1,429,758 
                                               -------------- 
LONG-TERM DEBT SECURITIES: 
SPAIN (0.0%) 
Corporacion Mapfre 
 8.5% Conv., 02/27/99  ... Peseta   2,520,000          17,099 
                                               -------------- 
TOTAL LONG-TERM DEBT SECURITIES (0.0%) 
 (Amortized Cost $20,682) .....................        17,099 
                                               -------------- 

                                       42
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE INTERNATIONAL PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                             PRINCIPAL       VALUE 
                              AMOUNT       (NOTE 1) 
- ----------------------------------------------------- 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES 
Federal Home Loan Bank 
 5.39%, due 07/03/97  ....  $19,700,000  $ 19,694,101 
Federal National Mortgage 
 Association 
 5.35%, due 08/14/97  ....    5,000,000     5,000,000 
                                        ------------- 
 TOTAL U.S. GOVERNMENT 
  AGENCIES (11.2%) .......                 24,694,101 
                                        ------------- 
TOTAL SHORT-TERM DEBT SECURITIES 
 (11.2%) 
 (Amortized Cost $24,694,101) ..........   24,694,101 
                                        ------------- 
TOTAL INVESTMENTS (98.4%) 
 (Cost/Amortized Cost $197,887,135)       216,317,369 
OTHER ASSETS 
 LESS LIABILITIES (1.6%)                    3,627,089 
                                        ------------- 
NET ASSETS (100.0%)  .....               $219,944,458 
                                        ============= 
</TABLE>

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

<TABLE>
<CAPTION>
<S>                     <C>
Basic Materials ........    5.4% 
Business Services ......   10.7 
Capital Goods ..........   10.8 
Consumer Cyclicals  ....   19.1 
Consumer Non-Cyclicals     13.8 
Credit Sensitive .......   23.6 
Energy .................    4.4 
Technology .............   10.4 
Diversified ............    1.8 
                        ------- 
                          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 June 30, 1997, these securities amounted to $11,990,850 or 
       5.5% of net assets. 

       Glossary: 
       ADR--American Depository Receipt 
       GDR--Global Depository Receipt 

                       See Notes to Financial Statements.

                                       43
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE AGGRESSIVE STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                     NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- ------------------------------------------------------------- 
<S>                              <C>           <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS--SPECIALTY (4.6%) 
Crompton & Knowles Corp.+........   5,238,000    $116,545,500 
Cytec Industries, Inc.*..........   2,187,100      81,742,863 
                                               -------------- 
                                                  198,288,363 
                                               -------------- 
METALS & MINING (1.3%) 
Cyprus Amax Minerals Co. ........   1,340,000      32,830,000 
Titanium Metals Corp.*...........     695,700      22,001,513 
                                               -------------- 
                                                   54,831,513 
                                               -------------- 
STEEL (4.4%) 
AK Steel Holding Corp.+ .........   2,484,200     109,615,325 
Inland Steel Industries, Inc.  ..   1,475,500      38,547,438 
LTV Corp.........................   1,588,200      22,631,850 
National Steel Corp.*+...........   1,082,300      18,196,169 
                                               -------------- 
                                                  188,990,782 
                                               -------------- 
 TOTAL BASIC MATERIALS (10.3%) ..                 442,110,658 
                                               -------------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (4.1%) 
Philip Services Corp.*...........     583,000       9,255,125 
USA Waste Services, Inc.*........   4,310,200     166,481,475 
                                               -------------- 
                                                  175,736,600 
                                               -------------- 
PRINTING, PUBLISHING & 
 BROADCASTING (6.1%) 
Comcast Corp. (Class A) SPL .....   5,447,100     116,431,763 
Evergreen Media Corp. 
 (Class A)*+.....................   3,244,500     144,785,813 
                                               -------------- 
                                                  261,217,576 
                                               -------------- 
PROFESSIONAL SERVICES (0.7%) 
Cambridge Technology Partners, 
 Inc.*...........................     792,300      25,353,600 
Corrections Corp. of America* ...     100,000       3,975,000 
                                               -------------- 
                                                   29,328,600 
                                               -------------- 
TRUCKING, SHIPPING (1.5%) 
Xtra Corp.+......................   1,457,700      64,047,694 
                                               -------------- 
 TOTAL BUSINESS SERVICES (12.4%)                  530,330,470 
                                               -------------- 
CONSUMER CYCLICALS 
AIRLINES (3.3%) 
Continental Airlines, Inc. 
 (Class B)*+.....................   3,126,700     109,239,081 
Northwest Airlines Corp. 
 (Class A)*......................     908,900      33,061,238 
                                               -------------- 
                                                  142,300,319 
                                               -------------- 
APPAREL, TEXTILE (7.0%) 
Mohawk Industries, Inc.*+........   1,955,500      44,487,625 
Nine West Group, Inc.*+..........   2,039,200      77,871,950 
Polymer Group, Inc.*+............   2,534,600      40,870,425 
Reebok International Ltd.........     200,100       9,354,675 
Shaw Industries, Inc.............   1,651,800      17,550,375 
Tommy Hilfiger Corp.*............   1,558,500      62,632,219 
UNIFI, Inc. .....................   1,223,900      45,743,263 
                                               -------------- 
                                                  298,510,532 
                                               -------------- 
AUTO RELATED (6.4%) 
Circuit City Stores, Inc.-CarMax 
 Group*+.........................   4,354,600    $ 62,325,213 
Republic Industries, Inc.* ......   8,500,000     211,437,500 
                                               -------------- 
                                                  273,762,713 
                                               -------------- 
<PAGE>

FOOD SERVICES, LODGING (6.0%) 
Doubletree Corp.*................   1,324,400      54,465,950 
Extended Stay America, Inc.* ....   2,516,837      39,640,183 
Host Marriott Corp.*.............   7,930,400     141,260,250 
Suburban Lodges of America, 
 Inc.*+..........................     942,400      19,790,400 
                                               -------------- 
                                                  255,156,783 
                                               -------------- 
HOUSEHOLD FURNITURE, 
 APPLIANCES (1.3%) 
Industrie Natuzzi (ADR)..........   2,147,800      55,037,375 
                                               -------------- 
LEISURE RELATED (8.5%) 
Callaway Golf Company............     894,200      31,744,100 
Florida Panthers Holdings, 
 Inc.*...........................     574,300      13,926,775 
Harman International 
 Industries, Inc.+...............   1,583,100      66,688,088 
Hasbro, Inc......................   3,915,000     111,088,125 
ITT Corp.*.......................   2,094,200     127,877,088 
Mattel, Inc......................     350,000      11,856,250 
                                               -------------- 
                                                  363,180,426 
                                               -------------- 
RETAIL--GENERAL (1.4%) 
CompUSA, Inc.*...................   1,000,000      21,500,000 
Gucci Group N.V..................     625,500      40,266,563 
                                               -------------- 
                                                   61,766,563 
                                               -------------- 
 TOTAL CONSUMER CYCLICALS (33.9%)               1,449,714,711 
                                               -------------- 
CONSUMER NONCYCLICALS 
CONTAINERS (0.1%) 
Tupperware Corp..................     123,600       4,511,400 
                                               -------------- 
DRUGS (3.5%) 
Biogen, Inc.*....................   1,471,300      49,840,288 
Centocor, Inc.*..................   2,564,900      79,672,206 
MedImmune, Inc.*.................   1,012,100      18,723,850 
                                               -------------- 
                                                  148,236,344 
                                               -------------- 
HOSPITAL SUPPLIES & 
 SERVICES (3.7%) 
Health Management Associates, 
 Inc. (Class A)*.................   1,600,900      45,625,650 
Saint Jude Medical, Inc.*........   2,852,750     111,257,250 
                                               -------------- 
                                                  156,882,900 
                                               -------------- 
SOAPS & TOILETRIES (0.1%) 
Dial Corp. ......................     451,600       7,056,250 
                                               -------------- 
 TOTAL CONSUMER NONCYCLICALS (7.4%)               316,686,894 
                                               -------------- 
CREDIT SENSITIVE 
FINANCIAL SERVICES (2.9%) 
Bear Stearns Cos., Inc...........     900,000      30,768,750 
Edwards (A.G.), Inc..............     685,500      29,305,125 
Paine Webber Group, Inc..........   1,011,800      35,413,000 
Schwab (Charles) Corp............     684,500      27,850,594 
                                               -------------- 
                                                  123,337,469 
                                               -------------- 

                                       44
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE AGGRESSIVE STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                     NUMBER         VALUE 
                                    OF SHARES      (NOTE 1) 
- --------------------------------------------------------------
INSURANCE (2.7%) 
CNA Financial Corp.*.............    1,083,100  $  114,199,356 
                                                -------------- 
UTILITY--TELEPHONE (1.8%) 
Telephone & Data Systems, Inc.  .    2,050,000      77,771,875 
                                                -------------- 
 TOTAL CREDIT SENSITIVE (7.4%) . .                 315,308,700 
                                                -------------- 
ENERGY 
OIL--DOMESTIC (5.7%) 
Ashland, Inc. ...................    1,420,000      65,852,500 
Ultramar Diamond Shamrock Corp. 
 +...............................    4,202,122     137,094,230 
Valero Energy Corp...............    1,147,200      41,586,000 
                                                -------------- 
                                                   244,532,730 
                                                -------------- 
OIL--SUPPLIES & 
 CONSTRUCTION (7.2%) 
Diamond Offshore Drilling, 
 Inc.*...........................    2,000,000     156,250,000 
Noble Drilling Corp.*............    1,838,500      41,481,156 
Rowan Cos., Inc.*................    3,890,600     109,666,288 
                                                -------------- 
                                                   307,397,444 
                                                -------------- 
RAILROADS (1.5%) 
Wisconsin Central Transport 
 Corp.*..........................    1,676,500      62,449,625 
                                                -------------- 
 TOTAL ENERGY (14.4%)............                  614,379,799 
                                                -------------- 
TECHNOLOGY 
ELECTRONICS (3.5%) 
Altera Corp.*....................      600,000      30,300,000 
Atmel Corp.*.....................    1,362,500      38,150,000 
Pairgain Technologies, Inc.* ....    1,180,000      18,290,000 
Parametric Technology Corp.* ....      999,100      42,524,194 
Western Digital Corp.*...........      580,000      18,342,500 
                                                -------------- 
                                                   147,606,694 
                                                -------------- 
OFFICE EQUIPMENT (1.0%) 
Quantum Corp.*...................    2,088,200      42,416,555 
                                                -------------- 
OFFICE EQUIPMENT SERVICES (2.7%) 
Comverse Technology, Inc.* ......      741,000      38,532,000 
Fore Systems, Inc.*..............    1,900,700      25,897,038 
Sterling Commerce, Inc.*.........    1,611,448      52,976,353 
                                                -------------- 
                                                   117,405,391 
                                                -------------- 
TELECOMMUNICATIONS (4.8%) 
America Online, Inc.*............      123,100  $    6,847,438 
American Satellite 
 Network-Rights*.................       49,450               0 
McAfee Associates, Inc.*.........      764,500      48,259,063 
MEMC Electronic Materials, 
 Inc.*...........................      900,000      29,475,000 
Millicom International Cellular 
 SA*.............................    1,697,015      81,032,466 
TeleTech Holdings, Inc.*.........      621,700      16,203,056 
U.S. Cellular Corp.*.............      739,800      21,916,575 
                                                -------------- 
                                                   203,733,598 
                                                -------------- 
 TOTAL TECHNOLOGY (12.0%)........                  511,162,238 
                                                -------------- 
TOTAL COMMON STOCKS AND OTHER 
 INVESTMENTS (97.8%) 
 (Cost $3,645,894,126)...........                4,179,693,470 
                                                -------------- 
<PAGE>

                                    PRINCIPAL 
                                     AMOUNT 
                                 ------------- 
SHORT-TERM DEBT SECURITIES: 
COMMERCIAL PAPER (1.0%) 
Associates Corp. of North America 
 6.3%, due 07/01/97..............  $41,700,000      41,700,000 
                                                -------------- 
U.S. GOVERNMENT AGENCIES (0.1%) 
Federal Home Loan Bank 
 5.2%, due 07/01/97..............    3,500,000       3,500,000 
                                                -------------- 
TIME DEPOSITS 
Mitsubishi Bank Ltd.-N.Y......... 
 6.25%, due 07/01/97.............   20,500,000      20,500,000 
Sumitomo Bank Ltd. 
 6.25%, due 07/01/97.............   14,500,000      14,500,000 
                                                -------------- 
 TOTAL TIME DEPOSITS (0.8%) .....                   35,000,000 
                                                -------------- 
TOTAL SHORT-TERM DEBT SECURITIES (1.9%) 
 (Amortized Cost $80,200,000) ...                   80,200,000 
                                                -------------- 
TOTAL INVESTMENTS (99.7%) 
 (Cost/Amortized Cost $3,726,094,126)            4,259,893,470 
OTHER ASSETS 
 LESS LIABILITIES (0.3%).........                   14,832,991 
                                                -------------- 
NET ASSETS (100.0%)..............               $4,274,726,461 
                                                ============== 

</TABLE>

- ------------ 
*     Non-income producing. 
+     Affiliated company as defined under the Investment Company Act of 1940 
      (see Note 6). 

      Glossary: 
      ADR--American Depository Receipt 

                      See Notes to Financial Statements.

                                       45
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE SMALL CAP GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                     NUMBER        VALUE 
                                   OF SHARES      (NOTE 1) 
- ------------------------------------------------------------ 
<S>                              <C>          <C>
COMMON STOCKS: 
BASIC MATERIALS 
CHEMICALS--SPECIALTY (2.8%) 
Crompton & Knowles Corp..........    11,000      $  244,750 
Cytec Industries, Inc.*..........     2,600          97,175 
                                              -------------- 
                                                    341,925 
                                              -------------- 
METALS & MINING (3.7%) 
Century Aluminum Co..............     7,300         106,763 
Gibraltar Steel Corp.*...........     3,900          89,700 
Kaiser Aluminum Corp.*...........     9,400         115,150 
Steel Dynamics, Inc.*............     5,500         137,500 
                                              -------------- 
                                                    449,113 
                                              -------------- 
 TOTAL BASIC MATERIALS (6.5%) ...                   791,038 
                                              -------------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (4.6%) 
American Disposal Services, 
 Inc.*...........................     3,900          87,750 
Philip Services Corp.*...........     6,300         100,013 
Superior Services, Inc.*.........     5,000         118,750 
United States Filter Corp.* .....     4,300         117,175 
United Waste Systems, Inc.* .....     3,300         135,300 
                                              -------------- 
                                                    558,988 
                                              -------------- 
PRINTING, PUBLISHING & 
 BROADCASTING (6.6%) 
Evergreen Media Corp. 
 (Class A)*......................     8,800         392,700 
Sinclair Broadcast Group, Inc.* .     4,700         145,113 
Westwood One, Inc.*..............     8,300         267,675 
                                              -------------- 
                                                    805,488 
                                              -------------- 
PROFESSIONAL SERVICES (6.0%) 
Carematrix Corp.*................     4,500         111,094 
CORESTAFF, Inc.*.................     5,900         159,300 
Equity Corp. International* .....     3,800          91,913 
Ha-Lo Industries, Inc.*..........    12,800         302,400 
ProMedCo Management Co.*.........     7,700          65,450 
                                              -------------- 
                                                    730,157 
                                              -------------- 
TRUCKING, SHIPPING (1.6%) 
Knightsbridge Tankers Ltd. ......     3,900          98,475 
OMI Corp.*.......................    11,500         109,969 
                                              -------------- 
                                                    208,444 
                                              -------------- 
 TOTAL BUSINESS SERVICES (18.8%)                  2,303,077 
                                              -------------- 
CAPITAL GOODS 
AEROSPACE (1.1%) 
DONCASTERS PLC (ADR)*............     5,900         136,438 
                                              -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (2.0%) 
Buckeye Cellulose Corp.*.........     3,400         114,750 
Hughes Supply, Inc...............     3,200         128,000 
                                              -------------- 
                                                    242,750 
                                              -------------- 
ELECTRICAL EQUIPMENT (0.8%) 
Hadco Corp.*.....................     1,500          98,250 
                                              -------------- 
 TOTAL CAPITAL GOODS (3.9%) .....                   477,438 
                                              -------------- 
CONSUMER CYCLICALS 
AIRLINES (1.5%) 
Alaska Air Group, Inc.*..........     3,400      $   87,125 
Atlas Air, Inc.*.................     2,900         100,050 
                                              -------------- 
                                                    187,175 
                                              -------------- 
APPAREL, TEXTILE (5.2%) 
Mohawk Industries, Inc.*.........     8,500         193,375 
Nautica Enterprises, Inc.* ......     5,900         155,980 
Polymer Group, Inc.*.............     5,700          91,912 
Stage Stores, Inc.*..............     3,900         101,883 
Tommy Hilfiger Corp.*............     2,400          96,450 
                                              -------------- 
                                                    639,600 
                                              -------------- 
AUTO RELATED (4.8%) 
Budget Group, Inc. (Class A)* ...     8,400         289,800 
Federal-Mogul Corp...............     4,400         154,000 
Miller Industries, Inc.*.........     8,900         142,400 
                                              -------------- 
                                                    586,200 
                                              -------------- 
AUTOS & TRUCKS (0.7%) 
Cross-Continent Auto 
 Retailers, Inc.*................     7,700          81,330 
                                              -------------- 
FOOD SERVICES, LODGING (4.5%) 
American General Hospitality 
 Corp............................     3,200          79,200 
Doubletree Corp.*................     3,200         131,600 
Innkeepers USA Trust.............     7,300         109,500 
Interstate Hotels Co.*...........     4,000         117,750 
Suburban Lodges of America, 
 Inc.*...........................     5,600         117,600 
                                              -------------- 
                                                    555,650 
                                              -------------- 
HOUSEHOLD FURNITURE, 
 APPLIANCES (1.5%) 
Furniture Brands 
 International, Inc.*............    4,700          91,060 
Industrie Natuzzi (ADR)..........    3,400          87,125 
                                              -------------- 
                                                   178,185 
                                              -------------- 
LEISURE RELATED (0.7%) 
Harman International 
 Industries, Inc.................    1,900          80,038 
                                              -------------- 
RETAIL--GENERAL (2.6%) 
Claire's Stores, Inc.............    3,400          59,500 
Consolidated Stores Corp.* ......    4,300         149,425 
Petco Animal Supplies, Inc.* ....    3,700         111,000 
                                              -------------- 
                                                   319,925 
                                              -------------- 
 TOTAL CONSUMER CYCLICALS (21.5%)                2,628,103 
                                              -------------- 
CONSUMER NONCYCLICALS 
CONTAINERS (1.7%) 
Silgan Holdings, Inc.*...........    5,500         213,125 
                                              -------------- 
DRUGS (2.7%) 
Geltex Pharmaceuticals, Inc.* ...    5,100         102,638 
Jones Medical Industries, Inc. ..    2,500         118,750 
MedImmune, Inc.*.................    6,200         114,700 
                                              -------------- 
                                                   336,088 
                                              -------------- 

                                       46
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE SMALL CAP GROWTH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                     NUMBER        VALUE 
                                   OF SHARES      (NOTE 1) 
- ------------------------------------------------------------ 
FOODS (0.8%) 
Fine Host Corp.*.................       3,300   $   103,950 
                                              -------------- 
HOSPITAL SUPPLIES & SERVICES (2.5%) 
Mid Atlantic Medical Services, 
 Inc.*...........................       3,800        59,138 
National Surgery Centers, Inc.* .       3,500       123,813 
NovaCare, Inc.*..................       8,500       117,938 
                                              -------------- 
                                                    300,889 
                                              -------------- 
RETAIL--FOOD (0.8%) 
United Natural Foods, Inc.* .....       4,000        84,000 
                                              -------------- 
 TOTAL CONSUMER NONCYCLICALS (8.5%)               1,038,052 
                                              -------------- 
CREDIT SENSITIVE 
FINANCIAL SERVICES (2.1%) 
FIRSTPLUS Financial Group, 
 Inc.*...........................       4,300       146,200 
Healthcare Financial Partners, 
 Inc.*...........................       5,500       112,063 
                                              -------------- 
                                                    258,263 
                                              -------------- 
INSURANCE (0.9%) 
PennCorp Financial Group, Inc. ..       3,000       115,500 
                                              -------------- 
REAL ESTATE (1.6%) 
JP Realty, Inc...................       3,500        94,938 
Macerich Co......................       3,400        94,350 
                                              -------------- 
                                                    189,288 
                                              -------------- 
 TOTAL CREDIT SENSITIVE (4.6%) ..                   563,051 
                                              -------------- 
ENERGY 
OIL--DOMESTIC (1.4%) 
Costilla Energy, Inc.*...........       6,300        81,113 
KCS Energy, Inc..................       2,100        85,575 
                                              -------------- 
                                                    166,688 
                                              -------------- 
OIL--SUPPLIES & CONSTRUCTION (2.6%) 
Parker Drilling Co.*.............      12,300       136,838 
Rowan Cos., Inc.*................       6,500       183,219 
                                              -------------- 
                                                    320,057 
                                              -------------- 
 TOTAL ENERGY (4.0%).............                   486,745 
                                              -------------- 
TECHNOLOGY 
ELECTRONICS (3.5%) 
BMC Industries, Inc..............       2,000        68,500 
Electronic Technologies, Inc.* ..       1,600        52,400 
Insight Enterprises, Inc.* ......       2,600        78,163 
PMC-Sierra, Inc.*................       4,400       115,500 
Spectrum Holobyte, Inc.*.........      13,800   $    67,275 
3D Labs, Inc. Ltd.*..............       1,600        46,400 
                                              -------------- 
                                                    428,238 
                                              -------------- 
OFFICE EQUIPMENT (2.9%) 
Data General Corp.*..............       4,500       117,000 
Platinum Technology, Inc.* ......       6,300        83,475 
Read-Rite Corp.*.................       3,700        77,238 
Sterling Software, Inc.*.........       2,300        71,875 
                                              -------------- 
                                                    349,588 
                                              -------------- 
OFFICE EQUIPMENT SERVICES (7.1%) 
Cognos, Inc.*....................       5,500       171,188 
Comverse Technology, Inc.* ......       7,700       400,400 
Fore Systems, Inc.*..............       3,300        44,963 
Rational Software Corp.*.........       7,900       132,819 
Saville Systems Ireland (ADR)* ..       2,300       119,600 
                                              -------------- 
                                                    868,970 
                                              -------------- 
TELECOMMUNICATIONS (5.0%) 
ACC Corp.*.......................       4,300       132,763 
Comnet Cellular, Inc.*...........       3,400       118,150 
ICG Communications, Inc.*........       5,500       105,875 
Jacor Communications, Inc.* .....       3,400       130,050 
Millicom International Cellular 
 SA*.............................       2,300       109,825 
TeleTech Holdings, Inc.*.........       1,200        31,275 
                                              -------------- 
                                                    627,938 
                                              -------------- 
 TOTAL TECHNOLOGY (18.5%)........                 2,274,734 
                                              -------------- 
TOTAL COMMON STOCKS (86.3%)  .... 
 (Cost $9,750,714)...............                10,562,238 
                                              -------------- 
SHORT-TERM DEBT SECURITIES: 
U.S. GOVERNMENT AGENCIES (18.8%) 
Federal Home Loan Bank 
 5.39%, due 07/03/97.............  $2,300,000     2,299,311 
                                              -------------- 
TOTAL SHORT-TERM DEBT SECURITIES (18.8%) 
 (Amortized Cost $2,299,311) ....                 2,299,311 
                                              -------------- 
TOTAL INVESTMENTS (105.1%)  ..... 
 (Cost/Amortized Cost $12,050,025)               12,861,549 
OTHER ASSETS 
 LESS LIABILITIES (-5.1%)........                  (625,553) 
                                              --------------
NET ASSETS (100.0%)..............               $12,235,996 
                                              ============== 
</TABLE>

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

      Glossary: 
      ADR--American Depository Receipt 

                       See Notes to Financial Statements.

                                       47
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                       NUMBER        VALUE 
                                      OF SHARES     (NOTE 1) 
- -------------------------------------------------------------
<S>                               <C>           <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS (0.3%) 
Akzo Nobel N.V. ..................     1,655     $    226,786 
Bayer AG .........................     4,535          174,753 
Ciba Specialty Chemicals AG*  ....     1,802          166,566 
Hitachi Chemical Co. Ltd. ........    15,000          132,187 
Holliday Chemical Holdings PLC ...    23,700           56,418 
Kuraray Co. Ltd. .................    10,000           99,468 
Nippon Chemi-Con Corp. ...........     6,000           31,725 
Toagosei Co. Ltd. ................    15,000           58,503 
                                                 ------------ 
                                                      946,406 
                                                 ------------ 
CHEMICALS--SPECIALTY (0.1%) 
Cytec Industries, Inc.* ..........     4,800          179,400 
NGK Insulators ...................    10,000          109,938 
                                                 ------------ 
                                                      289,338 
                                                 ------------ 
PAPER (0.1%) 
Jefferson Smurfit Corp.* .........     8,000          128,000 
Jefferson Smurfit Group PLC  .....    21,831           62,872 
KNP BT (Kon) N.V. ................     6,000          136,623 
UPM-Kymmene Oy ...................     2,810           65,005 
                                                 ------------ 
                                                      392,500 
                                                 ------------ 
STEEL (0.2%) 
Koninklijke Hoogovens N.V.  ......     2,586          144,116 
NatSteel Ltd. ....................    25,000           63,650 
Pohang Iron & Steel Co. Ltd. 
 (ADR) ...........................     2,000           64,000 
Rautaruukki Oy ...................     8,095           85,049 
Usinor Sacilor ...................     5,280           95,237 
                                                 ------------ 
                                                      452,052 
                                                 ------------ 
 TOTAL BASIC MATERIALS (0.7%)  ...                  2,080,296 
                                                 ------------ 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.5%) 
USA Waste Services, Inc.* ........    22,600          872,925 
Waste Management, Inc. ...........    22,400          719,600 
                                                 ------------ 
                                                    1,592,525 
                                                 ------------ 
PRINTING, PUBLISHING & 
 BROADCASTING (0.9%) 
Cablevision Systems Corp. 
 (Class A)* ......................     3,900          208,650 
Carlton Communications PLC  ......    15,500          130,949 
Liberty Media Group (Class A)* ...    31,200          741,000 
New Straits Times Press BHD  .....     8,000           46,910 
New York Times Co. ...............    14,500          717,750 
Time Warner, Inc. ................     9,200          443,900 
United News & Media PLC ..........    10,570          122,555 
Viacom, Inc. (Class B)* ..........     2,000           60,000 
                                                 ------------ 
                                                    2,471,714 
                                                 ------------ 
TRUCKING, SHIPPING (0.1%) 
Bergesen Dy AS (A Shares) ........     5,380          127,502 
Knightsbridge Tankers Ltd.  ......     8,800          222,200 
OMI Corp.* .......................     5,000           47,813 
                                                 ------------ 
                                                      397,515 
                                                 ------------ 
 TOTAL BUSINESS SERVICES (1.5%) ..                  4,461,754 
                                                 ------------ 
CAPITAL GOODS  
AEROSPACE (0.2%) 
Boeing Co. .......................     6,900     $    366,131 
British Aerospace ................     5,357          119,186 
Coltec Industries, Inc.* .........    11,000          214,500 
                                                 ------------ 
                                                      699,817 
                                                 ------------ 
BUILDING & CONSTRUCTION (0.3%) 
Beazer Group PLC* ................    21,000           57,682 
Bouygues .........................     1,203           98,976 
Daito Trust Construction Co.  ....    14,100          166,085 
GTM Entrepose ....................     1,116           55,850 
Makita Corp. .....................     8,000          117,267 
Matsushita Electric Works Ltd.  ..    11,000          124,771 
National House Industrial Co.  ...     7,000           92,226 
Societe Technip ..................     1,075          124,755 
Toda Construction ................    25,000          174,941 
                                                 ------------ 
                                                    1,012,553 
                                                 ------------ 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.2%) 
BPB PLC ..........................    11,300           61,042 
Holderbank Financiere Glaris AG  .       155          146,351 
Martin Marietta Materials, Inc.  .    10,200          330,225 
Rugby Group PLC ..................    58,160          117,151 
                                                 ------------ 
                                                      654,769 
                                                 ------------ 
ELECTRICAL EQUIPMENT (1.1%) 
Aiwa Co. Ltd. ....................     7,000          160,632 
Daikin Industries Ltd. ...........    14,000          127,040 
General Electric Co. .............    28,100        1,837,038 
Johnson Electric Holdings Ltd.  ..    24,000           71,560 
Legrand SA .......................       425           74,851 
Mabuchi Motor Co. ................     1,500           87,034 
Pioneer Electric Corp. ...........     6,000          145,537 
Sony Corp. .......................     1,500          130,748 
Sumitomo Electric Industries  ....     7,000          117,267 
Westinghouse Electric Corp.  .....    13,500          312,188 
                                                 ------------ 
                                                    3,063,895 
                                                 ------------ 
MACHINERY (1.5%) 
Allied Signal, Inc. ..............    14,900        1,251,600 
Fujitec Co. Ltd. .................     9,000          106,797 
Ishikawajima Harima Heavy 
 Industries ......................    16,000           62,822 
Keystone International, Inc.  ....    38,200        1,325,063 
KSB AG* ..........................       300           74,316 
Legris Industries ................     1,990           93,799 
Mitsubishi Heavy Industries Ltd. .    11,000           84,364 
Rauma Oy .........................       139            3,189 
Schindler Holding AG 
 Participating Certificate .......       102          127,456 
Schindler Holding AG 
 Registered ......................        50           64,190 
Siebe PLC ........................     7,800          132,054 
Stork N.V. .......................     2,000           81,505 
TI Group PLC .....................    14,014          122,128 
United Technologies Corp. ........     7,500          622,500 
Valmet Oy* .......................     3,600           62,321 
                                                 ------------ 
                                                    4,214,104 
                                                 ------------ 
 TOTAL CAPITAL GOODS (3.3%)  .....                  9,645,138 
                                                 ------------ 

                                       48
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- -------------------------------------------------------------
CONSUMER CYCLICALS 
AIRLINES (0.1%) 
Northwest Airlines Corp. 
 (Class A)* ......................    10,500     $    381,938 
                                                 ------------ 
APPAREL, TEXTILE (0.5%) 
Adidas AG + ......................     1,000          111,818 
Cone Mills Corp.* ................    12,000           96,000 
Onward Kashiyama Co. Ltd. ........     8,000          132,624 
Reebok International Ltd. ........    23,150        1,082,263 
Shaw Industries, Inc. ............    12,200          129,625 
                                                 ------------ 
                                                    1,552,330 
                                                 ------------ 
AUTO RELATED (0.5%) 
Circuit City Stores, Inc.-CarMax 
 Group* ..........................    22,400          320,600 
Continental AG ...................     6,900          171,323 
NGK Spark Plug Co. ...............     8,000           87,252 
Republic Industries, Inc.*  ......    21,200          527,350 
Sumitomo Rubber Industries, Inc.      13,000           87,453 
Toyoda Automatic Loom Works  .....     7,000          158,799 
                                                 ------------ 
                                                    1,352,777 
                                                 ------------ 
AUTOS & TRUCKS (0.2%) 
Bajaj Auto Ltd. (GDR) ............     1,500           51,638 
Harley-Davidson, Inc. ............     4,100          196,544 
Honda Motor Corp. ................     4,000          120,408 
Toyota Motor Corp. ...............     6,000          176,948 
UMW Holdings BHD .................     5,000           23,574 
Volkswagen AG ....................       165          125,082 
                                                 ------------ 
                                                      694,194 
                                                 ------------ 
FOOD SERVICES, LODGING (0.7%) 
Compass Group PLC ................    16,100          180,643 
Host Marriott Corp.* .............    16,200          288,563 
John Q Hammons Hotels, Inc. 
 (Class A)* ......................    15,000          138,750 
La Quinta Motor Inns, Inc.  ......    27,900          610,313 
McDonald's Corp. .................    16,800          811,650 
                                                 ------------ 
                                                    2,029,919 
                                                 ------------ 
HOUSEHOLD FURNITURE, APPLIANCES (0.7%) 
First Brands Corp. ...............     7,500          172,031 
Hunter Douglas N.V. ..............     1,523          129,563 
Sunbeam Corp. ....................    44,900        1,694,975 
                                                 ------------ 
                                                    1,996,569 
                                                 ------------ 
LEISURE RELATED (0.7%) 
Disney (Walt) Co. ................    11,666          936,197 
Granada Group PLC ................     9,900          130,196 
ITT Corp.* .......................    10,000          610,625 
Ladbroke Group PLC ...............    31,084          121,602 
Nintendo Co. .....................     1,100           92,139 
                                                 ------------ 
                                                    1,890,759 
                                                 ------------ 
PHOTO & OPTICAL (0.1%) 
Fuji Photo Film Co. ..............     3,000          120,670 
                                                 ------------ 
RETAIL--GENERAL (1.1%) 
BAA PLC ..........................    17,300          159,404 
Boots Co. PLC ....................     8,400           98,374 
Dayton Hudson Corp. ..............    14,200          755,263 
Dickson Concepts International 
 Ltd. ............................    18,000           65,520 
Federated Department Stores, 
 Inc.* ...........................    10,500     $    364,875 
Fingerhut Companies, Inc. ........    12,000          209,250 
Kingfisher PLC ...................     8,500           96,503 
Kokuyo Co. .......................     5,000          135,241 
Rite Aid Corp. ...................     6,000          299,250 
Sears, Roebuck & Co. .............    18,700        1,005,125 
Vendex International N.V. ........     1,711           93,697 
                                                 ------------ 
                                                    3,282,502 
                                                 ------------ 
 TOTAL CONSUMER CYCLICALS (4.6%)                   13,301,658 
                                                 ------------ 
<PAGE>

CONSUMER NONCYCLICALS 
BEVERAGES (0.8%) 
Bass Breweries ...................     9,380          114,457 
Coca-Cola Co. ....................    29,800        2,011,500 
Guinness PLC .....................     6,000           58,731 
Scottish & Newcastle PLC .........    11,000          118,385 
Whitbread PLC* ...................    11,000          138,894 
                                                 ------------ 
                                                    2,441,967 
                                                 ------------ 
CONTAINERS (0.1%) 
Schmalbach Lubeca AG* ............       880          197,810 
                                                 ------------ 
DRUGS (2.2%) 
Astra AB (A Shares) ..............     3,500           65,261 
Centocor, Inc.* ..................    38,600        1,199,013 
Daiichi Pharmaceutical Co.  ......     8,000          141,000 
Geltex Pharmaceuticals, Inc.*  ...     3,200           64,400 
McKesson Corp. ...................     2,500          193,750 
Merck KGAA .......................     2,100           91,519 
Merck & Co., Inc. ................    13,410        1,387,935 
Novartis AG ......................       202          322,813 
Orion-Yhtymae Oy (B Shares)  .....     3,030          114,954 
Pfizer, Inc. .....................    15,310        1,829,545 
Sankyo Co. .......................     3,000          100,777 
Santen Pharmaceutical Co. ........     2,000           40,311 
Taisho Pharmaceutical Co. ........     6,000          161,766 
Takeda Chemical Industries  ......     3,000           84,286 
Warner-Lambert Co. ...............     4,000          497,000 
Yamanouchi Pharmaceutical ........     7,000          188,116 
                                                 ------------ 
                                                    6,482,446 
                                                 ------------ 
FOODS (0.4%) 
Campbell Soup Co. ................    17,340          867,000 
Huhtamaki Oy Series I ............     1,300           56,012 
Nestle AG ........................       131          172,753 
Orkla A/S 'A' ....................       930           68,598 
Parmalat Finanziaria Spa .........    59,650           84,359 
                                                 ------------ 
                                                    1,248,722 
                                                 ------------ 
HOSPITAL SUPPLIES & SERVICES (0.9%) 
Boston Scientific Corp.* .........       500           30,719 
Columbia/HCA Healthcare Corp.  ...    20,600          809,838 
Medtronic, Inc. ..................     9,600          777,600 
Oxford Health Plans, Inc.*  ......     8,100          581,175 
PT Tempo Scan Pacific* ...........    23,000           51,542 
Steris Corp.* ....................     7,100          265,363 
                                                 ------------ 
                                                    2,516,237 
                                                 ------------ 
RETAIL--FOOD (0.5%) 
Delhaize Freres ..................       980           51,476 
Familymart Co. ...................    13,000          637,466 

                                       49
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                       NUMBER        VALUE 
                                      OF SHARES     (NOTE 1) 
- -------------------------------------------------------------
Promodes .........................        300    $    116,851 
Seven-Eleven Japan Ltd. ..........      4,000         302,242 
Woolworths Ltd. ..................     61,026         200,438 
                                                 ------------ 
                                                    1,308,473 
                                                 ------------ 
SOAPS & TOILETRIES (0.9%) 
Colgate Palmolive Co. ............     20,260       1,321,965 
Gillette Corp. ...................     14,305       1,355,399 
                                                 ------------ 
                                                    2,677,364 
                                                 ------------ 
TOBACCO (1.2%) 
Japan Tobacco, Inc. ..............         20         157,927 
Loews Corp. ......................      4,000         400,500 
Philip Morris Cos., Inc. .........     62,300       2,764,563 
Seita ............................      3,500         110,776 
Tabacalera SA ....................      1,980         106,270 
                                                 ------------ 
                                                    3,540,036 
                                                 ------------ 
 TOTAL CONSUMER NONCYCLICALS (7.0%)                20,413,055 
                                                 ------------ 
CREDIT SENSITIVE 
BANKS (1.5%) 
Allied Irish Bank ................     26,000         180,542 
AMMB Holdings BHD ................      9,000          55,983 
AMMB Holdings BHD Rights-Bonds*  .        827              77 
AMMB Holdings BHD Rights-Equity*        9,000              53 
Banco Bilbao Vizcaya SA ..........      2,000         162,441 
Banco Santander SA ...............      2,970          91,492 
Bangkok Bank Public Co. ..........      2,000          13,743 
PT Bank Dagang Nasional 
 Indonesia Tbk ...................    136,000          96,464 
Banque Nationale de Paris*  ......      1,500          61,820 
Chase Manhattan Corp. ............     23,900       2,319,786 
Cie Bancaire SA ..................          7             893 
Credito Italiano Spa .............     48,000          87,783 
Dao Heng Bank Group Ltd. .........      3,000          16,419 
Den Danske Bank ..................      1,100         107,025 
Den Norske Bank ASA ..............     24,000          94,087 
Istituto Mobilare Italiano  ......      9,400          84,572 
Kredietbank ......................        130          52,387 
Long-Term Credit Bank of Japan ...     22,000          95,018 
Overseas Union Bank Ltd. .........     11,000          68,476 
Philippine Commercial 
 International Bank ..............      1,000           9,668 
Seventy-Seven Bank Ltd. ..........     11,000         106,535 
Societe Generale .................      1,058         118,102 
Sparbanken Sverige AB 
 (A Shares) ......................      5,220         116,257 
State Bank of India (GDR)*  ......      2,700          71,550 
Thai Farmers Bank Public 
 Co.--Warrants* ..................        375             170 
Wing Hang Bank Ltd. ..............     18,000         108,735 
Yamaguchi Bank ...................      7,000         105,052 
                                                 ------------ 
                                                    4,225,130 
                                                 ------------ 
FINANCIAL SERVICES (2.4%) 
American Express Co. .............      4,000         298,000 
Associated First Capital Corp.  ..      5,000         277,500 
Beneficial Corp. .................      6,250         444,141 
Credit Saison Co. ................      8,000         195,445 
MBNA Corp. .......................     65,250       2,389,781 
Merrill Lynch & Co., Inc. ........     10,600         632,025 
Morgan Stanley, Dean Witter, 
 Discover & Co. ..................     41,700    $  1,795,703 
Peregrine Investment Holdings 
 Ltd. ............................     52,000         107,057 
PMI Group, Inc. ..................     10,400         648,700 
Salomon, Inc. ....................      3,900         216,938 
Worms Et Compagnie* ..............        484          28,661 
                                                 ------------ 
                                                    7,033,951 
                                                 ------------ 
INSURANCE (1.6%) 
AMEV N.V. ........................      6,310         280,935 
Assurances Generales de France ...      4,510         144,125 
Baloise Holdings* ................         60         142,965 
General Accident .................      4,700          68,617 
ING Groep N.V. ...................      6,354         292,928 
MGIC Investment Corp. ............      9,000         431,438 
PennCorp Financial Group, Inc.  ..     16,200         623,700 
QBE Insurance Group Ltd. .........     18,000         108,727 
Royal & Sun Alliance Insurance 
 Group PLC .......................      9,500          70,059 
TIG Holdings, Inc. ...............      4,600         143,750 
Travelers Group, Inc. ............     32,666       2,060,000 
Trygg-Hansa AB (B Shares) ........      3,800          76,021 
United Assurance Group PLC  ......      8,100          57,644 
Zurich Versicherungs .............        246          97,861 
                                                 ------------ 
                                                    4,598,770 
                                                 ------------ 
REAL ESTATE (0.0%) 
Societe des Immeubles de France 
 SA* .............................        345          19,960 
Unibail SA .......................        950          88,910 
                                                 ------------ 
                                                      108,870 
                                                 ------------ 
UTILITY--ELECTRIC (0.2%) 
Energy Group PLC* ................      6,550          69,893 
Hong Kong Electric Holdings Ltd.       20,000          80,544 
Malakoff BHD .....................     10,000          43,582 
Manila Electric Co. ..............      1,860           9,167 
Powergen .........................     11,400         135,690 
Veba AG ..........................      4,450         251,348 
                                                 ------------ 
                                                      590,224 
                                                 ------------ 
UTILITY--GAS (0.1%) 
Anglian Water PLC ................    14,080         152,705 
Scottish Power PLC ...............    25,500         165,979 
                                                 ------------ 
                                                     318,684 
                                                 ------------ 
UTILITY--TELEPHONE (0.8%) 
British Telecommunications  ......    20,100         149,234 
Cable & Wireless .................    12,300         113,129 
Frontier Corp. ...................     3,000          59,813 
Philippine Long Distance 
 Telephone Co. ...................     1,000          32,416 
Telecom Italia Spa ...............    63,900         191,261 
Telefonica de Espana SA ..........     6,600         190,776 
Telekom Malaysia BHD .............    16,500          77,139 
Telephone & Data Systems, Inc.  ..     7,500         284,531 
Teleport Communications Group, 
 Inc. (Class A)* .................    33,400       1,139,775 
                                                 ------------ 
                                                   2,238,074 
                                                 ------------ 
 TOTAL CREDIT SENSITIVE (6.6%) ...                19,113,703 
                                                 ------------ 

                                       50
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- -------------------------------------------------------------
ENERGY 
COAL & GAS PIPELINES (0.0%) 
BG PLC ...........................    21,000     $     77,259 
                                                 ------------ 
OIL--DOMESTIC (0.5%) 
Apache Corp. .....................    14,100          458,250 
Murphy Oil Corp. .................     4,000          195,000 
Tom Brown, Inc.* .................     7,500          159,375 
USX-Marathon Group ...............    19,800          571,725 
                                                 ------------ 
                                                    1,384,350 
                                                 ------------ 
OIL--INTERNATIONAL (0.8%) 
British Petroleum Co. PLC ........    11,100          137,940 
Canadian Occidental ..............     2,100           47,250 
Elf Aquitaine ....................     2,110          227,635 
ENI Spa ..........................    12,400           70,183 
Gulf Canada Resources Ltd.*  .....    34,700          288,444 
Repsol SA ........................     1,410           59,604 
Shell Transport & Trading Co. PLC     20,100          137,021 
Texaco, Inc. .....................    11,000        1,196,250 
Total Campagnie Francaise ........     2,881          291,203 
                                                 ------------ 
                                                    2,455,530 
                                                 ------------ 
OIL--SUPPLIES & CONSTRUCTION (1.9%) 
Baker Hughes, Inc. ...............     9,250          357,859 
BJ Services Co.* .................    12,200          654,225 
Compagnie Generale de Geophysique 
 (ADR)* ..........................     4,000           77,000 
Halliburton Co. ..................    16,750        1,327,438 
Nabors Industries, Inc.* .........    27,000          675,000 
Noble Drilling Corp.* ............    14,000          315,875 
Parker Drilling Co.* .............    10,000          111,250 
Santa Fe International Corp.*  ...     5,000          170,000 
Schlumberger, Ltd. ...............     2,000          250,000 
Transocean Offshore, Inc. ........    20,900        1,517,863 
                                                 ------------ 
                                                    5,456,510 
                                                 ------------ 
RAILROADS (0.4%) 
Union Pacific Corp. ..............    14,000          987,000 
                                                 ------------ 
 TOTAL ENERGY (3.6%) .............                 10,360,649 
                                                 ------------ 
TECHNOLOGY 
ELECTRONICS (2.2%) 
Altera Corp.* ....................    13,600          686,800 
Applied Materials, Inc.* .........    11,500          814,344 
Cisco Systems, Inc.* .............    24,500        1,644,563 
Hirose Electric Co. Ltd. .........     2,000          137,161 
Hoya Corp. .......................     5,000          222,494 
Intel Corp. ......................     7,333        1,039,911 
Micron Electronics, Inc.* ........     1,600           28,500 
Micron Technology, Inc.* .........     6,250          249,609 
National Semiconductor Corp.*  ...     7,500          229,688 
Rohm Co. Ltd. ....................     4,000          411,831 
Seagate Technology, Inc.* ........     2,800           98,525 
SGS-Thomson Microelectronics 
 N.V.* ...........................       940           74,219 
SMH AG ...........................       540           73,115 
TDK Corp. ........................     5,000          366,896 
Teradyne, Inc.* ..................     4,200          164,850 
Varitronix International Ltd.  ...    55,000           93,355 
                                                 ------------ 
                                                    6,335,861 
                                                 ------------ 
OFFICE EQUIPMENT (1.0%) 
Barco N.V. .......................       469     $     95,020 
Canon, Inc. ......................     6,000          163,337 
Ceridian Corp.* ..................    11,000          464,750 
Compaq Computer Corp.* ...........    10,600        1,052,050 
Dell Computer Corp.* .............     6,300          739,856 
Storage Technology Corp.* ........     7,750          344,875 
                                                 ------------ 
                                                    2,859,888 
                                                 ------------ 
OFFICE EQUIPMENT SERVICES (1.3%) 
First Data Corp. .................    18,800          826,025 
Microsoft Corp.* .................     8,900        1,124,738 
Netscape Communications Corp.*  ..     9,600          307,800 
Oracle Corp.* ....................    30,400        1,531,400 
                                                 ------------ 
                                                    3,789,963 
                                                 ------------ 
TELECOMMUNICATIONS (1.3%) 
ADC Telecommunications, Inc.* ....    26,000          867,750 
Asia Satellite Telecommunications 
 Holdings Ltd. ...................    18,000           55,181 
DDI Corp. ........................        29          214,065 
Nextel Communications, Inc. 
 (Class A)* ......................     9,900          187,481 
Nokia Corp. (ADR) ................     3,000          221,250 
PT Indosat .......................    45,000          134,611 
PT Telekomunikasi Indonesia  .....    33,000           53,937 
SK Telecom Co. Ltd. ..............     9,470           95,292 
Tellabs, Inc.* ...................    13,500          754,313 
Videsh Sanchar Nigam Ltd. (GDR)* 
 + ...............................     1,700           35,411 
Vodafone Group ...................    20,710          100,842 
WorldCom, Inc.* ..................    36,725        1,175,200 
                                                 ------------ 
                                                    3,895,333 
                                                 ------------ 
 TOTAL TECHNOLOGY (5.8%) .........                 16,881,045 
                                                 ------------ 
DIVERSIFIED 
MISCELLANEOUS (0.7%) 
Berjaya Sports Toto BHD ..........     16,000          75,436 
BTR PLC ..........................     23,000          78,682 
Cie Generale des Eaux ............        943         120,830 
Citic Pacific Ltd. ...............      7,000          43,731 
Compagnie Generale de 
 Eaux--Warrants* .................        943             565 
First Pacific Co. ................     42,734          54,608 
Montedison Spa* ..................    126,000          83,132 
Smith (Howard) Ltd. ..............      4,000          38,055 
Swire Pacific Ltd. (Class A)  ....      7,000          63,022 
Tomkins PLC ......................     46,800         202,561 
U.S. Industries, Inc.* ...........     28,000         997,500 
                                                 ------------ 
 TOTAL DIVERSIFIED (0.7%) ........                  1,758,122 
                                                 ------------ 
TOTAL COMMON STOCKS AND OTHER 
 INVESTMENTS (33.8%) 
 (Cost $77,918,228) ..............                 98,015,420 
                                                 ------------ 
PREFERRED STOCKS: 
BASIC MATERIALS (0.0%) 
CHEMICALS 
Henkel KGAA ......................      1,694          95,390 
                                                 ------------ 

                                       51
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- -------------------------------------------------------------
CONSUMER CYCLICALS (0.0%) 
RETAIL--GENERAL 
Hornbach Holding AG ..............          920  $     76,759 
                                                 ------------ 
TECHNOLOGY (0.1%) 
TELECOMMUNICATIONS 
Nokia Oy Cum .....................        1,580       118,150 
                                                  ------------ 
TOTAL PREFERRED STOCKS (0.1%) 
 (Cost $198,834) .................                    290,299 
                                                 ------------ 
                                    PRINCIPAL 
                                      AMOUNT 
                                  ------------- 
LONG-TERM DEBT SECURITIES: 
BUSINESS SERVICES (1.9%) 
PRINTING, PUBLISHING & BROADCASTING 
Time Warner, Inc. 
 9.125%, 01/15/13 ................  $ 5,000,000     5,551,500 
                                                 ------------ 
CREDIT SENSITIVE 
BANKS (4.5%) 
Chase Manhattan Corp. 
 8.625% Sub. Deb., 05/01/02  .....    5,500,000     5,899,300 
Deutsche Bank 
 6.7%, 12/13/06 ..................    5,000,000     4,875,000 
St. George Bank Ltd. 
 7.15%, 10/15/05 +................    2,000,000     1,989,800 
Sumitomo Bank International 
 0.75% Conv., 05/31/01 . . . . . . Yen11,000,000      122,851 
                                                 ------------ 
                                                   12,886,951 
                                                 ------------ 
FINANCIAL SERVICES (1.9%) 
Ford Motor Credit Co. 
 6.125%, 01/09/06 ................  $ 6,000,000     5,634,000 
                                                 ------------ 
FOREIGN GOVERNMENT (3.0%) 
Province of Quebec: 
 7.5%, 07/15/23 ..................    2,500,000     2,457,775 
 7.125%, 02/09/24 ................    6,500,000     6,132,100 
                                                 ------------ 
                                                    8,589,875 
                                                 ------------ 
INSURANCE (2.1%) 
Zurich Capital Trust 
 8.376%, 06/01/37 +...............    6,000,000     6,195,120 
                                                 ------------ 
MORTGAGE RELATED (14.1%) 
Federal Home Loan Mortgage Corp. 
 7.0%, 09/01/11 ..................    8,561,317     8,545,265 
Federal National Mortgage 
 Association: 
 6.0%, 11/01/10 ..................   15,627,768    15,056,382 
 6.5%, 01/01/11 ..................    3,575,529     3,501,784 
 7.0%, 05/01/26 ..................    8,776,104     8,600,609 
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
                                    PRINCIPAL       VALUE 
                                      AMOUNT      (NOTE 1) 
- ------------------------------------------------------------ 
<S>                               <C>          <C>
Premier Auto Trust 
 7.15%, 02/04/99 ................. $ 4,965,408  $  4,980,900 
                                               ------------- 
                                                  40,684,940 
                                               ------------- 
U.S. GOVERNMENT (31.0%) 
U.S. Treasury: 
 6.125% Note, 08/31/98 ...........  28,400,000    28,471,000 
 6.75% Note, 04/30/00 ............   7,000,000     7,091,875 
 6.25% Note, 04/30/01 ............  18,300,000    18,254,250 
 6.5% Note, 05/31/02 .............  19,350,000    19,422,560 
 6.875% Note, 05/15/06 ...........   8,150,000     8,318,094 
 6.625% Bond, 02/15/27 ...........   8,525,000     8,338,514 
                                               ------------- 
                                                  89,896,293 
                                               ------------- 
 TOTAL CREDIT SENSITIVE (56.6%) 
 .................................               163,887,179 
                                               ------------- 
TOTAL LONG-TERM DEBT SECURITIES (58.5%) 
 (Amortized Cost $169,323,218) ...               169,438,679 
                                               ------------- 
SHORT-TERM DEBT SECURITIES: 
COMMERCIAL PAPER 
Associates Corp. of North America 
 6.3%, due 07/01/97 ..............   1,000,000     1,000,000 
Bankers Trust Securities 
 6.3%, due 07/01/97 ..............   2,200,000     2,200,000 
Dresdner U.S. Finance, Inc. 
 6.25%, due 07/01/97 .............  14,500,000    14,500,000 
                                               ------------- 
 TOTAL COMMERCIAL PAPER (6.1%)                    17,700,000 
                                               ------------- 
TIME DEPOSITS (0.2%) 
Mitsubishi Bank Ltd.-N.Y. 
 6.375%, due 07/01/97 ............     500,000       500,000 
                                               ------------- 
TOTAL SHORT-TERM DEBT SECURITIES (6.3%) 
 (Amortized Cost $18,200,000) ....                18,200,000 
                                               ------------- 
TOTAL INVESTMENTS (98.7%) 
 (Cost/Amortized Cost $265,640,280)              285,944,398 
OTHER ASSETS 
 LESS LIABILITIES (1.3%)                           3,890,542 
                                               ------------- 
NET ASSETS (100.0%) ..............              $289,834,940 
                                               ============= 
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF INVESTMENTS 
BY GLOBAL REGION 
As a Percentage of Total 
Investments 
<S>                          <C>
Australia................    0.8% 
Canada...................    0.1 
France...................    0.7 
Germany..................    0.5 
Japan....................    2.5 
Netherlands..............    0.5 
Scandinavia..............    0.5 
Southeast Asia...........    0.7 
Switzerland..............    0.5 
United Kingdom...........    1.4 
United States**..........   91.3 
Other European 
 Countries...............    0.5 
                         ------- 
                           100.0% 
                         ======= 
</TABLE>

- ------------ 
*      Non-income producing. 
**     Includes Short-Term Debt Securities of 6.4%. 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At June 30, 1997, these securities amounted to $8,332,149 or 
       2.9% of net assets.

       Glossary:
       ADR--American Depository Receipt 
       GDR--Global Depository Receipt 

                      See Notes to Financial Statements. 

                                      52
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                       NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
<S>                               <C>            <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS (0.5%) 
Akzo Nobel N.V....................     13,380    $    1,833,471 
Bayer AG..........................     40,500         1,560,640 
Ciba Specialty Chemicals AG* .....     16,483         1,523,591 
Hitachi Chemical Co. Ltd..........    159,000         1,401,187 
Holliday Chemical Holdings PLC ...    214,000           509,431 
Kuraray Co. Ltd...................     96,000           954,891 
Nippon Chemi-Con Corp. ...........     62,000           327,825 
Toagosei Co. Ltd. ................    158,000           616,229 
                                                  ------------- 
                                                      8,727,265 
                                                  ------------- 
CHEMICALS--SPECIALTY (0.1%) 
Crompton & Knowles Corp...........     26,000           578,500 
Cytec Industries, Inc.*...........      7,900           295,263 
NGK Insulators....................     92,000         1,011,430 
                                                  ------------- 
                                                      1,885,193 
                                                  ------------- 
METALS & MINING (0.1%) 
Century Aluminum Co...............     19,200           280,800 
Gibraltar Steel Corp.*............      8,400           193,200 
Kaiser Aluminum Corp.*............     19,100           233,975 
Nord Resources Corp.*.............     27,939            87,309 
Randgold Resources Ltd.* +........     30,300           501,465 
Steel Dynamics, Inc.*.............     14,100           352,500 
                                                  ------------- 
                                                      1,649,249 
                                                  ------------- 
PAPER (0.2%) 
Jefferson Smurfit Corp.*..........     39,600           633,600 
Jefferson Smurfit Group PLC ......    180,000           518,388 
KNP BT (Kon) N.V. ................     53,000         1,206,838 
UPM-Kymmene Oy....................     25,320           585,736 
                                                  ------------- 
                                                      2,944,562 
                                                  ------------- 
STEEL (0.2%) 
Koninklijke Hoogovens N.V.........     22,448         1,251,009 
NatSteel Ltd. ....................    220,000           560,118 
Pohang Iron & Steel Co. Ltd. 
 (ADR)............................     15,000           480,000 
Rautaruukki Oy....................     72,872           765,622 
Usinor Sacilor....................     47,000           847,755 
                                                  ------------- 
                                                      3,904,504 
                                                  ------------- 
 TOTAL BASIC MATERIALS (1.1%) ....                   19,110,773 
                                                  ------------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.8%) 
Philip Services Corp.*............     12,400           196,850 
Superior Services, Inc.*..........      9,700           230,375 
USA Waste Services, Inc.*.........    184,400         7,122,450 
United States Filter Corp.* ......     11,300           307,925 
United Waste Systems, Inc.* ......      4,700           192,700 
Waste Management, Inc. ...........    170,200         5,467,675 
                                                  ------------- 
                                                     13,517,975 
                                                  ------------- 
PRINTING, PUBLISHING & 
 BROADCASTING (1.4%) 
Cablevision Systems Corp. 
 (Class A)*.......................     87,400         4,675,900 
Carlton Communications PLC........    134,500         1,136,303 
Evergreen Media Corp. 
 (Class A)*.......................     16,300           727,388 
Liberty Media Group 
 (Class A)*.......................    221,350         5,257,063 
New Straits Times Press BHD ......     65,000    $      381,141 
New York Times Co.................    103,300         5,113,350 
Sinclair Broadcast Group, Inc.* ..      9,800           302,575 
Time Warner, Inc..................     70,600         3,406,450 
United News & Media PLC...........     93,800         1,087,577 
Viacom, Inc. (Class B)*...........      8,000           240,000 
Westwood One, Inc.*...............     17,200           554,700 
                                                  ------------- 
                                                     22,882,447 
                                                  ------------- 
<PAGE>

PROFESSIONAL SERVICES (0.1%) 
CORESTAFF, Inc.*..................      9,500           256,500 
Equity Corporation 
 International*...................     11,250           272,109 
Ha-Lo Industries, Inc.*...........     24,262           573,190 
                                                  ------------- 
                                                      1,101,799 
                                                  ------------- 
TRUCKING, SHIPPING (0.2%) 
Bergesen Dy AS (A Shares).........     47,300         1,120,977 
Knightsbridge Tankers Ltd.  ......     84,800         2,141,200 
OMI Corp.*........................     50,000           478,125 
                                                  ------------- 
                                                      3,740,302 
                                                  ------------- 
 TOTAL BUSINESS SERVICES (2.5%) ..                   41,242,523 
                                                  ------------- 
CAPITAL GOODS 
AEROSPACE (0.4%) 
British Aerospace.................     50,710         1,128,232 
Boeing Co.........................     65,200         3,459,675 
Coltec Industries, Inc.*..........    115,000         2,242,500 
DONCASTERS PLC (ADR)*.............     15,400           356,125 
                                                  ------------- 
                                                      7,186,532 
                                                  ------------- 
BUILDING & CONSTRUCTION (0.6%) 
Beazer Group PLC*.................    187,000           513,643 
Bouygues..........................     10,708           880,991 
Daito Trust Construction Co. .....    132,500         1,560,728 
GTM Entrepose.....................      9,953           498,099 
Makita Corp. .....................     89,000         1,304,598 
Matsushita Electric Works Ltd. ...    104,000         1,179,653 
National House Industrial Co.  ...     53,000           698,281 
Societe Technip...................     10,350         1,201,133 
Toda Construction.................    250,000         1,749,411 
                                                  ------------- 
                                                      9,586,537 
                                                  ------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.4%) 
BPB PLC...........................    103,100           556,941 
Buckeye Cellulose Corp.*..........      8,900           300,375 
Holderbank Financiere Glaris AG ..      1,385         1,307,713 
Hughes Supply, Inc................      8,400           336,000 
Martin Marietta Materials, Inc. ..    110,000         3,561,250 
Rugby Group PLC...................    447,460           901,313 
                                                  ------------- 
                                                      6,963,592 
                                                  ------------- 
ELECTRICAL EQUIPMENT (1.5%) 
Aiwa Co. Ltd......................     53,000         1,216,212 
Daikin Industries Ltd.............    140,000         1,270,395 
General Electric Co...............    225,600        14,748,600 
Johnson Electric Holdings Ltd. ...    215,000           641,062 
Legrand SA........................      3,800           669,253 
Mabuchi Motor Co..................     13,000           754,297 
Pioneer Electric Corp.............     66,000         1,600,907 
Sony Corp.........................     16,500         1,438,225 
Sumitomo Electric Industries .....     56,000           938,138 
Westinghouse Electric Corp. ......    107,500         2,485,938 
                                                  ------------- 
                                                     25,763,027 
                                                  ------------- 

                                       53
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                       NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
MACHINERY (2.2%) 
Allied Signal, Inc................    114,700    $    9,634,800 
Fujitec Co. Ltd...................     96,000         1,139,168 
Ishikawajima Harima Heavy 
 Industries.......................    156,000           612,512 
Keystone International, Inc. .....    318,900        11,061,844 
KSB AG*...........................      2,600           644,074 
Legris Industries.................     17,300           815,441 
Mitsubishi Heavy Industries Ltd. .    100,000           766,949 
Rauma Oy..........................      1,234            28,309 
Schindler Holding AG 
 Participating Certificate........        915         1,143,358 
Schindler Holding AG 
 Registered.......................        450           577,713 
Siebe PLC.........................     68,600         1,161,398 
Stork N.V. .......................     18,000           733,547 
TI Group PLC .....................    123,795         1,078,837 
United Technologies Corp..........     57,600         4,780,800 
Valmet Oy*........................     31,000           536,655 
                                                  ------------- 
                                                     34,715,405 
                                                  ------------- 
 TOTAL CAPITAL GOODS (5.1%) ......                   84,215,093 
                                                  ------------- 
CONSUMER CYCLICALS 
AIRLINES (0.2%) 
Northwest Airlines Corp. 
 (Class A)*.......................     78,700         2,862,713 
                                                  ------------- 
APPAREL, TEXTILE (0.8%) 
Adidas AG+........................      8,050           900,138 
Mohawk Industries, Inc.*..........     16,200           368,550 
Onward Kashiyama Co. Ltd. ........     79,000         1,309,659 
Polymer Group, Inc.*..............     15,100           243,488 
Reebok International Ltd..........    181,500         8,485,125 
Shaw Industries, Inc..............    102,000         1,083,750 
Stage Stores, Inc.*...............      7,900           206,388 
Tommy Hilfiger Corp.*.............      6,500           261,219 
                                                  ------------- 
                                                     12,858,317 
                                                  ------------- 
AUTO RELATED (0.8%) 
Budget Group, Inc. (Class A)* ....     16,800           579,600 
Circuit City Stores, Inc.-CarMax 
 Group*...........................    176,500         2,526,156 
Continental AG....................     62,300         1,546,872 
Federal-Mogul Corp................     11,600           406,000 
Miller Industries, Inc.*..........     23,550           376,800 
NGK Spark Plug Co.................     79,000           861,618 
Republic Industries, Inc.*........    176,700         4,395,413 
Sumitomo Rubber Industries, Inc. .    129,000           867,804 
Toyoda Automatic Loom Works ......     70,000         1,587,994 
                                                  ------------- 
                                                     13,148,257 
                                                  ------------- 
AUTOS & TRUCKS (0.4%) 
Bajaj Auto Ltd. (GDR).............     15,000           516,375 
Harley-Davidson, Inc. ............     32,400         1,553,175 
Honda Motor Corp. ................     39,000         1,173,981 
Toyota Motor Corp. ...............     50,000         1,474,566 
UMW Holdings BHD..................    188,000           886,371 
Volkswagen AG.....................      1,440         1,091,622 
                                                  ------------- 
                                                      6,696,090 
                                                  ------------- 
FOOD SERVICES, LODGING (1.2%) 
American General Hospitality 
 Corp. ...........................      6,200           153,450 
Compass Group PLC.................    144,200         1,617,935 
Doubletree Corp.* ................      6,941           285,449 
Host Marriott Corp.*..............    138,200    $    2,461,688 
Innkeepers USA Trust..............     17,200           258,000 
Interstate Hotels Co.*............      9,300           273,769 
John Q Hammons Hotels, Inc. 
 (Class A)*.......................    200,000         1,850,000 
La Quinta Motor Inns, Inc.  ......    216,750         4,741,406 
McDonald's Corp...................    162,900         7,870,106 
Suburban Lodges of America, 
 Inc.*............................     15,000           315,000 
                                                  ------------- 
                                                     19,826,803 
                                                  ------------- 
<PAGE>

HOUSEHOLD FURNITURE, 
 APPLIANCES (0.9%) 
First Brands Corp.................     55,200         1,266,150 
Hunter Douglas N.V................     13,203         1,123,194 
Industrie Natuzzi (ADR)...........      8,900           228,063 
Sunbeam Corp......................    338,900        12,793,475 
                                                  ------------- 
                                                     15,410,882 
                                                  ------------- 
LEISURE RELATED (1.0%) 
Cyrk, Inc.*.......................    220,600         2,592,050 
Disney (Walt) Co..................     89,200         7,158,300 
Granada Group PLC.................     88,900         1,169,135 
Harman International 
 Industries, Inc..................      4,300           181,138 
ITT Corp.*........................     77,000         4,701,813 
Ladbroke Group PLC................    279,118         1,091,922 
Nintendo Co. .....................      9,800           820,871 
                                                  ------------- 
                                                     17,715,229 
                                                  ------------- 
PHOTO & OPTICAL (0.1%) 
Fuji Photo Film Co................     26,000         1,045,808 
                                                  ------------- 
RETAIL--GENERAL (1.8%) 
BAA PLC ..........................    154,200         1,420,816 
Boots Co. PLC.....................     74,700           874,824 
Consolidated Stores Corp.*........     11,187           388,748 
Dayton Hudson Corp................    124,100         6,600,569 
Dickson Concepts International                   
 Ltd. ............................    161,000           586,036 
Federated Department Stores,                     
 Inc.*............................     63,000         2,189,250 
Fingerhut Companies, Inc..........    210,500         3,670,594 
Kingfisher PLC....................     74,900           850,359 
Kokuyo Co.........................     55,000         1,487,654 
Petco Animal Supplies, Inc.* .....     13,000           390,000 
Rite Aid Corp.....................     40,000         1,995,000 
Sears, Roebuck & Co. .............    169,600         9,116,000 
Vendex International N.V. ........     15,540           850,991 
                                                  ------------- 
                                                     30,420,841 
                                                  ------------- 
 TOTAL CONSUMER CYCLICALS (7.2%)                    119,984,940 
                                                  ------------- 
CONSUMER NONCYCLICALS                            
BEVERAGES (1.3%)                                 
Bass Breweries....................     83,500         1,018,888 
Coca-Cola Co. ....................    253,500        17,111,250 
Guinness PLC......................     58,000           567,729 
Scottish & Newcastle PLC..........    100,000         1,076,229 
Whitbread PLC*....................     92,500         1,167,974 
                                                  ------------- 
                                                     20,942,070 
                                                  ------------- 
CONTAINERS (0.1%)                                
Schmalbach Lubeca AG*.............      8,300         1,865,703 
Silgan Holdings, Inc.*............     15,400           596,750 
                                                  ------------- 
                                                      2,462,453 
                                                  ------------- 
                                                
                                       54
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                       NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
DRUGS (3.1%) 
Astra AB (A Shares)...............      30,000   $      559,378 
Centocor, Inc.*...................     330,000       10,250,625 
Daiichi Pharmaceutical Co.  ......      79,000        1,392,374 
Geltex Pharmaceuticals, Inc.* ....      13,700          275,713 
Jones Medical Industries, Inc. ...       4,800          228,000 
McKesson Corp.....................      20,000        1,550,000 
MedImmune, Inc.*..................      13,600          251,600 
Merck KGAA........................      18,700          814,955 
Merck & Co., Inc..................     108,400       11,219,400 
Novartis AG.......................       2,083        3,328,807 
Orion-Yhtymae Oy (B Shares) ......      26,700        1,012,963 
Pfizer, Inc. .....................     100,600       12,021,700 
Sankyo Co.........................      27,000          906,989 
Santen Pharmaceutical Co..........      12,000          241,864 
Taisho Pharmaceutical Co..........      59,000        1,590,699 
Takeda Chemical Industries........      30,000          842,858 
Warner-Lambert Co.................      28,200        3,503,850 
Yamanouchi Pharmaceutical.........      58,000        1,558,677 
                                                  ------------- 
                                                     51,550,452 
                                                  ------------- 
FOODS (0.6%) 
Campbell Soup Co..................     138,370        6,918,500 
Fine Host Corp.*..................       6,200          195,300 
Huhtamaki Oy Series I.............      11,550          497,642 
Nestle AG.........................       1,150        1,516,535 
Orkla A/S 'A'.....................       8,300          612,220 
Parmalat Finanziaria Spa..........     503,700          712,351 
                                                  ------------- 
                                                     10,452,548 
                                                  ------------- 
HOSPITAL SUPPLIES & SERVICES (1.7%) 
Boston Scientific Corp.*..........     125,100        7,685,831 
Columbia/HCA Healthcare Corp.  ...     127,000        4,992,688 
Healthsouth Corp.*................      13,773          343,464 
Medtronic, Inc....................      76,400        6,188,400 
National Surgery Centers, Inc.* ..       8,400          297,150 
Oxford Health Plans, Inc.*........      78,500        5,632,375 
PT Tempo Scan Pacific*............     206,000          461,637 
Steris Corp.*.....................      70,762        2,644,730 
                                                  ------------- 
                                                     28,246,275 
                                                  ------------- 
RETAIL--FOOD (0.7%) 
Delhaize Freres...................       8,800          462,233 
Familymart Co.....................     130,000        6,374,662 
Promodes..........................       2,710        1,055,557 
Seven-Eleven Japan Ltd............      24,000        1,813,454 
United Natural Foods, Inc.* ......       9,400          197,400 
Woolworths Ltd....................     569,991        1,872,117 
                                                  ------------- 
                                                     11,775,423 
                                                  ------------- 
SOAPS & TOILETRIES (1.3%) 
Colgate Palmolive Co..............     169,740       11,075,535 
Gillette Corp.....................     114,910       10,887,723 
                                                  ------------- 
                                                     21,963,258 
                                                  ------------- 
TOBACCO (1.7%) 
Japan Tobacco, Inc................         187        1,476,616 
Loews Corp........................      20,000        2,002,500 
Philip Morris Cos., Inc. .........     496,100       22,014,438 
Seita.............................      31,000          981,163 
Tabacalera SA.....................      17,960          963,947 
                                                  ------------- 
                                                     27,438,664 
                                                  ------------- 
 TOTAL CONSUMER NONCYCLICALS (10.5%)                174,831,143 
                                                  ------------- 
<PAGE>

CREDIT SENSITIVE 
BANKS (2.2%) 
Allied Irish Bank.................     225,000   $    1,562,384 
AMMB Holdings BHD.................      78,000          485,182 
AMMB Holdings BHD Rights-Bonds* ..      78,000            7,262 
AMMB Holdings BHD Rights-Equity* .      78,000              464 
Banco Bilbao Vizcaya SA...........      18,300        1,486,331 
Banco Santander SA................      29,100          896,436 
Bangkok Bank Public Co. ..........      20,000          137,425 
Banque Nationale de Paris*........      13,700          564,626 
Chase Manhattan Corp..............     190,000       18,441,875 
Credito Italiano Spa..............     500,000          914,402 
Dao Heng Bank Group Ltd...........      30,000          164,186 
Den Danske Bank...................       9,570          931,120 
Den Norske Bank ASA...............     201,000          787,978 
Istituto Mobilare Italiano........      84,700          762,047 
Kredietbank.......................       1,250          503,726 
Long-Term Credit Bank of Japan ...     230,000          993,369 
Overseas Union Bank Ltd.-- 
 Rights*..........................      20,400           11,130 
Overseas Union Bank Ltd...........     102,000          634,958 
Philippine Commercial 
 International Bank...............       5,000           48,339 
PT Bank Dagang Nasional Indonesia 
 Tbk..............................   1,230,000          872,430 
Seventy-Seven Bank Ltd............     123,000        1,191,257 
Societe Generale..................       9,028        1,007,771 
Sparbanken Sverige AB 
 (A Shares).......................      47,100        1,048,989 
State Bank of India (GDR).........      27,000          715,500 
Thai Farmers Bank Public 
 Co.--Warrants*...................       2,875            1,304 
Wing Hang Bank Ltd................     161,000          972,571 
Yamaguchi Bank....................      70,000        1,050,519 
                                                  ------------- 
                                                     36,193,581 
                                                  ------------- 
FINANCIAL SERVICES (3.4%) 
Associated First Capital Corp.  ..      43,000        2,386,500 
Beneficial Corp. .................      50,800        3,609,975 
Credit Saison Co. ................      79,000        1,930,024 
FIRSTPLUS Financial Group, Inc.* .       8,800          299,200 
Household International, Inc. ....      10,000        1,174,375 
MBNA Corp.........................     549,350       20,119,944 
Merrill Lynch & Co., Inc..........      85,400        5,091,975 
Morgan Stanley, Dean Witter,                     
 Discover & Co....................     335,000       14,425,938 
Peregrine Investment Holdings                    
 Ltd. ............................     472,000          971,745 
PMI Group, Inc....................      79,000        4,927,625 
Salomon, Inc......................      34,600        1,924,625 
Worms Et Compagnie*...............       4,188          248,000 
                                                  ------------- 
                                                     57,109,926 
                                                  ------------- 
INSURANCE (2.7%)                                 
AMEV N.V..........................      53,100        2,364,131 
Assurances Generales de France ...      37,100        1,185,594 
Baloise Holdings*.................         540        1,286,683 
General Accident..................      42,200          616,095 
ING Groep N.V.....................      56,645        2,611,414 
Life Re Corp......................     140,500        6,550,813 

                                       55
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                       NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
MGIC Investment Corp. ............    102,000     $   4,889,625 
PennCorp Financial Group, Inc. ...    127,000         4,889,500 
QBE Insurance Group Ltd. .........    161,000           972,504 
Royal & Sun Alliance Insurance 
 Group PLC........................     99,600           734,512 
TIG Holdings, Inc. ...............     31,300           978,125 
Travelers Group, Inc..............    261,466        16,488,700 
Trygg-Hansa AB (B Shares).........      3,600            72,020 
United Assurance Group PLC........     71,600           509,548 
Zurich Versicherungs..............      2,130           847,333 
                                                  ------------- 
                                                     44,996,597 
                                                  ------------- 
REAL ESTATE (0.1%) 
JP Realty, Inc....................      9,400           254,975 
Macerich Co. .....................      9,300           258,075 
Societe des Immeubles de France 
 SA*..............................      3,435           198,734 
Unibail SA........................      7,880           737,489 
                                                  ------------- 
                                                      1,449,273 
                                                  ------------- 
UTILITY--ELECTRIC (0.3%) 
Energy Group PLC*.................     58,840           627,866 
Hong Kong Electric Holdings Ltd.      179,000           720,871 
Malakoff BHD......................     90,000           392,235 
Manila Electric Co................     16,620            81,915 
Powergen..........................    108,000         1,285,481 
Veba AG...........................     39,800         2,248,007 
                                                  ------------- 
                                                      5,356,375 
                                                  ------------- 
UTILITY--GAS (0.2%) 
Anglian Water PLC.................    128,600         1,394,734 
Scottish Power PLC................    220,000         1,431,975 
                                                  ------------- 
                                                      2,826,709 
                                                  ------------- 
UTILITY--TELEPHONE (1.1%) 
British Telecommunications........    186,600         1,385,423 
Cable & Wireless..................    109,200         1,004,363 
Philippine Long Distance 
 Telephone Co.....................     10,000           324,158 
Telecom Italia Spa................    560,800         1,678,544 
Telefonica de Espana SA...........     57,000         1,647,611 
Telekom Malaysia BHD..............    150,000           701,268 
Telephone & Data Systems, Inc. ...     34,700         1,316,431 
Teleport Communications Group, 
 Inc. (Class A)*..................    277,200         9,459,450 
                                                  ------------- 
                                                     17,517,248 
                                                  ------------- 
 TOTAL CREDIT SENSITIVE (10.0%) ..                  165,449,709 
                                                  ------------- 
ENERGY 
COAL & GAS PIPELINES (0.0%) 
BG PLC............................    186,000           684,292 
                                                  ------------- 
OIL--DOMESTIC (1.0%) 
Apache Corp.......................    122,500         3,981,250 
Costilla Energy, Inc.*............     21,500           276,813 
KCS Energy, Inc. .................      7,000           285,250 
Louis Dreyfus Natural Gas 
 Corp.*...........................    245,400         3,987,750 
Murphy Oil Corp...................     30,000         1,462,500 
Tom Brown, Inc.*..................    121,000         2,571,250 
USX-Marathon Group................    146,200         4,221,525 
                                                  ------------- 
                                                     16,786,338 
                                                  ------------- 
OIL--INTERNATIONAL (1.3%) 
British Petroleum Co. PLC.........     98,700         1,226,543 
Canadian Occidental...............     15,000           337,500 
Elf Aquitaine.....................     18,800     $   2,028,213 
ENI Spa...........................    112,800           638,435 
Gulf Canada Resources Ltd.* ......    456,000         3,790,500 
Repsol SA.........................     13,950           589,702 
Shell Transport & Trading Co. 
 PLC..............................    178,950         1,219,893 
Texaco, Inc. .....................     80,000         8,700,000 
Total Campagnie Francaise ........     26,234         2,651,658 
                                                  ------------- 
                                                     21,182,444 
                                                  ------------- 
OIL--SUPPLIES & CONSTRUCTION (2.5%) 
Baker Hughes, Inc.................     86,000         3,327,125 
BJ Services Co.*..................    105,900         5,678,888 
Compagnie Generale de Geophysique 
 (ADR)*...........................     30,000           577,500 
Halliburton Co....................    118,200         9,367,350 
Nabors Industries, Inc.*..........    181,800         4,545,000 
Noble Drilling Corp.*.............    130,000         2,933,125 
Parker Drilling Co.*..............    134,900         1,500,763 
Rowan Cos., Inc.*.................     15,100           425,631 
Santa Fe International Corp* .....     25,000           850,000 
Transocean Offshore, Inc..........    179,500        13,036,188 
                                                  ------------- 
                                                     42,241,570 
                                                  ------------- 
RAILROADS (0.5%) 
Genesee & Wyoming, Inc. 
 (Class A)*.......................     17,100           448,875 
Union Pacific Corp................    102,400         7,219,200 
                                                  ------------- 
                                                      7,668,075 
                                                  ------------- 
 TOTAL ENERGY (5.3%)..............                   88,562,719 
                                                  ------------- 
TECHNOLOGY  
ELECTRONICS (3.4%) 
Altera Corp.*.....................    118,300         5,974,150 
Applied Materials, Inc.*..........     94,900         6,720,106 
BMC Industries, Inc...............      3,700           126,725 
Cisco Systems, Inc.*..............    212,900        14,290,913 
Hirose Electric Co. Ltd...........     25,000         1,714,510 
Hoya Corp.........................     45,000         2,002,443 
Insight Enterprises, Inc.*........      6,300           189,394 
Intel Corp........................     57,469         8,149,823 
LSI Logic Corp.*..................     57,073         1,826,336 
Micron Electronics, Inc.*.........     18,900           336,656 
Micron Technology, Inc.*..........     49,000         1,956,938 
National Semiconductor Corp.* ....     85,000         2,603,125 
Rohm Co. Ltd......................     33,000         3,397,609 
Seagate Technology, Inc.*.........     32,401         1,140,110 
SGS-Thomson Microelectronics                      
 N.V.*............................      6,750           532,952 
SMH AG............................      4,850           656,684 
Spectrum Holobyte, Inc.*..........     22,200           108,225 
TDK Corp..........................     41,000         3,008,551 
Teradyne, Inc.*...................     27,100         1,063,675 
Varitronix International Ltd. ....    469,000           796,064 
3D Labs, Inc. Ltd.*...............        600            17,400 
                                                  ------------- 
                                                     56,612,389 
                                                  ------------- 
OFFICE EQUIPMENT (1.3%)                           
Barco N.V.........................      4,314           874,025 
Canon, Inc........................     65,000         1,769,479 
Ceridian Corp.*...................     86,300         3,646,175 
Compaq Computer Corp.*............     85,600         8,495,800 
Dell Computer Corp.*..............     40,500         4,756,219 
Read-Rite Corp.*..................      7,200           150,300 
Sterling Software, Inc.*..........      6,700           209,375 
Storage Technology Corp.*.........     47,700         2,122,650 
                                                  ------------- 
                                                     22,024,023 
                                                  ------------- 
                                                
                                       56
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                       NUMBER         VALUE 
                                     OF SHARES      (NOTE 1) 
- ---------------------------------------------------------------
OFFICE EQUIPMENT SERVICES (2.0%) 
Cognos, Inc.*.....................       9,600    $     298,800 
Comverse Technology, Inc.*........      21,500        1,118,000 
First Data Corp...................     162,500        7,139,844 
Microsoft Corp.*..................      69,500        8,783,063 
Netscape Communications Corp.* ...      76,200        2,443,163 
Oracle Corp.*.....................     247,750       12,480,406 
Saville Systems Ireland (ADR)* ...       6,200          322,400 
                                                  ------------- 
                                                     32,585,676 
                                                  ------------- 
TELECOMMUNICATIONS (2.0%) 
ADC Telecommunications, Inc.* ....     197,700        6,598,235 
Asia Satellite Telecommunications 
 Holdings Ltd. ...................     120,000          367,870 
Comnet Cellular, Inc.*............       8,800          305,800 
DDI Corp. ........................         248        1,830,625 
ICG Communications, Inc.*.........      13,600          261,800 
Millicom International Cellular 
 SA*..............................       4,000          191,000 
Nextel Communications, Inc. 
 (Class A)*.......................      49,500          937,405 
Nokia Corp. (ADR).................      35,000        2,581,250 
PT Indosat........................     419,000        1,253,382 
PT Telekomunikasi Indonesia ......     309,000          505,047 
SK Telecom Co. Ltd................      83,160          836,798 
Tellabs, Inc.*....................     114,000        6,369,750 
Videsh Sanchar Nigam Ltd. (GDR)* 
 +................................      14,400          299,952 
Vodafone Group....................     194,300          946,095 
WorldCom, Inc.*...................     328,350       10,507,200 
                                                  ------------- 
                                                     33,792,209 
                                                  ------------- 
 TOTAL TECHNOLOGY (8.7%)..........                  145,014,297 
                                                  ------------- 
DIVERSIFIED 
MISCELLANEOUS (0.6%) 
Berjaya Sports Toto BHD...........     140,000          660,063 
BTR PLC...........................     209,000          714,980 
Cie Generale des Eaux.............       8,259        1,058,252 
Citic Pacific Ltd.................      60,000          374,840 
Compagnie Generale de 
 Eaux--Warrants*..................       8,259            4,947 
First Pacific Co..................     397,685          508,188 
Montedison Spa*...................   1,113,000          734,336 
Smith (Howard) Ltd................      35,000          332,977 
Swire Pacific Ltd. (Class A) .....      57,000          513,179 
Tomkins PLC.......................     418,500        1,811,360 
U.S. Industries, Inc.*............     107,600        3,833,242 
                                                  ------------- 
 TOTAL DIVERSIFIED (0.6%).........                   10,546,364 
                                                  ------------- 
TOTAL COMMON STOCKS AND OTHER 
 INVESTMENTS (51.0%) 
 (Cost $665,898,748)..............                  848,957,561 
                                                  ------------- 
PREFERRED STOCKS: 
BASIC MATERIALS (0.1%) 
CHEMICALS 
Henkel KGAA.......................      15,180          854,794 
                                                  ------------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.0%) 
Republic Industries, Inc. 
 6.5% Exch. Conv..................      27,500          673,750 
                                                  ------------- 
PRINTING, PUBLISHING & 
 BROADCASTING (0.0%) 
Chancellor Broadcasting 
 7.0% Conv.+......................       9,900          693,000 
                                                  ------------- 
TRUCKING, SHIPPING (0.1%) 
CNF Trust I 
 5.0% Conv. Series A..............      13,100    $     733,600 
                                                  ------------- 
 TOTAL BUSINESS SERVICES (0.1%) ..                    2,100,350 
                                                  ------------- 
CONSUMER CYCLICALS 
AIRLINES (0.1%) 
Continental Airlines Finance 
 Trust 8.5% Conv. ................      15,300        1,208,700 
                                                  ------------- 
RETAIL--GENERAL (0.0%) 
Hornbach Holding AG...............       8,010          668,304 
                                                  ------------- 
 TOTAL CONSUMER CYCLICALS (0.1%)                      1,877,004 
                                                  ------------- 
<PAGE>

CONSUMER NONCYCLICALS (0.1%) 
CONTAINERS 
Crown Cork & Seal Co., Inc. 
 4.5% Conv. ......................      18,400          929,200 
                                                  ------------- 
CREDIT SENSITIVE 
FINANCIAL SERVICES (0.0%) 
Money Store 
 6.5% Conv. ......................      15,500          422,375 
                                                  ------------- 
INSURANCE (0.1%) 
PennCorp Financial Group, Inc. 
 7.0% Conv. +.....................      15,250          956,938 
                                                  ------------- 
 TOTAL CREDIT SENSITIVE (0.1%) ...                    1,379,313 
                                                  ------------- 
ENERGY (0.0%) 
OIL--DOMESTIC 
Devon Financing Trust 
 $3.25 Conv.......................       9,600          672,000 
                                                  ------------- 
TECHNOLOGY 
TELECOMMUNICATIONS (0.3%) 
Nokia Oy Cum......................      14,100        1,054,377 
Qualcomm Financial Trust 
 5.75% Conv.+ ....................      36,800        1,743,400 
WorldCom, Inc. 
 8.0% Conv. ......................      28,400        3,184,350 
                                                  ------------- 
 TOTAL TECHNOLOGY (0.3%)..........                    5,982,127 
                                                  ------------- 
TOTAL PREFERRED STOCKS (0.8%) 
 (Cost $10,760,271)...............                   13,794,788 
                                                  ------------- 
                                    PRINCIPAL 
                                      AMOUNT 
                                  ------------- 
LONG-TERM DEBT SECURITIES: 
BASIC MATERIALS (1.4%) 
CHEMICALS 
Soc Quimica Y Minera 
 7.7%, 09/15/06+..................  $23,375,000      23,833,150 
                                                  ------------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.1%) 
United Waste Systems Inc 
 4.5% Conv., 06/01/01+............    1,135,000       1,562,044 
                                                  ------------- 
PROFESSIONAL SERVICES (0.3%) 
Career Horizons, Inc. 
 7.0% Conv., 11/01/02.............      710,000       1,556,675 
Danka Business Systems PLC 
 6.75% Conv., 04/01/02............      900,000       1,333,125 
First Financial Management Corp. 
 5.0% Conv., 12/15/99.............    1,230,000       2,503,050 
Personnel Group of America 
 5.75% Conv., 07/01/04+...........      240,000         257,700 
                                                  ------------- 
                                                      5,650,550 
                                                  ------------- 
 TOTAL BUSINESS SERVICES (0.4%) ..                    7,212,594 
                                                  ------------- 
</TABLE>  

                                       57
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                   PRINCIPAL        VALUE 
                                    AMOUNT        (NOTE 1) 
- ------------------------------------------------------------- 
<S>                             <C>           <C>
CAPITAL GOODS (0.1%) 
MACHINERY 
DII Group, Inc. 
 6.0% Conv., 10/15/02+.......... $  1,525,000  $    2,058,750 
                                              --------------- 
CONSUMER CYCLICALS 
LEISURE RELATED (0.1%) 
CUC International, Inc. 
 3.0% Conv., 02/15/02+..........      805,000         854,306 
                                              --------------- 
RETAIL--GENERAL (0.2%) 
Central Garden & Pet Co.: 
 6.0% Conv. Sub. Note, 
 11/15/03+......................      745,000         823,225 
 6.0% Conv., 11/15/03...........      285,000         314,925 
Home Depot, Inc. 
 3.25% Conv., 10/01/01..........      740,000         841,750 
U.S. Office Products Co. 
 5.5% Conv., 02/01/01...........    1,540,000       1,892,275 
                                              --------------- 
                                                    3,872,175 
                                              --------------- 
 TOTAL CONSUMER CYCLICALS (0.3%)                    4,726,481 
                                              --------------- 
CONSUMER NONCYCLICALS 
DRUGS (0.1%) 
MedImmune, Inc.: 
 7.0% Conv. Sub., 07/01/03+ ....      500,000         567,500 
 7.0% Conv. 07/01/03 ...........      120,000         136,200 
Quintiles Transnational Corp.: 
 4.25% Conv., 05/31/00+.........      725,000         787,531 
 4.25 Conv., 05/31/00...........       80,000          86,900 
                                              --------------- 
                                                    1,578,131 
                                              --------------- 
HOSPITAL SUPPLIES & 
 SERVICES (0.2%) 
FPA Medical Management, Inc.: 
 6.5% Conv., 12/15/01+..........      540,000         618,300 
 6.5% Conv., 12/15/01 ..........      250,000         286,250 
Phycor, Inc. 
 4.5% Conv., 02/01/03...........      875,000         955,938 
Tenet Healthcare Corp. 
 6.0% Conv., 12/01/05+..........      885,000       1,106,250 
                                              --------------- 
                                                    2,966,738 
                                              --------------- 
 TOTAL CONSUMER NONCYCLICALS (0.3%)                 4,544,869 
                                              --------------- 
CREDIT SENSITIVE 
BANKS (2.1%) 
Dao Heng Bank Group Ltd. 
 7.75%, 01/24/07+...............   13,500,000      13,536,315 
Deutsche Bank 
 6.7%, 12/13/06.................   21,450,000      20,913,750 
Sumitomo Bank International 
 0.75% Conv., 05/31/01. . . . . .Yen101,000,000     1,127,999 
                                              --------------- 
                                                   35,578,064 
                                              --------------- 
FINANCIAL SERVICES (1.7%) 
Bear Stearns Co., Inc.: 
 7.25%, 10/15/06................ $ 12,000,000      11,981,412 
 7.0%, 03/01/07.................    6,000,000       5,884,728 
Commercial Credit Co. 
 6.125%, 12/01/05...............   10,000,000       9,379,700 
RAC Financial Group, Inc.: 
 7.25% Conv. Sub., 08/15/03+ ...      635,000       1,377,950 
 7.25% Conv., 08/15/03..........       65,000         141,050 
                                              --------------- 
                                                   28,764,840 
                                              --------------- 
FOREIGN GOVERNMENT (1.4%) 
Province of Quebec 
 7.125%, 02/09/24............... $ 24,000,000  $   22,641,600 
                                              --------------- 
INSURANCE (1.5%) 
John Hancock Mutual Life 
 Insurance Co. 
 7.375%, 02/15/24+..............   23,750,000      22,640,400 
Penn Treaty American Corp.: 
 6.25% Conv., 12/01/03+.........      905,000       1,131,250 
 6.25% Conv., 12/01/03..........       70,000          87,500 
                                              --------------- 
                                                   23,859,150 
                                              --------------- 
<PAGE>

MORTGAGE RELATED (8.4%) 
Federal Home Loan 
 Mortgage Corp: 
 7.0%, 09/01/11.................   27,303,661      27,252,467 
 7.0%, 01/01/12.................    5,835,943       5,825,001 
Federal National Mortgage 
 Association: 
 6.5%, 05/01/11.................   43,097,407      42,208,524 
 6.5%, 08/01/11.................   17,645,741      17,281,798 
 7.0%, 05/01/26.................   27,988,658      27,428,970 
Government National Mortgage 
 Association 
 7.5%, 5/15/26..................   20,484,929      20,536,204 
                                              --------------- 
                                                  140,532,964 
                                              --------------- 
UTILITY--ELECTRIC (0.8%) 
Empresa Nacional de 
 Electricidad S.A. 
 7.875%, 02/01/27...............   14,000,000      14,119,224 
                                              --------------- 
UTILITY--GAS (1.1%) 
RAS Laffan Liquid Natural Gas 
 8.294%, 09/15/14+..............   16,730,000      17,554,789 
                                              --------------- 
U.S. GOVERNMENT (21.8%) 
U.S. Treasury: 
 6.125% Note, 08/31/98.......... 166,000,000     166,415,000 
 6.75% Note, 04/30/00...........  21,600,000      21,883,500 
 6.25% Note, 04/30/01...........   8,000,000       7,980,000 
 6.5% Note, 05/31/02............  76,250,000      76,535,938 
 5.75% Note, 08/15/03...........  51,700,000      49,922,813 
 6.875% Note, 05/15/06..........   4,000,000       4,082,500 
 6.625% Bond, 02/15/27..........  37,425,000      36,606,328 
                                              --------------- 
                                                 363,426,079 
                                              --------------- 
 TOTAL CREDIT SENSITIVE 
 (38.8%)........................                 646,476,710 
                                              --------------- 
ENERGY 
COAL & GAS PIPELINES (0.1%) 
Nabors Industries, Inc. 
 5.0% Conv., 05/15/06...........     900,000       1,356,750 
Swift Energy Co. 
 6.25% Conv., 11/15/06..........     830,000         833,113 
                                              --------------- 
                                                   2,189,863 
                                              --------------- 
OIL--SUPPLIES & CONSTRUCTION (0.1%) 
Diamond Offshore Drilling, Inc. 
 3.75% Conv. Sub. Note, 
 02/15/07.......................     455,000         529,506 
Seacor Holdings, Inc.: 
 5.375% Conv., 11/15/06+........     755,000         792,750 
 5.375% Conv., 11/15/06 ........      90,000          94,500 
                                              --------------- 
                                                   1,416,756 
                                              --------------- 
 TOTAL ENERGY (0.2%)............                   3,606,619 
                                              --------------- 

                                       58
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                   PRINCIPAL        VALUE 
                                    AMOUNT        (NOTE 1) 
- ------------------------------------------------------------- 
TECHNOLOGY 
ELECTRONICS (1.3%) 
Altera Corp. 
 5.75% Conv. Sub. Note, 
 06/15/02+......................  $ 1,335,000  $    2,726,738 
Applied Magnetics Corp. 
 7.0% Conv. Sub., 03/15/06 .....    1,750,000       2,434,688 
Baan Co. 
 4.0% Conv. Sub. Notes, 
 12/15/01+......................      975,000       1,550,250 
HMT Technology Corp. 
 5.75% Conv., 01/15/04+.........    2,245,000       1,913,863 
Motorola, Inc. 
 Zero Coupon Conv., 09/27/13 ...    1,385,000       1,246,500 
Photronics, Inc. 
 6.0% Conv., 06/01/04...........    1,000,000       1,115,000 
Quantum Corp. 
 5.0% Conv., 03/01/03+..........      435,000         829,762 
Sanmina Corporation 
 5.5% Conv., 08/15/02+..........    1,310,000       3,026,100 
SCI Systems, Inc. 
 5.0% Conv., 05/01/06...........    1,495,000       2,178,960 
Solectron Corp. 
 6.0% Conv., 03/01/06+..........      960,000       1,200,000 
Trikon Technologies, Inc. 
 7.125% Conv., 10/15/01+........      660,000         468,600 
Xilinx, Inc. 
 5.25%, Conv., 11/01/02+........    1,485,000       1,709,605 
3Com Corp. 
 10.25% Conv., 11/01/01+........    1,085,000       1,502,725 
                                              --------------- 
                                                   21,902,791 
                                              --------------- 
TELECOMMUNICATIONS (0.2%) 
Comverse Technology, Inc. 
 5.75% Conv. Sub., 10/01/06+ ...    1,765,000       2,312,150 
                                              --------------- 
 TOTAL TECHNOLOGY (1.5%)........                   24,214,941 
                                              --------------- 
TOTAL LONG-TERM DEBT SECURITIES (43.0%) 
 (Amortized Cost $703,857,719) .                  716,674,114 
                                              --------------- 
SHORT-TERM DEBT SECURITIES: 
CERTIFICATES OF DEPOSIT 
Republic Bank of Canada 
 5.61%, due 08/18/97............   20,000,000      20,000,528 
Sanwa Bank Ltd. 
 5.66%, due 07/07/97............   15,000,000      14,999,974 
                                              --------------- 
 TOTAL CERTIFICATES OF DEPOSIT (2.1%)              35,000,502 
                                              --------------- 
COMMERCIAL PAPER 
Associates Corp. of North 
 America 
 6.3%, due 07/01/97.............  $ 4,800,000  $    4,800,000 
Bankers Trust Securities 
 6.3%, due 07/01/97.............    5,500,000       5,500,000 
Dakota Funding, Inc. 
 6.3%, due 07/01/97.............    3,500,000       3,500,000 
Dresdner U.S. Finance, Inc. 
 6.25%, due 07/01/97............   14,800,000      14,800,000 
                                              --------------- 
 TOTAL COMMERCIAL PAPER (1.7%)                     28,600,000 
                                              --------------- 
TIME DEPOSITS 
Canadian Imperial Bank of 
 Commerce 
 6.375%, due 07/01/97...........    4,000,000       4,000,000 
Mitsubishi Bank Ltd.-N.Y. 
 6.375%, due 07/01/97...........    1,400,000       1,400,000 
Sumitomo Bank Ltd. 
 6.25%, due 07/01/97............      500,000         500,000 
                                              --------------- 
 TOTAL TIME DEPOSITS (0.4%) ....                    5,900,000 
                                              --------------- 
TOTAL SHORT-TERM DEBT SECURITIES (4.2%) 
 (Amortized Cost $69,500,502) ..                   69,500,502 
                                              --------------- 
TOTAL INVESTMENTS (99.0%) 
 (Cost/Amortized Cost $1,450,017,240)           1,648,926,965 
OTHER ASSETS 
 LESS LIABILITIES (1.0%)........                   17,526,799 
                                              --------------- 
NET ASSETS (100.0%).............               $1,666,453,764 
                                              =============== 
</TABLE>


<TABLE>
<CAPTION>
DISTRIBUTION OF INVESTMENTS BY 
GLOBAL REGION 
As a Percentage of Total 
Investments 
<S>                      <C>
Australia................    0.2% 
Canada...................    0.3 
France ..................    1.0 
Germany .................    0.7 
Japan....................    4.1 
Latin America............    0.9 
Netherlands .............    0.7 
Scandinavia..............    0.7 
Southeast Asia...........    1.1 
Switzerland .............    0.7 
United Kingdom...........    2.1 
United States**..........   86.4 
Other European 
 Countries...............    1.1 
                         ------- 
                           100.0% 
                         ======= 
</TABLE>
- ------------ 
*      Non-income producing. 
**     Includes Short-Term Debt Securities of 4.2%. 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At June 30, 1997, these securities amounted to $111,836,896 or 
       6.7% of net assets.

       Glossary:
       ADR--American Depository Receipt
       GDR--Global Depository Receipt 

                       See Notes to Financial Statements.

                                       59
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
<S>                                <C>         <C>
COMMON STOCKS AND OTHER 
 INVESTMENTS: 
BASIC MATERIALS 
CHEMICALS (0.5%) 
AGA AB (A Shares)..................     3,400    $    46,226 
Akzo Nobel N.V.....................     6,875        942,086 
Asahi Chemical Industry Co.  ......    27,000        161,373 
Bayer AG...........................    25,400        978,772 
BOC Group Co. PLC..................     6,825        118,728 
Dainippon Ink & Chemical, Inc. ....    21,000         90,516 
GP Batteries International Ltd. ...   180,000        536,280 
GP Batteries International 
 Ltd.--Rights*.....................     5,750          2,875 
Imperial Chemical Industries ......    18,212        253,303 
Indo Gulf Fertilisers (GDR)........    50,000         45,000 
Ishihara Sangyo Ltd.*..............   130,000        384,521 
Johnson Matthey PLC................    25,000        240,965 
Kuraray Co. Ltd....................     6,000         59,681 
L'Air Liquide SA...................     2,035        323,082 
Linde AG...........................       150        116,549 
Mitsubishi Chemical Corp...........     7,000         22,843 
Mitsui Toatsu Chemicals, Inc. .....    15,000         41,227 
Monsanto Co........................    65,000      2,799,063 
Royal Group Technologies Ltd.* ....    10,000        267,932 
Sanyo Chemicals....................    16,000        142,396 
Sekisui Chemical Co. Ltd. .........     4,000         40,485 
Shin-Etsu Chemical Ltd. ...........     4,000        106,099 
Solvay Et Cie Societe Anonyme .....       120         70,702 
Sumitomo Chemical Co. Ltd..........    28,000        126,795 
Toray Industries, Inc..............    29,000        206,727 
UBE Industries Ltd. ...............    14,000         40,677 
                                               -------------- 
                                                   8,164,903 
                                               -------------- 
CHEMICALS--SPECIALTY (0.4%) 
Crompton & Knowles Corp............    35,100        780,975 
Cytec Industries, Inc.*............    68,800      2,571,400 
Kyowa Hakko Kogyo Co. .............     8,000         59,890 
NGK Insulators.....................     6,000         65,963 
SGL Carbon AG+ ....................    15,000      2,048,856 
UCAR International, Inc.*..........     5,000        228,750 
                                               -------------- 
                                                   5,755,834 
                                               -------------- 
METALS & MINING (0.2%) 
Alusuisse Lonza Holding AG.........        90         93,174 
Century Aluminum Co................    26,600        389,025 
CRA Ltd............................     5,800         98,884 
Degussa AG.........................     2,500        132,175 
Gibraltar Steel Corp.*.............    11,600        266,800 
Great Central Mines Ltd............   120,000        228,508 
Gwalia Consolidated Ltd............    95,800        117,181 
Japan Energy Corp..................    19,000         49,734 
Kaiser Aluminum Corp.*.............    26,300        322,175 
Mitsubishi Materials Corp..........    24,000         95,908 
Plutonic Resources Ltd.............    30,000         93,777 
Randgold Resources Ltd.*+..........     7,600        125,780 
RTZ Corp...........................    27,615        481,083 
Steel Dynamics, Inc.*..............    19,700        492,500 
Sumitomo Metal Mining Co...........    10,000         70,674 
Toho Titanium*.....................    15,000        229,038 
Western Mining Corp. Ltd...........    40,700        256,600 
                                               -------------- 
                                                   3,543,016 
                                               -------------- 
PAPER (0.2%) 
Amcor Ltd..........................     8,900    $    59,136 
Asia Pacific Resources 
 International Holdings Ltd. 
 (Class A)*........................     5,000         23,750 
Enso Oy (Series R).................    30,000        277,600 
Fletcher Forestry Shares...........     4,256          6,187 
Grupo Industrial Durango (ADR)* ...    12,000        183,000 
Jefferson Smurfit Corp.*...........    79,300      1,268,800 
Mayr-Melnhof Karton Aktien AG+ ....     1,500         77,014 
Nippon Paper Industries Co.........    30,000        173,545 
Oji Paper Co. Ltd..................    44,000        272,193 
Svenska Cellulosa (Series B) ......     3,200         68,161 
UPM-Kymmene Oy.....................     3,292         76,155 
                                               -------------- 
                                                   2,485,541 
                                               -------------- 
STEEL (0.2%) 
Broken Hill Proprietary Co. Ltd. ..    50,000        735,532 
Hitachi Metals Ltd.................    30,000        218,567 
Kawasaki Steel.....................    54,000        175,744 
Nippon Steel Corp..................   217,000        692,976 
NKK Corp...........................    85,000        182,445 
Sumitomo Metal Industries..........   246,000        699,730 
Thyssen AG.........................       450        108,249 
Usinor Sacilor.....................     3,500         63,131 
                                               -------------- 
                                                   2,876,374 
                                               -------------- 
 TOTAL BASIC MATERIALS (1.5%) .....               22,825,668 
                                               -------------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (1.5%) 
B.U.S. Berzelius Umwelt-Service 
 AG................................    22,000        334,308 
Daiseki Co. Ltd....................     8,000        167,525 
Matsuda Sangyo Co. Ltd.............    12,000        219,876 
Philip Services Corp.*.............    16,800        266,700 
Powerscreen International..........    75,000        817,160 
Rentokil Initial PLC...............   200,000        702,503 
Superior Services, Inc.*...........    13,400        318,250 
Tomra Systems ASA..................   102,660      2,103,432 
United States Filter Corp.*........    15,700        427,825 
United Waste Systems, Inc.*........     6,500        266,500 
USA Waste Services, Inc.*..........   179,500      6,933,188 
Waste Management, Inc. ............   299,000      9,605,375 
                                               -------------- 
                                                  22,162,642 
                                               -------------- 
PRINTING, PUBLISHING & 
 BROADCASTING (2.0%) 
British Sky Broadcasting Group 
 PLC...............................    50,476        369,721 
Cablevision Systems Corp. 
 (Class A)*........................    72,400      3,873,400 
Carlton Communications PLC.........   180,000      1,520,703 
Dainippon Printing Co. Ltd.........    19,000        429,369 
Elsevier N.V.......................    69,345      1,158,656 
Evergreen Media Corp. 
 (Class A)*........................    23,300      1,039,763 
Havas..............................       200         14,413 
Liberty Media Group (Class A)* ....   231,850      5,506,438 
Mediaset Spa.......................   140,000        593,979 

                                       60
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Mirror Group Newspapers PLC  ......    70,000    $   219,075 
New York Times Co..................   109,200      5,405,400 
News Corp. Ltd.....................    59,900        287,195 
Nippon Television Network Corp.  ..       800        321,089 
Pegasus Communications Corp. 
 (Class A)*........................     1,128         12,267 
Reed International.................   100,000        968,855 
Reuters Holdings...................    53,984        568,859 
Sinclair Broadcast Group, Inc.* ...    13,600        419,900 
Singapore Press Holdings...........     3,000         60,432 
Star Publications BHD*.............    20,000         85,578 
Takara Printing Co.................    11,000         79,661 
Television Francaise...............     5,000        446,679 
Time Warner, Inc...................    96,000      4,632,000 
Tokyo Broadcasting System..........    31,000        635,634 
Toppan Printing Co. ...............     7,000        109,938 
Ver Ned Uitgeversbedr Ver Bezit 
 N.V...............................    25,000        552,707 
Westwood One, Inc.*................    23,800        767,550 
                                               -------------- 
                                                  30,079,261 
                                               -------------- 
PROFESSIONAL SERVICES (0.5%) 
Adecco SA..........................       275        105,443 
Alvern Norway ASA*.................    76,550        418,255 
Apcoa Parking AG...................     3,000        291,244 
Asatsu, Inc........................    21,000        776,896 
Content Beheer N.V. +..............    53,000      2,305,681 
CORESTAFF, Inc.*...................    13,200        356,400 
Equity Corporation 
 International*....................    15,600        377,325 
Ha-Lo Industries, Inc.*............    33,337        787,587 
Meitec Corp........................    48,000      1,428,148 
NIC Corp.*.........................     2,000         25,303 
Secom Co. .........................     2,000        146,759 
SGS Holdings.......................        25         53,406 
WPP Group PLC......................   100,000        410,349 
                                               -------------- 
                                                   7,482,796 
                                               -------------- 
TRUCKING, SHIPPING (0.5%) 
Brambles Industries Ltd. ..........    90,000      1,779,796 
Irish Continental Group............    30,000        341,132 
Kawasaki Kisen*....................    40,000         80,621 
Knightsbridge Tankers Ltd..........   141,000      3,560,250 
Mitsui O.S.K. Lines Ltd.*..........    19,000         39,124 
Nippon Express Co. Ltd.............    25,000        199,590 
Nippon Yusen K.K. .................    13,000         50,476 
OMI Corp.*.........................   131,000      1,252,688 
Peninsular & Oriental Steam 
 Navigation Co. ...................    10,466        104,537 
Western Bulk Shipping*.............    30,860        151,752 
Yamato Transport ..................    87,000      1,085,507 
                                               -------------- 
                                                   8,645,473 
                                               -------------- 
 TOTAL BUSINESS SERVICES (4.5%)                   68,370,172 
                                               -------------- 
CAPITAL GOODS 
AEROSPACE (0.4%) 
Boeing Co..........................    64,500      3,422,531 
British Aerospace..................    11,284        251,055 
Coltec Industries, Inc.*...........   128,000      2,496,000 
DONCASTERS PLC (ADR)*..............    21,400        494,875 
Rolls-Royce........................    22,528    $    86,068 
                                               -------------- 
                                                   6,750,529 
                                               -------------- 
BUILDING & CONSTRUCTION (0.4%) 
ABB AG ............................       410        620,404 
CSR Ltd............................    16,900         65,461 
Daito Trust Construction Co. ......     7,200         84,809 
Daiwa House Industry Co............     9,000        109,938 
Grupo Acciona SA...................     1,400        157,691 
Hitachi Plant Engineering & 
 Construction Co...................    32,000        148,539 
Hochtief AG........................     1,500         67,091 
Japan Industrial Land Development .    21,000        207,050 
Kajima Corp. ......................    28,000        163,930 
Kaneshita Construction Co. ........    30,000        234,273 
Kumagai Gumi Co....................     6,000          9,999 
MacMahon Holdings Ltd..............   600,000        453,030 
Mancon BHD*........................    47,999         81,393 
Metacorp Berhard...................    10,000         20,800 
Mitsui Home Co. Ltd................    35,000        345,083 
Nanno Construction Co. Ltd.........    26,000         89,608 
Nawarat Patanakarn Public Co.  ....    80,000         28,412 
Nippon Denwa Shisetsu .............    39,000        334,840 
Nishimatsu Construction Co.  ......     4,000         27,921 
Obayashi Corp......................    12,000         80,307 
Ohmoto Gumi Co. Ltd................    15,000        123,026 
Oriental Construction Co. .........    15,800        143,373 
Pacific Rim Infra Management 
 Enterprises Ltd.*.................   893,200         66,869 
Penta Ocean Construction...........    10,000         32,283 
PS Corp............................    31,200        337,562 
Sanyo Engineering & Construction, 
 Inc...............................    18,000        156,112 
Sekisui House Ltd..................    13,000        131,577 
Shimizu Corp.......................    15,000         89,914 
Sho Bond Construction..............    48,600      1,267,900 
Skanska AB (Series B)..............     1,800         79,711 
Suido Kiko Kaisha..................     8,000         47,465 
Taisei Corp. ......................    20,000         92,662 
Toda Construction..................    32,000        223,925 
United Engineers Malaysia BHD .....    11,000         79,319 
Wesco, Inc.........................     9,000         91,877 
YTL Corp. BHD......................    11,000         33,994 
                                               -------------- 
                                                   6,328,148 
                                               -------------- 
BUILDING MATERIALS & FOREST 
 PRODUCTS (0.6%) 
Blue Circle Industries.............    13,338         95,032 
BPB PLC............................    90,000        486,176 
Buckeye Cellulose Corp.*...........    12,300        415,125 
Chichibu Onoda Cement Co...........    11,000         43,094 
Cie de St. Gobain*.................     3,150        459,365 
Dahl International AB+.............    45,000        885,682 
Fujikura Ltd.......................   100,000        933,601 
Furukawa Electric Co...............    13,000         82,689 
Heidelberg Zement AG...............     1,000         96,909 
Holderbank Financiere Glaris AG ...        80         75,536 
Hughes Supply, Inc.................    11,600        464,000 
Lafarge Corp.......................    10,350        643,716 

                                       61
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Martin Marietta Materials, Inc. ...     74,200   $ 2,402,225 
Nichiha Corp.......................     64,500     1,013,001 
Portland Valderrivas SA............      5,000       408,476 
Redland PLC........................      9,480        53,736 
Rexam PLC..........................     13,121        55,371 
RMC Group PLC......................      4,518        73,368 
Sumitomo Forestry Co. .............      7,000        76,957 
Wolseley PLC.......................     10,088        78,678 
                                               -------------- 
                                                   8,842,737 
                                               -------------- 
ELECTRICAL EQUIPMENT (1.5%) 
Alcatel Alsthom....................      6,000       751,442 
Daikin Industries Ltd..............      5,000        45,371 
General Electric Co................    205,900    13,460,713 
General Electric Co. PLC...........     61,328       366,513 
Kinden Corp........................      5,000        70,674 
Mabuchi Motor Co...................     14,100       818,122 
Schneider SA.......................      2,250       119,761 
Siemens AG.........................     14,750       883,444 
Sony Corp..........................     12,000     1,045,982 
Sumitomo Electric Industries ......     31,000       519,326 
Westinghouse Electric Corp.........    179,750     4,156,719 
Yaskawa Electric Corp..............     34,000       141,209 
                                               -------------- 
                                                  22,379,276 
                                               -------------- 
MACHINERY (2.3%) 
Allied Signal, Inc.................    116,500     9,786,000 
Amada Co. Ltd. ....................      5,000        44,062 
Asahi Diamond Industry Co. Ltd.  ..     33,000       305,209 
Construcciones Auxiliar Ferro .....      3,000       135,367 
Ebara Corp.........................      5,000        75,037 
Enshu*.............................     52,000       163,790 
Fanuc Co...........................      5,900       226,507 
IHC Caland N.V. ...................     10,000       546,595 
Ishikawajima Harima Heavy 
 Industries........................     60,000       235,582 
Kalmar Industries AB+..............     17,100       293,382 
Kawasaki Heavy Industries Ltd. ....    112,000       520,862 
Keyence Corp. .....................      3,100       459,820 
Keystone International, Inc. ......    316,900    10,992,469 
Komatsu Ltd........................     29,000       235,320 
Kubota Corp........................     33,000       161,530 
Makino Milling Machine Co. ........     18,000       153,756 
Mitsubishi Heavy Industries Ltd. ..    170,000     1,303,813 
Namura Shipbuilding Co.............     29,000       144,228 
Nireco.............................     12,000       107,844 
Nitta Corp.........................     42,000       516,709 
Nitto Kohki Co. Ltd................     28,920       999,243 
Rofin-Sinar Technologies, Inc.* ...     20,000       382,500 
SMC Corp...........................     10,000       844,603 
Sodick Co.*........................    126,000     1,023,523 
Thai Engine Manufacturing Public 
 Co................................    100,000       648,523 
United Technologies Corp...........     57,100     4,739,300 
                                               -------------- 
                                                  35,045,574 
                                               -------------- 
 TOTAL CAPITAL GOODS (5.2%)........               79,346,264 
                                               -------------- 
CONSUMER CYCLICALS 
AIRLINES (0.3%) 
British Airways....................     45,000       512,769 
Cathay Pacific Airways.............     41,000        84,939 
Japan Air Lines Co.*...............     24,000   $   109,100 
KLM................................     14,000       431,468 
Lufthansa AG.......................      5,500       105,812 
Northwest Airlines Corp. 
 (Class A)*........................     69,800     2,538,975 
Qantas Airways Ltd.................     40,000        93,626 
Singapore Airlines Ltd. ...........     70,000       626,705 
                                               -------------- 
                                                   4,503,394 
                                               -------------- 
<PAGE>

APPAREL, TEXTILE (0.9%) 
Adidas AG+.........................      3,430       383,537 
Carli Gry International A/S........     20,000     1,138,631 
First Sign International Holdings 
 Ltd. .............................    100,000        19,362 
King Co. ..........................     62,000       232,615 
Mohawk Industries, Inc.*...........     22,500       511,875 
Polymer Group, Inc.*...............     21,000       338,625 
PT Great River International* .....  1,709,000     1,071,639 
Reebok International Ltd...........    160,900     7,522,075 
Renown, Inc.*......................     84,000       208,882 
Shaw Industries, Inc...............     91,100       967,938 
Stage Stores, Inc.*................     10,900       284,763 
Teijin Ltd. .......................     18,000        84,809 
Tommy Hilfiger Corp.*..............      9,000       361,688 
                                               -------------- 
                                                  13,126,439 
                                               -------------- 
AUTO RELATED (0.8%) 
Asahi Glass Co. Ltd................    46,000        457,552 
Autoliv, Inc.*.....................    16,000        626,000 
Bridgestone Corp...................    22,000        510,601 
Bridgestone Metalpha ..............    11,000         96,937 
Budget Group, Inc. (Class A)* .....    23,100        796,950 
Circuit City Stores, Inc.-CarMax               
 Group*............................   101,000      1,445,563 
Exedy Corp.........................     2,300         29,299 
FCC Co. Ltd........................     5,000        126,516 
Federal-Mogul Corp.................    16,000        560,000 
LucasVarity PLC....................    17,320         59,972 
Michelin (CGDE), (Class B).........     8,000        480,406 
Miller Industries, Inc.*...........    32,550        520,800 
Minebea Co.........................    97,000      1,032,545 
NGK Spark Plug Co..................    50,000        545,328 
Nippondenso Co. Ltd................    30,000        717,215 
Republic Industries, Inc.*.........   184,050      4,578,244 
Toyoda Automatic Loom Works........     5,000        113,428 
Toyoda Gosei.......................    32,000        223,366 
                                               -------------- 
                                                  12,920,722 
                                               -------------- 
AUTOS & TRUCKS (0.4%) 
Daimler-Benz AG....................    23,950      1,948,796 
Fiat Spa...........................    67,500        242,919 
Harley-Davidson, Inc...............    30,400      1,457,300 
Honda Motor Corp...................    40,000      1,204,083 
Isuzu Motors Ltd...................    31,000        106,841 
Perusahaan Otomobl Nasional BHD ...     9,000         42,076 
Peugeot SA.........................       700         67,657 
Toyota Motor Corp. ................    45,000      1,327,109 
                                               -------------- 
                                                   6,396,781 
                                               -------------- 
FOOD SERVICES, LODGING (1.3%) 
AAPC Ltd. .........................   400,000        265,778 
Accor SA...........................     4,200        628,924 

                                       62
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
American General Hospitality Corp.      8,700    $   215,325 
Doubletree Corp.*..................     9,627        395,910 
Fujita Kanko, Inc..................     3,000         37,693 
Host Marriott Corp.*...............   200,300      3,567,844 
Innkeepers USA Trust ..............    23,800        357,000 
Interstate Hotels Co.*.............    12,900        379,744 
Jurys Hotel Group PLC..............   100,000        507,908 
La Quinta Motor Inns, Inc. ........   191,600      4,191,250 
McDonald's Corp....................   158,300      7,647,869 
QPQ Corp.*.........................    16,400          2,050 
QPQ Corp.--Warrants*...............    16,400            513 
Restaurant Brands NZ Ltd.*.........   300,000        521,664 
Sanyo Pax Co. Ltd..................    33,000        518,279 
Suburban Lodges of America, Inc.* .    20,700        434,700 
Thistle Hotels PLC.................   131,600        347,233 
                                               -------------- 
                                                  20,019,684 
                                               -------------- 
HOUSEHOLD FURNITURE 
 APPLIANCES (1.1%) 
Elamex S.A. de C.V.*...............    76,700        747,825 
Electrolux B.......................     1,100         79,478 
First Brands Corp..................    69,000      1,582,688 
Industrie Natuzzi (ADR)............    28,400        727,750 
Philips Electronics................     2,680        191,949 
Sanyo Electric Co. Ltd.............    90,000        403,630 
Sharp Corp. .......................     6,000         82,715 
Sunbeam Corp.......................   345,700     13,050,175 
Tostem Corp........................     2,000         55,318 
Toto...............................     5,500         67,664 
                                               -------------- 
                                                  16,989,192 
                                               -------------- 
LEISURE RELATED (1.6%) 
Aristocrat Leisure Ltd.............    60,000        119,147 
Canal Plus*........................       350         68,133 
Capcom Co. Ltd.....................     4,400        104,808 
Cinar Films, Inc. (Class B)* ......    15,000        487,500 
Cyrk, Inc.*........................   214,600      2,521,550 
Disney (Walt) Co...................    80,791      6,483,478 
Enix Corp..........................     1,000         25,652 
Granada Group PLC..................    25,587        336,498 
Harman International Industries, 
 Inc...............................     6,000        252,750 
Imagineer Co. Ltd.*................    14,000        470,291 
ITT Corp.*.........................   130,100      7,944,230 
KTM Motorradholding AG*............    10,000        684,568 
Mars Engineering Corp..............     9,000        205,741 
Namco Ltd. ........................    15,300        590,053 
Nelvana Limited*+..................    18,000        260,690 
Nintendo Co. ......................    10,200        854,376 
Nippon Broadcast System............     7,000        775,674 
Rank Group PLC.....................    32,498        205,848 
Resorts World BHD..................    24,000         72,266 
Sega Enterprises Ltd...............     2,000         66,312 
SMH AG.............................       100         57,104 
Tag Heuer International SA (ADR)* .    50,200        756,138 
Thorn EMI..........................     4,927         88,376 
Toei Co............................    16,000        109,589 
Toho Co. ..........................       400         65,963 
Tokyo Dome Corp....................     3,000         40,311 
Tourism Holdings Ltd...............    70,000    $    99,374 
                                               -------------- 
                                                  23,746,420 
                                               -------------- 
PHOTO & OPTICAL (0.2%) 
Fuji Photo Film Co.................    16,000        643,574 
Noritsu Koki Co. Ltd...............    36,000      1,774,714 
                                               -------------- 
                                                   2,418,288 
                                               -------------- 
RETAIL--GENERAL (2.6%) 
Ahold N.V..........................     1,789        150,916 
BAA PLC............................    40,000        368,565 
Boots Co. PLC......................    35,540        416,215 
Carrefour..........................     1,225        889,666 
Centros Comerciales Pryca SA ......     7,000        151,516 
Consolidated Stores Corp.*.........    15,500        538,625 
Daiei, Inc. .......................    14,000         89,783 
Dayton Hudson Corp.................   131,300      6,983,519 
Deodeo Corp........................     3,000         58,634 
Dixons Group PLC...................   160,000      1,243,864 
Doshisha Co. ......................     7,000         78,789 
Eiden Sakakiya Co. Ltd. ...........    25,000        209,406 
Federated Department Stores, 
 Inc.*.............................   124,200      4,315,950 
Fingerhut Companies, Inc...........   200,000      3,487,500 
Great Universal Stores.............    39,213        396,890 
Harvey Nichols Group PLC...........    30,600        143,650 
Hennes & Mauritz AB (B Shares) ....     2,500         89,669 
Homac Corp. .......................    11,000        156,444 
Home Wide Corp., Inc...............    16,000        117,965 
Isetan Co..........................    72,000        892,069 
Japan Airport Terminal Co..........    65,000        788,326 
Karstadt AG........................       150         54,189 
Kokuyo Co. ........................     2,000         54,097 
Marks & Spencer....................    90,055        746,575 
Marui Co. Ltd......................     7,000        130,093 
Metro AG*..........................       950        103,504 
Nissen Corp. Ltd.*.................     5,700         21,734 
Paris Miki, Inc....................    36,600      1,076,189 
Petco Animal Supplies, Inc.* ......    13,100        393,000 
Pinault Printemps..................       600        288,325 
Rinascente--Rights*................    12,500          2,190 
Rinascente--Warrants*..............       650            321 
Rite Aid Corp......................    72,500      3,615,938 
Sainsbury (J) PLC..................    26,514        160,882 
Sato Corp. ........................    48,790        859,923 
Sears, Roebuck & Co................   156,600      8,417,250 
Sriwani Holdings BHD...............   278,000        578,249 
St. Dupont*+.......................    29,100        782,378 
Swank International Manufacturing .   300,000         32,527 
Takihyo Co. Ltd....................    24,000        221,970 
Warehouse Group Ltd. ..............   140,000        417,467 
Xebio Co. .........................     7,400        182,078 
                                               -------------- 
                                                  39,706,840 
                                               -------------- 
 TOTAL CONSUMER CYCLICALS (9.2%)                 139,827,760 
                                               -------------- 
CONSUMER NONCYCLICALS 
BEVERAGES (1.6%) 
Asahi Breweries Ltd................     8,000        119,361 
Bass Breweries.....................    60,000        732,135 
Cadbury Schweppes PLC..............    18,792        167,521 

                                       63
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Carlsberg 'A'......................        900   $    49,476 
Coca-Cola Amatil Ltd...............      7,600        98,700 
Coca-Cola Co. .....................    267,700    18,069,750 
Fraser & Neave.....................     30,000       214,031 
Grand Metropolitan.................    107,811     1,043,635 
Guinness PLC.......................    100,000       978,844 
Heineken N.V. .....................        801       136,692 
Kirin Brewery Co...................     16,000       166,129 
Lion Nathan Ltd. ..................     25,000        63,340 
Louis Dreyfus Citrus*..............     43,500     1,624,764 
Louis Vuitton Moet Hennessy........      2,400       645,260 
Panamerican Beverages..............     18,000       591,750 
Quilmes Industrial Quins (ADR) ....     29,100       338,288 
                                               -------------- 
                                                  25,039,676 
                                               -------------- 
CONTAINERS (0.1%) 
Silgan Holdings, Inc.*.............     21,200       821,500 
Toyo Seikan Kaisha.................      3,300        73,135 
                                               -------------- 
                                                     894,635 
                                               -------------- 
DRUGS (4.3%) 
Astra AB (A Shares)................     25,000       466,148 
Centocor, Inc.*....................    322,200    10,008,338 
Daiichi Pharmaceutical Co. ........      5,000        88,125 
Eisai Co. Ltd......................      5,000        94,669 
Geltex Pharmaceuticals, Inc.* .....     41,700       839,213 
Glaxo Wellcome PLC.................     66,706     1,376,964 
Hafslund ASA (B Shares)............     11,700        63,607 
Jones Medical Industries, Inc. ....      6,600       313,500 
McKesson Corp......................     40,000     3,100,000 
MedImmune, Inc.*...................     19,000       351,500 
Merck & Co., Inc...................    103,000    10,660,500 
Novartis AG........................      2,151     3,437,476 
Novo-Nordisk A/S (B Shares)........      6,000       654,261 
Nycomed ASA (B Shares).............     10,000       142,742 
Orion-Yhtymae Oy (B Shares)........     10,000       379,387 
Pfizer, Inc........................    130,200    15,558,900 
Roche Holdings AG Genusscheine ....        266     2,405,019 
Sankyo Co. ........................     67,000     2,250,676 
Santen Pharmaceutical Co...........     51,000     1,027,921 
Schering AG........................      1,250       133,895 
Smithkline Beecham PLC.............    157,338     2,895,532 
Taisho Pharmaceutical Co...........     38,000     1,024,518 
Warner-Lambert Co..................     55,500     6,895,875 
Zeneca Group PLC...................     30,000       991,828 
                                               -------------- 
                                                  65,160,594 
                                               -------------- 
FOODS (0.8%) 
Ajinomoto Co., Inc.................      9,000        96,588 
BSN Gervais Danone.................      2,100       346,980 
Campbell Soup Co...................    134,120     6,706,000 
Fine Host Corp.*...................      8,500       267,750 
Fyffes PLC.........................  1,100,000     1,584,368 
Karlshamns AB*+....................     82,300       969,757 
Nestle AG..........................        930     1,226,416 
Nippon Meat Packers, Inc...........      4,000        51,653 
Nissin Food Products Co............      3,000        78,004 
Nutricia Verenigde Bedrijven N.V. 
 +.................................      4,000       631,666 
Oie Sangyo Co. Ltd. ...............      6,000        59,681 
PT Sekar Bumi......................    160,000       202,303 
Shriram Industrial Enterprises 
 Ltd. (GDR)*+......................     24,000   $    42,000 
Tingyi Holdings Corp...............    480,000       119,577 
Viscofan Envoltura.................      9,000       210,379 
Warabeya Nichiyo Co. Ltd. .........     18,000       146,061 
Yamakazi Baking Co. ...............      4,000        70,500 
                                               -------------- 
                                                  12,809,683 
                                               -------------- 
HOSPITAL SUPPLIES & SERVICES (1.9%) 
Boston Scientific Corp.*...........    109,586     6,732,690 
Cochlear Ltd.......................     60,000       194,803 
Columbia/HCA Healthcare Corp.  ....    161,500     6,348,969 
Healthsouth Corp.*.................     11,017       274,736 
Medtronic, Inc.....................     75,500     6,115,500 
National Surgery Centers, Inc.* ...     11,700       413,888 
Oxford Health Plans, Inc.*.........     71,100     5,101,425 
Scandinavian Mobility 
 International, Inc. ..............      8,000        86,150 
Steris Corp.*......................     91,800     3,431,025 
                                               -------------- 
                                                  28,699,186 
                                               -------------- 
RETAIL--FOOD (0.2%) 
Daimon Co. Ltd.....................     10,000        67,970 
Familymart Co......................      2,000        98,072 
Ito Yokado Co. Ltd. ...............     14,000       812,320 
Jusco Co...........................      9,000       303,900 
McBride PLC........................     60,000       135,340 
Promodes...........................        300       116,851 
Santa Isabel S.A. (ADR)............     10,000       322,500 
Seven-Eleven Japan Ltd.............      7,600       574,261 
Tesco PLC..........................     71,199       437,950 
United Natural Foods, Inc.*........     13,000       273,000 
                                               -------------- 
                                                   3,142,164 
                                               -------------- 
SOAPS & TOILETRIES (1.6%) 
BIC................................        600        98,116 
Colgate Palmolive Co...............    170,000    11,092,500 
Gillette Corp......................    113,420    10,746,545 
L'Oreal*...........................      2,455     1,034,353 
Shiseido Co........................      5,000        82,454 
Unilever...........................     25,605       733,783 
Unilever N.V. CVA..................      3,790       797,747 
                                               -------------- 
                                                  24,585,498 
                                               -------------- 
TOBACCO (1.9%) 
Imperial Tobacco PLC*..............    80,000        514,725 
Loews Corp.........................    52,500      5,256,563 
Philip Morris Cos., Inc. ..........   488,200     21,663,875 
RJ Reynolds BHD....................   200,000        499,208 
Rothmans of Pall Mall BHD..........     6,000         58,954 
Swedish Match Co. AB...............   360,000      1,211,986 
                                               -------------- 
                                                  29,205,311 
                                               -------------- 
 TOTAL CONSUMER NONCYCLICALS (12.4%)             189,536,747 
                                               -------------- 
CREDIT SENSITIVE 
BANKS (2.7%) 
ABN Amro Holding N.V. .............    26,124        487,064 
Akita Bank.........................    22,000        128,226 
Asahi Bank Ltd.....................    76,000        646,540 
Banca Commerciale Italiana ........    35,000         72,447 
Banco Bilbao Vizcaya SA............     6,464        525,008 
Banco Latinoamericano de 
 Exportaciones S.A. (E Shares) ....    15,000        646,875 

                                       64
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Banco Popular......................       400    $    97,980 
Banco Santander SA.................    13,221        407,278 
Banco Santander--Chile (ADR) ......    10,000        147,500 
Bank Austria AG....................       920         50,984 
Bank of Tokyo-Mitsubishi Bank .....    96,000      1,926,533 
Banque Nationale de Paris*.........     4,450        183,401 
Barclays Bank .....................    36,000        714,356 
BHW Holding AG*....................    26,300        444,894 
Chase Manhattan Corp...............   186,500     18,102,156 
Cie Fin Paribas Series A ..........     2,750        189,988 
CS Holdings........................     6,700        860,151 
Dai-Ichi Kangyo Bank...............   106,000      1,442,806 
Den Danske Bank....................     1,300        126,484 
Deutsche Bank AG...................    13,300        780,962 
Dresdner Bank AG...................     2,900        101,606 
Fuji Bank Ltd. ....................    63,000        945,467 
Generale de Banque.................       200         76,983 
Grupo Financiero Bantorte (Class 
 B)*...............................    22,500         23,389 
Hang Seng Bank.....................    58,000        827,256 
HSBC Holdings PLC..................    37,374      1,107,454 
HSBC Holdings PLC (H.K.$)..........    20,000        601,500 
Istituto Bancario San Paolo di 
 Torino............................    15,000        109,287 
Istituto Mobilare Italiano.........    10,000         89,970 
Kredietbank........................        90         36,268 
Lloyds TSB Group PLC...............   167,866      1,721,391 
Malayan Banking Berhad.............    29,000        304,477 
Mediobanca Spa.....................    10,000         60,686 
Mitsubishi Trust & Banking Corp.  .    60,000        947,561 
National Australia Bank Ltd. ......    55,400        793,511 
Overseas Union Bank Ltd............    40,000        249,003 
Overseas Union Bank Ltd.--Rights* .     8,000          4,365 
Sakura Bank Ltd. ..................    82,000        628,183 
Schweizerische Bankgesellschaft ...       850        971,927 
Shizuoka Bank......................    62,000        708,664 
Skandinaviska Enskilda Banken 
 (Series A)........................     8,000         86,496 
Societe Generale...................     2,400        267,905 
Sparbanken Sverige AB 
 (A Shares)........................    12,000        267,258 
Sumitomo Bank Ltd..................   118,000      1,935,608 
Svenska Handelsbanken 
 (Series A)........................     3,100         99,348 
Toho Bank .........................    34,000        209,144 
                                               -------------- 
                                                  41,156,340 
                                               -------------- 
FINANCIAL SERVICES (4.9%) 
Abbey National PLC ................    14,314        195,394 
American Express Co................    33,900      2,525,550 
Amvescap PLC.......................    90,000        525,130 
Associated First Capital Corp.  ...    61,600      3,418,800 
Beneficial Corp. ..................    90,200      6,409,838 
CMIC Finance & Securities Co. Ltd.    200,000         50,183 
Credit Saison Co. .................    80,900      1,976,442 
Daiwa Securities Co. Ltd...........    19,000        149,865 
Dexia France.......................     3,500        340,667 
FIRSTPLUS Financial Group, Inc.* ..    12,000        408,000 
Groupe Bruxelles Lambert SA........       450         75,413 
Hong Leong Finance Ltd. ...........    50,000    $   105,617 
Household International, Inc. .....    15,000      1,761,563 
JCG Holdings.......................    60,000         48,404 
MBNA Corp..........................   539,950     19,775,669 
Merrill Lynch & Co., Inc...........   119,200      7,107,300 
Morgan Stanley, Dean Witter, 
 Discover & Co.....................   366,600     15,786,713 
Nichiei Co. Ltd. ..................    13,300      1,543,408 
Nomura Securities Co...............    61,000        840,939 
PMI Group, Inc.....................    84,000      5,239,500 
Promise Co. Ltd....................    10,600        606,718 
Salomon, Inc.......................    74,800      4,160,750 
Sanyo Shinpan Finance Co. Ltd. ....     9,800        606,247 
Schroders PLC......................     3,875        105,856 
Takefuji Corp......................    26,000      1,420,120 
Yamaichi Securities................    70,000        208,272 
                                               -------------- 
                                                  75,392,358 
                                               -------------- 
INSURANCE (3.3%) 
Aegon N.V. ........................    15,000     1,046,833 
Allianz AG Holding.................     9,000     1,883,709 
AMEV N.V...........................    17,000       756,878 
Assicurazioni Generali.............    21,800       396,116 
Commercial Union PLC...............    10,726       112,758 
Corporacion Mapfre Cia 
 Inter SA..........................    12,000       638,363 
Fortis AG..........................       740       152,805 
General Accident...................     8,971       130,971 
GIO Australia Holdings Ltd.  ......   200,000       619,141 
ING Groep N.V......................    18,268       842,180 
Istituto Naz Delle Assicurazioni ..    60,000        91,381 
Koa Fire & Marine..................    19,000       114,885 
Legal & General Group..............    23,090       155,866 
Life Re Corp.......................   240,000    11,190,000 
MGIC Investment Corp. .............   132,800     6,366,100 
Mitsui Marine & Fire Insurance 
 Co................................    13,000        93,919 
Norwich Union PLC*.................   117,500       624,949 
Pacific & Orient BHD...............   150,000       356,577 
PennCorp Financial Group, Inc. ....   131,400     5,058,900 
Prudential Corp....................    62,486       604,879 
Royal & Sun Alliance Insurance 
 Group PLC.........................    49,613       365,877 
Schweizerische Ruckversicherungs 
 Gesellschaft......................       640       904,896 
Skandia Forsakrings AB.............     2,500        92,259 
TIG Holdings, Inc. ................    36,900     1,153,125 
Tokio Marine & Fire Insurance Co. .    34,000       444,987 
Travelers Group, Inc...............   258,834    16,322,719 
                                              -------------- 
                                                 50,521,073 
                                              -------------- 
REAL ESTATE (0.5%) 
British Land Co....................     8,416        79,297 
Castellum AB*......................   136,140     1,022,435 
Cheung Kong Holdings...............    59,000       582,590 
City Developments Ltd..............    50,000       489,613 
Daibiru Corp.......................    17,000       204,694 
DBS Land...........................    17,000        53,746 
Diligentia AB*.....................       800         9,737 
JP Realty, Inc.....................    13,100       355,338 
Land Securities PLC................     9,978       140,773 

                                       65
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Lend Lease Corp. Ltd...............     4,100    $     86,680 
Macerich Co. ......................    12,700         352,425 
MEPC PLC...........................     8,200          67,297 
Mitsubishi Estate Co...............    46,000         666,259 
Mitsui Fudosan.....................    20,000         275,718 
Nackebro Fastighets AB.............       310           3,974 
New World Development Co...........    48,000         286,242 
Sap Holdings*......................    40,000          90,333 
Singapore Land Ltd.................    60,000         272,785 
Sino Land Co. .....................   740,000         802,344 
Sumitomo Realty & Development Co. .   152,000       1,339,499 
Sun Hung Kai Properties............    48,000         577,750 
Wharf Holdings.....................    17,000          73,729 
                                               -------------- 
                                                    7,833,258 
                                               -------------- 
UTILITY--ELECTRIC (0.7%) 
British Energy PLC.................   418,000       1,019,412 
China Light & Power Co. Ltd. ......    36,000         203,994 
Edison Spa.........................    15,000          74,578 
Electrabel.........................     1,290         276,414 
Electricidade de Portugal*.........    50,800         932,002 
Endesa.............................     8,564         718,814 
Energy Group PLC*..................    13,333         142,273 
Enersis S.A. (ADR).................     6,000         213,375 
Gas Y Electridad SA (Series 2) ....     5,000         268,359 
Hidroelectrica del Cantabrico .....    12,000         486,915 
Iberdrola SA.......................    95,289       1,202,613 
Kansai Electric Power Co., Inc. ...    22,400         431,934 
National Grid Group PLC............   140,000         511,562 
National Power PLC.................   120,560       1,047,634 
Powergen PLC (ADR).................     1,250          60,625 
RWE AG.............................     8,600         369,861 
Tenaga Nasional BHD................    85,000         414,223 
Tohoku Electric Power Co., Inc. ...    11,500         204,694 
Tokyo Electric Power Co., Inc. ....    28,000         588,779 
Tractebel Investment International 
 Capital...........................       220          91,713 
Tractebel Investment International 
 Capital--Warrants*................       220               0 
United Utilities PLC...............     8,965          98,573 
Veba AG............................    20,000       1,129,652 
Viag AG............................       500         228,367 
                                               -------------- 
                                                   10,716,366 
                                               -------------- 
UTILITY--GAS (0.0%) 
Centrica PLC*......................   100,557         122,618 
Scottish Power PLC.................    13,327          86,745 
Thames Water.......................     7,439          85,881 
                                               -------------- 
                                                      295,244 
                                               -------------- 
UTILITY--TELEPHONE (1.4%) 
British Telecommunications.........   181,984       1,351,151 
Cable & Wireless...................    53,873         495,495 
Empresas Telex--Chile S.A. (ADR) ..    14,100          79,313 
Frontier Corp......................    18,800         374,825 
Hellenic Telecommunication 
 Organization SA*..................    17,000         399,151 
Hellenic Telecommunication 
 Organization SA--Rights*..........    17,000               0 
Kon. PTT Nederland+................    15,000         588,366 
Portugal Telecom SA................     1,670    $     67,348 
PT Indonesian Satellite (ADR) .....     9,100         272,431 
Singapore Telecommunications Ltd.      66,000         121,872 
Telecom Corp. of New Zealand ......    23,300         118,699 
Telecom Italia Spa.................    97,500         291,830 
Telefonica de Espana SA............    30,829         891,126 
Telefonica del Peru S.A. (ADR) ....    32,000         838,000 
Telekom Malaysia BHD...............    67,500         315,571 
Telephone & Data Systems, Inc. ....    42,100       1,597,169 
Teleport Communications Group, 
 Inc. (Class A)*...................   314,300      10,725,474 
Videsh Sanchar Nigam Ltd. (GDR)*+      49,000         971,425 
                                               -------------- 
                                                   19,499,246 
                                               -------------- 
 TOTAL CREDIT SENSITIVE (13.5%) ...               205,413,885 
                                               -------------- 
ENERGY 
COAL & GAS PIPELINES (0.1%) 
BG PLC.............................   142,583         524,561 
OMV AG.............................     5,000         640,112 
                                               -------------- 
                                                    1,164,673 
                                               -------------- 
OIL--DOMESTIC (1.1%) 
Apache Corp........................   139,100       4,520,750 
Costilla Energy, Inc.*.............    27,500         354,063 
KCS Energy, Inc....................     9,400         383,050 
Louis Dreyfus Natural Gas Corp.* ..   164,700       2,676,375 
Murphy Oil Corp....................    40,000       1,950,000 
Tom Brown, Inc.*...................    50,000       1,062,500 
USX-Marathon Group.................   205,700       5,939,588 
                                               -------------- 
                                                   16,886,326 
                                               -------------- 
OIL--INTERNATIONAL (1.6%) 
British Petroleum Co. PLC..........   149,481      1,857,598 
Canadian Occidental................    52,000      1,170,000 
Cosmo Oil Co. Ltd..................    11,000         52,596 
Elf Aquitaine......................    12,100      1,305,392 
ENI Spa............................   120,000        679,186 
ENI Spa (ADR)......................     5,000        284,375 
Gulf Canada Resources Ltd.*........   717,900      5,967,544 
Mitsubishi Oil Co..................     8,000         35,599 
Nippon Oil Co. Ltd. ...............    22,000        120,356 
Norsk Hydro AS.....................     2,100        114,453 
Oil Search Ltd.....................   340,000        924,181 
Petrofina SA.......................       290        109,812 
Repsol SA..........................    12,748        538,890 
Royal Dutch Petroleum Co...........    12,697      2,641,511 
Texaco, Inc. ......................    74,500      8,101,875 
Total Campagnie Francaise..........       900         90,969 
                                               -------------- 
                                                  23,994,337 
                                               -------------- 
OIL--SUPPLIES & CONSTRUCTION (4.0%) 
Baker Hughes, Inc..................   131,250      5,077,734 
BJ Services Co.*...................   117,400      6,295,575 
Bouygues Offshore SA (ADR).........    80,000      1,000,000 
Coflexip (ADR).....................    11,000        331,375 
Compagnie Generale de Geophysique 
 (ADR)*............................   139,000      2,675,750 

                                       66
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
Diamond Offshore Drilling, Inc.* ..    30,000    $  2,343,750 
Halliburton Co.....................   156,650      12,414,513 
Nabors Industries, Inc.*...........   201,500       5,037,500 
Noble Drilling Corp.*..............   193,700       4,370,356 
Parker Drilling Co.*...............   265,600       2,954,800 
Rowan Cos., Inc.*..................    20,800         586,300 
Santa Fe International Corp.* .....    40,000       1,360,000 
Schlumberger, Ltd..................    31,500       3,937,500 
Transocean Offshore, Inc...........   183,000      13,290,375 
                                               -------------- 
                                                   61,675,528 
                                               -------------- 
RAILROADS (0.5%) 
East Japan Railway Co..............        55         282,174 
Genesee & Wyoming, Inc. 
 (Class A)*........................    21,000         551,250 
Kinki Nippon Railroad Co...........    29,000         177,122 
Odakyu Electric Railway Co.........     4,000          23,733 
Tobu Railway Co. Ltd...............    14,000          64,619 
Tokyu Corp.........................    17,000         105,462 
Union Pacific Corp.................   103,000       7,261,500 
                                               -------------- 
                                                    8,465,860 
                                               -------------- 
 TOTAL ENERGY (7.3%)...............               112,186,724 
                                               -------------- 
TECHNOLOGY 
ELECTRONICS (3.7%) 
Altera Corp.*......................   117,900       5,953,950 
Applied Materials, Inc.*...........    96,100       6,805,081 
Austria Mikro Systeme 
 International+....................     1,430         121,201 
BMC Industries, Inc................     5,100         174,675 
Cisco Systems, Inc.*...............   182,800      12,270,450 
Electrocomponents PLC..............     8,375          62,529 
Enplas Corp........................    20,000         364,715 
Fujimi, Inc........................     3,700         242,448 
Hirose Electric Co. Ltd............     1,900         130,303 
Hitachi Ltd. ......................    94,000       1,049,821 
Hoya Corp..........................    43,000       1,913,446 
Insight Enterprises, Inc.*.........     8,700         261,544 
Intel Corp.........................    55,900       7,927,319 
Kyocera Corp.......................     1,000          79,400 
LSI Logic Corp.*...................    45,530       1,456,960 
Micron Electronics, Inc.*..........    25,200         448,875 
Micron Technology, Inc.*...........    94,500       3,774,094 
National Semiconductor Corp.* .....   113,500       3,475,938 
Rohm Co. Ltd.......................     8,000         823,663 
Seagate Technology, Inc.*..........    18,500         650,969 
SGS-Thomson Microelectronics 
 N.V.*.............................    10,000         789,559 
Shinko Electric Industries.........    24,200         884,722 
Spectrum Holobyte, Inc.*...........    30,700         149,663 
TDK Corp...........................    22,000       1,614,344 
Teradyne, Inc.*....................    56,300       2,209,775 
Tokyo Electron.....................     9,400         449,455 
Towa Corp.*........................     8,000         337,143 
Yokogawa Electric Corp.............   164,000       1,423,785 
3D Labs, Inc. Ltd.*................     1,000          29,000 
                                               -------------- 
                                                   55,874,827 
                                               -------------- 
OFFICE EQUIPMENT (1.6%) 
Canon, Inc.........................    15,000         408,341 
Ceridian Corp.*....................   155,400       6,565,650 
Compaq Computer Corp.*.............    82,470    $  8,185,148 
Dell Computer Corp.*...............    42,900       5,038,069 
Fujitsu Ltd........................    28,000         388,448 
Oce-Van De Grinten N.V.............       460          59,332 
Read-Rite Corp.*...................     9,900         206,663 
Ricoh Elemex Corp..................     9,000         117,006 
Sterling Software, Inc.*...........     8,500         265,625 
Storage Technology Corp.*..........    77,700       3,457,650 
                                               -------------- 
                                                   24,691,932 
                                               -------------- 
<PAGE>

OFFICE EQUIPMENT SERVICES (2.2%) 
Accugraph Corp. (Class A)*.........    30,000          28,241 
Cognos, Inc.*......................    13,200         410,850 
Comverse Technology, Inc.*.........    29,000       1,508,000 
First Data Corp....................   158,730       6,974,199 
Fuji Soft Corp.....................    19,800         863,799 
Istar Internet, Inc.*+.............    30,000          42,362 
Microsoft Corp.*...................    59,300       7,494,038 
Misys PLC..........................    25,000         567,038 
Netscape Communications Corp.* ....    63,700       2,042,381 
Oracle Corp.*......................   244,050      12,294,019 
SAP AG.............................     2,000         401,170 
Saville Systems Ireland (ADR)* ....     8,700         452,400 
                                               -------------- 
                                                   33,078,497 
                                               -------------- 
TELECOMMUNICATIONS (3.1%) 
ADC Telecommunications, Inc.* .....   196,200       6,548,175 
Architel Systems Corp.*............    30,300         162,366 
BCE Mobile Communications, Inc.* ..     4,000         124,262 
Comnet Cellular, Inc.*.............    12,200         423,950 
Corecomm, Inc.*....................     3,600          62,100 
DDI Corp. .........................       140       1,033,418 
Deutsche Telekom AG (ADR)..........    70,000       1,688,750 
Ericsson (L.M.) Telephone Co. 
 (Series B)........................    24,700         973,881 
E.R.G. Limited.....................   792,578         897,654 
Filtronic Comtek PLC...............   300,000       1,977,664 
Hong Kong Telecommunications ......    88,800         212,048 
ICG Communications, Inc.*..........    18,800         361,900 
Mannesmann AG......................       350         156,345 
Millicom International Cellular 
 SA*...............................     5,600         267,400 
NetCom Systems AB 
 (B Shares)*.......................    44,000         621,013 
Nextel Communications, Inc. (Class 
 A)*...............................    98,600       1,867,238 
Nokia Corp. (ADR)..................    95,500       7,043,125 
Rogers Cantel Mobile                                          
 Communications (Class B)*.........     6,000         112,966 
SK Telecom Co. Ltd.................   127,720       1,285,183 
Spectrum Network Systems                             
 Ltd.*+............................   440,000         106,311 
Tadiran Telecommunications Ltd.  ..    60,000       1,293,750 
Telecom Italia Mobile Spa..........   150,000         485,133 
Tellabs, Inc.*.....................   113,000       6,313,875 
Vodafone Group.....................   245,846       1,197,085 
WorldCom, Inc.*....................   387,430      12,397,760 
                                                -------------- 
                                                   47,613,352 
                                                -------------- 
 TOTAL TECHNOLOGY (10.6%)..........               161,258,608 
                                                -------------- 

                                       67
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                      NUMBER        VALUE 
                                     OF SHARES     (NOTE 1) 
- ------------------------------------------------------------- 
DIVERSIFIED 
MISCELLANEOUS (0.5%) 
BTR PLC............................   117,127    $    400,687 
Cie Generale des Eaux..............    10,850       1,390,245 
Compagnie Generale de 
 Eaux--Warrants*...................    10,850           6,499 
Crean (James) PLC--Units...........    40,000         120,078 
Damskibs AS (Class B)..............         5         178,852 
GKN PLC............................     5,325          91,704 
Hanson PLC.........................    16,666          82,816 
Hutchison Whampoa..................   123,000       1,063,725 
Indonesia Fund, Inc.*..............     4,000          43,500 
Industrias Campos Hermanos 
 (B Shares)*.......................    90,000         369,242 
International UNP Holdings*........   143,000          18,122 
International UNP 
 Holdings--Warrants*...............   125,000               0 
Lagardere S.C.A....................     2,100          60,999 
Lyonnais des Eaux Dumez............     1,000         100,737 
Mitsubishi Corp....................    10,000         124,771 
Mitsui & Co. ......................    39,000         374,313 
Montedison Spa*....................    74,000          48,824 
Pilkington PLC.....................    17,397          39,676 
Sime Darby BHD.....................   180,000         599,049 
Smiths Industries..................     5,559          71,210 
Sophus Berendsen A/S 'B'...........       385          55,666 
Sumitomo Corp......................    22,000         209,231 
Taiwan Fund........................     5,000         126,250 
Tomkins PLC........................    70,000         302,975 
U.S. Industries, Inc.*.............    89,700       3,195,563 
Williams Holdings PLC..............    10,569          56,829 
                                               -------------- 
 TOTAL DIVERSIFIED (0.5%)..........                 9,131,563 
                                               -------------- 
TOTAL COMMON STOCKS AND OTHER 
 INVESTMENTS (64.7%) 
 (Cost $804,385,163)...............               987,897,391 
                                               -------------- 
PREFERRED STOCKS: 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.0%) 
Republic Industries, Inc. 
 6.5% Exch. Conv...................    21,900         536,550 
                                               -------------- 
PRINTING, PUBLISHING & 
 BROADCASTING (0.0%) 
Chancellor Broadcasting 
 7.0% Conv.+ ......................     7,900         553,000 
                                               -------------- 
TRUCKING, SHIPPING (0.1%) 
CNF Trust I 
 5.0% Conv. Series A ..............    10,400         582,400 
                                               -------------- 
 TOTAL BUSINESS SERVICES (0.1%) ...                 1,671,950 
                                               -------------- 
CONSUMER CYCLICALS 
AIRLINES (0.1%) 
Continental Airlines Finance Trust 
 8.5% Conv. .......................    12,300         971,700 
                                               -------------- 
LEISURE RELATED (0.0%) 
Village Roadshow Ltd...............    10,000          25,294 
                                               -------------- 
RETAIL--GENERAL (0.0%) 
Fielmann AG........................     3,000          91,175 
                                               -------------- 
 TOTAL CONSUMER CYCLICALS (0.1%)                    1,088,169 
                                               -------------- 
CONSUMER NONCYCLICALS (0.0%) 
CONTAINERS 
Crown Cork & Seal Co., Inc. 
 4.5% Conv. .......................    14,700    $    742,350 
                                               -------------- 
CREDIT SENSITIVE 
FINANCIAL SERVICES (0.0%) 
Money Store 
 6.5% Conv. .......................    12,000         327,000 
                                               -------------- 
INSURANCE (0.1%) 
PennCorp Financial Group, Inc. 
 7.0% Conv.+ ......................    12,200         765,550 
                                               -------------- 
 TOTAL CREDIT SENSITIVE (0.1%) ....                 1,092,550 
                                               -------------- 
ENERGY (0.0%) 
OIL--DOMESTIC 
Devon Financing Trust 
 $3.25 Conv. ......................     7,700         539,000 
                                               -------------- 
<PAGE>

TECHNOLOGY 
TELECOMMUNICATIONS (0.4%) 
Nokia Oy Cum.......................    19,092       1,427,672 
Qualcomm Financial Trust 
 5.75% Conv.+ .....................    29,400       1,392,825 
WorldCom, Inc. 
 8.0% Conv. .......................    22,700       2,545,237 
                                               -------------- 
 TOTAL TECHNOLOGY (0.4%)...........                 5,365,734 
                                               -------------- 
TOTAL PREFERRED STOCKS (0.7%) 
 (Cost $8,003,929).................                10,499,753 
                                               -------------- 
</TABLE>

<TABLE>
<CAPTION>
                                   PRINCIPAL 
                                     AMOUNT 
                                 ------------ 
<S>                              <C>          <C>
LONG-TERM DEBT SECURITIES 
 : 
BASIC MATERIALS (0.2%) 
METALS & MINING 
Southern Peru Ltd. 
 7.9%, 05/30/07+.................  $2,500,000   2,541,500 
                                              ----------- 
BUSINESS SERVICES 
ENVIRONMENTAL CONTROL (0.1%) 
United Waste Systems, Inc.: 
 4.5% Conv., 06/01/01+...........     710,000     977,138 
 4.5% Conv., 06/01/01............      50,000      68,813 
                                              ----------- 
                                                1,045,951 
                                              ----------- 
PRINTING, PUBLISHING & 
 BROADCASTING (0.7%) 
Time Warner, Inc. 
 9.125%, 01/15/13................   9,000,000   9,992,700 
                                              ----------- 
PROFESSIONAL SERVICES (0.3%) 
Career Horizons, Inc. 
 7.0% Conv., 11/01/02............     570,000   1,249,725 
Danka Business Systems PLC 
 6.75% Conv., 04/01/02...........     720,000   1,066,500 
First Financial Management Corp. 
 5.0% Conv., 12/15/99............     985,000   2,004,475 
Personnel Group of America 
 5.75% Conv., 07/01/04+ .........     195,000     209,381 
                                              ----------- 
                                                4,530,081 
                                              ----------- 
 TOTAL BUSINESS SERVICES (1.1%) .              15,568,732 
                                              ----------- 
</TABLE>

                                       68
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

<TABLE>
<CAPTION>
                                    PRINCIPAL       VALUE 
                                     AMOUNT        (NOTE 1) 
- ------------------------------------------------------------- 
<S>                              <C>           <C>
CAPITAL GOODS (0.1%) 
MACHINERY 
DII Group, Inc. 
 6.0% Conv., 10/15/02+ ..........  $ 1,215,000   $  1,640,250 
                                               -------------- 
CONSUMER CYCLICALS 
LEISURE RELATED (0.0%) 
CUC International, Inc. 
 3.0% Conv., 02/15/02+...........      640,000       679,200 
                                               -------------- 
RETAIL--GENERAL (0.2%) 
Central Garden & Pet Co.: 
 6.0% Conv. Sub. Note, 
 11/15/03+.......................      565,000       624,325 
 6.0% Conv., 11/15/03............      260,000       287,300 
Home Depot, Inc. 
 3.25% Conv., 10/01/01...........      590,000       671,125 
U.S. Office Products Co. 
 5.5% Conv., 02/01/01............    1,230,000     1,511,363 
                                               -------------- 
                                                   3,094,113 
                                               -------------- 
 TOTAL CONSUMER CYCLICALS (0.2%)                   3,773,313 
                                               -------------- 
CONSUMER NONCYCLICALS 
DRUGS (0.1%) 
MedImmune, Inc.: 
 7.0% Conv. Sub., 07/01/03+ .....      400,000       454,000 
 7.0% Conv., 07/01/03............      100,000       113,500 
Quintiles Transnational Corp.: 
 4.25% Conv., 05/31/00+..........      580,000       630,025 
 4.25% Conv., 05/31/00...........       80,000        86,900 
                                               -------------- 
                                                   1,284,425 
                                               -------------- 
HOSPITAL SUPPLIES & SERVICES (0.1%) 
FPA Medical Management, Inc. 
 6.5% Conv., 12/15/01+...........      630,000       721,350 
Phycor, Inc. 
 4.5% Conv., 02/01/03............      700,000       764,750 
Tenet Healthcare Corp. 
 6.0% Conv., 12/01/05+...........      710,000       887,500 
                                               -------------- 
                                                   2,373,600 
                                               -------------- 
 TOTAL CONSUMER NONCYCLICALS (0.2%)                3,658,025 
                                               -------------- 
CREDIT SENSITIVE 
BANKS (1.6%) 
Deutsche Bank 
 6.7%, 12/13/06..................    8,000,000     7,800,000 
Dime Capital Trust I 
 9.33%, 05/06/27.................    7,600,000     7,914,564 
St. George Bank Ltd. 
 7.15%, 10/15/05+ ...............    9,525,000     9,476,423 
                                               -------------- 
                                                  25,190,987 
                                               -------------- 
FINANCIAL SERVICES (1.2%) 
Corp Andina de Fomento 
 7.25%, 03/01/07.................   10,700,000    10,729,960 
Morgan Stanley, Dean Witter, 
 Discover & Co. 
 6.875%, 03/01/07................    6,365,000     6,245,975 
RAC Financial Group, Inc.: 
 7.25% Conv. Sub., 08/15/03+ ....      505,000     1,095,850 
 7.25% Conv, 08/15/03............       50,000       108,500 
                                               -------------- 
                                                  18,180,285 
                                               -------------- 
FOREIGN GOVERNMENT (0.6%) 
Ministry Finance of Russia 
 10.0%, 06/26/07+................  $10,000,000   $ 9,965,000 
                                               -------------- 
INSURANCE (0.1%) 
Corporacion Mapfre 
    8.5% Conv., 02/27/99...... Peseta 4,700,000      31,891 
Penn Treaty American Corp.: 
 6.25% Conv., 12/01/03+..........  $   735,000       918,750 
 6.25% Conv., 12/01/03...........       45,000        56,250 
                                               -------------- 
                                                   1,006,891 
                                               -------------- 
MORTGAGE RELATED (4.3%)                        
Federal Home Loan Mortgage                     
 Corp.:                                        
 7.0%, 09/01/11..................    9,718,252     9,700,031 
 7.0%, 01/01/12..................    4,620,121     4,611,459 
Federal National Mortgage                      
 Association:                                  
 6.5%, 01/01/11..................      890,789       872,417 
 6.0%, 04/01/11..................   11,754,380    11,324,617 
 6.5%, 08/01/11..................    8,515,371     8,339,742 
 7.0%, 08/01/26..................    2,430,746     2,382,139 
 7.0%, 05/01/26..................    9,962,065     9,762,854 
Government National Mortgage                   
 Association:                                  
 7.5%, 11/15/26..................    9,784,602     9,809,093 
 7.5%, 04/15/27..................    2,985,002     2,992,474 
World Financial Property                       
 6.95%, 09/01/13+................    5,250,000     5,171,250 
                                               -------------- 
                                                  64,966,076 
                                               -------------- 
UTILITY--GAS (0.6%)                            
RAS Laffan Liquid Natural Gas                  
 8.294%, 09/15/14+ ..............    8,500,000     8,919,050 
                                               -------------- 
U.S. GOVERNMENT (10.9%) 
U.S. Treasury: 
 6.125% Note, 08/31/98...........   72,300,000    72,480,750 
 6.25% Note, 04/30/01............   22,500,000    22,443,750 
 6.5% Note, 05/31/02.............   46,200,000    46,373,250 
 6.625% Bond, 02/15/27...........   26,500,000    25,920,306 
                                               --------------
                                                 167,218,056 
                                               --------------
 TOTAL CREDIT SENSITIVE (19.3%) .                295,446,345 
                                               --------------
ENERGY 
COAL & GAS PIPELINES (0.1%) 
Nabors Industries, Inc. 
 5.0% Conv., 05/15/06............      720,000     1,085,400 
Swift Energy Co. 
 6.25% Conv., 11/15/06...........      665,000       667,494 
                                               -------------- 
                                                   1,752,894 
                                               -------------- 
OIL--SUPPLIES & CONSTRUCTION (0.1%)
Diamond Offshore Drilling, Inc. 
 3.75% Conv. Sub. Note, 
 02/15/07........................      365,000       424,769 
Seacor Holdings, Inc.: 
 5.375% Conv., 11/15/06+.........      605,000       635,250 
 5.375% Conv., 11/15/06 .........       70,000        73,500 
                                               -------------- 
                                                   1,133,519 
                                               -------------- 
 TOTAL ENERGY (0.2%).............                  2,886,413 
                                               -------------- 

                                       69
<PAGE>

THE HUDSON RIVER TRUST 
ALLIANCE GROWTH INVESTORS PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 

                                    PRINCIPAL       VALUE 
                                     AMOUNT        (NOTE 1) 
- ------------------------------------------------------------- 
TECHNOLOGY 
ELECTRONICS (1.2%) 
Altera Corp. 
 5.75% Conv. Sub. Note, 
 06/15/02+ ......................  $ 1,065,000  $    2,175,263 
Applied Magnetics Corp. 
 7.0% Conv. Sub., 03/15/06 ......    1,395,000       1,940,794 
Baan Co. 
 4.5% Con. Sub. Note, 
 12/15/01+.......................      780,000       1,240,200 
HMT Technology Corp. 
 5.75% Conv., 01/15/04+ .........    1,790,000       1,525,975 
Motorola, Inc. 
 Zero Coupon Conv., 09/27/13 ....    1,105,000         994,500 
Photronics, Inc. 
 6.0% Conv., 06/01/04............      955,000       1,064,825 
Quantum Corp. 
 5.0% Conv., 03/01/03+ ..........      345,000         658,088 
Sanmina Corporation 
 5.5% Conv., 08/15/02+...........    1,040,000       2,402,400 
SCI Systems, Inc. 
 5.0% Conv., 05/01/06............    1,195,000       1,741,713 
Solectron Corp. 
 6.0% Conv., 03/01/06+...........      765,000         956,250 
Trikon Technologies, Inc. 
 7.125% Conv., 10/15/01+.........      530,000         376,300 
Xilinx, Inc. 
 5.25% Conv., 11/01/02+..........    1,180,000       1,358,475 
3Com Corp. 
 10.25% Conv., 11/01/01+ ........      865,000       1,198,025 
                                                -------------- 
                                                    17,632,808 
                                                -------------- 
TELECOMMUNICATIONS (0.1%) 
Comverse Technology, Inc. 
 5.75% Conv. Sub., 10/01/06+ ....    1,425,000       1,866,750 
                                                -------------- 
 TOTAL TECHNOLOGY (1.3%).........                   19,499,558 
                                                -------------- 
DIVERSIFIED (0.0%) 
MISCELLANEOUS 
Brierley Investment Ltd. 
 9.0% Conv. Sub. Note, 06/30/98 .       14,000          13,694 
                                                -------------- 
TOTAL LONG-TERM DEBT SECURITIES (22.6%) 
 (Amo rtized Cost $336,901,368) ..                  345,027,830 
                                                -------------- 
SHORT-TERM DEBT SECURITIES: 
BANKERS' ACCEPTANCES 
Chase Manhattan Bank: 
 5.53%, due 08/18/97.............   18,000,000      17,867,280 
 5.53%, due 08/29/97.............    5,120,069       5,073,666 
 5.6%, due 09/29/97..............    5,000,000       4,929,125 
                                                -------------- 
 TOTAL BANKERS' ACCEPTANCES (1.8%)                  27,870,071 
                                                -------------- 
CERTIFICATES OF DEPOSIT (1.0%) 
Norinchuckin Bank Ltd. 
 5.78%, due 07/10/97.............  $15,000,000  $   15,000,306 
                                                -------------- 
COMMERCIAL PAPER 
Associates Corp. of North 
 America 
 6.3%, due 07/01/97..............   50,000,000      50,000,000 
Bankers Trust Securities 
 6.3%, due 07/01/97..............    9,900,000       9,900,000 
Dakota Funding, Inc. 
 6.3%, due 07/01/97..............    2,200,000       2,200,000 
Dresdner U.S. Finance, Inc. 
 6.25%, due 07/01/97.............   11,900,000      11,900,000 
Province of Quebec 
 5.56%, due 07/14/97.............   10,000,000       9,979,922 
                                                -------------- 
 TOTAL COMMERCIAL PAPER (5.5%)                      83,979,922 
                                                -------------- 
<PAGE>

TIME DEPOSITS 
Mitsubishi Bank Ltd.-N.Y. 
 6.375%, due 07/01/97............   44,700,000      44,700,000 
Sumitomo Bank Ltd. 
 6.25%, due 07/01/97.............    5,600,000       5,600,000 
                                                -------------- 
 TOTAL TIME DEPOSITS (3.3%) .....                   50,300,000 
                                                -------------- 
TOTAL SHORT-TERM DEBT SECURITIES (11.6%) 
 (Amortized Cost $177,151,174) ..                  177,150,299 
                                                -------------- 
TOTAL INVESTMENTS (99.6%) 
 (Cost/Amortized Cost $1,326,441,634)            1,520,575,273 
OTHER ASSETS 
 LESS LIABILITIES (0.4%).........                    6,927,599 
                                                -------------- 
NET ASSETS (100.0%)..............               $1,527,502,872 
                                                ============== 
</TABLE>

<TABLE>
<CAPTION>
DISTRIBUTION OF INVESTMENTS BY 
 GLOBAL REGION 
As a Percentage of Total 
Investments 
<S>                         <C>
Canada...................   0.6% 
France ..................   1.2 
Germany .................   1.0 
Japan....................   5.8 
Latin America............   1.2 
Netherlands .............   0.9 
New Zealand & Australia .   1.3 
Scandinavia..............   1.5 
Southeast Asia...........   1.1 
Spain ...................   0.5 
Switzerland .............   0.8 
United Kingdom...........   2.8 
United States**..........  80.6 
Other European Countries.   0.7 
                         ------- 
                          100.0% 
</TABLE>

- ------------ 
*     Non-income producing. 
**    Includes Short-Term Debt Securities of 11.7%. 
+     Security exempt from registration under Rule 144A of the Securities Act 
      of 1933. These securities may only be resold to qualified institutional 
      buyers. At June 30, 1997, these securities amounted to $72,651,431 or 
      4.8% of net assets. 

      Glossary: 
      ADR--American Depository Receipt 
      GDR--Global Depository Receipt 

                       See Notes to Financial Statements.

                                       70
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS 
June 30, 1997 (Unaudited) 

1. Organization and Significant Accounting Policies 

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

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

   The investment objectives of each Portfolio are as follows: 

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

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

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

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

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

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

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

                                       71
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       72
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

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

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

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

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

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

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

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

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

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

   The Board of Trustees has approved the lending of portfolio securities, 
through its custodian bank Chase Manhattan Bank, N.A. ("Chase") acting as 
lending agent, to certain broker-dealers in exchange for negotiated lenders' 
fees. Any such loan of portfolio securities will be continuously secured by 
collateral at least equal to the value of the security loaned. All loans will 
be collateralized in the form of cash or U.S. Government securities. Chase 
will indemnify the Portfolios from any loss resulting from a borrower's 
failure to return a loaned security when due. At June 30, 1997, the value of 
securities loaned and collateral received were as follows: 

<TABLE>
<CAPTION>
                                               VALUE OF      VALUE OF 
                                              SECURITIES    COLLATERAL 
PORTFOLIO                                       LOANED       RECEIVED* 
- ----------------------------------------------------------------------- 
<S>                                          <C>           <C>
Alliance Intermediate Government 
 Securities................................. $ 21,439,087  $ 22,219,089 
Alliance Quality Bond ......................   25,118,324    26,009,563 
Alliance Growth and Income .................   32,793,293    33,894,576 
Alliance Equity Index ......................   34,238,299    35,290,004 
Alliance Common Stock ......................  422,438,028   436,625,273 
Alliance Global ............................  113,468,335   120,706,863 
Alliance International .....................   19,911,281    21,721,648 
Alliance Aggressive Stock ..................  488,604,672   493,848,504 
Alliance Conservative Investors ............   46,936,539    48,771,218 
Alliance Balanced ..........................  196,678,203   205,206,975 
Alliance Growth Investors ..................  178,270,621   186,272,612 
</TABLE>

- ------------ 
*      Including U.S. Government securities valued at $172,500, $411,760 and 
       $346,280 for the Alliance Equity Index, Alliance International and 
       Alliance Growth Investors Portfolios, respectively. 

                                       73
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

    Chase invests the cash collateral and retains a portion of the interest 
earned. During the six months ended June 30, 1997, the Alliance Intermediate 
Government Securities, Alliance Quality Bond, Alliance Growth and Income, 
Alliance Equity Index, Alliance Common Stock, Alliance Global, Alliance 
International, Alliance Aggressive Stock, Alliance Conservative Investors, 
Alliance Balanced and Alliance Growth Investors Portfolios received $10,458, 
$24,955, $6,896, $4,665, $110,462, $156,806, $37,869, $836,236, $26,526, 
$194,728, and $184,265, respectively, of security loan fees, net of rebates 
paid. Such net fees are included in interest income in the accompanying 
Statements of Operations. 

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

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

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

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

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

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

   Options Written: 

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

   Futures and Forward Contracts: 

   Futures and forward contracts are agreements to buy or sell a security for 
a set price in the future. A Portfolio may buy or sell futures and forward 
contracts for the purpose of protecting its portfolio securities against 
future changes in interest rates which might adversely affect the value of 
the Portfolio's securities or the price of securities that it intends to 
purchase at a later date. Initial margin deposits are made upon entering into 
futures contracts and can be either in cash or treasury securities. During 
the period the futures and forward contracts are open, changes in the market 
price of the contract are recognized as unrealized gains or losses by 

                                       74
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

"marking-to-market" at the end of each trading day. Variation margin payments 
on futures contracts are received or made, depending upon whether unrealized 
gains or losses are incurred. When the contract is closed, the Portfolio 
records a realized gain or loss equal to the difference between the proceeds 
from (or cost of) the closing transactions and the Portfolio's basis in the 
contract. Should interest rates move unexpectedly, the Portfolio may not 
achieve the anticipated benefits of the futures and forward contracts and may 
incur a loss. The use of futures and forward contracts transactions involves 
the risk of imperfect correlation in movements in the price of futures and 
forward contracts, interest rates and the underlying hedged assets. 

   Limitations on Market and Credit Risk: 

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

   Statement of Position 93-2: 

   For the year ended December 31, 1996, in conformity with Statement of 
Position 93-2 Determination, Disclosure and Financial Statement Presentation 
of Income, Capital Gain, and Return of Capital Distributions by Investment 
Companies, the reclassification arising from current book/tax differences 
resulted in increases (decreases) to the components of net assets as follows: 

<TABLE>
<CAPTION>
                                      ALLIANCE                 ALLIANCE 
                                       QUALITY     ALLIANCE     EQUITY       ALLIANCE      ALLIANCE 
                                        BOND      HIGH YIELD     INDEX     COMMON STOCK     GLOBAL 
                                      PORTFOLIO   PORTFOLIO    PORTFOLIO    PORTFOLIO     PORTFOLIO 
                                     ----------- ------------ ----------- -------------- ------------ 
<S>                                    <C>         <C>          <C>         <C>            <C>
Paid-in capital......................  $     --    $      --    $  (7,525)  $  (988,124)   $ (220,445) 
Undistributed (overdistributed) net 
 investment income...................    42,229      449,873     (284,528)   (8,723,430)    1,186,161 
Accumulated net realized gain 
 (loss)..............................   (42,229)    (449,873)     292,053     9,711,554      (965,716) 
</TABLE>

<TABLE>
<CAPTION>
                                                       ALLIANCE      ALLIANCE                 ALLIANCE 
                                        ALLIANCE      AGGRESSIVE   CONSERVATIVE   ALLIANCE     GROWTH 
                                      INTERNATIONAL     STOCK       INVESTORS     BALANCED    INVESTORS 
                                        PORTFOLIO     PORTFOLIO     PORTFOLIO     PORTFOLIO   PORTFOLIO 
                                     --------------- ------------ -------------- ----------- ----------- 
<S>                                      <C>            <C>           <C>          <C>         <C>
Paid-in capital......................    $      --      $    --       $    --      $     --    $      -- 
Undistributed (overdistributed) net 
 investment income ..................      352,064        3,794        (8,654)      (35,347)     842,896 
Accumulated net realized gain 
 (loss)..............................     (352,064)      (3,794)        8,654        35,347     (842,896) 

</TABLE>

                                       75
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

 2. Management of the Trust 

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

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

                                                                               FIRST             NEXT             OVER 
                                                                            $500 MILLION     $500 MILLION      $1 BILLION 
                                                                         ---------------- ---------------- ---------------- 
Alliance Quality Bond and Alliance Growth and Income Portfolios  ........       .55%             .525%            .50% 

                                                                               FIRST             NEXT             OVER 
                                                                            $750 MILLION     $750 MILLION     $1.5 BILLION 
                                                                         ---------------- ---------------- ---------------- 
Alliance Equity Index Portfolio..........................................       .35%              .30%            .25% 

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

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

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

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

                                       76
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

3. Distribution Plan 

   The Trust has adopted a Distribution Plan (the "Plan") pursuant to Rule 
12b-1 under the Investment Company Act for the Class IB shares of the Trust. 
Under the Plan, the Trust pays a distribution fee to Equitable Distributors, 
Inc. ("Distributor"), an indirect, wholly-owned subsidiary of the Equitable, 
at an annual rate of up to 0.50% of each Portfolio's average daily net assets 
attributable to Class IB shares. The Trustees currently limit payments at an 
annual rate equal to 0.25% of average daily net assets attributable to its 
Class IB shares. In accordance with the Plan, payments are made for services 
rendered to the Trust with respect to Class IB shares regardless of the level 
of expenditures incurred by the Distributor. The Plan provides that the 
Distributor will use such payments for services rendered and expenses borne 
in connection with activities primarily intended to result in the sale of the 
Trust's Class IB shares. 

4. Investment Transactions 

   Investment security transactions, excluding short-term debt securities, 
for the six months ended June 30, 1997 were as follows: 

<TABLE>
<CAPTION>
                                                       PURCHASES                         SALES 
                                            ------------------------------- ------------------------------- 
                                              STOCKS AND    U.S. GOVERNMENT   STOCKS AND    U.S. GOVERNMENT 
PORTFOLIO                                   DEBT SECURITIES  AND AGENCIES   DEBT SECURITIES  AND AGENCIES 
- ----------                                  --------------- --------------- --------------- --------------- 
<S>                                          <C>              <C>            <C>              <C>
Alliance Intermediate Government 
 Securities................................. $           --   $110,555,767   $           --   $ 97,493,021 
Alliance Quality Bond.......................     97,277,326    214,082,744       95,963,557    198,001,341 
Alliance High Yield.........................    680,250,724             --      618,896,271             -- 
Alliance Growth and Income..................    259,149,680             --      136,421,942             -- 
Alliance Equity Index.......................    203,547,882             --       11,115,512             -- 
Alliance Common Stock.......................  1,961,952,418             --    1,510,333,514             -- 
Alliance Global ............................    315,383,965             --      252,910,268             -- 
Alliance International......................     82,838,725             --       39,196,873             -- 
Alliance Aggressive Stock...................  2,543,488,958             --    2,133,138,931             -- 
Alliance Small Cap Growth *.................     10,518,569             --          680,153             -- 
Alliance Conservative Investors.............     77,135,272    198,852,495       83,480,302    187,780,605 
Alliance Balanced...........................    542,416,196    616,197,949      585,112,289    555,146,836 
Alliance Growth Investors...................    552,300,427    364,722,901      503,144,267    318,111,132 
</TABLE>

- ------------ 
*     For the period from May 1, 1997 (commencement of operations) to June 30, 
      1997. 

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

   Transactions in options written for the six months ended June 30, 1997 are 
summarized as follows: 

<TABLE>
<CAPTION>
                                                             ALLIANCE 
                                                           COMMON STOCK 
                                                            PORTFOLIO 
                                                    -------------------------- 
                                                     NUMBER OF     PREMIUMS 
                                                     CONTRACTS     RECEIVED 
                                                    ----------- -------------- 
<S>                                                   <C>         <C>
Options outstanding--January 1, 1997................   161,200    $ 68,607,800 
Options written.....................................   533,850     215,802,478 
Options terminated in closing purchase 
 transactions.......................................  (160,850)    (80,692,100) 
Options expired.....................................   (25,650)     (8,044,400) 
Options exercised ..................................  (251,600)    (98,913,828) 
                                                    ----------- -------------- 
Options outstanding--June 30, 1997 .................   256,950    $ 96,759,950 
                                                    =========== ============== 
</TABLE>

                                      77
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

    The Portfolios (except for the Alliance Money Market, Alliance 
Intermediate Government Securities and Alliance Equity Index Portfolios) may 
enter into forward currency contracts in order to hedge their exposure to 
changes in foreign currency exchange rates on their foreign securities 
holdings. A forward contract is a commitment to purchase or sell a foreign 
currency at a future date at a negotiated forward rate. The gain or loss 
arising from the difference between the original contracts and the closing of 
such contracts is included in realized gains or losses from foreign currency 
transactions. At June 30, 1997, the Alliance Global, Alliance International, 
Alliance Conservative Investors, Alliance Balanced and Alliance Growth 
Investors Portfolios had outstanding forward currency contracts to buy/sell 
foreign currencies as follows: 

<TABLE>
<CAPTION>
                                                   CONTRACT      COST ON       U.S. $      UNREALIZED 
                                                    AMOUNT     ORIGINATION    CURRENT     APPRECIATION 
ALLIANCE GLOBAL PORTFOLIO:                          (000'S)       DATE         VALUE     (DEPRECIATION) 
- --------------------------                        ----------- ------------- ------------ -------------- 
<S>                                                <C>         <C>           <C>          <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pounds, expiring 07/01/97................         75   $   124,973  $   124,913    $      (60) 
Finnish Markka, expiring 07/01/97................      1,100       212,572      212,314          (258) 
FOREIGN CURRENCY SALE CONTRACTS 
Deutsche Marks, expiring 09/22/97................     49,716    30,128,351   29,318,433       809,918 
French Franc, expiring 10/14/97..................    140,000    24,787,374   24,305,134       482,240 
Japanese Yen, expiring 07/14/97..................  1,055,000     8,460,643    8,832,887      (372,244) 
Netherlands Guilders, expiring 
 08/25/97-09/22/97...............................     74,865    40,348,174   39,242,467     1,105,707 
Norwegian Krone, expiring 10/14/97...............     65,000     9,405,407    9,142,053       263,354 
Spanish Peseta, expiring 10/14/97................  3,600,000    25,293,173   24,860,162       433,011 
Swedish Krona, expiring 10/14/97.................    100,000    12,893,227   12,920,898       (27,671) 
                                                                                           ----------
                                                                                           $2,693,997 
                                                                                           ==========
</TABLE>

<TABLE>
<CAPTION>
                                                   CONTRACT     COST ON       U.S. $      UNREALIZED 
                                                    AMOUNT    ORIGINATION    CURRENT     APPRECIATION 
ALLIANCE INTERNATIONAL PORTFOLIO:                  (000'S)       DATE         VALUE     (DEPRECIATION) 
- ---------------------------------                 ---------- ------------- ------------ -------------- 
<S>                                                <C>        <C>           <C>           <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pounds, expiring 07/01/97................       50    $    83,315  $    83,275     $    (40) 
Finnish Markka, expiring 07/01/97................      550        106,286      106,157         (129) 
FOREIGN CURRENCY SALE CONTRACTS 
Deutsche Marks, expiring 08/28/97-09/22/97 ......   29,423     17,825,060   17,348,507      476,553 
French Franc, expiring 10/14/97..................   46,300      8,197,538    8,038,055      159,483 
Japanese Yen, expiring 07/14/97..................  204,800      1,642,407    1,714,668      (72,261) 
Netherlands Guilders, expiring 
 08/25/97-09/22/97...............................   13,576      7,311,944    7,113,704      198,240 
Norwegian Krone, expiring 10/14/97...............   20,100      2,908,441    2,827,004       81,437 
Spanish Peseta, expiring 10/14/97................  700,000      4,918,116    4,833,920       84,196 
Swedish Krona, expiring 10/14/97.................   37,000      4,770,494    4,780,732      (10,238) 
                                                                                           --------
                                                                                           $917,241 
                                                                                           ========
</TABLE>

<TABLE>
<CAPTION>
                                             CONTRACT     COST ON     U.S. $ 
                                              AMOUNT    ORIGINATION   CURRENT    UNREALIZED 
ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO:   (000'S)       DATE        VALUE    DEPRECIATION 
- ------------------------------------------ ---------- ------------- --------- -------------- 
<S>                                           <C>         <C>         <C>          <C>
FOREIGN CURRENCY SALE CONTRACTS 
Japanese Yen, expiring 07/01/97............   6,300       $54,286     $54,626      $(340) 
                                                                                   ======
</TABLE>

<TABLE>
<CAPTION>
                                  CONTRACT     COST ON      U.S. $ 
                                   AMOUNT    ORIGINATION   CURRENT     UNREALIZED 
ALLIANCE BALANCED PORTFOLIO:      (000'S)       DATE        VALUE     APPRECIATION 
- ----------------------------    ---------- ------------- ---------- -------------- 
<S>                                <C>        <C>          <C>           <C>
FOREIGN CURRENCY SALE CONTRACTS 
Japanese Yen, expiring 
 07/01/97.......................   31,498     $279,471     $277,150      $2,321 
                                                                         ======
</TABLE>

                                      78
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

<TABLE>
<CAPTION>
                                                   CONTRACT     COST ON       U.S. $      UNREALIZED 
                                                    AMOUNT    ORIGINATION    CURRENT     APPRECIATION 
ALLIANCE GROWTH INVESTORS PORTFOLIO:               (000'S)       DATE         VALUE     (DEPRECIATION) 
- ------------------------------------              ---------- ------------- ------------ -------------- 
<S>                                                 <C>       <C>          <C>            <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pounds, expiring 07/02/97................      134    $   224,011  $   223,589    $     (422) 
Japanese Yen, expiring 07/02/97..................    5,853         52,654       51,862          (792) 
FOREIGN CURRENCY SALE CONTRACTS 
Australian Dollars, expiring 07/01/97-07/07/97 ..      127         90,028       92,945        (2,917) 
Deutsche Marks, expiring 08/28/97-09/22/97 ......   23,949     14,492,974   14,112,993       379,981 
French Franc, expiring 10/14/97..................   76,000     13,456,002   13,194,215       261,787 
Italian Lire, expiring 07/01/97..................  115,465         66,992       67,445          (453) 
Japanese Yen, expiring 07/14/97..................  366,700      2,940,775    3,070,161      (129,386) 
Netherlands Guilders, expiring 
 08/25/97-09/22/97...............................   24,520     13,213,800   12,852,137       361,663 
New Zealand Dollars, expiring 07/01/97-07/03/97 .       84         54,451       55,606        (1,155) 
Norwegian Krone, expiring 07/01/97-10/14/97 .....   20,004      2,894,440    2,813,419        81,021 
Spanish Peseta, expiring 10/14/97................  700,000      4,918,116    4,833,920        84,196 
Swedish Krona, expiring 10/14/97.................   40,000      5,157,290    5,168,359       (11,069) 
                                                                                          ----------
                                                                                          $1,022,454 
                                                                                          ==========
</TABLE>

   As of June 30, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

<TABLE>
<CAPTION>
                                                                    GROSS UNREALIZED 
                                                  COST OF     -----------------------------     NET UNREALIZED 
PORTFOLIO                                      INVESTMENTS     APPRECIATION     DEPRECIATION     APPRECIATION
- ---------                                    ---------------  --------------   --------------   --------------

<S>                                          <C>              <C>              <C>            <C>
Alliance Money Market........................ $  455,780,064  $      142,040   $     (36,888) $      105,152 
Alliance Intermediate Government Securities      102,447,147         591,387        (282,354)        309,033 
Alliance Quality Bond .......................    175,561,329       1,903,078        (201,707)      1,701,371 
Alliance High Yield .........................    261,423,380       7,809,955      (2,789,725)      5,020,230 
Alliance Growth and Income ..................    355,230,738      56,363,683      (4,099,896)     52,263,787 
Alliance Equity Index .......................    515,164,980     156,526,037      (4,431,759)    152,094,278 
Alliance Common Stock .......................  5,914,974,872   2,406,314,521    (181,286,696)  2,225,027,825 
Alliance Global .............................    972,540,210     260,863,938     (54,155,914)    206,708,024 
Alliance International ......................    199,159,003      30,588,038     (13,429,672)     17,158,366 
Alliance Aggressive Stock ...................  3,733,473,451     653,125,562    (126,705,543)    526,420,019 
Alliance Small Cap Growth ...................     12,056,088         866,836         (61,375)        805,461 
Alliance Conservative Investors .............    265,687,430      22,570,085      (2,313,117)     20,256,968 
Alliance Balanced ...........................  1,453,016,186     212,485,095     (16,574,316)    195,910,779 
Alliance Growth Investors ...................  1,329,531,105     221,151,329     (30,107,161)    191,044,168 
</TABLE>

   During the year ended December 31, 1996, the Alliance Quality Bond, 
Alliance High Yield and Alliance Growth and Income Portfolios utilized 
available capital loss carryforwards of $395,138, $1,100,531 and $474,588, 
respectively. 

   The Alliance Intermediate Government Securities Portfolio had net capital 
loss carryforwards of $9,831,366 (of which $9,349,227 expires in the year 
2002 and $482,139 expires in the year 2004) and the Alliance Quality Bond 
Portfolio had net capital loss carryforwards of $4,993,809 which expires in 
the year 2002. To the extent the above losses are used to offset future 
capital gains, it is probable that the gains so offset will not be 
distributed to shareholders. 

                                       79
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

5. Capital Share Transactions 

   At June 30, 1997, there was an unlimited number of shares of beneficial 
interest (Shares), without par value, available for issuance by the Board of 
Trustees. Shares are divided into two classes, designated Class IA and Class 
IB for each Portfolio. 

   Transactions in Shares were as follows: 

<TABLE>
<CAPTION>
                                                               ALLIANCE 
                                ALLIANCE                     INTERMEDIATE 
                              MONEY MARKET              GOVERNMENT SECURITIES 
                               PORTFOLIO                      PORTFOLIO 
                    ------------------------------ ------------------------------ 
                       SIX MONTHS      YEAR ENDED     SIX MONTHS      YEAR ENDED 
                          ENDED       DECEMBER 31,       ENDED       DECEMBER 31, 
                      JUNE 30, 1997       1996       JUNE 30, 1997       1996 
                    --------------- -------------- --------------- -------------- 
                       (UNAUDITED)                    (UNAUDITED) 
<S>                 <C>             <C>            <C>             <C>
Class IA 
- --------
Shares sold.........    34,006,161     49,765,857      2,028,296       3,938,806 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions......     1,030,436      1,878,824        295,011         496,768 
                    --------------- -------------- --------------- -------------- 
Total shares 
 issued.............    35,036,597     51,644,681      2,323,307       4,435,574 
Shares redeemed.....   (37,463,177)   (44,125,860)      (744,003)     (2,495,957) 
                    --------------- -------------- --------------- -------------- 
Net increase 
 (decrease).........    (2,426,580)     7,518,821      1,579,304       1,939,617 
                    =============== ============== =============== ============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                ALLIANCE                       ALLIANCE 
                              QUALITY BOND                    HIGH YIELD 
                               PORTFOLIO                      PORTFOLIO 
                    ------------------------------ ------------------------------ 
                       SIX MONTHS      YEAR ENDED     SIX MONTHS      YEAR ENDED 
                          ENDED       DECEMBER 31,       ENDED       DECEMBER 31, 
                      JUNE 30, 1997       1996       JUNE 30, 1997       1996 
                    --------------- -------------- --------------- -------------- 
                       (UNAUDITED)                    (UNAUDITED) 
<S>                 <C>             <C>            <C>             <C>
Class IA 
- --------
Shares sold.........    3,016,954       2,872,392      7,245,627       7,067,122 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions......      541,325       1,135,383      1,059,575       2,737,878 
                    --------------- -------------- --------------- -------------- 
Total shares 
 issued.............    3,558,279       4,007,775      8,305,202       9,805,000 
Shares redeemed.....   (1,031,074)     (4,048,559)    (1,430,873)     (2,158,843) 
                    --------------- -------------- --------------- -------------- 
Net increase 
 (decrease).........    2,527,205         (40,784)     6,874,329       7,646,157 
                    =============== ============== =============== ============== 
</TABLE>

<TABLE>
<CAPTION>
                                ALLIANCE                       ALLIANCE 
                           GROWTH AND INCOME                 EQUITY INDEX 
                               PORTFOLIO                      PORTFOLIO 
                    ------------------------------ ------------------------------ 
                       SIX MONTHS      YEAR ENDED     SIX MONTHS      YEAR ENDED 
                          ENDED       DECEMBER 31,       ENDED       DECEMBER 31, 
                      JUNE 30, 1997       1996       JUNE 30, 1997       1996 
                    --------------- -------------- --------------- -------------- 
                       (UNAUDITED)                    (UNAUDITED) 
<S>                 <C>             <C>            <C>             <C>
Class IA 
- --------
Shares sold.........    9,528,334       9,026,248     13,987,173      16,152,780 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions......      164,018       1,157,520        240,742       1,372,168 
                    --------------- -------------- --------------- -------------- 
Total shares 
 issued.............    9,692,352      10,183,768     14,227,915      17,524,948 
Shares redeemed.....     (517,357)       (730,115)    (2,520,971)     (4,670,841) 
                    --------------- -------------- --------------- -------------- 
Net increase........    9,174,995       9,453,653     11,706,944      12,854,107 
                    =============== ============== =============== ============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                ALLIANCE                       ALLIANCE 
                              COMMON STOCK                      GLOBAL 
                               PORTFOLIO                      PORTFOLIO 
                    ------------------------------ ------------------------------ 
                       SIX MONTHS      YEAR ENDED     SIX MONTHS      YEAR ENDED 
                          ENDED       DECEMBER 31,       ENDED       DECEMBER 31, 
                      JUNE 30, 1997       1996       JUNE 30, 1997       1996 
                    --------------- -------------- --------------- -------------- 
                       (UNAUDITED)                    (UNAUDITED) 
<S>                 <C>             <C>            <C>             <C>
Class IA 
- --------
Shares sold.........   29,696,216      43,446,898      6,874,786      15,536,853 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions......    1,372,680      39,581,929        368,226       3,493,773 
                    --------------- -------------- --------------- -------------- 
Total shares 
 issued.............   31,068,896      83,028,827      7,243,012      19,030,626 
Shares redeemed.....   (5,973,570)    (15,634,826)    (2,225,286)     (3,682,913) 
                    --------------- -------------- --------------- -------------- 
Net increase........   25,095,326      67,394,001      5,017,726      15,347,713 
                    =============== ============== =============== ============== 
</TABLE>


<TABLE>
<CAPTION>
                                    ALLIANCE                       ALLIANCE 
                                 INTERNATIONAL                 AGGRESSIVE STOCK 
                                   PORTFOLIO                      PORTFOLIO 
                        ------------------------------ ------------------------------ 
                           SIX MONTHS      YEAR ENDED     SIX MONTHS      YEAR ENDED 
                              ENDED       DECEMBER 31,       ENDED       DECEMBER 31, 
                          JUNE 30, 1997       1996       JUNE 30, 1997       1996 
                        --------------- -------------- --------------- -------------- 
                           (UNAUDITED)                    (UNAUDITED) 
<S>                     <C>             <C>            <C>             <C>
Class IA 
- --------
Shares sold.............    6,901,875      12,450,977      17,494,815     28,813,436 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions..........       99,371         409,789         175,508     18,391,950 
                        --------------- -------------- --------------- -------------- 
Total shares issued ....    7,001,246      12,860,766      17,670,323     47,205,386 
Shares redeemed.........   (2,712,776)     (2,284,561)    (10,702,083)   (15,090,379) 
                        --------------- -------------- --------------- -------------- 
Net increase 
 (decrease).............    4,288,470      10,576,205       6,968,240     32,115,007 
                        =============== ============== =============== ============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                             ALLIANCE                ALLIANCE 
                         SMALL CAP GROWTH     CONSERVATIVE INVESTORS 
                            PORTFOLIO               PORTFOLIO 
                        ---------------- ------------------------------ 
                           MAY 1, 1997*     SIX MONTHS      YEAR ENDED 
                                TO             ENDED       DECEMBER 31, 
                          JUNE 30, 1997    JUNE 30, 1997       1996 
                        ---------------- --------------- -------------- 
                           (UNAUDITED)      (UNAUDITED) 
<S>                     <C>              <C>             <C>
Class IA 
- --------
Shares sold.............     927,420         1,260,859       4,420,391 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions..........         141           517,258       1,758,154 
                        ---------------- --------------- -------------- 
Total shares issued ....     927,561         1,778,117       6,178,545 
Shares redeemed.........     (99,224)       (2,132,389)     (3,042,720) 
                        ---------------- --------------- -------------- 
Net increase 
 (decrease).............     828,337          (354,272)      3,135,825 
                        ================ =============== ============== 
</TABLE>

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

                                       80
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

<TABLE>
<CAPTION>
                                                          ALLIANCE                       ALLIANCE 
                                                          BALANCED                   GROWTH INVESTORS 
                                                         PORTFOLIO                      PORTFOLIO 
                                               ------------------------------ ------------------------------ 
                                                 SIX MONTHS      YEAR ENDED     SIX MONTHS      YEAR ENDED 
                                                    ENDED       DECEMBER 31,       ENDED       DECEMBER 31, 
                                                JUNE 30, 1997       1996       JUNE 30, 1997       1996 
                                               --------------- -------------- --------------- -------------- 
                                                  (UNAUDITED)                    (UNAUDITED)                          
<S>                                            <C>             <C>            <C>             <C>
Class IA 
- --------
Shares sold....................................    1,846,411       3,826,284      5,999,779      17,024,570 
Shares issued in reinvestment of dividends and 
 distributions.................................    1,569,077      11,161,085        866,521       9,635,249 
                                               --------------- -------------- --------------- -------------- 
Total shares issued............................    3,415,488      14,987,369      6,866,300      26,659,819 
Shares redeemed................................   (7,424,728)     (7,431,615)    (1,762,521)     (1,643,924) 
                                               --------------- -------------- --------------- -------------- 
Net increase (decrease)........................   (4,009,240)      7,555,754      5,103,779      25,015,895 
                                               =============== ============== =============== ============== 
</TABLE>

<TABLE>
<CAPTION>
                                                         ALLIANCE 
                                                       INTERMEDIATE 
                                ALLIANCE                GOVERNMENT 
                              MONEY MARKET              SECURITIES 
                                PORTFOLIO                PORTFOLIO 
                    --------------------------------- --------------- 
                      SIX MONTHS    OCTOBER 2, 1996*   MAY 1, 1997* 
                         ENDED             TO               TO 
                     JUNE 30, 1997  DECEMBER 31, 1996  JUNE 30, 1997 
                    --------------- ----------------- --------------- 
                       (UNAUDITED)                       (UNAUDITED) 
<S>                 <C>             <C>               <C>
Class IB 
- --------
Shares sold.........    3,172,568         353,450          27,065 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions......       41,370           3,389             330 
                    --------------- ----------------- --------------- 
Total shares 
 issued.............    3,213,938         356,839          27,395 
Shares redeemed.....     (887,328)        (43,566)             -- 
                    --------------- ----------------- --------------- 
Net increase........    2,326,610         313,273          27,395 
                    =============== ================= =============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                ALLIANCE                 ALLIANCE 
                               HIGH YIELD            GROWTH AND INCOME 
                               PORTFOLIO                 PORTFOLIO 
                    -------------------------------- ----------------- 
                     MAY 1, 1997*  OCTOBER 2, 1996*    MAY 1, 1997* 
                          TO              TO                TO 
                    JUNE, 30, 1997 DECEMBER 31, 1996   JUNE 30, 1997 
                    -------------- ----------------- ----------------- 
                      (UNAUDITED)                        (UNAUDITED) 
<S>                 <C>            <C>               <C>
Class IB 
- --------
Shares sold.........   1,255,771         64,659            190,885 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions......      36,482          3,757                516 
                    -------------- ----------------- ----------------- 
Total shares 
 issued.............   1,292,253         68,416            191,401 
Shares redeemed.....     (16,207)            --                 -- 
                    -------------- ----------------- ----------------- 
Net increase........   1,276,046         68,416            191,401 
                    ============== ================= ================= 
</TABLE>


<TABLE>
<CAPTION>
                       ALLIANCE                 ALLIANCE 
                     EQUITY INDEX             COMMON STOCK 
                       PORTFOLIO                PORTFOLIO 
                    --------------- --------------------------------- 
                     MAY 1, 1997*     SIX MONTHS    OCTOBER 2, 1996* 
                          TO             ENDED             TO 
                     JUNE 30, 1997   JUNE 30, 1997  DECEMBER 31, 1996 
                    --------------- --------------- ----------------- 
                       (UNAUDITED)     (UNAUDITED) 
<S>                 <C>             <C>             <C>
Class IB 
- --------
Shares sold.........      3,464         2,769,157         64,063 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions......          5             5,069          4,203 
                    --------------- --------------- ----------------- 
Total shares 
 issued.............      3,469         2,774,226         68,266 
Shares redeemed.....         --            (3,008)            -- 
                    --------------- --------------- ----------------- 
Net increase........      3,469         2,771,218         68,266 
                    =============== =============== ================= 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                ALLIANCE                ALLIANCE 
                                 GLOBAL               INTERNATIONAL 
                               PORTFOLIO                PORTFOLIO 
                    -------------------------------- --------------- 
                      SIX MONTHS   OCTOBER 2, 1996*   MAY 1, 1997* 
                        ENDED             TO               TO 
                    JUNE, 30, 1997 DECEMBER 31, 1996  JUNE 30, 1997 
                    -------------- ----------------- --------------- 
                      (UNAUDITED)                       (UNAUDITED) 
<S>                 <C>            <C>               <C>
Class IB 
- --------
Shares sold.........    772,092          16,657           32,044 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions......      3,042             486              101 
                    -------------- ----------------- --------------- 
Total shares 
 issued.............    775,134          17,143           32,145 
Shares redeemed.....    (12,764)             --               -- 
                    -------------- ----------------- --------------- 
Net increase........    762,370          17,143           32,145 
                    ============== ================= =============== 
</TABLE>

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

                                       81
<PAGE>

THE HUDSON RIVER TRUST 
NOTES TO FINANCIAL STATEMENTS--(Continued) 
June 30, 1997 

<TABLE>
<CAPTION>
                                                                          ALLIANCE 
                                ALLIANCE                  ALLIANCE      CONSERVATIVE 
                            AGGRESSIVE STOCK          SMALL CAP GROWTH   INVESTORS 
                                PORTFOLIO                PORTFOLIO       PORTFOLIO 
                    --------------------------------- ---------------- -------------- 
                      SIX MONTHS    OCTOBER 2, 1996*    MAY 1, 1997*    MAY 1, 1997* 
                         ENDED             TO                TO              TO 
                     JUNE 30, 1997  DECEMBER 31, 1996  JUNE 30, 1997   JUNE, 30, 1997 
                    --------------- ----------------- ---------------- -------------- 
                       (UNAUDITED)                       (UNAUDITED)     (UNAUDITED) 
<S>                 <C>             <C>               <C>              <C>
Class IB 
- --------
Shares sold.........     645,804          16,059           214,907          18,368 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions......         251           1,035                18             177 
                    --------------- ----------------- ---------------- -------------- 
Total shares 
 issued.............     646,055          17,094           214,925          18,545 
Shares redeemed.....      (4,565)             --            (1,079)             -- 
                    --------------- ----------------- ---------------- -------------- 
Net increase........     641,490          17,094           213,846          18,545 
                    =============== ================= ================ ============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                ALLIANCE 
                            GROWTH INVESTORS 
                                PORTFOLIO 
                    --------------------------------- 
                      SIX MONTHS    OCTOBER 2, 1996* 
                         ENDED             TO 
                     JUNE 30, 1997  DECEMBER 31, 1996 
                    --------------- ----------------- 
                       (UNAUDITED) 
<S>                 <C>             <C>
Class IB 
- --------
Shares sold.........     947,060          26,902 
Shares issued in 
 reinvestment of 
 dividends and 
 distributions......       6,979             571 
                    --------------- ----------------- 
Total shares 
 issued.............     954,039          27,473 
Shares redeemed.....      (7,368)             (5) 
                    --------------- ----------------- 
Net increase........     946,671          27,468 
                    =============== ================= 
</TABLE>

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


6. Transactions with Affiliated Companies 

   An affiliated company is a company in which a Portfolio has ownership of 
at least 5% of the voting securities. Investments in companies which were 
affiliates during the six months period ended June 30, 1997 are summarized as 
follows: 

<TABLE>
<CAPTION>
                                        MARKET VALUE                              MARKET VALUE 
                                        DECEMBER 31,   PURCHASES       SALES        JUNE 30, 
                                            1996        AT COST       AT COST         1997 
                                       -------------- ------------ ------------- -------------- 
ALLIANCE COMMON STOCK PORTFOLIO: 
- --------------------------------
<S>                                    <C>            <C>          <C>           <C>
CBL & Associates Properties, Inc. (a) .  $ 27,872,550  $        --   $        --  $   25,852,800 
Ceridian Corp..........................   148,432,500    5,701,500            --     161,183,750 
Chris Craft Industries, Inc. (Class 
 B)....................................    49,849,843           --            --      59,162,027 
CompUSA, Inc. .........................    65,331,750   60,013,001    54,770,499      87,883,400 
Regency Realty Corp....................    16,372,125           --     1,347,499      15,088,325 
Teleport Communications Group, Inc. 
 (Class A).............................            --   74,519,905            --      86,250,938 
                                       --------------                            -------------- 
                                         $307,858,768                             $  435,421,240 
                                       ==============                            ============== 
<PAGE>

ALLIANCE AGGRESSIVE STOCK PORTFOLIO: 
- ------------------------------------
Aames Financial Corp. .................  $ 39,907,350  $        --   $42,877,524  $           -- 
AK Steel Holding Corp. ................    52,554,637   51,499,016     7,280,819     109,615,325 
Continental Airlines, Inc. (Class B) ..    47,587,125   42,986,554            --     109,239,081 
Crompton & Knowles Corp................    65,534,700   34,325,930            --     116,545,500 
Circuit City Stores, Inc.-CarMax 
 Group.................................            --   83,376,011            --      62,325,213 
DT Industries, Inc. ...................    20,366,500   22,230,101    42,269,251              -- 
Evergreen Media Corp.(Class A).........    62,782,500   26,261,011     5,549,955     144,785,813 
Harman International Industries, Inc. .    83,281,750    9,648,504     6,559,066      66,688,088 
National Steel Corp. ..................            --   15,419,034            --      18,196,169 
Nine West Group, Inc...................   144,356,100   16,698,838    45,216,982      77,871,950 
Mohawk Industries, Inc. ...............    27,068,800   16,313,237            --      44,487,625 
Polymer Group, Inc.....................    36,167,575           --            --      40,870,425 
Suburban Lodges of America.............    15,078,400           --            --      19,790,400 
Telephone & Data Systems, Inc. (a) ....   104,508,750   18,799,441    68,929,336      77,771,875 
Ultramar Diamond Shamrock Corp.  ......   132,338,671   12,303,736    11,091,425     137,094,230 
Xtra Corp..............................    59,701,350   13,514,957    11,801,170      64,047,694 
                                       --------------                            -------------- 
                                         $891,234,208                             $1,089,329,388 
                                       ==============                            ============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                       REALIZED 
                                         DIVIDEND        GAIN 
                                          INCOME        (LOSS) 
                                       ------------ --------------- 
ALLIANCE COMMON STOCK PORTFOLIO: 
- --------------------------------
<S>                                      <C>          <C>
CBL & Associates Properties, Inc. (a) .   $476,661         $    -- 
Ceridian Corp..........................         --              -- 
Chris Craft Industries, Inc. (Class 
 B)....................................          --             -- 
CompUSA, Inc. .........................          --    (11,053,111) 
Regency Realty Corp....................     509,208        470,024 
Teleport Communications Group, Inc. 
 (Class A).............................          --             -- 
                                       ------------ --------------- 
                                         $  985,869   $(10,583,087) 
                                       ============ =============== 
ALLIANCE AGGRESSIVE STOCK PORTFOLIO: 
- ------------------------------------
Aames Financial Corp. .................  $   48,335   $ (9,329,592) 
AK Steel Holding Corp. ................     889,840        453,240 
Continental Airlines, Inc. (Class B) ..          --             -- 
Crompton & Knowles Corp................     261,900             -- 
Circuit City Stores, Inc.-CarMax 
 Group.................................          --             -- 
DT Industries, Inc. ...................      29,924     (3,199,546) 
Evergreen Media Corp.(Class A).........          --      2,210,666 
Harman International Industries, Inc. .     160,450     (1,095,934) 
National Steel Corp. ..................          --             -- 
Nine West Group, Inc...................                 14,556,175 
Mohawk Industries, Inc. ...............          --             -- 
Polymer Group, Inc.....................          --             -- 
Suburban Lodges of America.............          --             -- 
Telephone & Data Systems, Inc. (a) ....     115,962     (3,633,068) 
Ultramar Diamond Shamrock Corp.  ......   2,400,900        249,977 
Xtra Corp..............................     614,880       (823,094) 
                                       ------------ --------------- 
                                         $4,522,191   $   (611,176) 
                                       ============ =============== 
</TABLE>

- ------------ 
(a)   Holdings represented less than 5% of outstanding shares at June 30, 
      1997, although ownership was above 5% for a period of time during the 
      period. 

                                       82
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS 
June 30, 1997 

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

ALLIANCE MONEY MARKET PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                 CLASS IA                     
                                                         ------------------------------------------------------
                                            SIX MONTHS
                                               ENDED                    YEAR ENDED DECEMBER 31,             
                                              JUNE 30,   ------------------------------------------------------
                                                1997       1996        1995       1994      1993*       1992 
                                            ------------ ---------- ---------- ---------- ---------- ----------
                                             (UNAUDITED) 
<S>                                          <C>          <C>        <C>        <C>         <C>        <C>      
Net asset value, beginning of period (a) ...    $10.17      $10.16     $10.14     $10.12     $10.11     $10.13 
                                            ------------ ---------- ---------- ---------- ---------- ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income......................      0.27        0.54       0.57       0.41       0.30       0.37 
 Net realized and unrealized gain (loss) on 
  investments...............................        --       (0.01)        --         --         --      (0.01) 
                                            ------------ ---------- ---------- ---------- ---------- ---------- 
 Total from investment operations...........      0.27        0.53       0.57       0.41       0.30       0.36 
                                            ------------ ---------- ---------- ---------- ---------- ---------- 
 LESS DIVIDENDS: 
 Dividends from net investment income ......     (0.26)      (0.52)     (0.55)     (0.39)     (0.29)     (0.38) 
 Dividends in excess of net investment 
  income....................................        --          --         --         --         --         -- 
                                            ------------ ---------- ---------- ---------- ---------- ---------- 
 Total dividends............................     (0.26)      (0.52)     (0.55)     (0.39)     (0.29)     (0.38) 
                                            ------------ ---------- ---------- ---------- ---------- ---------- 
Net asset value, end of period .............    $10.18      $10.17     $10.16     $10.14     $10.12     $10.11 
                                            ============ ========== ========== ========== ========== ========== 
Total return (d)............................      2.63%       5.33%      5.74%      4.02%      3.00%      3.57% 
                                            ============ ========== ========== ========== ========== ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)...........   $439,095    $463,422   $386,691   $325,391   $248,460   $268,584 
Ratio of expenses to average net assets ....      0.41%(b)    0.43%      0.44%      0.42%      0.42%      0.43% 
Ratio of net investment income to average 
 net assets.................................      5.27%(b)    5.17%      5.53%      4.01%      2.91%      3.63% 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                     CLASS IB
                                            ---------------------------
                                            SIX MONTHS     OCTOBER 2,     
                                               ENDED        1996 TO
                                              JUNE 30,    DECEMBER 31,
                                                1997          1996
                                            ------------ --------------
                                            (UNAUDITED)
<S>                                         <C>          <C>            
 Net asset value, beginning of period (a)       $10.16     $10.16 
                                            ------------ -------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income......................      0.25       0.11 
 Net realized and unrealized gain (loss) on 
  investments...............................      0.01       0.01 
                                            ------------ -------------- 
 Total from investment operations...........      0.26       0.12 
                                            ------------ -------------- 
 LESS DIVIDENDS: 
 Dividends from net investment income ......     (0.25)     (0.02) 
 Dividends in excess of net investment 
  income....................................        --      (0.10) 
                                            ------------ -------------- 
 Total dividends............................     (0.25)     (0.12) 
                                            ------------ -------------- 
Net asset value, end of period .............   $ 10.17     $10.16 
                                            ============ ============== 
Total return (d)............................      2.50%      1.29% 
                                            ============ ============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)...........    $26,837    $3,184 
Ratio of expenses to average net assets ....      0.65%(b)   0.67%(b) 
Ratio of net investment income to average 
 net assets.................................      5.02%(b)   4.94%(b) 
</TABLE>

ALLIANCE INTERMEDIATE GOVERNMENT SECURITIES PORTFOLIO(E): 

<TABLE>
<CAPTION>
                                                                                 CLASS IA                     
                                                         ------------------------------------------------------
                                            SIX MONTHS
                                               ENDED                    YEAR ENDED DECEMBER 31,             
                                              JUNE 30,   ------------------------------------------------------
                                                1997       1996        1995       1994      1993*       1992 
                                            ------------ ---------- ---------- ---------- ---------- ----------
                                             (UNAUDITED) 
<S>                                         <C>          <C>       <C>       <C>       <C>        <C>
Net asset value, beginning of period (a) ...    $ 9.29     $ 9.47    $ 8.87    $10.08     $10.53     $10.73 
                                            ------------ --------- --------- --------- ---------- ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income......................      0.27       0.54      0.58      0.65       0.59       0.60 
 Net realized and unrealized gain (loss) on 
  investments...............................     (0.03)     (0.19)     0.57     (1.08)      0.51      (0.02) 
                                            ------------ --------- --------- --------- ---------- ---------- 
 Total from investment operations ..........      0.24       0.35      1.15     (0.43)      1.10       0.58 
                                            ------------ --------- --------- --------- ---------- ---------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income ......     (0.26)     (0.53)    (0.55)    (0.78)     (0.68)     (0.60) 
 Distributions from realized gains..........        --         --        --        --      (0.87)     (0.18) 
                                            ------------ --------- --------- --------- ---------- ---------- 
 Total dividends and distributions  ........     (0.26)     (0.53)    (0.55)    (0.78)     (1.55)     (0.78) 
                                            ------------ --------- --------- --------- ---------- ---------- 
Net asset value, end of period..............    $ 9.27     $ 9.29    $ 9.47    $ 8.87     $10.08     $10.53 
                                            ============ ========= ========= ========= ========== ========== 
Total return (d)............................      2.70%      3.78%    13.33%    (4.37)%    10.58%      5.53% 
                                            ============ ========= ========= ========= ========== ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)...........   $102,904    $88,384   $71,780   $48,518   $158,511   $293,587 
Ratio of expenses to average net assets ....      0.54%(b)   0.56%     0.57%     0.56%      0.53%      0.52% 
Ratio of net investment income to average 
 net assets.................................      5.85%(b)   5.73%     6.15%     6.75%      5.43%      5.63% 
Portfolio turnover rate.....................       110%       318%      255%      133%       254%       316% 
</TABLE>

<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
June 30, 1997 

<TABLE>
<CAPTION>
                                                CLASS IB 
                                            --------------- 
                                              MAY 1, 1997 
                                                  TO 
                                             JUNE 30, 1997 
                                            ---------------
                                              (UNAUDITED) 
<S>                                         <C>
Net asset value, beginning of period (a) ...   $ 9.27 
                                            --------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income......................     0.08 
 Net realized and unrealized gain (loss) on 
  investments...............................     0.05 
                                            --------------- 
 Total from investment operations ..........     0.13 
                                            --------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income ......    (0.13) 
 Distributions from realized gains..........       -- 
                                            --------------- 
 Total dividends and distributions  ........    (0.13) 
                                            --------------- 
Net asset value, end of period..............   $ 9.27 
                                            =============== 
Total return (d)............................     1.43% 
                                            =============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)...........     $254 
Ratio of expenses to average net assets ....     0.79%(b) 
Ratio of net investment income to average 
 net assets.................................     5.63%(b) 
Portfolio turnover rate.....................      110% 
</TABLE>

                                      B-83
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
June 30, 1997 

ALLIANCE QUALITY BOND PORTFOLIO: 

<TABLE>
<CAPTION>

                                                                        CLASS IA                     
                                            -------------------------------------------------------------------
                                            SIX MONTHS
                                               ENDED          YEAR ENDED DECEMBER 31,       OCTOBER 1, 1993
                                              JUNE 30,   --------------------------------          TO
                                                1997       1996        1995       1994     DECEMBER 31, 1993 
                                            ------------ ---------- ---------- ---------- ---------- ----------
                                             (UNAUDITED) 
<S>                                          <C>          <C>        <C>        <C>         <C>          
Net asset value, beginning of period (a)......    $9.49       $ 9.61     $ 8.72     $ 9.82        $10.00 
                                              ------------ ---------- ---------- ---------- ----------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income........................     0.30         0.57       0.57       0.66          0.11 
 Net realized and unrealized gain (loss) on 
 Investments and foreign  currency 
 transactions.................................     0.01        (0.07)      0.88      (1.16)        (0.16) 
                                              ------------ ---------- ---------- ---------- ----------------- 
 Total from investment operations.............     0.31         0.50       1.45      (0.50)        (0.05) 
                                              ------------ ---------- ---------- ---------- ----------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income.........    (0.28)       (0.60)     (0.56)     (0.55)        (0.12) 
 Dividends in excess of net investment income.       --        (0.02)        --         --            -- 
 Distributions in excess of realized gains....       --           --         --         --         (0.01) 
 Tax return of capital distributions..........       --           --         --      (0.05)           -- 
                                              ------------ ---------- ---------- ---------- ----------------- 
 Total dividends and distributions............    (0.28)       (0.62)     (0.56)     (0.60)        (0.13) 
                                              ------------ ---------- ---------- ---------- ----------------- 
Net asset value, end of period ...............    $9.52       $ 9.49     $ 9.61     $ 8.72        $ 9.82 
                                              ============ ========== ========== ========== ================= 
Total return (d)..............................     3.38%        5.36%     17.02%     (5.10)%       (0.51)% 
                                              ============ ========== ========== ========== ================= 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's).............   $179,613    $155,023   $157,443   $127,575      $104,832 
Ratio of expenses to average net assets.......     0.58%(b)     0.59%      0.59%      0.59%         0.69%(b) 
Ratio of net investment income to average net 
 assets.......................................     6.36%(b)     6.06%      6.13%      7.17%         4.62%(b) 
Portfolio turnover rate.......................      188%         431%       411%       222%           77% 
</TABLE>

ALLIANCE HIGH YIELD PORTFOLIO: 

<TABLE>
<CAPTION>


                                                                               CLASS IA                     
                                           --------------------------------------------------------------------
                                            SIX MONTHS
                                               ENDED                    YEAR ENDED DECEMBER 31,             
                                              JUNE 30,   ------------------------------------------------------
                                                1997       1996        1995       1994      1993*       1992 
                                            ------------ ---------- ---------- ---------- ---------- ----------
                                             (UNAUDITED) 
<S>                                          <C>          <C>        <C>        <C>      <C>        <C>      
Net asset value, beginning of period (a) ...    $10.02      $ 9.64     $ 8.91    $10.08    $ 9.15    $ 8.96 
                                            ------------ ---------- ---------- --------- --------- --------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income......................      0.47        1.02       0.98      0.89      0.94      0.89 
 Net realized and unrealized gain (loss) on 
  investments...............................      0.38        1.07       0.73     (1.17)     1.10      0.19 
                                            ------------ ---------- ---------- --------- --------- --------- 
 Total from investment operations...........      0.85        2.09       1.71     (0.28)     2.04      1.08 
                                            ------------ ---------- ---------- --------- --------- --------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income ......     (0.44)      (0.98)     (0.94)    (0.88)    (0.92)    (0.89) 
 Dividends in excess of net investment 
  income....................................        --       (0.03)     (0.04)    (0.01)       --        -- 
 Distributions from realized gains..........        --       (0.70)        --        --     (0.19)       -- 
 Distributions in excess of realized gains .        --          --         --        --        --        -- 
                                            ------------ ---------- ---------- --------- --------- --------- 
 Total dividends and distributions..........     (0.44)      (1.71)     (0.98)    (0.89)    (1.11)    (0.89) 
                                            ------------ ---------- ---------- --------- --------- --------- 
Net asset value, end of period .............    $10.43      $10.02     $ 9.64     $8.91    $10.08    $ 9.15 
                                            ============ ========== ========== ========= ========= ========= 
Total return (d)............................      8.59%      22.89%     19.92%    (2.79)%   23.15%    12.31% 
                                            ============ ========== ========== ========= ========= ========= 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)...........   $279,193    $199,360   $118,129   $73,895   $67,169   $47,687 
Ratio of expenses to average net assets ....      0.59%(b)    0.59%      0.60%     0.61%     0.63%     0.60% 
Ratio of net investment income to average 
 net assets.................................      9.33%(b)    9.93%     10.34%     9.23%     9.52%     9.58% 
Portfolio turnover rate.....................       272%        485%       350%      248%      280%      177% 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>

                                                     CLASS IB
                                            ---------------------------
                                            SIX MONTHS     OCTOBER 2,  
                                               ENDED        1996 TO
                                              JUNE 30,    DECEMBER 31,
                                                1997          1996
                                            ------------ --------------
                                            (UNAUDITED)
<S>                                         <C>          <C>            
 Net asset value, beginning of period (a)       $10.01      $10.25 
                                            ------------ -------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income......................      0.46        0.19 
 Net realized and unrealized gain (loss) on 
  investments...............................      0.37        0.15 
                                            ------------ -------------- 
 Total from investment operations...........      0.83        0.34 
                                            ------------ -------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income ......     (0.43)      (0.03) 
 Dividends in excess of net investment 
  income....................................        --       (0.25) 
 Distributions from realized gains..........        --       (0.01) 
 Distributions in excess of realized gains .        --       (0.29) 
                                            ------------ -------------- 
 Total dividends and distributions..........     (0.43)      (0.58) 
                                            ------------ -------------- 
Net asset value, end of period .............   $ 10.41      $10.01 
                                            ============ ============== 
Total return (d)............................      8.45%       3.32% 
                                            ============ ============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)...........    $14,002       $685 
Ratio of expenses to average net assets ....      0.86%(b)    0.82%(b) 
Ratio of net investment income to average 
 net assets.................................      9.03%(b)    8.71%(b) 
Portfolio turnover rate.....................       272%        485% 
</TABLE>

                                       84
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
June 30, 1997 

ALLIANCE GROWTH AND INCOME PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                CLASS IA                                  CLASS IB
                                     ---------------------------------------------------------------  --------------
                                      SIX MONTHS
                                         ENDED         YEAR ENDED DECEMBER 31,       OCTOBER 1, 1993    MAY 1, 1997    
                                        JUNE 30,   --------------------------------        TO                TO
                                          1997       1996        1995       1994    DECEMBER 31, 1993  JUNE 30, 1997
                                      ------------ ---------- ---------- ---------- ----------------- ---------------
                                       (UNAUDITED)                                                    (UNAUDITED)
<S>                                      <C>          <C>        <C>        <C>         <C>               <C>      
Net asset value, beginning of period 
 (a)  .................................   $13.01      $11.70     $ 9.70    $ 9.95        $10.00           $13.42 
                                       ------------ ---------- --------- --------- ----------------- --------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income  ...............     0.10        0.24       0.33      0.31          0.03             0.04 
 Net realized and unrealized gain 
 (loss) on investments  ...............     1.73        2.05       1.97     (0.36)        (0.06)            1.32 
                                       ------------ ---------- --------- --------- ----------------- --------------- 
 Total from investment operations  ....     1.83        2.29       2.30     (0.05)        (0.03)            1.36 
                                       ------------ ---------- --------- --------- ----------------- --------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income      (0.10)      (0.23)     (0.30)    (0.20)        (0.02)           (0.04) 
 Dividends in excess of net investment 
 income  ..............................       --          --         --        --         (0.00)              -- 
 Distributions from realized gains ....       --       (0.75)        --        --            --               -- 
 Tax return of capital distributions  .       --          --         --        --         (0.00)              -- 
                                       ------------ ---------- --------- --------- ----------------- --------------- 
 Total dividends and distributions  ...    (0.10)      (0.98)     (0.30)    (0.20)        (0.02)           (0.04) 
                                       ------------ ---------- --------- --------- ----------------- --------------- 
Net asset value, end of period  .......   $14.74      $13.01     $11.70    $ 9.70        $ 9.95           $14.74 
                                       ============ ========== ========= ========= ================= =============== 
Total return (d)  .....................    14.06%      20.09%     24.07%    (0.58)%       (0.25)%          10.16% 
                                       ============ ========== ========= ========= ================= =============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)  ....   $398,171    $232,080   $98,053   $31,522        $1,456           $2,821 
Ratio of expenses to average net 
 assets ...............................     0.57%(b)    0.58%      0.60%     0.78%         2.70%(b)         0.82%(b) 
Ratio of net investment income to 
 average net asset  ...................     1.53%(b)    1.94%      3.11%     3.13%         1.12%(b)         1.88%(b) 
Portfolio turnover rate  ..............       46%         88%        65%       52%           48%              46% 
Average commission rate paid (f) ......   $0.0574     $0.0604        --        --             --          $0.0574 
</TABLE>

ALLIANCE EQUITY INDEX PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                CLASS IA                          CLASS IB
                                     --------------------------------------------------------  --------------
                                      SIX MONTHS
                                         ENDED      YEAR ENDED DECEMBER 31,   MARCH 1, 1994     MAY 1, 1997
                                        JUNE 30,   ------------------------        TO                TO
                                          1997       1996        1995       DECEMBER 31, 1994  JUNE 30, 1997
                                      ------------ ---------- ----------    ----------------- ---------------
                                       (UNAUDITED)                                            (UNAUDITED)
<S>                                  <C>          <C>         <C>        <C>                <C>      
Net asset value, beginning of period 
 (a)  .................................   $15.16      $13.13     $ 9.87         $10.00           $16.35 
                                       ------------ ---------- ---------- ----------------- --------------- 
  INCOME FROM INVESTMENT OPERATIONS: 
  Net investment income ...............     0.13        0.27       0.26           0.20             0.02 
  Net realized and unrealized gain 
   (loss) on investments  .............     2.93        2.65       3.32          (0.09)            1.79 
                                       ------------ ---------- ---------- ----------------- --------------- 
  Total from investment operations.....     3.06        2.92       3.58           0.11             1.81 
                                       ------------ ---------- ---------- ----------------- --------------- 
  LESS DISTRIBUTIONS: 
  Dividends from net investment income     (0.12)      (0.25)     (0.22)         (0.20)           (0.06) 
  Distributions from realized gains ...       --       (0.64)     (0.09)         (0.03)              -- 
  Distributions in excess of realized 
   gains  .............................       --          --      (0.01)         (0.01)              -- 
                                       ------------ ---------- ---------- ----------------- --------------- 
  Total dividends and distributions ...    (0.12)      (0.89)     (0.32)         (0.24)           (0.06) 
                                       ------------ ---------- ---------- ----------------- --------------- 
Net asset value, end of period  .......   $18.10      $15.16     $13.13         $ 9.87           $18.10 
                                       ============ ========== ========== ================= =============== 
Total return (d)  .....................    20.27%      22.39%     36.48%          1.08%           11.06% 
                                       ============ ========== ========== ================= =============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)  ....   $673,154   $386,249    $165,785       $36,748             $63 
Ratio of expenses to average net 
  assets ..............................     0.37%(b)    0.39%      0.48%          0.49%(b)         0.60%(b) 
Ratio of net investment income to 
  average net assets ..................     1.60%(b)    1.91%      2.16%          2.42%(b)         1.11%(b) 
Portfolio turnover rate  ..............        2%         15%         9%             7%               2% 
Average commission rate paid (f) ......   $0.0299     $0.0306        --             --              $0.0299 
</TABLE>
                                       86
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
June 30, 1997 

ALLIANCE COMMON STOCK PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                 CLASS IA                     
                                           ------------------------------------------------------------------
                                            SIX MONTHS
                                               ENDED                    YEAR ENDED DECEMBER 31,             
                                              JUNE 30,   ------------------------------------------------------
                                                1997       1996        1995       1994      1993*       1992 
                                            ------------ ---------- ---------- ---------- ---------- ----------
                                             (UNAUDITED) 
<S>                                        <C>        <C>        <C>        <C>        <C>        <C>
Net asset value, beginning of period (a)  . $    18.23 $   16.48 $    13.36  $    14.65 $   13.49 $    14.18 
                                           ---------- ---------- ---------- ---------- ---------- ---------- 
  INCOME FROM INVESTMENT OPERATIONS: 
  Net investment income ...................       0.07      0.15       0.20        0.20      0.23       0.24 
  Net realized and unrealized gain (loss) 
   on investments and foreign currency 
   transactions ...........................       2.41      3.73       4.12       (0.51)      3.10      0.20 
                                           ---------- ---------- ---------- ---------- ---------- ---------- 
  Total from investment operations.........       2.48      3.88       4.32       (0.31)      3.33      0.44 
                                           ---------- ---------- ---------- ---------- ---------- ---------- 
  LESS DISTRIBUTIONS: 
  Dividends from net investment income.....      (0.07)     (0.15)     (0.20)     (0.19)     (0.23)     (0.24) 
  Dividends in excess of net investment 
   income .................................         --        --      (0.02)      (0.01)     (0.00)        -- 
  Distributions from realized gains........         --     (1.76)     (0.95)      (0.77)     (1.94)     (0.89) 
  Distributions in excess of realized gains         --     (0.22)     (0.03)         --        --         -- 
  Tax return of capital distributions .....         --        --         --       (0.01)        --        -- 
                                           ---------- ---------- ---------- ---------- ---------- ---------- 
  Total dividends and distributions........     (0.07)     (2.13)     (1.20)     (0.98)     (2.17)     (1.13) 
                                           ---------- ---------- ---------- ---------- ---------- ---------- 
Net asset value, end of period ............ $   20.64 $    18.23 $    16.48  $    13.36 $   14.65 $    13.49 
                                           ========== ========== ========== ========== ========== ========== 
Total return (d)...........................     13.63%     24.28%     32.45%     (2.14)%    24.84%      3.22% 
                                           ========== ========== ========== ========== ========== ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)......... $8,019,643 $6,625,390 $4,879,677 $3,466,245 $3,125,128 $2,307,292 
Ratio of expenses to average net assets ...     0.38%(b)    0.38%      0.38%      0.38%      0.38%      0.38% 
Ratio of net investment income to average 
  net assets...............................     0.74%(b)    0.85%      1.27%      1.40%      1.55%      1.73% 
Portfolio turnover rate ...................       22%         55%        61%        52%        82%        71% 
Average commission rate paid (f) ..........  $0.0553     $0.0565         --          --        --         -- 
</TABLE>
<PAGE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                   CLASS IB 
                                           ----------------------- 
                                            SIX MONTHS  OCTOBER 2, 
                                              ENDED      1996 TO 
                                             JUNE 30,  DECEMBER 31, 
                                               1997        1996 
                                          ------------ -----------
                                           (UNAUDITED) 
                         
<S>                                        <C>        <C>

Net asset value, beginning of period (a)  .  $ 18.22     $17.90 
                                           ---------- ------------ 
  INCOME FROM INVESTMENT OPERATIONS: 
  Net investment income ...................     0.05       0.02 
  Net realized and unrealized gain (loss) 
   on investments and foreign currency 
   transactions ...........................     2.40       1.52 
                                           ---------- ------------ 
  Total from investment operations.........     2.45       1.54 
                                           ---------- ------------ 
  LESS DISTRIBUTIONS: 
  Dividends from net investment income.....    (0.06)     (0.00 ) 
  Dividends in excess of net investment 
   income .................................       --      (0.03 ) 
  Distributions from realized gains........       --      (0.16 ) 
  Distributions in excess of realized gains       --      (1.03 ) 
  Tax return of capital distributions .....       --         -- 
                                           ---------- ------------ 
  Total dividends and distributions........    (0.06)     (1.22 ) 
                                           ---------- ------------ 
Net asset value, end of period ............  $ 20.61     $18.22 
                                           ========== ============ 
Total return (d)...........................    13.49%      8.49 % 
                                           ========== ============ 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)..........  $58,527     $1,244 
Ratio of expenses to average net assets ...     0.64%(b)   0.63 %(b) 
Ratio of net investment income to average 
  net assets...............................     0.55%(b)   0.61 %(b) 
Portfolio turnover rate ...................       22%        55 % 
Average commission rate paid (f) ..........  $0.0553       $0.0565 
</TABLE>

                                       86
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
June 30, 1997 

ALLIANCE GLOBAL PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                 CLASS IA                     
                                           ------------------------------------------------------------------
                                            SIX MONTHS
                                               ENDED                    YEAR ENDED DECEMBER 31,             
                                              JUNE 30,   ------------------------------------------------------
                                                1997       1996        1995       1994      1993*       1992 
                                            ------------ ---------- ---------- ---------- ---------- ----------
                                             (UNAUDITED) 
<S>                                        <C>        <C>        <C>        <C>        <C>        <C>
Net asset value, beginning of period (a) ...   $ 16.92       $ 15.74      $13.87     $13.62     $11.41    $11.64 
                                            ------------ ------------- ---------- ---------- ---------- --------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income......................      0.11          0.21        0.26       0.20       0.08      0.14 
 Net realized and unrealized gain (loss) 
  on investments and foreign currency 
  transactions..............................      1.56          2.05        2.32       0.52       3.58     (0.20) 
                                            ------------ ------------- ---------- ---------- ---------- --------- 
 Total from investment operations...........      1.67          2.26        2.58       0.72       3.66     (0.06) 
                                            ------------ ------------- ---------- ---------- ---------- --------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income ......     (0.10)        (0.21)      (0.25)     (0.17)     (0.15)    (0.11) 
 Dividends in excess of net investment 
  income....................................        --         (0.08)         --         --         --        -- 
 Distributions from realized gains  ........        --         (0.79)      (0.42)     (0.28)     (1.30)    (0.06) 
 Distributions in excess of realized gains          --            --       (0.03)     (0.00)     (0.00)       -- 
 Tax return of capital distributions  ......        --         (0.00)      (0.01)     (0.02)        --        -- 
                                            ------------ ------------- ---------- ---------- ---------- --------- 
 Total dividends and distributions  ........     (0.10)        (1.08)      (0.71)     (0.47)     (1.45)    (0.17) 
                                            ------------ ------------- ---------- ---------- ---------- --------- 
Net asset value, end of period..............   $ 18.49       $ 16.92      $15.74     $13.87     $13.62    $11.41 
                                            ============ ============= ========== ========== ========== ========= 
Total return (d) ...........................      9.93%        14.60%      18.81%      5.23%     32.09%    (0.50)% 
                                            ============ ============= ========== ========== ========== ========= 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ..........  $1,182,402     $997,041    $686,140   $421,698   $141,257    $49,171 
Ratio of expenses to average net assets  ...      0.64%(b)      0.60%       0.61%      0.69%      0.84%     0.70% 
Ratio of net investment income to average 
 net assets ................................      1.24%(b)      1.28%       1.76%      1.41%      0.62%     1.20% 
Portfolio turnover rate ....................        27%           59%         67%        71%       150%      216% 
Average commission rate paid (f)............   $0.0353       $0.0418          --         --         --        -- 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                      CLASS IB 
                                            --------------------------- 
                                              SIX MONTHS    OCTOBER 2, 
                                                ENDED        1996 TO 
                                               JUNE 30,    DECEMBER 31, 
                                                 1997          1996 
                                            ------------  --------------
                                             (UNAUDITED) 
<S>                                         <C>          <C>
Net asset value, beginning of period (a) ...   $ 16.91       $ 16.57 
                                            ------------ -------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income......................      0.10          0.02 
 Net realized and unrealized gain (loss) 
  on investments and foreign currency 
  transactions..............................      1.55          0.81 
                                            ------------ -------------- 
 Total from investment operations...........      1.65          0.83 
                                            ------------ -------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income ......     (0.09)           -- 
 Dividends in excess of net investment 
  income....................................        --         (0.11) 
 Distributions from realized gains  ........        --         (0.10) 
 Distributions in excess of realized gains          --         (0.28) 
 Tax return of capital distributions  ......        --         (0.00) 
                                            ------------ -------------- 
 Total dividends and distributions  ........     (0.09)        (0.49) 
                                            ------------ -------------- 
Net asset value, end of period..............   $ 18.47       $ 16.91 
                                            ============ ============== 
Total return (d) ...........................      9.79%         4.98% 
                                            ============ ============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ..........    $14,397         $   290 
Ratio of expenses to average net assets  ...      0.92%(b)      0.86%(b) 
Ratio of net investment income to average 
 net assets ................................      1.17%(b)      0.48%(b) 
Portfolio turnover rate ....................        27%           59% 
Average commission rate paid (f)............   $0.0353       $0.0418 
</TABLE>

ALLIANCE INTERNATIONAL PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                   CLASS IA                          CLASS IB 
                                             --------------------------------------------------- --------------- 
                                                SIX MONTHS                       APRIL 3, 1995     MAY 1, 1997 
                                                  ENDED          YEAR ENDED            TO               TO 
                                              JUNE 30, 1997  DECEMBER 31, 1996 DECEMBER 31, 1995  JUNE 30, 1997 
                                             --------------- ----------------- ----------------- --------------- 
                                               (UNAUDITED)                                         (UNAUDITED) 
<S>                                          <C>          <C>        <C>               <C>              <C>
Net asset value, beginning of period (a)  ...     $11.50           $10.87            $10.00           $11.39 
                                             --------------- ----------------- ----------------- --------------- 
  INCOME FROM INVESTMENT OPERATIONS: 
  Net investment income .....................       0.08             0.13              0.14             0.03 
  Net realized and unrealized gain on 
   investments .............................        1.03             0.94              0.98             1.16 
                                             --------------- ----------------- ----------------- --------------- 
  Total from investment operations...........       1.11             1.07              1.12             1.19 
                                             --------------- ----------------- ----------------- --------------- 
  LESS DISTRIBUTIONS: 
  Dividends from net investment income ......      (0.07)           (0.10)            (0.07)           (0.04) 
  Dividends in excess of net investment 
   income ..................................          --            (0.09)            (0.13)              -- 
  Distributions from realized gains .........         --            (0.25)            (0.05)              -- 
                                             --------------- ----------------- ----------------- --------------- 
  Total dividends and distributions .........      (0.07)           (0.44)            (0.25)           (0.04) 
                                             --------------- ----------------- ----------------- --------------- 
Net asset value, end of period  .............     $12.54           $11.50            $10.87           $12.54 
                                             =============== ================= ================= =============== 
Total return (d)  ...........................       9.76%            9.82%            11.29%           10.40% 
                                             =============== ================= ================= =============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)  ..........     $219,541         $151,907           $28,684            $403 
Ratio of expenses to average net assets  ....       1.04%(b)         1.06%             1.03%(b)         1.25%(b) 
Ratio of net investment income to average 
  net assets ................................       1.34%(b)   1.10%             1.71%(b)         1.46%(b) 
Portfolio turnover rate .....................         26%              48%               56%              26% 
Average commission rate paid (f) ............        $0.0252          $0.0251              --            $0.0252 
</TABLE>

                                       87
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
June 30, 1997 

 ALLIANCE AGGRESSIVE STOCK PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                 CLASS IA                     
                                           ------------------------------------------------------------------
                                            SIX MONTHS
                                               ENDED                    YEAR ENDED DECEMBER 31,             
                                              JUNE 30,   ------------------------------------------------------
                                                1997       1996        1995       1994      1993*       1992 
                                            ------------ ---------- ---------- ---------- ---------- ----------
                                             (UNAUDITED) 
<S>                                        <C>        <C>        <C>        <C>        <C>        <C>
Net asset value, beginning of period 
 (a)....................................      $35.85  $    35.68    $    30.63     $31.89    $    29.81   $    33.82 
                                        ------------ ------------ ------------ ------------ ------------ ------------ 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income .................        0.06        0.09          0.10         0.04        0.09         0.17 
 Net realized and unrealized gain 
  (loss) on investments ................        1.18        7.52          9.54        (1.26)       4.91        (1.25) 
                                        ------------ ------------ ------------ ------------ ------------ ------------ 
 Total from investment operations  .....        1.24        7.61          9.64        (1.22)       5.00        (1.08) 
                                        ------------ ------------ ------------ ------------ ------------ ------------ 
 LESS DISTRIBUTIONS: 
 Dividends from net investment  income         (0.06)      (0.09)        (0.10)       (0.04)      (0.09)       (0.18) 
 Dividends in excess of net  investment 
 income.................................          --       (0.00)           --           --          --           -- 
 Distributions from realized gains  ....          --       (7.33)        (4.49)          --       (2.75)       (2.75) 
 Distributions in excess of realized 
  gains ................................          --       (0.02)           --           --       (0.07)          -- 
 Tax return of capital distributions ...          --          --            --        (0.00)      (0.01)          -- 
                                        ------------ ------------ ------------ ------------ ------------ ------------ 
 Total dividends and distributions. ....       (0.06)      (7.44)        (4.59)       (0.04)      (2.92)       (2.93) 
                                        ------------ ------------ ------------ ------------ ------------ ------------ 
Net asset value, end of period .........      $37.03  $    35.85    $    35.68   $    30.63  $    31.89   $    29.81 
                                        ============ ============ ============ ============ ============ ============ 
Total return (d)........................        3.45%      22.20%        31.63%       (3.81)%     16.77%       (3.16)% 
                                        ============ ============ ============ ============ ============ ============ 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......  $4,250,363  $3,865,256    $2,700,515   $1,832,164  $1,557,332   $1,210,576 
Ratio of expenses to average net assets         0.51%(b)      0.48%       0.49%        0.49%       0.49%        0.50% 
Ratio of net investment income (loss) 
 to average net assets .................        0.31%(b)      0.24%       0.28%        0.12%       0.28%        0.57% 
Portfolio turnover rate ................          56%        108%          127%          92%         89%          68% 
Average commission rate paid (f)  ......     $0.0551     $0.0263            --           --          --           -- 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                  CLASS IB 
                                        --------------------------- 
                                          SIX MONTHS    OCTOBER 2, 
                                            ENDED        1996 TO 
                                           JUNE 30,    DECEMBER 31, 
                                             1997          1996 
                                        ------------- -------------- 
                                         (UNAUDITED) 
<S>                                     <C>          <C>
Net asset value, beginning of period 
 (a)....................................   $ 35.83    $      37.28 
                                        ------------ -------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income .................     (0.01)          (0.01) 
 Net realized and unrealized gain 
  (loss) on investments ................      1.20            0.85 
                                        ------------ -------------- 
 Total from investment operations  .....      1.19            0.84 
                                        ------------ -------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment  income       (0.03)             -- 
 Dividends in excess of net  investment 
 income.................................        --           (0.02) 
 Distributions from realized gains  ....        --           (0.23) 
 Distributions in excess of realized 
  gains ................................        --           (2.04) 
 Tax return of capital distributions ...        --              -- 
                                        ------------ -------------- 
 Total dividends and distributions. ....     (0.03)          (2.29) 
                                        ------------ -------------- 
Net asset value, end of period .........   $ 36.99    $      35.83 
                                        ============ ============== 
Total return (d)........................      3.32%           2.32% 
                                        ============ ============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......   $24,363    $        613 
Ratio of expenses to average net assets       0.78%(b)        0.73%(b) 
Ratio of net investment income (loss) 
 to average net assets .................     (0.05)%(b)       (0.10)%(b) 
Portfolio turnover rate ................        56%            108% 
Average commission rate paid (f)  ......   $0.0551         $0.0263 
</TABLE>


ALLIANCE SMALL CAP GROWTH PORTFOLIO: 

<TABLE>
<CAPTION>
                                                         CLASS IA        CLASS IB 
                                                     --------------- --------------- 
                                                        MAY 1, 1997     MAY 1, 1997 
                                                            TO              TO 
                                                       JUNE 30, 1997   JUNE 30, 1997 
                                                     --------------- --------------- 
                                                        (UNAUDITED)     (UNAUDITED) 
<S>                                                  <C>             <C>
Net asset value, beginning of period (a).............     $10.00          $10.00 
                                                     --------------- --------------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income...............................       0.00            0.00 
 Net realized and unrealized gain on investments ....       1.74            1.74 
                                                     --------------- --------------- 
 Total from investment operations....................       1.74            1.74 
                                                     --------------- --------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment income................      (0.00)          (0.00) 
 Distributions from realized gains...................         --              -- 
                                                     --------------- --------------- 
 Total dividends and distributions...................      (0.00)          (0.00) 
                                                     --------------- --------------- 
Net asset value, end of period.......................     $11.74          $11.74 
                                                     =============== =============== 
Total return (d).....................................      17.43%          17.39% 
                                                     =============== =============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)....................     $9,726          $2,510 
Ratio of expenses to average net assets..............      1.09%(b)        1.24%(b) 
Ratio of net investment income to average net 
 assets..............................................      0.23%(b)        0.02%(b) 
Portfolio turnover rate..............................         9%              9% 
Average commission rate paid.........................    $0.0499         $0.0499 
</TABLE>

                                       88
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
June 30, 1997 

ALLIANCE CONSERVATIVE INVESTORS PORTFOLIO: 

<TABLE>
<CAPTION>
                                                               CLASS IA                                   CLASS IB 
                                 -------------------------------------------------------------------- ---------------- 
                                   SIX MONTHS 
                                     ENDED                    YEAR ENDED DECEMBER 31,                   MAY 1, 1997 
                                    JUNE 30,           ----------------------------------------------       TO 
                                      1997        1996       1995       1994       1993*      1992     JUNE 30, 1997
                                 ------------ ----------- ---------- ---------- ---------- ---------- ----------------
                                  (UNAUDITED)                                                           (UNAUDITED) 
<S>                              <C>          <C>         <C>        <C>        <C>        <C>       <C>
Net asset value, beginning of 
 period (a) .....................     $11.29    $  11.52    $  10.15   $  11.12   $  10.94   $ 11.29      $11.29 
                                 ------------ ----------- ---------- ---------- ---------- --------- --------------- 
 INCOME FROM INVESTMENT 
 OPERATIONS: 
 Net investment income ..........       0.25        0.50        0.60       0.55       0.52      0.64        0.08 
 Net realized and unrealized gain 
 (loss) on  investments..........       0.44        0.07        1.43      (1.00)      0.65     (0.01)       0.49 
                                 ------------ ----------- ---------- ---------- ---------- --------- --------------- 
 Total from investment 
 operations......................       0.69        0.57        2.03      (0.45)      1.17      0.63        0.57 
                                 ------------ ----------- ---------- ---------- ---------- --------- --------------- 
 LESS DISTRIBUTIONS: 
 Dividends from net investment 
 income .........................      (0.24)      (0.51)      (0.59)     (0.52)     (0.50)    (0.62)      (0.12) 
 Dividends in excess of net 
 investment income...............         --          --          --         --      (0.00)       --          -- 
 Distributions from realized 
 gains ..........................         --       (0.27)      (0.07)        --      (0.49)    (0.36)         -- 
 Distributions in excess of 
 realized gains..................         --       (0.02)         --         --         --        --          -- 
                                 ------------ ----------- ---------- ---------- ---------- --------- --------------- 
 Total dividends and 
 distributions...................      (0.24)      (0.80)      (0.66)     (0.52)     (0.99)    (0.98)      (0.12) 
                                 ------------ ----------- ---------- ---------- ---------- --------- --------------- 
Net asset value, end of period...     $11.74    $  11.29    $  11.52   $  10.15   $  11.12   $ 10.94      $11.74 
                                 ============ =========== ========== ========== ========== ========= =============== 
Total return (d) ................       6.24%       5.21%      20.40%     (4.10)%    10.76%     5.64 %      5.04% 
                                 ============ =========== ========== ========== ========== ========= =============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period 
 (000's).........................   $289,617    $282,402    $252,101   $173,691   $114,418   $70,675       $218 
Ratio of expenses to average net 
 assets .........................       0.59%(b)    0.61%       0.59%      0.59%      0.60%     0.61%       0.77%(b) 
Ratio of net investment income to 
 average net assets .............       4.31%(b)    4.48%       5.48%      5.22%      4.49%     5.77%       4.12%(b) 
Portfolio turnover rate .........        106%        181%        287%       228%       178%      136%        106% 
                                                                                                          $0.0308 
Average commission rate paid (f)     $0.0308    $ 0.0488          --         --         --        -- 
</TABLE>
<PAGE>

ALLIANCE BALANCED PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                        CLASS IA 
                                     ----------------------------------------------------------------------------- 
                                      SIX MONTHS 
                                        ENDED                         YEAR ENDED DECEMBER 31, 
                                       JUNE 30,   ---------------------------------------------------------------- 
                                         1997         1996         1995         1994        1993*           1992         
                                     ------------ ------------ ------------ ------------ ------------ ------------ 
                                      (UNAUDITED) 
<S>                                  <C>          <C>          <C>          <C>          <C>          <C>
Net asset value, beginning of period 
 (a).................................      $16.64      $16.76       $14.87       $16.67       $16.19       $18.48 
                                     ------------ ------------ ------------ ------------ ------------ ------------ 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income...............        0.28        0.53         0.54         0.45         0.50         0.56 
 Net realized and unrealized gain 
 (loss) on  investments..............        1.01        1.31         2.36        (1.78)        1.46        (1.11 ) 
                                     ------------ ------------ ------------ ------------ ------------ ------------ 
 Total from investment operations....        1.29        1.84         2.90        (1.33)        1.96        (0.55 ) 
                                     ------------ ------------ ------------ ------------ ------------ ------------ 
 LESS DISTRIBUTIONS: 
 Dividends from net investment 
 income..............................       (0.29)      (0.53)       (0.54)       (0.44)       (0.50 )      (0.55 ) 
 Dividends in excess of net 
 investment  income..................          --          --           --        (0.03)          --           -- 
 Distributions from realized gains...          --       (1.40)       (0.47)          --        (0.95 )      (1.19 ) 
 Distributions in excess of realized 
 gains...............................          --       (0.03)          --           --        (0.03 )         -- 
 Tax return of capital distributions.          --          --           --        (0.00)           --           -- 
                                     ------------ ------------ ------------ ------------ ------------ ------------ 
 Total dividends and distributions...       (0.29)      (1.96)       (1.01)       (0.47)       (1.48 )      (1.74 ) 
                                     ------------ ------------ ------------ ------------ ------------ ------------ 
Net asset value, end of period ......      $17.64      $16.64       $16.76       $14.87       $16.67       $16.19 
                                     ============ ============ ============ ============ ============ ============ 
Total return (d).....................        7.85%      11.68%       19.75%       (8.02)%      12.28 %      (2.85 )% 
                                     ============ ============ ============ ============ ============ ============ 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's)....  $1,666,454  $1,637,856   $1,523,142   $1,329,820   $1,364,640   $1,076,670 
Ratio of expenses to average net 
 assets..............................        0.43%(b)    0.41%        0.40%        0.39%        0.39 %       0.40 % 
Ratio of net investment income to 
 average net assets..................        3.41%(b)    3.15%        3.33%        2.87%        2.99 %       3.30 % 
Portfolio turnover rate..............          76%        177%         186%         115%          99 %         91 % 
Average commission rate paid (f) ....     $0.0310     $0.0516           --           --           --           -- 
</TABLE>

                                       89
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
June 30, 1997 

GROWTH INVESTORS PORTFOLIO: 

<TABLE>
<CAPTION>

                                                                                 CLASS IA                     
                                           ------------------------------------------------------------------
                                            SIX MONTHS
                                               ENDED                    YEAR ENDED DECEMBER 31,             
                                              JUNE 30,   ------------------------------------------------------
                                                1997       1996        1995       1994      1993*       1992 
                                            ------------ ---------- ---------- ---------- ---------- ----------
                                             (UNAUDITED) 
<S>                                        <C>        <C>        <C>        <C>        <C>          <C>
Net asset value, beginning of period 
 (a)....................................      $17.20  $    17.68    $  14.66   $  15.61   $  14.69   $  15.17 
                                        ------------ ------------ ---------- ---------- ---------- ---------- 
  INCOME FROM INVESTMENT OPERATIONS: 
  Net investment income ................        0.20        0.40        0.57       0.50       0.43       0.44 
  Net realized and unrealized gain 
   (loss) on investments and foreign 
   currency transactions  ..............        1.48        1.66        3.24      (0.98)      1.79       0.28 
                                        ------------ ------------ ---------- ---------- ---------- ---------- 
  Total from investment operations .....        1.68        2.06        3.81      (0.48)      2.22       0.72 
                                        ------------ ------------ ---------- ---------- ---------- ---------- 
  LESS DISTRIBUTIONS: 
  Dividends from net investment income..       (0.20)      (0.40 )     (0.54)     (0.46)     (0.42)     (0.41) 
  Dividends in excess of net investment 
   income  .............................          --       (0.03 )     (0.01)     (0.01)        --         -- 
  Distributions from realized gains ....          --       (2.10 )     (0.24)        --      (0.88)     (0.79) 
  Distributions in excess of realized 
   gains ...............................          --       (0.01 )        --         --         --         -- 
                                        ------------ ------------ ---------- ---------- ---------- ---------- 
  Total dividends and distributions ....       (0.20)      (2.54 )     (0.79)     (0.47)     (1.30)     (1.20) 
                                        ------------ ------------ ---------- ---------- ---------- ---------- 
Net asset value, end of period .........      $18.68  $    17.20    $  17.68   $  14.66   $  15.61   $  14.69 
                                        ============ ============ ========== ========== ========== ========== 
Total return (d)........................        9.82%      12.61 %     26.37%     (3.15)%    15.26%      4.85% 
                                        ============ ============ ========== ========== ========== ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......  $1,509,325  $1,301,643    $896,134   $492,478   $278,467   $148,650 
Ratio of expenses to average net 
  assets................................        0.57%(b)      0.57 %    0.56%      0.59%      0.62%      0.60% 
Ratio of net investment income to 
  average net assets....................        2.31%(b)      2.31 %    3.43%      3.32%      2.71%      3.00% 
Portfolio turnover rate ................          67%        190 %       107%       131%       118%       129% 
Average commission rate paid (f)  ......     $0.0471     $0.0495          --         --         --         -- 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                  CLASS IB 
                                        --------------------------- 
                                          SIX MONTHS    OCTOBER 2, 
                                            ENDED        1996 TO 
                                           JUNE 30,    DECEMBER 31, 
                                             1997          1996 
                                         ------------ -------------
                                         (UNAUDITED) 
<S>                                     <C>          <C>
Net asset value, beginning of period 
 (a)....................................   $ 17.19      $ 16.78 
                                        ------------ -------------- 
  INCOME FROM INVESTMENT OPERATIONS: 
  Net investment income ................      0.19         0.07 
  Net realized and unrealized gain 
   (loss) on investments and foreign 
   currency transactions  ..............      1.46         0.71 
                                        ------------ -------------- 
  Total from investment operations .....      1.65         0.78 
                                        ------------ -------------- 
  LESS DISTRIBUTIONS: 
  Dividends from net investment income..     (0.18)       (0.02 ) 
  Dividends in excess of net investment 
   income  .............................        --        (0.09 ) 
  Distributions from realized gains ....        --        (0.02 ) 
  Distributions in excess of realized 
   gains ...............................        --        (0.24 ) 
                                        ------------ -------------- 
  Total dividends and distributions ....     (0.18)       (0.37 ) 
                                        ------------ -------------- 
Net asset value, end of period .........   $ 18.66      $ 17.19 
                                        ============ ============== 
Total return (d)........................      9.69%        4.64 % 
                                        ============ ============== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) ......   $18,178      $   472 
Ratio of expenses to average net 
  assets................................      0.81%(b)     0.84 %(b) 
Ratio of net investment income to 
  average net assets....................      2.13%(b)     1.69 %(b) 
Portfolio turnover rate ................        67%         190 % 
Average commission rate paid (f)  ......   $0.0471        $0.0495 
</TABLE>

                                       90
<PAGE>

THE HUDSON RIVER TRUST 
FINANCIAL HIGHLIGHTS--(Concluded) 
June 30, 1997 

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

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

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

       Class IB: 

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

(b)    Annualized. 

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

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

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

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

                                       91
<PAGE>

THE HUDSON RIVER TRUST 
OTHER INFORMATION 

SPECIAL MEETING OF SHAREHOLDERS 

The Trust's Special Meeting of Shareholders was held on April 9, 1997 for the 
following purposes: 

1. The approval of a new investment advisory agreement, relating to each of 
   the Portfolios, between the Trust and Alliance Capital Management L. P. 
   The voting was as follows: 

<TABLE>
<CAPTION>
PORTFOLIO                                         FOR        AGAINST      ABSTAIN 
- ---------                                    ------------- ------------ ------------ 
<S>                                          <C>           <C>          <C>
Alliance Money Market........................   42,683,490    2,109,858    1,027,084 
Alliance Intermediate Government Securities      8,438,201      719,447      409,473 
Alliance Quality Bond........................   16,185,038      104,641       60,496 
Alliance High Yield..........................   17,126,128    2,693,823      785,215 
Alliance Growth and Income...................   16,085,597    1,519,469      613,981 
Alliance Equity Index........................   22,522,417    2,419,334    1,044,654 
Alliance Common Stock........................  314,853,909   33,365,387   16,253,194 
Alliance Global..............................   51,324,597    5,797,754    2,255,503 
Alliance International.......................   11,890,223    1,114,624      571,566 
Alliance Aggressive Stock....................   88,438,290   14,348,824    5,419,790 
Alliance Conservative Investors..............   22,558,432    1,332,998    1,117,918 
Alliance Balanced............................   85,642,910    8,194,908    4,425,249 
Alliance Growth Investors....................   65,606,161    7,006,409    3,461,364 
</TABLE>

2. The election of two additional members of the Trust's Board of Trustees. 
   The voting was as follows: 

<TABLE>
<CAPTION>
                                                  PETER D. NORRIS           CLIFFORD L. MICHEL 
                                             -------------------------- -------------------------- 
PORTFOLIO                                         FOR        WITHHELD        FOR        WITHHELD 
- ---------                                    ------------- ------------ ------------- ------------ 
<S>                                          <C>           <C>          <C>           <C>
Alliance Money Market........................   44,475,442    1,344,990    44,479,518    1,340,914 
Alliance Intermediate Government Securities      9,221,748      345,373     9,230,358      336,763 
Alliance Quality Bond........................   16,276,599       73,576    16,279,869       70,306 
Alliance High Yield..........................   19,239,173    1,365,993    19,277,580    1,327,586 
Alliance Growth and Income...................   17,419,231      799,816    17,353,642      865,405 
Alliance Equity Index........................   24,661,098    1,325,307    24,658,500    1,327,905 
Alliance Common Stock........................  346,776,219   17,696,271   347,100,691   17,371,799 
Alliance Global..............................   56,638,378    2,739,476    56,614,155    2,763,699 
Alliance International.......................   12,974,978      601,435    12,960,044      616,369 
Alliance Aggressive Stock....................  101,313,820    6,893,084   101,424,047    6,782,857 
Alliance Conservative Investors..............   24,189,041      820,307    24,206,548      802,800 
Alliance Balanced............................   93,675,525    4,587,542    93,694,900    4,568,167 
Alliance Growth Investors....................   72,673,429    3,400,505    72,757,110    3,316,824 
</TABLE>

3. The approval on the amendment and restatement of the Trust's Agreement and 
   Declaration of Trust. The voting was as follows: 

<TABLE>
<CAPTION>
PORTFOLIO                                        FOR        AGAINST      ABSTAIN 
- ---------                                   ------------- ------------ ------------ 
<S>                                         <C>           <C>          <C>
Alliance Money Market.......................   42,934,366    1,685,674    1,200,392 
Alliance Intermediate Government 
 Securities.................................    8,531,002      656,305      379,814 
Alliance Quality Bond.......................   16,201,388       86,656       62,131 
Alliance High Yield.........................   17,649,899    1,904,747    1,050,520 
Alliance Growth and Income..................   16,196,733    1,273,511      748,803 
Alliance Equity Index.......................   22,613,370    2,081,511    1,291,524 
Alliance Common Stock.......................  321,186,299   24,156,789   19,129,402 
Alliance Global.............................   52,521,695    4,174,481    2,681,678 
Alliance International......................   12,163,108      733,126      680,179 
Alliance Aggressive Stock...................   91,364,345   10,333,861    6,508,698 
Alliance Conservative Investors.............   22,335,849    1,215,454    1,458,045 
Alliance Balanced...........................   87,259,886    5,939,775    5,063,406 
Alliance Growth Investors...................   66,686,411    5,340,390    4,047,133 
</TABLE>

                                       92



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

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

See Notes to Financial Statements. 

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

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

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

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

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

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

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

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

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

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

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

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

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

See Notes to Financial Statements. 

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

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

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

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

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

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

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

- ------------ 
*      Including accumulated undistributed net investment income of $13,301, 
       $25,713, $9,096, $18,999, $35,063, $33,045, $44,973, $10,611, $33,245, 
       $28,391 and $15,547 for the Merrill Lynch Basic Value Equity, Merrill 
       Lynch World Strategy, MFS Emerging Growth Companies, MFS Research, 
       EQ/Putnam Balanced, EQ/Putnam Growth & Income Value, EQ/Putnam 
       International Equity, EQ/Putnam Investors Growth, T. Rowe Price Equity 
       Income, T. Rowe Price International Stock and Warburg Pincus Small 
       Company Value Portfolios, respectively (as of June 30, 1997). 
**     Commencement of Operations 

See Notes to Financial Statements. 

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

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

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

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

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

</TABLE>

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

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

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

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



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

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

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

</TABLE>

- ------------ 
*      Non-income producing 
(a)    Partially held as collateral on outstanding written call options. 
(b)    One contract relates to 100 shares. 
(c)    Covered call option contracts written in connection with securities 
       held. 
       Glossary: 
       ADR--American Depositary Receipt 

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

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

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

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

As of June 30, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

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

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

                      See Notes to Financial Statements. 

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


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

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

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

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

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

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

At June 30, 1997 the Portfolio had outstanding forward currency contracts to 
buy/sell foreign currencies as follows: (Note 1) 

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

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

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

As of June 30, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

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

                      See Notes to Financial Statements. 

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

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

                               14           
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
<TABLE>
<CAPTION>
                                     NUMBER        VALUE 
                                    OF SHARES     (NOTE 1) 
- --------------------------------- ----------- -------------- 
<S>                               <C>        <C>
RETAIL--FOOD (2.0%) 
American Stores Co. ..............    1,300      $   64,187 
Smith's Food & Drug Centers, 
 Inc., Class B* ..................    4,500         241,313 
                                              -------------- 
                                                    305,500 
                                              -------------- 
SOAPS & TOILETRIES (0.1%) 
Carson, Inc.* ....................    1,000          10,750 
                                              -------------- 
TOBACCO (0.0%) 
800-JR Cigar, Inc.* ..............      100           2,075 
                                              -------------- 
 TOTAL CONSUMER NON-CYCLICALS ....                1,851,641 
                                              -------------- 
CREDIT SENSITIVE (7.3%) 
FINANCIAL SERVICES (1.8%) 
Ameritrade Holding Corp., 
 Class A* ........................      300           4,725 
First Data Corp. .................    1,400          61,512 
Franklin Resources, Inc. .........    2,800         203,175 
New Century Financial Corp.*  ....      100           1,450 
                                              -------------- 
                                                    270,862 
                                              -------------- 
INSURANCE (3.7%) 
Hartford Life, Inc., Class A*  ...      200           7,500 
Healthsource, Inc. ...............      100           2,169 
Nationwide Financial Services, 
 Inc., Class A ...................    1,700          45,156 
United Healthcare Corp. ..........   10,000         520,000 
                                              -------------- 
                                                    574,825 
                                              -------------- 
UTILITY--TELEPHONE (1.8%) 
MCI Communications Corp. .........    4,900         187,578 
Sprint Corp. .....................    1,700          89,463 
                                              -------------- 
                                                    277,041 
                                              -------------- 
 TOTAL CREDIT SENSITIVE ..........                1,122,728 
                                              -------------- 
DIVERSIFIED (5.0%) 
MISCELLANEOUS (5.0%) 
Tyco International Ltd. ..........   10,000         695,625 
U.S.A. Waste Services, Inc.*  ....    1,700          65,663 
                                              -------------- 
 TOTAL DIVERSIFIED ...............                  761,288 
                                              -------------- 
ENERGY (0.2%) 
OIL--DOMESTIC (0.0%) 
Santa Fe International Corp.*  ...      100           3,400 
                                              -------------- 
RAILROADS (0.2%) 
Wisconsin Central Transport 
 Corp.* ..........................      600          22,350 
                                              -------------- 
 TOTAL ENERGY ....................                   25,750 
                                              -------------- 
TECHNOLOGY (33.7%) 
ELECTRONICS (25.6%) 
Adobe Systems, Inc. ..............      100           3,506 
Affiliated Computer Services, 
 Inc., Class A* ..................    1,700          47,600 
Altera Corp.* ....................    3,000         151,500 
Autodesk, Inc. ...................       50           1,916 
BMC Software, Inc.* ..............    8,800      $  487,300 
Cadence Design Systems, Inc.*  ...    9,395         314,732 
Cisco Systems, Inc.* .............    9,000         604,125 
Computer Associates 
 International, Inc. .............   13,200         735,075 
Great Plains Software, Inc.*  ....      100           2,700 
Micro Warehouse, Inc.* ...........    1,600          27,400 
Microsoft, Inc.* .................    3,400         429,675 
Oracle Corp.* ....................   14,575         734,216 
RWD Technologies, Inc.* ..........      100           1,725 
Sun Microsystems, Inc.* ..........    1,700          63,272 
SAP Aktiengesellscha + ...........      300          20,550 
Sybase, Inc.* ....................      100           1,487 
Synopsys, Inc.* ..................    1,100          40,425 
Technology Solutions Co.* ........    6,200         244,900 
Transaction Systems Architects, 
 Inc.* ...........................      300          10,350 
Xilinx, Inc.* ....................      500          24,531 
Xionics Document Technologies, 
 Inc.* ...........................      200           2,950 
                                              -------------- 
                                                  3,949,935 
                                              -------------- 
OFFICE EQUIPMENT (1.6%) 
Ceridian Corp.* ..................      600          25,350 
DST Systems, Inc.* ...............    1,500          49,969 
Danka Business Systems plc (ADR)      4,000         163,500 
                                              -------------- 
                                                    238,819 
                                              -------------- 
OFFICE EQUIPMENT SERVICES (0.0%) 
Global Direct Mail Corp. .........      200           5,213 
                                              -------------- 
TELECOMMUNICATIONS (6.5%) 
Aspect Telecommunications Corp.*        200           4,450 
Lucent Technologies, Inc. ........    3,000         216,187 
Qwest Communications 
 International, Inc.* ............      100           2,725 
Tel-Save Holdings, Inc.* .........      100           1,525 
Telebras (ADR) ...................    1,400         212,450 
Worldcom, Inc.* ..................   17,600         563,200 
                                              -------------- 
                                                  1,000,537 
                                              -------------- 
 TOTAL TECHNOLOGY ................                5,194,504 
                                              -------------- 
TOTAL COMMON STOCKS (92.2%) 
 (Cost $13,990,450) ..............               14,197,817 
                                              -------------- 
PREFERRED STOCKS: 
TECHNOLOGY (2.1%) 
ELECTRONICS (2.1%) 
 SAP AG (Cost $320,291) ..........    1,610         332,001 
                                              -------------- 
TOTAL INVESTMENTS (94.3%) 
 (Cost $14,310,741) ..............               14,529,818 
OTHER ASSETS 
 LESS LIABILITIES (5.7%) .........                  870,274 
                                              -------------- 
NET ASSETS (100%) ................               15,400,092 
</TABLE>
- ------------ 
*      Non-income producing 
+      Security exempt from registration under Rule 144A of the Securities Act 
       of 1933. These securities may only be resold to qualified institutional 
       buyers. At June 30, 1997 these securities amounted to $20,550 or 0.1% 
       of net assets. 
       Glossary: 
       ADR--American Depositary Receipt 



                               15           
<PAGE>
EQ ADVISORS TRUST 
MFS EMERGING GROWTH COMPANIES PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
At June 30, 1997 the Portfolio had outstanding forward currency contracts to 
buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                          LOCAL 
                                         CONTRACT     COST ON      U.S.$      UNREALIZED 
                                          AMOUNT    ORIGINATION   CURRENT    APPRECIATION/ 
                                         (000'S)       DATE        VALUE    (DEPRECIATION) 
                                       ---------- ------------- ---------- --------------- 
<S>                                    <C>        <C>           <C>        <C>
FOREIGN CURRENCY BUY CONTRACTS 
German Mark, expiring 7/1/97 ..........      222     $128,342     $127,080      $(1,262) 
Japanese Yen, expiring 7/1/97-9/30/97     26,960      239,374      237,149       (2,225) 
FOREIGN CURRENCY SALE CONTRACTS 
German Mark, expiring 7/3/97 ..........      108       61,913       61,979          (66) 
Japanese Yen, expiring 7/2/97-7/3/97  .   12,974      113,195      113,249          (54) 
                                                                           --------------- 
                                                                                $(3,607) 
                                                                           --------------- 
</TABLE>

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

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

As of June 30, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

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

                      See Notes to Financial Statements. 

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

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

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

</TABLE>

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

                               18           
<PAGE>
EQ ADVISORS TRUST 
MFS RESEARCH PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
At June 30, 1997 the Portfolio had outstanding forward currency contracts to 
buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                     LOCAL 
                                    CONTRACT     COST ON      U.S.$     UNREALIZED 
                                     AMOUNT    ORIGINATION   CURRENT   APPRECIATION/ 
                                    (000'S)       DATE        VALUE   (DEPRECIATION) 
                                  ---------- ------------- --------- --------------- 
<S>                               <C>        <C>           <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 7/3/97 ...      24       $40,373     $40,376       $  3 
Hong Kong Dollar, expiring 
 7/3/97...........................     200        25,862      25,868          6 
Japanese Yen, expiring 7/2/97 ....   6,184        53,978      53,977         (1) 
Singapore Dollar, expiring 
 7/3/97...........................      18        12,590      12,584         (6) 
FOREIGN CURRENCY SALE CONTRACTS .. 
Finnish Markka, expiring 7/1/97 ..      22         4,308       4,328        (20) 
                                                                     --------------- 
                                                                           $(18) 
                                                                     =============== 
</TABLE>

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

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

As of June 30, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

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

                      See Notes to Financial Statements. 

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

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

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

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

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

<TABLE>
<CAPTION>
                                    PRINCIPAL     VALUE 
                                     AMOUNT      (NOTE 1) 
- --------------------------- ----------------------------- 
<S>                         <C>               <C>
CALL OPTIONS PURCHASED: 
Japanese Currency, 
 August @ 112.10* ..........  JPY     36,000   $       841 
U.S. Treasury Bond, 
 July @ 98.00* .............   $      46,000           312 
                                              ------------ 
TOTAL OPTIONS (0.0%) 
 (Cost $937)................                         1,153 
                                              ------------ 
LONG-TERM DEBT SECURITIES: 
CREDIT SENSITIVE (29.8%) 
BANKS (0.4%) 
Bancomext Trust 
 8.00%, 8/5/03 .............          30,000        29,129 
                                              ------------ 
FOREIGN GOVERNMENT (2.6%) 
Government of Australia 
 12.00%, 11/15/01 ..........  AUD     50,000        45,900 
Kingdom of Denmark 
 8.00%, 3/15/06 ............  DKK     55,000         9,328 
Republic of Bulgaria Series 
 PDI 6.563%, 7/28/11 .......   $      33,000        22,894 
Republic of Russia 
 PO 00.00%, 12/15/20 .......          37,000        24,605 
Republic of South Africa 
 13.00%, 8/31/10 ...........  ZAR     97,000        19,569 
United Kingdom Treasury 
 7.50%, 12/7/06 ............  GBP     36,000        61,881 
                                              ------------ 
                                                   184,177 
                                              ------------ 
U.S. GOVERNMENT (17.1%) 
U.S. Treasury Bond 
 8.125%, 8/15/19 ...........   $     486,000       554,344 
U.S. Treasury Note 
 6.375%, 4/30/99 ...........         645,000       648,629 
                                              ------------ 
                                                 1,202,973 
                                              ------------ 
U.S. GOVERNMENT AGENCIES (8.5%) 
Government National 
 Mortgage Association 
 7.50%, 4/15/27 ............         104,312       104,703 
Government National 
 Mortgage Association 
 7.50%, 5/15/27 ............   $     494,982   $   496,840 
                                              ------------ 
                                                   601,543 
                                              ------------ 
UTILITY--ELECTRIC (1.2%) 
Transamerica Energy 
 0.00%, 6/15/02 (d) 
 +(s)  .....................         115,000        84,237 
                                              ------------ 
 TOTAL CREDIT SENSITIVE  ...                     2,102,059 
                                              ------------ 
TOTAL LONG-TERM DEBT SECURITIES (29.8%) 
 (Cost $2,092,402) ...........................   2,102,059 
                                              ------------ 
SHORT-TERM DEBT SECURITIES: 
REPURCHASE AGREEMENT (13.6%) 
 Chase Securities, Inc. 
  5.90%, dated 6/30/97, 
  due 7/1/97, to be 
  repurchased at $962,158, 
  collateralized by 
  $654,000 of U.S. Treasury 
  Bonds, 11.25% due 
  2/15/15, valued at 
  $978,395 
  (Cost $962,000)...........         962,000       962,000 
                                              ------------ 
TOTAL INVESTMENTS (102.0%) 
 (Cost $6,913,938) .........                     7,194,485 
                                              ------------ 
CALL OPTIONS WRITTEN*(c): 
Japanese Currency: (0.0%) 
 August @ 109.10 
 (Premiums Received $276)  .  JPY     18,000          (783) 
                                              ------------ 
OTHER ASSETS 
 LESS LIABILITIES (-2.0%)  .                      (143,046) 
                                              ------------ 
NET ASSET VALUE (100%)  ....                    $7,050,656 
                                              ============ 
</TABLE>

- ------------ 
*       Non-income producing 
+       Security exempt from registration under Rule 144A of the Securities Act 
        of 1933. These securities may only be resold to qualified institutional 
        buyers. At June 30, 1997 these securities amounted to $84,237 or 1.2% 
        of net assets. 
(s)     Illiquid security: is not actively traded. 
(c)     Covered call option contracts written in connection with securities 
        held. 
(d)     Debt security initially issued in zero coupon form which converts to 
        coupon form at a specific rate and date. 
        Glossary: 
        ADR--American Depositary Receipt 
        PDI--Past Due Interest Bond 
        PO--Principal Only 
        AUD--Australian Dollar 
        GBP--British Pound  
        DKK--Danish Krone 
        JPY--Japanese Yen 
        ZAR--South African Rand 

                               22           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM BALANCED PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
At June 30, 1997 the Portfolio had outstanding forward currency contracts to 
buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                           LOCAL 
                                          CONTRACT     COST ON      U.S.$     UNREALIZED 
                                           AMOUNT    ORIGINATION   CURRENT   APPRECIATION/ 
                                          (000'S)       DATE        VALUE   (DEPRECIATION) 
                                        ---------- ------------- --------- --------------- 
<S>                                     <C>        <C>           <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
Australian Dollar, expiring 9/17/97  ...       22     $ 17,014    $ 16,858      $  (156) 
British Pound, expiring 7/1/97-7/7/97  .       39       63,776      64,982        1,206 
Canadian Dollar, expiring 9/17/97  .....       38       27,341      27,292          (49) 
German Mark, expiring 9/17/97 ..........       15        8,678       8,535         (143) 
Italian Lira, expiring 9/17/97 .........   80,000       47,114      46,960         (154) 
Japanese Yen, expiring 7/1/97-9/17/97  .    6,939       62,152      61,896         (256) 
Polish Zlotey, expiring 12/1/97  .......       58       15,855      16,538          683 
FOREIGN CURRENCY SALE CONTRACTS 
Australian Dollar, expiring 9/17/97  ...       82       61,789      61,988         (199) 
British Pound, expiring 7/1/97-9/17/97         76      124,123     126,396       (2,273) 
Danish Krone, expiring 9/17/97 .........       62        9,654       9,386          268 
German Mark, expiring 7/30/97-9/17/97  .      118       68,528      68,041          487 
Italian Lira, expiring 9/17/97 .........   79,000       47,200      46,373          827 
Japanese Yen, expiring 7/1/97-9/17/97  .    5,588       47,663      48,992       (1,329) 
                                                                           --------------- 
                                                                                $(1,088) 
                                                                           =============== 
</TABLE>

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

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

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

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

As of June 30, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

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

                      See Notes to Financial Statements. 

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

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

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

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

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

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

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

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

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

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

As of June 30, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

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

                      See Notes to Financial Statements. 

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

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

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

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

<TABLE>
<CAPTION>
<S>                           <C>    <C>
- ---------------------------------------------
MARKET SECTOR DIVERSIFICATION 
As a Percentage of Total Equity 
 Investments 
Basic Materials...............           4.8% 
Business Services ............           3.1 
Capital Goods ................          12.4 
Consumer Cyclicals ...........          15.2 
Consumer Non-Cyclicals .......          16.8 
Credit Sensitive 
 Banks........................  15.1 
 Financial Services...........   3.0 
 Insurance....................   4.2 
 Utility--Electric............   1.3 
 Utility--Telephone...........   4.7 
                              ------ 
Total Credit Sensitive........          28.3 
Energy .......................           9.4 
Technology ...................          10.0 
                                     ------- 
                                       100.0% 
                                     ======= 
</TABLE>
- ------------ 
*       Non-income producing 
+       Security exempt from registration under Rule 144A of the Securities Act 
        of 1933. These securities may only be resold to qualified institutional 
        buyers. At June 30, 1997 these securities amounted to $44,001 or 0.4% 
        of net assets. 
(s)     Illiquid security: is not actively traded. 
        Glossary: 
        CPO--Certificate of Participation 
        GDR--Global Depositary Receipt 
        GDS--Global Depositary Share 

                               28           
<PAGE>
EQ ADVISORS TRUST 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
At June 30, 1997 the Portfolio had outstanding forward currency contracts to 
buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                            LOCAL 
                                           CONTRACT     COST ON      U.S.$     UNREALIZED 
                                            AMOUNT    ORIGINATION   CURRENT   APPRECIATION/ 
                                           (000'S)       DATE        VALUE   (DEPRECIATION) 
                                         ---------- ------------- --------- --------------- 
<S>                                      <C>        <C>           <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
Australian Dollar, expiring 7/7/97  .....       20     $ 15,024    $ 15,019       $  (5) 
British Pound, expiring 7/2/97-7/797  ...       56       92,947      93,003          56 
Canadian Dollar, expiring 7/2/97-7/3/97         30       21,773      21,773          -- 
French Franc, expiring 7/31/97 ..........      137       23,604      23,344        (260) 
German Mark, expiring 7/3/97 ............      157       90,234      89,812        (422) 
Italian Lira, expiring 7/7/97-7/8/97  ...  188,844      111,265     111,104        (161) 
Japanese Yen, expiring 7/3/97 ...........    1,603       13,992      13,989          (3) 
Malaysian Ringgit, expiring 7/2/97  .....       15        5,956       5,945         (11) 
Netherlands Guilder, expiring 7/3/97  ...       74       37,680      37,732          52 
Portuguese Escudos, expiring 7/3/97  ....    2,945       16,733      16,738           5 
Swiss Franc, expiring 7/3/97 ............       57       39,337      39,377          40 
FOREIGN CURRENCY SALE CONTRACTS 
Swedish Krona, expiring 7/1/97-7/3/97  ..      658       85,037      85,031           6 
                                                                            --------------- 
                                                                                  $(703) 
                                                                            =============== 
</TABLE>

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

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

As of June 30, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

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

                      See Notes to Financial Statements. 

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

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

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

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

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

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

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

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

                      See Notes to Financial Statements. 

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

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

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

<TABLE>
<CAPTION>

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

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

<TABLE>
<CAPTION>

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

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

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

At June 30, 1997 the Portfolio had outstanding forward currency contracts to 
buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                         LOCAL 
                                        CONTRACT     COST ON      U.S.$     UNREALIZED 
                                         AMOUNT    ORIGINATION   CURRENT   APPRECIATION/ 
                                        (000'S)       DATE        VALUE   (DEPRECIATION) 
                                      ---------- ------------- --------- --------------- 
<S>                                   <C>        <C>           <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
British Pound, expiring 7/1/97-7/3/97      35        $57,940     $57,647      $  (293) 
Swiss Franc, expiring 7/2/97               47         33,314      32,511         (803) 
                                                                         --------------- 
                                                                              $(1,096) 
                                                                         =============== 
</TABLE>

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

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

                       See Notes to Financial Statements.

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

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

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

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

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

<TABLE>
<CAPTION>

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

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

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

</TABLE>

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

                               40           
<PAGE>
EQ ADVISORS TRUST 
T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO 
PORTFOLIO OF INVESTMENTS (Continued) 
June 30, 1997 (Unaudited) 
- ----------------------------------------------------------------------------- 
At June 30, 1997 the Portfolio had outstanding forward currency contracts to 
buy/sell foreign currencies as follows: (Note 1) 

<TABLE>
<CAPTION>
                                           LOCAL 
                                          CONTRACT     COST ON      U.S.$     UNREALIZED 
                                           AMOUNT    ORIGINATION   CURRENT   APPRECIATION/ 
                                          (000'S)       DATE        VALUE   (DEPRECIATION) 
                                        ---------- ------------- --------- --------------- 
<S>                                     <C>        <C>           <C>       <C>
FOREIGN CURRENCY BUY CONTRACTS 
Belgian Franc, expiring 7/1/97-7/15/97      1,027     $ 28,655    $ 28,575      $   (80) 
British Pound, expiring 7/3/97 .........      246      409,633     409,086         (547) 
French Franc, expiring 7/31/97 .........      843      143,223     143,761          538 
German Mark, expiring 7/2/97 ...........      222      127,322     127,099         (223) 
Italian Lira, expiring 7/2/97-7/3/97  ..   82,990       49,008      48,822         (186) 
Malaysian Ringgit, expiring 7/1/97  ....       74       29,587      29,510          (77) 
Netherlands Guilder, expiring 7/2/97  ..      263      134,415     133,970         (445) 
Norwegian Krona, expiring 7/2/97  ......      147       20,119      20,031          (88) 
Spanish Peseta, expiring 7/2/97  .......    2,904       19,865      19,721         (144) 
Swedish Krona, expiring 7/2/97 .........      251       32,560      32,456         (104) 
Swiss Franc, expiring 7/2/97 ...........      266      182,832     182,043         (789) 
FOREIGN CURRENCY SALE CONTRACTS 
French Franc, expiring 7/31/97 .........      119       20,476      20,319          157 
                                                                           --------------- 
                                                                                $(1,988) 
</TABLE>

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

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

As of June 30, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

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

                      See Notes to Financial Statements. 

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

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

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

<TABLE>
<CAPTION>

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

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

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

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

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

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

As of June 30, 1997, the gross unrealized appreciation (depreciation) of 
investments based on the aggregate cost of investments for Federal income tax 
purposes was as follows: 

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

                       See Notes to Financial Statements.

                                       44



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

Note 1 Organization and Significant Accounting Policies 

   EQ Advisors Trust (the "Trust") was organized as a Delaware business trust 
on October 31, 1996 and is registered under the Investment Company Act of 
1940 (the "1940 Act"), as amended, as an open-end management investment 
company with ten diversified series portfolios and two non-diversified series 
portfolios (each a "Portfolio"). The diversified Portfolios include the 
Merrill Lynch Basic Value Equity Portfolio, MFS Emerging Growth Companies 
Portfolio, MFS Research Portfolio, EQ/Putnam Balanced Portfolio, EQ/Putnam 
Growth & Income Value Portfolio, EQ/Putnam International Equity Portfolio, 
EQ/Putnam Investors Growth Portfolio, T. Rowe Price Equity Income Portfolio, 
T. Rowe Price International Stock Portfolio and the Warburg Pincus Small 
Company Value Portfolio. The non-diversified Portfolios include the Merrill 
Lynch World Strategy Portfolio and the Morgan Stanley Emerging Markets Equity 
Portfolio. As of June 30, 1997 the Morgan Stanley Emerging Markets Equity 
Portfolio had not commenced operations. 

   The Trust has the right to issue two classes of shares, Class IA and Class 
IB. As of June 30, 1997, the Trust only had Class IB shares outstanding. The 
Class IB shares are subject to distribution fees imposed under a distribution 
plan (the "Distribution Plan") adopted pursuant to Rule 12b-1 under the 1940 
Act. The Trust's shares are currently sold only to insurance company separate 
accounts in connection with variable life insurance contracts and variable 
annuity certificates and contracts issued by The Equitable Life Assurance 
Society of the United States ("Equitable"), a wholly-owned subsidiary of The 
Equitable Companies Incorporated. 

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Repurchase Agreements: 

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

Options Written: 

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

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

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

   Each Portfolio (except the Warburg Pincus Small Company Value Portfolio) 
may make contracts to purchase securities for a fixed price at a future date 
beyond customary settlement time ("forward commitments") if it holds, and 
maintains until the settlement date in a segregated account, cash or liquid 
securities in an amount sufficient to meet the purchase price, or if it 
enters into offsetting contracts for the forward sale of other securities it 
owns. Forward commitments may be considered securities in themselves 

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

and involve a risk of loss if the value of the security to be purchased 
declines prior to the settlement date, which risk is in addition to the risk 
of decline in value of the Portfolio's other assets. Where such purchases are 
made through dealers, a Portfolio relies on the dealer to consummate the 
sale. The dealer's failure to do so may result in the loss to a Portfolio of 
an advantageous yield or price. 

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

Limitations on Market and Credit Risk: 

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

Note 2 Management of the Trust 

   The Trust has entered into an investment management agreement (the 
"Management Agreement") with EQ Financial Consultants, Inc., (the "Manager"), 
an indirect wholly-owned subsidiary of Equitable. The Management Agreement 
states that the Manager will (i) have overall supervisory responsibility for 
the general management and investment of each Portfolio's assets; (ii) select 
and contract with investment advisers ("Advisers") to manage the investment 
operations and composition of each and every Portfolio; (iii) monitor the 
Advisers' investment programs and results; (iv) oversee compliance by the 
Trust with various federal and state statutes; and (v) carry out the 
directives of the Board of Trustees. For its services under the Management 
Agreement, the Manager will receive an annual fee for each of the Portfolios, 
calculated daily and payable quarterly. The fee is calculated based on an 
annual rate of .55% of average daily net assets of the T. Rowe Price Equity 
Income Portfolio, the EQ/Putnam Growth & Income Value Portfolio, the 
EQ/Putnam Investors Growth Portfolio, the EQ/Putnam Balanced Portfolio, the 
MFS Research Portfolio, the MFS Emerging Growth Companies Portfolio and the 
Merrill Lynch Basic Value Equity Portfolio; .65% of average daily net assets 
of the Warburg Pincus Small Company Value Portfolio; .70% of average daily 
net assets of the EQ/Putnam International Equity Portfolio and the Merrill 
Lynch World Strategy Portfolio; and .75% of average daily net assets of the 
T. Rowe Price International Stock Portfolio. 

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

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

Note 3 Administrative Fees 

   The Trust has entered into an administration agreement with Chase Global 
Funds Services Company ("Chase Global"), a subsidiary of The Chase Manhattan 
Bank, N.A. ("Chase"), pursuant to which Chase Global will provide certain 
fund accounting, compliance and administrative services to the Trust. For 
such services, Chase Global will receive compensation at the annual rate of 
 .0525 of 1% of the total Trust assets, plus $25,000 for each Portfolio, until 
the total Trust assets reach $2.0 billion, and when the total Trust assets 
exceed $2.0 billion Chase Global will receive: .0425 of 1% of the first $500 
million of the total Trust assets; .035 of 1% of the next $2.0 billion of the 
total Trust assets; .025 of 1% of the next $1.0 billion of the total Trust 
assets; .015 of 1% of the next $2.5 billion of the total Trust assets; and 
 .01 of 1% of the total Trust assets in excess of $6.0 billion; except that 
the annual fee payable to Chase Global with respect to any Portfolio which 
commences operation after July 1, 1997 and whose assets do not exceed $200 
million shall be computed at the rate of .0525 of 1% of the Portfolio's total 
assets plus $25,000. Chase Global has agreed to waive all fees under this 
agreement, excluding out-of-pocket expenses for the period from May 1, 1997, 
to October 31, 1997. 

Note 4 Custody fees 

   The Trust has entered into a Custody Agreement with Chase. The Custody 
Agreement will provide for an annual fee based on the amount of assets under 
custody plus transaction charges. Chase will serve as custodian of the 
Trust's portfolio securities and other assets. Under the terms of the custody 
agreement between the Trust and Chase, Chase maintains and deposits in 
separate accounts, cash, securities and other assets of the Portfolios. Chase 
is also required, upon the order of the Trust, to deliver securities held by 
Chase, and to make payments for securities purchased by the Trust. Chase has 
also entered into sub-custodian agreements with a number of foreign banks and 
clearing agencies, pursuant to which portfolio securities purchased outside 
the U.S. are maintained in the custody of these entities. 

Note 5 Distribution Plan 

   The Trust has entered into distribution agreements with the Manager and 
Equitable Distributors, Inc. ("EDI"), an indirect wholly-owned subsidiary of 
Equitable (collectively, the "Distributors") pursuant to which the 
Distributors will serve as the principal underwriters of the Class IA and 
Class IB shares of the Trust. Class IB shares are subject to distribution 
fees imposed pursuant to a distribution plan ("Distribution Plan") adopted 
pursuant to Rule 12b-1 under the 1940 Act. The Distribution Plan provides 
that each Distributor will be entitled to receive a distribution fee of .50% 
of the average net assets attributable to the Trust's Class IB shares. The 
distribution agreements, however, limit payments to each Distributor for 
services provided under the Distribution Plan to .25% of the average net 
assets attributable to the Trust's Class IB shares. The Trust's Class IA 
shares will not be subject to such fees. 

Note 6  Expense Limitation 

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

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

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

provided such Portfolio has reached a sufficient asset size to permit such 
reimbursement to be made without causing the total annual expense ratio of 
each Portfolio to exceed the percentage limits mentioned above. Consequently, 
no reimbursement by a Portfolio will be made unless: (i) the Portfolio's 
assets exceed $100 million; (ii) the Portfolio's total annual expense ratio 
is less than the respective percentages stated above; and (iii) the payment 
of such reimbursement has been approved by the Trust's Board of Trustees on a 
quarterly basis. 

                               51           



<PAGE>


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

SELECTED DATA FOR A PORTFOLIO SHARE OUTSTANDING THROUGHOUT THE PERIOD 

MERRILL LYNCH BASIC VALUE EQUITY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.96 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.98 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.98 
                                                                                         ========== 
Total return (b) ........................................................................     9.80% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $ 6,054 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6) (a)......................     7.97% 
Ratio of net investment income to average net assets after waivers (a)  .................     2.12% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (5.01)% 
Portfolio turnover rate (a) .............................................................       49% 
Average commission rate paid ............................................................  $0.0570 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.08 
</TABLE>

MERRILL LYNCH WORLD STRATEGY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.04 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.88 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.92 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.92 
                                                                                         ========== 
Total return (b) ........................................................................     9.20% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $ 6,488 
Ratio of expenses to average net assets after waivers (a) ...............................     1.20% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     9.93% 
Ratio of net investment income to average net assets after waivers (a)  .................     2.79% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (5.94)% 
Portfolio turnover rate (a) .............................................................       75% 
Average commission rate paid ............................................................  $0.0356 
 Effect of voluntary expense limitation during the period: (Note 6) ..................... 
  Per share benefit to net investment income ............................................  $  0.14 
</TABLE>

                               52           
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 
MFS EMERGING GROWTH COMPANIES PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.01 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     1.22 
                                                                                         ---------- 
 Total from investment operations .......................................................     1.23 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 11.23 
                                                                                         ========== 
Total return (b) ........................................................................    12.30% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $15,400 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     5.71% 
Ratio of net investment income to average net assets after waivers (a)  .................     0.59% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (4.27)% 
Portfolio turnover rate (a) .............................................................      426% 
Average commission rate paid ............................................................  $0.0474 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.05 
</TABLE>

MFS RESEARCH PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.01 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     1.00 
                                                                                         ---------- 
 Total from investment operations .......................................................     1.01 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 11.01 
                                                                                         ========== 
Total return (b) ........................................................................    10.10% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $16,702 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     5.99% 
Ratio of net investment income to average net assets after waivers (a)  .................     1.35% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (3.79)% 
Portfolio turnover rate (a) .............................................................       45% 
Average commission rate paid ............................................................  $0.0388 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income.............................................  $  0.05 
</TABLE>

                               53           
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 
EQ/PUTNAM BALANCED PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.05 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.59 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.64 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.64 
                                                                                         ========== 
Total return (b) ........................................................................     6.40% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $ 7,051 
Ratio of expenses to average net assets after waivers (a) ...............................     0.90% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     7.97% 
Ratio of net investment income to average net assets after waivers (a)  .................     3.76% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (3.31)% 
Portfolio turnover rate (a) .............................................................       75% 
Average commission rate paid ............................................................  $0.0256 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income.............................................  $  0.10 

</TABLE>

EQ/PUTNAM GROWTH & INCOME VALUE PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.87 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.89 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.89 
                                                                                         ========== 
Total return (b) ........................................................................     8.90% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $18,720 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     5.07% 
Ratio of net investment income to average net assets after waivers (a)  .................     2.71% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (1.51)% 
Portfolio turnover rate (a) .............................................................       37% 
Average commission rate paid ............................................................  $0.0233 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.03 
</TABLE>

                               54           
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 
EQ/PUTNAM INTERNATIONAL EQUITY PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.04 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.83 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.87 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.87 
                                                                                         ========== 
Total return (b) ........................................................................     8.70% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $12,100 
Ratio of expenses to average net assets after waivers (a) ...............................     1.20% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     8.06% 
Ratio of net investment income to average net assets after waivers (a)  .................     3.69% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (3.17)% 
Portfolio turnover rate (a) .............................................................       54% 
Average commission rate paid ............................................................  $0.0472 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.08 
</TABLE>

EQ/PUTNAM INVESTORS GROWTH PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.01 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     1.08 
                                                                                         ---------- 
 Total from investment operations .......................................................     1.09 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 11.09 
                                                                                         ========== 
Total return (b) ........................................................................    10.90% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $ 8,937 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     7.35% 
Ratio of net investment income to average net assets after waivers (a)  .................     1.00% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (5.50)% 
Portfolio turnover rate (a) .............................................................       83% 
Average commission rate paid ............................................................  $0.0259 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.09 
</TABLE>

                               55           
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Continued) 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 
T. ROWE PRICE EQUITY INCOME PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.85 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.87 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.87 
                                                                                         ========== 
Total return (b) ........................................................................     8.70% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $15,889 
Ratio of expenses to average net assets after waivers (a) ...............................     0.85% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     5.48% 
Ratio of net investment income to average net assets after waivers (a)  .................     3.20% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (1.42)% 
Portfolio turnover rate (a) .............................................................       14% 
Average commission rate paid ............................................................  $0.0283 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.03 
</TABLE>

T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.02 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     0.72 
                                                                                         ---------- 
 Total from investment operations .......................................................     0.74 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 10.74 
                                                                                         ========== 
Total return (b) ........................................................................     7.40% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $20,200 
Ratio of expenses to average net assets after waivers (a) ...............................     1.20% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     7.70% 
Ratio of net investment income to average net assets after waivers (a)  .................     1.28% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (5.22)% 
Portfolio turnover rate (a) .............................................................       10% 
Average commission rate paid ............................................................  $0.0012 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income ............................................  $  0.08 
</TABLE>

                               56           
<PAGE>
EQ ADVISORS TRUST 
FINANCIAL HIGHLIGHTS--(Concluded) 
For the period from May 1, 1997** to June 30, 1997 
(Unaudited) 
WARBURG PINCUS SMALL COMPANY VALUE PORTFOLIO: 

<TABLE>
<CAPTION>
                                                                                           CLASS IB 
                                                                                         ---------- 
<S>                                                                                      <C>
Net asset value, beginning of period ....................................................  $ 10.00 
                                                                                         ---------- 
 INCOME FROM INVESTMENT OPERATIONS: 
 Net investment income ..................................................................     0.01 
 Net realized and unrealized gain (loss) on investments and foreign currency 
  transactions ..........................................................................     1.22 
                                                                                         ---------- 
 Total from investment operations .......................................................     1.23 
                                                                                         ---------- 
Net asset value, end of period ..........................................................  $ 11.23 
                                                                                         ========== 
Total return (b) ........................................................................    12.30% 
                                                                                         ========== 
RATIOS/SUPPLEMENTAL DATA: 
Net assets, end of period (000's) .......................................................  $16,029 
Ratio of expenses to average net assets after waivers (a) ...............................     1.00% 
Ratio of expenses to average net assets before waivers (Note 6)(a) ......................     4.78% 
Ratio of net investment income to average net assets after waivers (a)  .................     2.03% 
Ratio of net investment income to average net assets before waivers (Note 6)(a)  ........    (1.75)% 
Portfolio turnover rate (a)..............................................................       30% 
Average commission rate paid ............................................................  $0.0544 
 Effect of voluntary expense limitation during the period: (Note 6) 
  Per share benefit to net investment income.............................................  $  0.02 
</TABLE>

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

**     Commencement of Operations 

(a)    Annualized 

(b)    Total return calculated for a period of less than one year is not 
       annualized. 

                               57           




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